EOTT ENERGY PARTNERS LP
10-Q, 1996-11-13
PETROLEUM BULK STATIONS & TERMINALS
Previous: ML PRINCIPAL PROTECTION LP, 10-Q, 1996-11-13
Next: LOOMIS SAYLES INVESTMENT TRUST, POS AMI, 1996-11-13





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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

For the quarterly period ended SEPTEMBER 30, 1996

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

                         Commission File Number 1-12872

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



              Delaware                                   47-0424520
- -------------------------------------        -----------------------------------
    (State or other jurisdiction                      (I.R.S. Employer
  of incorporation or organization)                 Identification No.)


         1330 Post Oak Blvd.
             Suite 2700
           Houston, Texas                                   77056
- --------------------------------------       -----------------------------------
    

(Address of principal executive offices)                 (Zip Code)

                                   (713) 993-5200


              (Registrant's telephone number, including area code)

          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



                                       1
<PAGE>



                           EOTT ENERGY PARTNERS, L.P.

                                TABLE OF CONTENTS


                                                                           PAGE
                          PART I. FINANCIAL INFORMATION

ITEM 1.  Financial Statements

     Condensed  Consolidated  Statements of Operations  (unaudited)-
          Three Months Ended September 30, 1996 and 1995, and
          Nine Months Ended September 30, 1996 and 1995                      3
    
     Condensed Consolidated Balance Sheets (unaudited) -
          September 30, 1996 and December 31, 1995                           4

     Condensed Consolidated Statements of Cash Flows (unaudited) -    
          Nine Months Ended September 30, 1996 and 1995                      5

     Condensed Consolidated Statement of Partners' Capital (unaudited) -
          Nine Months Ended September 30, 1996                               6

     Notes to Condensed Consolidated Financial Statements                    7


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


                           PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings                                                   20

ITEM 6.  Exhibits and Reports on Form 8-K                                    20




                                       2
<PAGE>


                                                     
<TABLE>
                                                     PART I. FINANCIAL INFORMATION

                                                     ITEM 1. FINANCIAL STATEMENTS
                                                      EOTT ENERGY PARTNERS, L.P.
                                            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                (IN THOUSANDS, EXCEPT PER UNIT AMOUNTS)
                                                              (UNAUDITED)


                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                    ------------------------------  ----------------------------      
                                                          1996           1995           1996            1995
                                                    --------------   -------------  -------------  -------------
<S>                                                 <C>             <C>            <C>            <C> 


Revenue............................................  $   1,822,369   $   1,191,314  $   5,066,885  $   3,710,259

Cost of Sales......................................      1,787,227       1,167,320      4,953,122      3,642,624
                                                     -------------   -------------  -------------  -------------

Gross Margin.......................................         35,142          23,994        113,763         67,635

Expenses
   Operating expenses..............................         24,626          17,701         78,569         53,518
   Depreciation and amortization...................          3,048           2,578         11,972          7,814
                                                     -------------   -------------  -------------  -------------
                                                            27,674          20,279         90,541         61,332
                                                     -------------   -------------  -------------  -------------

Operating Income ..................................          7,468           3,715         23,222          6,303

Other Income (Expense)
   Interest income.................................            134              54            386            432
   Interest and related charges....................           (850)           (539)        (2,562)        (3,359)
   Other, net......................................            432             378            416            864
                                                     --------------  -------------  -------------  --------------
                                                              (284)           (107)        (1,760)        (2,063)
                                                     --------------  -------------- -------------- --------------

Income From Continuing Operations..................          7,184           3,608         21,462          4,240

Income (Loss) From
   Discontinued Operations (Note 4)................           -                950           -           (62,030)
                                                     -------------   -------------  -------------  --------------

Income (Loss) Before
   Extraordinary Item..............................          7,184           4,558         21,462        (57,790)

Extraordinary Item (Note 11).......................           -               -              -            (1,315)
                                                     -------------   -------------  -------------  --------------

Net Income (Loss)..................................  $       7,184   $       4,558  $      21,462  $     (59,105)
                                                     =============   =============  =============  ==============

Net Income (Loss) Per Unit
   Continuing Operations...........................  $        0.37   $       0.21   $        1.12  $        0.24
   Discontinued Operations.........................           -              0.05            -             (3.57)
   Extraordinary Item..............................           -               -              -             (0.08)
                                                     -------------   -------------  -------------  --------------
Total..............................................  $        0.37   $       0.26   $        1.12  $       (3.41)
                                                     =============   ============   =============  ==============

Number of Units Outstanding........................         18,830          17,000         18,830         17,000
                                                     =============   =============  =============  =============

<FN>
          The  accompanying  notes  are an  integral  part  of  these  condensed
consolidated financial statements.
</FN>
</TABLE>



                                       3
<PAGE>


<TABLE>
                                          EOTT ENERGY PARTNERS, L.P.
                                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                                (IN THOUSANDS)
                                                 (UNAUDITED)

                                                                                       SEPTEMBER 30,  DECEMBER 31,
                                                                                           1996           1995
                                                                                      -------------  --------------
<S>                                                                                  <C>            <C>   
                                 ASSETS
Current Assets
    Cash and cash equivalents.......................................................  $       8,174  $        2,276
    Trade and other receivables, net of allowance for doubtful
       accounts of $ 3,096 and $2,397, respectively.................................        594,847         439,619
    Inventories.....................................................................        129,967         101,376
    Net assets of discontinued operations (Note 4)..................................          5,562           3,460
    Other ..........................................................................          6,962           3,877
                                                                                      -------------  --------------
       Total current assets.........................................................        745,512         550,608
                                                                                      -------------  --------------

Property, Plant & Equipment, at cost................................................        212,431         211,318
    Less: Accumulated depreciation..................................................         82,409          73,753
                                                                                      -------------  --------------
       Net property, plant & equipment..............................................        130,022         137,565
                                                                                      -------------  --------------

Other Assets, net of amortization...................................................          7,679           7,954
                                                                                      -------------  --------------

Total Assets........................................................................  $     883,213  $      696,127
                                                                                      =============  ==============

                    LIABILITIES AND PARTNERS' CAPITAL
Current Liabilities
    Trade accounts payable .........................................................  $     672,189  $      506,764
    Accrued taxes payable...........................................................          8,446           5,295
    Note payable - affiliate (Note 8)...............................................         24,228          -
    Note payable (Note 6)...........................................................         -               85,000
    Short-term borrowings - affiliate...............................................         43,000           2,200
    Short-term borrowings...........................................................            582           5,559
    Other...........................................................................         25,739           4,853
                                                                                      -------------  --------------
       Total current liabilities....................................................        774,184         609,671
                                                                                      -------------  --------------

Long - Term Liabilities.............................................................          1,112           1,546
                                                                                      -------------  --------------

Commitments and Contingencies (Note 10)

Additional Partnership Interests (Note 8)...........................................          9,091           9,091
                                                                                      -------------  --------------

Partners' Capital
    Common Unitholders..............................................................         30,161          37,992
    Special Unitholders.............................................................         29,208            -
    Subordinated Unitholders........................................................         37,388          36,219
    General Partner.................................................................          2,069           1,608
                                                                                      -------------  --------------
Total Partners' Capital.............................................................         98,826          75,819
                                                                                      -------------  --------------

Total Liabilities and Partners' Capital.............................................  $     883,213  $      696,127
                                                                                      =============  ==============

<FN>
          The  accompanying  notes  are an  integral  part  of  these  condensed
consolidated financial statements.
</FN>
</TABLE>



                                       4
<PAGE>


<TABLE>

                                          EOTT ENERGY PARTNERS, L.P.
                                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               (IN THOUSANDS)
                                                 (UNAUDITED)


                                                                                            NINE MONTHS ENDED
                                                                                              SEPTEMBER 30,
                                                                                      ----------------------------- 
                                                                                           1996            1995
                                                                                      -------------  --------------
<S>                                                                                 <C>             <C>  
CASH FLOWS FROM OPERATING ACTIVITIES
    Reconciliation of net income (loss) to net cash
       provided by operating activities -
    Net income (loss)...............................................................  $      21,462  $      (59,105)
       Depreciation.................................................................         10,449           6,410
       Amortization of intangible assets............................................          1,523           1,404
       (Gains) losses on disposal of assets.........................................             80            (475)
       Changes in components of working capital -
         Receivables................................................................       (155,228)         66,942
         Inventories................................................................        (28,591)         30,820
         Other current assets.......................................................         (3,085)          6,643
         Trade payables.............................................................        165,425         (65,687)
         Accrued taxes payable......................................................          3,151           1,653
         Other current liabilities..................................................         11,760          (6,465)
       Discontinued operations......................................................         (2,102)         36,300
       Other, net...................................................................            348              82
                                                                                      -------------  --------------
Net Cash Provided By Operating Activities...........................................         25,192          18,522
                                                                                      -------------  --------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Proceeds from sale of property, plant and equipment.............................            880           2,397
    Additions to property, plant and equipment......................................         (5,426)         (7,300)
    Other, net......................................................................            (36)            542
                                                                                      -------------- ---------------
Net Cash Used In Investing Activities...............................................         (4,582)         (4,361)
                                                                                      -------------- ---------------

CASH FLOWS FROM FINANCING ACTIVITIES
    Decrease in short-term borrowings...............................................         (4,977)        (42,000)
    Increase in short-term borrowings - affiliate...................................         40,800          38,100
    Decrease in note payable........................................................        (85,000)            -
    Increase in note payable - affiliate............................................         24,228             -
    Distributions paid to Unitholders...............................................        (19,705)         (7,372)
    Principal payments under capital lease obligation...............................            -           (10,290)
    Issuance of Common Units........................................................         29,772             -
    Trade partner financing.........................................................           -              8,930
    Contribution from General Partner...............................................            604             -
    Other, net......................................................................           (434)         (1,662)
                                                                                      -------------- ---------------
Net Cash Used In Financing Activities...............................................        (14,712)        (14,294)
                                                                                      -------------- ---------------

Increase (Decrease) In Cash and Cash Equivalents....................................          5,898            (133)

Cash and Cash Equivalents, Beginning of Period......................................          2,276           2,020
                                                                                      -------------  ---------------

Cash and Cash Equivalents, End of Period............................................  $       8,174  $        1,887
                                                                                      =============  ===============


<FN>
          The  accompanying  notes  are an  integral  part  of  these  condensed
consolidated financial statements.
</FN>
</TABLE>



                                       5
<PAGE>


<TABLE>

                                           EOTT ENERGY PARTNERS, L.P.
                             CONDENSED CONSOLIDATED STATEMENT OF PARTNERS' CAPITAL
                                                (IN THOUSANDS)
                                                  (UNAUDITED)




                                                  COMMON            SPECIAL        SUBORDINATED        GENERAL
                                                UNITHOLDERS       UNITHOLDERS      UNITHOLDERS         PARTNER
                                               --------------   --------------    --------------   --------------



<S>                                           <C>              <C>               <C>              <C>                      
Balance at December 31, 1995..............     $      37,992    $        -        $      36,219    $       1,608

Net income................................            12,530              682             7,819              431

Cash distributions........................           (20,738)            (869)           (6,650)            (574)

Issuance of Common Units..................            29,772             -                 -                -

Exchange of Common Units for
     Special Units (Note 8)...............           (29,395)          29,395              -                -

Contribution from General Partner.........              -                -                 -                 604
                                               -------------    -------------     -------------    -------------

Balance at September  30, 1996............     $      30,161    $      29,208     $      37,388    $       2,069
                                               =============    =============     =============    =============


<FN>
          The  accompanying  notes  are an  integral  part  of  these  condensed
consolidated financial statements.
</FN>
</TABLE>




                                       6
<PAGE>




                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.    BASIS OF PRESENTATION

     In  connection  with a  reorganization  of the  business  conducted by EOTT
Energy Corp., an indirect wholly-owned subsidiary of Enron Corp. ("Enron"), into
limited  partnership  form and a concurrent  initial  public  offering of Common
Units of EOTT Energy  Partners,  L.P.  ("EOTT" or the  "Partnership")  effective
March 24, 1994, the net assets of EOTT Energy Corp.,  its  wholly-owned  foreign
subsidiary, EOTT Energy Ltd., and Enron Products Marketing Company ("EPMC") were
acquired by three  operating  limited  partnerships  in which the Partnership is
directly or indirectly  the 99% limited  partner.  EOTT Energy Corp., a Delaware
corporation,  serves as the General  Partner of the  Partnership and its related
operating  limited  partnerships.   The  accompanying   condensed   consolidated
financial  statements  and related notes  present the  financial  position as of
September  30, 1996 and  December 31, 1995,  the results of  operations  for the
three and nine months ended September 30, 1996 and 1995, cash flows for the nine
months ended  September  30, 1996 and 1995 and changes in partners'  capital for
the nine months ended September 30, 1996.

     The  financial  statements  included  herein  have  been  prepared  by  the
Partnership  without  audit  pursuant  to  the  rules  and  regulations  of  the
Securities  and  Exchange  Commission  ("SEC").  Accordingly,  they  reflect all
adjustments (which consist solely of normal recurring adjustments) which are, in
the opinion of management,  necessary for a fair  presentation  of the financial
results for interim periods.  Certain information and notes normally included in
financial  statements  prepared in accordance with generally accepted accounting
principles   have  been  condensed  or  omitted   pursuant  to  such  rules  and
regulations. However, the Partnership believes that the disclosures are adequate
to make the  information  presented not misleading.  These financial  statements
should be read in  conjunction  with the financial  statements and notes thereto
included  in the  Partnership's  Annual  Report on Form 10-K for the year  ended
December 31, 1995 filed with the Securities and Exchange Commission.

     Certain reclassifications have been made to prior period amounts to conform
with the current period presentation.

2.   FORMATION AND OFFERING

     On March 24, 1994, the General Partner completed an initial public offering
of 10 million  Common  Units at $20.00 per unit,  representing  limited  partner
interests  in the  Partnership.  In addition  to its  aggregate  approximate  2%
general  partner  interest  in the  Partnership,  the  General  Partner  owns an
approximate  37%  limited  partner  interest in the  Partnership  in the form of
Subordinated Units. Enron, through its purchase of EOTT Common Units and Special
Units,  more  fully  described  in Note 8,  directly  holds an  approximate  11%
interest in the Partnership.

3.   CHANGE IN ACCOUNTING PRINCIPLE

     In the  second  quarter  of 1996,  the  Partnership  changed  its method of
accounting for inventories  from the last-in,  first-out  ("LIFO") method to the
average cost method. The change did not have a significant effect on the results
of operations  for 1996, and it is not expected to be material in future periods
based upon the manner in which the Partnership currently operates. Prior to this
change, the Partnership's  inventory costs would not have differed significantly
under the two  methods.  The change was made to conform  the  inventory  costing
method used for financial  reporting purposes to that used by the Partnership to
manage its commercial operations.


                                       7
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


4.   DISCONTINUED OPERATIONS

     On September 29, 1995, EOTT transferred to Paramount Petroleum  Corporation
("PPC") EOTT's West Coast processing and asphalt marketing  business (other than
its Arizona asphalt  terminals and its asphalt  marketing  business based out of
those  terminals).  The transfer was made pursuant to an agreement  dated August
15, 1995 between EOTT and certain of its  affiliates  and PPC and certain of its
affiliates.

      EOTT's decision to exit the West Coast business segment was made primarily
due  to  persistently  low  crack  spreads  in  1995  and  EOTT's  inability  to
effectively protect itself against potential future losses due to the volatility
in the crack spread.  The crack spread is the difference between the sales price
of refined products and the cost of feedstocks, principally crude oil.

      In August  1995,  EOTT's  Board of  Directors  approved  a formal  plan to
dispose of the West Coast business  segment.  The second quarter 1995 results of
discontinued  operations  included a charge of $46.8 million, or $2.70 per Unit.
This charge  included the  repayment of the PPC bank debt at June 30, 1995 ($9.4
million);  write-off of leasehold  improvements  at the refinery ($7.4 million);
estimated third quarter  operating  losses ($6.0 million);  additional  expenses
($10.0 million) including transaction fees, lease cancellation costs and working
capital reserves;  and a lump-sum settlement ($14.0 million) related to taxes on
the debt repayment and for the assumption of other contractual obligations, none
of which  were  environmentally  related.  In the third  quarter  of 1995,  EOTT
recorded a $1.0 million  benefit which  reflected a settlement at an amount less
than  estimated  on the  PPC  bank  obligation  assumed  by  EOTT as part of the
agreement  with  PPC,  and in the  fourth  quarter  of 1995,  EOTT  recorded  an
additional  charge of $3.8 million  associated with the final liquidation of the
processing inventories.

     The  remaining  net assets of  discontinued  operations  of $5.6 million at
September  30, 1996  consist  primarily  of the Arizona  asphalt  terminals  and
related working capital,  less estimated disposition costs. As further discussed
in Note 13,  EOTT has entered  into an  agreement  to sell the  Arizona  asphalt
terminals.

     Amounts  related  to the West  Coast  Operations  discontinued  in 1995 are
summarized below (in thousands,):

<TABLE>

                                                           Three Months            Nine Months
                                                               Ended                  Ended
                                                            September 30,          September 30,
                                                               1995                   1995
                                                            -------------          -------------
                                                                                 

<S>                                                        <C>                    <C>        
   Revenues...............................................  $      -               $   315,808
                                                            ===========            ===========

   Gross margin...........................................  $      -               $    (5,596)
                                                            ===========            ===========

   Loss from discontinued operations......................  $      -               $   (16,180)
                                                            ===========            ===========

   Gain (Loss) on disposal of discontinued operations.....  $       950            $   (45,850)
                                                            ===========            ===========


</TABLE>
     The  1995  loss  from   discontinued   operations   was  due  primarily  to
significantly  lower crack spreads which,  on an  industry-wide  basis,  were at
their  lowest  levels in five years.  These  operating  results  also include an
allocation  of  interest  expense  based  on  the  ratio  of net  assets  of the
discontinued  operations to the sum of consolidated net assets plus consolidated
debt.


                                       8
<PAGE>


                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


5.   ACQUISITION OF PIPELINE ASSETS

     On December  29,  1995,  but  effective  January 1, 1996,  the  Partnership
acquired  pipeline and related  assets from Amerada Hess  Corporation  ("Amerada
Hess  acquisition").  The acquired assets include a 265 mile crude oil gathering
system and the Mississippi-Alabama pipeline, a 349 mile common carrier crude oil
pipeline  extending  from a terminal  in Mobile,  Alabama to Liberty  Station in
Southwestern Mississippi, as well as certain associated crude inventories.  Tank
storage  associated  with  the  acquired  systems  and the  Mobile  terminal  is
approximately 5.1 million barrels.  The purchase price was  approximately  $54.0
million and was accounted for as an asset  purchase.  Allocation of the purchase
price to the acquired  assets at December 31, 1995 was based upon an independent
estimated  appraisal of fair value. Final fair value amounts were not materially
different than the estimate.

     At the time of the  closing,  Enron had  assisted  the  Partnership  in the
arrangement of bridge financing for the asset purchase with a commercial bank in
the form of a promissory  note issued by the Partnership to the bank due January
3, 1996  carrying an average  annual  interest rate of 7.2%. On January 3, 1996,
the Partnership and Enron completed  transactions to repay the bridge financing,
which are more fully discussed in Note 8.

     Detailed  below are  summarized  pro forma  results of  operations  for the
Partnership for the three and nine months ended September 30, 1995 as though the
acquisition  had  taken  place  at  the  beginning  of  the  period.  Pro  forma
adjustments  include  additional  depreciation  expense,  elimination  of income
taxes, and additional  interest expense related to the $24.2 million note issued
to Enron related to the  financing of the  acquisition  more fully  discussed in
Note 8.

<TABLE>
(UNAUDITED: IN THOUSANDS, EXCEPT PER UNIT AMOUNTS)

                                                              Three Months Ended      Nine Months Ended
                                                                 September 30,          September 30,
                                                                     1995                    1995
                                                                -------------           -------------

<S>                                                            <C>                     <C>          
     Revenue..................................................  $   1,236,740           $   3,854,984
                                                                 ============            ============
     Gross margin.............................................  $      27,620           $      85,072
                                                                 ============            ============
     Income from continuing operations........................  $       5,235           $      10,264
                                                                 ============            ============
     Net income (loss)........................................  $       6,185           $     (53,081)
                                                                 ============            ============
     Income from continuing operations per Unit...............  $        0.27           $        0.53
                                                                 ============            ============
     Net income (loss) per Unit...............................  $        0.32           $       (2.77)
                                                                 ============            ============
     Number of Units outstanding (a)..........................         18,830                  18,830
                                                                 ============            ============

- ------
(a) Includes 1.8 million  Special Units issued to Enron more fully  discussed in
Note 8.

     The  unaudited  pro forma  results of  operations  are not  intended  to be
indicative  of actual  operating  results  had the  transactions  occurred  when
indicated,  nor do they purport to indicate operating results which may occur in
the future.
</TABLE>

6.    CREDIT FACILITIES

      On June 30,  1995,  Enron  agreed to provide  credit  support  (the "Enron
Facility")  to the  Partnership  in the form of  guarantees,  letters of credit,
loans and letters of indemnity.  The total amount of the Enron  Facility is $450
million and the facility has a maturity of March 31, 1997,  as amended  February
19, 1996.  The agreement  contains  sublimits on the  availability  of the Enron
Facility of $60 million for working  capital  loans and $150 million for letters
of  credit.  A fee of .375%  per  annum  is  charged  on the  stated  amount  of
outstanding  letters of credit.  Interest on outstanding loans is charged at the
London Interbank Offered Rate ("LIBOR") plus .25% per annum.

                                       9
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


     The Enron  Facility  is  subject  to  defined  borrowing  base  limitations
relating to the  Partnership's  activities and to the maintenance and protection
of the  collateral.  The Enron  Facility  permits  distributions  to Unitholders
subject to certain  limitations  based on the  Partnership's  earnings and other
factors.  These covenants and restrictions are not expected to materially affect
EOTT's ability to operate the ongoing Partnership  business.  The Enron Facility
is secured by a first priority lien on and security  interest in all receivables
and inventory of the Partnership. The borrowing base is the sum of cash and cash
equivalents,  specified  percentages  of eligible  receivables,  inventory,  and
products  contracted  for or  delivered  but not billed.  The Enron  Facility is
non-recourse  to the  General  Partner  and the General  Partner's  assets.  The
Partnership is restricted from entering into additional  financing  arrangements
without the prior approval of Enron.

     At December 31, 1995, EOTT was in technical  violation of certain  negative
covenants  related to the Enron  Facility - including  Leverage  Ratio,  Minimum
Working  Capital  Ratio,  and  Maximum  Fixed  Assets - due  principally  to the
operating  losses  associated with the exiting of the West Coast  processing and
asphalt marketing business and the short-term bridge financing. At September 30,
1996,  EOTT was in violation of the Leverage and Minimum Working Capital Ratios.
EOTT received waivers from Enron for each of these periods.

     At  December  31,  1995,  EOTT had $85  million  of  short-term  borrowings
outstanding  with a commercial  bank.  Such borrowings were at an average annual
interest rate of 7.2% and primarily  funded the working capital  requirements as
well  as the  bridge  financing  utilized  in the  Mississippi-Alabama  pipeline
acquisition as discussed in Note 5. Subsequent to year end, as further discussed
in Note 8, the short-term borrowings were repaid.

     The General Partner  believes that the Enron Facility will be sufficient to
support the Partnership's  crude oil and refined product  purchasing  activities
and working capital requirements.  No assurance,  however, can be given that the
General  Partner  will not be required to reduce or restrict  the  Partnership's
gathering  and marketing  activities  because of  limitations  on its ability to
obtain credit support and financing for its working capital needs.

     The  Partnership's  ability  to obtain  letters  of credit to  support  its
purchases  of crude oil or refined  petroleum  products  is  fundamental  to the
Partnership's  gathering  and  marketing  activities.  Additionally,  EOTT has a
significant  need for working  capital due to the large dollar volume of trading
and marketing  transactions in which it engages. Any significant decrease in the
Partnership's  financial  strength,  regardless of the reason for such decrease,
may increase  the number of  transactions  requiring  letters of credit or other
financial  support,  make it more  difficult for the  Partnership to obtain such
letters of credit,  and/or  increase the cost of obtaining  them.  This could in
turn  adversely  affect the  Partnership's  ability to maintain or increase  the
level of its purchasing and marketing  activities or otherwise  adversely affect
the Partnership's profitability and Available Cash as defined in the Partnership
Agreement.

     The Partnership Agreement authorizes EOTT to issue other equity securities,
the  proceeds  from  which  could  be  used  to  provide  additional  funds  for
acquisitions or other Partnership needs.

7.   SUPPLEMENTAL CASH FLOW INFORMATION

     Cash paid for  interest  expense was $2.3 million and $4.3  million for the
 nine months  ended  September  30, 1996 and 1995, respectively.

     Non-cash  investing  activities  during the nine months ended September 30,
1995 include an obligation  for  approximately  $2.1 million to finance  ongoing
systems  development.  At December 31, 1995, the balance of these obligations is
included in short-term borrowings on the Consolidated Balance Sheets. On January
5, 1996, EOTT repaid the outstanding balance of the financing in connection with
the information systems development.

     Non cash investing  activities  during the nine months ended  September 30,
1996 include an obligation for  approximately  $9.1 million to pay distributions
to  Unitholders  on November  14, 1996 as discussed in Note 12 and, as discussed
further in Note 8, 1,830,011 Common Units issued to Enron in connection with the
Amerada Hess acquisition were exchanged for Special Units.

                                       10
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


8.   TRANSACTIONS WITH ENRON AND RELATED PARTIES

<TABLE>
     REVENUE  AND COST OF SALES.  A summary of  revenue  and cost of sales  with
  Enron and its  affiliates  are as follows (in thousands):

                                                     THREE MONTHS ENDED              NINE MONTHS ENDED
                                                        SEPTEMBER 30,                  SEPTEMBER 30
                                                 --------------------------     --------------------------   
                                                    1996            1995           1996           1995
                                                 -----------    -----------     ----------     -----------
<S>                                             <C>            <C>             <C>            <C>                 
 
     Revenue...................................  $    12,043    $       543     $   27,737     $     3,716

     Cost of Sales.............................  $    19,083    $    20,156     $   69,416     $    71,937
</TABLE>

     Revenue  in 1996 and 1995  consists  primarily  of crude oil sales to Enron
Reserve  Acquisition  Corp.  Cost of sales  consists  primarily of crude oil and
condensate  purchases from Enron Oil & Gas Company.  These transactions,  in the
opinion  of  management,  are  no  less  favorable  than  can be  obtained  from
unaffiliated third parties.

     Related party  receivables at September 30, 1996 and December 31, 1995 were
$4.7  million and $.4 million,  respectively,  and are  classified  as trade and
other receivables. Related party payables at September 30, 1996 and December 31,
1995 were $7.3 million and $8.3  million,  respectively,  and are  classified as
trade accounts payable.

     PURCHASE OF COMMON UNITS.  On March 10, 1995 Enron  authorized the purchase
of up to $15 million of EOTT Units on the open market.  As of November 13, 1996,
Enron had  purchased  296,800 EOTT Common Units under the purchase  program,  in
addition to the 1.8 million Units discussed in (i) under  "Financing of Pipeline
Acquisition" below.

     ADDITIONAL  PARTNERSHIP  INTERESTS ("APIs"). On May 15, 1995 and August 14,
1995,  Enron paid $4.3  million and $4.8  million,  respectively,  in support of
EOTT's first and second quarter 1995 distributions to its Common Unitholders and
the General Partner.  In exchange for the distribution  support,  Enron received
APIs in the  Partnership.  APIs have no voting  rights and are  non-distribution
bearing;  however,  APIs will be entitled to be redeemed if, with respect to any
quarter,  the  Minimum  Quarterly  Distribution  ("MQD")  and  any  Common  Unit
Arrearages  have been paid,  but only to the  extent  that  Available  Cash with
respect to such quarter exceeds the amount necessary to pay the MQD on all Units
and any Common Unit  Arrearages.  Enron has committed to support payment of EOTT
common  distributions up to an aggregate of $29.0 million through March 1998, as
necessary.

     FINANCING  OF  PIPELINE  ACQUISITION.  On January  3, 1996,  EOTT and Enron
concluded financing  arrangements related to the acquisition discussed in Note 5
in which the Partnership (i) issued and sold to Enron 1,830,011 Common Units for
$29.8 million in cash in a private  placement  (ii) issued a promissory  note to
Enron  for  $24.2  million  originally  due at June 30,  1996  and  subsequently
extended to March 31, 1997,  which  carries a per annum  interest  rate of LIBOR
plus 1% through March 31, 1996,  and a rate of LIBOR plus 1.5% through March 31,
1997 and (iii)  received  a $0.6  million  capital  contribution  related to the
General Partner's approximate 2% interest in the Partnership. The balance of the
purchase  price  was  financed   through   short-term   borrowings  with  Enron.
Collectively,  these proceeds,  together with short-term  borrowings from Enron,
were used by EOTT to repay the bridge financing discussed in Note 5.


                                       11
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


     SPECIAL UNITS

     Effective  July 16,  1996,  EOTT  created  a new class of  limited  partner
interest  designated  as Special  Units and  exchanged  the  Special  Units on a
one-for-one basis for the 1,830,011 Common Units issued January 3, 1996 to Enron
in connection with the financing of the acquisition. The Special Units rank pari
passu with the Common Units in all  distributions  and upon liquidation and will
vote as a class with the Common Units. The exchange  permitted EOTT to avoid the
cost of New York Stock  Exchange  listing of the Common Units issued to Enron in
connection with the financing of the acquisition,  including the cost associated
with seeking Unitholder  approval for the listing.  The Special Units may become
convertible  into Common Units on a  one-for-one  basis in certain  events.  The
Special  Units will be Common Unit  equivalents,  and the exchange  will have no
adverse impact on EOTT or on income or distributions per Common Unit.

9.    OTHER INCOME (EXPENSE), NET

<TABLE>
      The  components  of  other  income  (expense),  net  are  as  follows  (in
thousands):

                                                               THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                  SEPTEMBER 30,             SEPTEMBER 30,
                                                            ------------------------  ------------------------
                                                               1996         1995          1996         1995
                                                            -----------  -----------  -----------  -----------

<S>                                                        <C>          <C>          <C>          <C>        
     Gain on foreign currency transactions................  $       114  $       130  $       191  $       264
     Gain (loss) on disposal of fixed assets..............           55          169          (80)         475
     Litigation settlement................................          203         -             203         -
     Other, net...........................................           60           79          102          125
                                                            -----------  -----------  -----------  -----------
         Total............................................  $       432  $       378  $       416  $       864
                                                            ===========  ===========  ===========  ===========

</TABLE>
10.  LITIGATION AND OTHER CONTINGENCIES

     EOTT is, in the  ordinary  course  of  business,  a  defendant  in  various
lawsuits,  some of which  are  covered  in whole  or in part by  insurance.  The
Partnership is responsible  for all litigation and other claims  relating to the
businesses  acquired from EOTT Energy Corp.,  although the  Partnership  will be
entitled  to the  benefit  of certain  insurance  maintained  by Enron  covering
occurrences  prior to the  closing  of the  initial  offering.  The  Partnership
believes that the ultimate  resolution of  litigation,  individually  and in the
aggregate,  will not  have a  materially  adverse  impact  on the  Partnership's
financial  position or results of operations.  Various legal actions have arisen
in the ordinary course of business,  the most significant of which are discussed
in "Part I, Item 3. Legal  Proceedings"  of EOTT's  Annual  Report filed on Form
10-K for the year ended December 31, 1995 and below.

     MCMAHON  FOUNDATION AND J. TOM POYNER VS. AMERADA HESS CORPORATION,  ET AL.
(INCLUDING  EOTT  ENERGY  OPERATING  LIMITED  PARTNERSHIP),   CIVIL  ACTION  NO.
H-96-1155;  UNITED STATES DISTRICT COURT,  SOUTHERN  DISTRICT OF TEXAS,  HOUSTON
DIVISION  (FEDERAL  ANTI-TRUST SUIT): This suit was filed on April 10, 1996 as a
class action complaint for violation of the federal antitrust laws. The relevant
area is the entire continental United States, except for Alaska, New York, Ohio,
Pennsylvania,  West Virginia and the Wilmington Field at Long Beach, California.
The  plaintiffs  claim  that there is a  combination  and  conspiracy  among the
defendant oil companies to fix, depress,  stabilize and maintain at artificially
low levels the price paid for the first  purchase of lease  production  oil sold
from  leases  in which the  class  members  own  interests.  This was  allegedly
accomplished by agreement of the defendants to routinely pay for first purchases
at posted  prices rather than  competitive  market prices and maintain them in a
range below  competitive  market prices through an  undisclosed  scheme of using
posted prices in buy/sell  transactions  among themselves to create the illusion
that posted prices are genuine market prices.  The plaintiffs  allege violations
from  October of 1986  forward.  No money  amounts  were  claimed,  so it is not
possible to determine any potential  exposure  until further  discovery has been
done.  While the petition is vague and discovery has not yet begun,  the General
Partner  believes  the  Partnership,  as a first  purchaser,  should be  without
liability in this or related matters.

                                       12
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


     The Partnership believes that it has obtained or has applied for all of the
necessary permits required by federal,  state, and local environmental  agencies
for the operation of its business.  Further, the Partnership believes that there
are no  outstanding  liabilities  or claims  relating to  environmental  matters
individually and in the aggregate, which would have a material adverse impact on
the Partnership's financial position or results of operations.

11.  EXTRAORDINARY ITEM

     Second  quarter  1995  results  include a one-time  charge of $1.3  million
related to the  termination  of the credit  facility in place prior to obtaining
the Enron Facility as described in Note 6.

12.  DISTRIBUTIONS

     On September  30, 1996,  the Board of  Directors of EOTT Energy  Corp.,  as
General Partner,  declared and recorded the Partnership's regular quarterly cash
distribution of $.475 per Unit for the period July 1, 1996 through September 30,
1996.  The third quarter  distribution  will be paid on November 14, 1996 to the
General Partner and all other  Unitholders of record  including the Subordinated
Unitholder as of October 31, 1996.

13.  SUBSEQUENT EVENTS

     On November 7, 1996, the Partnership  entered into an agreement to sell its
Arizona asphalt terminals  effective December 1, 1996.  Management believes that
the sale of the  assets  will not have a  material  impact on the  Partnership's
financial statements.





                                       13
<PAGE>



                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


     EOTT Energy  Partners,  L.P.  "EOTT" or (the  "Partnership")  is one of the
largest independent  gatherers and marketers of crude oil in North America, with
operations  in  Canada  and  throughout  most of the  United  States.  EOTT also
engages,  to a lesser extent, in refined products marketing as well as gathering
and  marketing  of natural gas  liquids  ("NGLs"),  and other crude  oil-related
marketing  activities.  The following  review of the results of  operations  and
financial   condition   should  be  read  in  conjunction   with  the  Condensed
Consolidated Financial Statements and Notes thereto.

RESULTS OF CONTINUING OPERATIONS

     EOTT reported  income from  continuing  operations for the third quarter of
1996 of $7.2 million compared to $3.6 million for the third quarter of 1995. The
improved  performance  is  attributable  to higher per unit  margins  and higher
volumes.  The  increased  volumes  primarily  relate to the pipeline and related
assets  acquired from Amerada Hess  Corporation  ("Amerada  Hess  acquisition").
Continued  favorable  market  conditions  in the third  quarter  enabled EOTT to
capture higher margins on basis differentials.
<TABLE>

     Selected  financial data for EOTT's business segments are summarized below,
(in millions):

                                                   THREE MONTHS ENDED                NINE MONTHS ENDED
                                                      SEPTEMBER 30,                    SEPTEMBER 30,
                                               ----------------------------  ----------------------------- 
                                                   1996            1995           1996             1995
                                               -------------  -------------  --------------  -------------           
<S>                                           <C>            <C>            <C>             <C>    
Revenues:
   North American crude oil.................   $     1,678.5  $     1,106.2  $     4,644.5   $     3,482.9
   Refined products marketing...............           143.9           85.1          423.3           227.3
   Intersegment revenues  ..................          -              -                (0.9)         -
                                               -------------  -------------  --------------  -------------
     Total..................................   $     1,822.4  $     1,191.3  $     5,066.9   $     3,710.2
                                               =============  =============  =============   =============

Gross margin:
   North American crude oil.................   $        34.0  $        23.6  $       110.1   $        65.4
   Refined products marketing...............             1.1            0.4            3.7             2.2
                                               -------------  -------------  -------------   -------------
     Total..................................   $        35.1  $        24.0  $       113.8   $        67.6
                                               =============  =============  =============   =============

Operating income (loss):
   North American crude oil.................   $        12.6  $         9.4  $        41.4   $        20.9
   Refined products marketing...............             0.4            -              1.1             0.6
   Corporate................................            (5.5)          (5.7)         (19.3)          (15.2)
                                               -------------- -------------  --------------  -------------
     Total..................................   $         7.5  $         3.7  $        23.2   $         6.3
                                               =============  =============  =============   =============
</TABLE>

     Gross  margin is the  difference  between the sales  prices of crude oil or
other  petroleum  products  and  the  costs  of  crude  oil and  other  products
purchased, including costs paid to third parties for transportation and handling
charges. Both of EOTT's business segments are characterized by large volumes and
generally   very  thin  and  volatile   profit  margins  on  purchase  and  sale
transactions.  The absolute  price levels for crude oil and refined  products do
not necessarily bear a direct relationship to margins per barrel,  although such
price  levels  significantly  impact  revenues  and cost of sales.  As a result,
period-to-period  variations  in revenues and cost of sales are not  meaningful,
and therefore are not discussed.

                                       14
<PAGE>


                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


<TABLE>
<S>     <C>

THREE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED WITH THREE MONTHS ENDED SEPTEMBER 30, 1995.
</TABLE>

     NORTH AMERICAN CRUDE OIL: Operating income for the North American Crude Oil
segment  was $12.6  million  for the third  quarter  of 1996,  compared  to $9.4
million for the same period in 1995.  Gross margin  increased  $10.4  million to
$34.0  million in the third  quarter  of 1996 due  primarily  to higher  volumes
related to the  acquisition  of pipeline  and related  assets (see Note 5 to the
Condensed Consolidated  Financial  Statements),  combined with an improvement in
average margins per barrel  compared to the same period in 1995.  North American
crude lease  purchases were up 23% from 245,700  barrels per day ("bpd") for the
third quarter of 1995 to 301,000 bpd in 1996 due primarily to the acquisition of
pipeline and related assets.  Operating  expenses of $21.4 million for the third
quarter of 1996 were $7.2 million  higher than in the third  quarter of 1995 due
again to higher  operating  costs  associated  with the expanded  activities  in
Mississippi,  Alabama  and  California  as well as  higher  benefits  and  other
employee related expenses.

     REFINED PRODUCTS MARKETING: Operating income for Refined Products Marketing
increased $0.4 million for the third quarter of 1996 compared to the same period
in 1995.  Trade volumes were 60,300 bpd in the third quarter of 1996 compared to
42,900 bpd in 1995.  Gross margin  increased  $.7 million to $1.1 million in the
third  quarter of 1996 due  primarily to the  expansion  of products  trading in
states west of the  Rockies,  primarily  in  California  and  Oregon.  Operating
expenses of $.7 million  for the third  quarter of 1996 were $.3 million  higher
than in the  third  quarter  1995 due  primarily  to higher  benefits  and other
employee related costs.

      CORPORATE  AND OTHER:  Corporate  and other costs of $5.5  million for the
third quarter of 1996 were $0.2 million  lower  compared to the third quarter of
1995 due to lower  insurance  and  legal  expenses  partially  offset  by higher
employee related costs and information  systems  operating  costs.  Interest and
related charges for the third quarter of 1996 were $0.9 million compared to $0.5
million for the same period in 1995.  The increase is due  primarily to interest
expense on the promissory  note to Enron of $24.2 million related to the Amerada
Hess acquisition.  Other income, net, consisting  primarily of gains (losses) on
transactions  denominated  in foreign  currency,  gains  (losses) on the sale of
property,  plant and equipment,  and litigation settlements was constant for the
third quarter 1996 compared to the same period in 1995.

<TABLE>
<S>    <C>  
NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED WITH NINE MONTHS ENDED SEPTEMBER 30, 1995.
</TABLE>


NORTH  AMERICAN  CRUDE OIL:  Operating  income for the North  American Crude Oil
segment was $41.4  million for the first nine months of 1996,  compared to $20.9
million for the same period in 1995.  Gross margin  increased  $44.7  million to
$110.1  million in the first nine months of 1996 due primarily to higher volumes
related to the  acquisition  of pipeline  and related  assets (see Note 5 to the
Condensed Consolidated  Financial  Statements),  combined with an improvement in
average margins per barrel  compared to the same period in 1995.  North American
crude lease  purchases were up 22% from 245,900 bpd for the first nine months of
1995 to 300,200 bpd in 1996 due  primarily  to the  acquisition  of pipeline and
related assets. Operating expenses of $68.7 million for the first nine months of
1996 were $24.2  million  higher than in the first nine months of 1995 due again
to  higher   operating  costs   associated  with  the  expanded   activities  in
Mississippi,  Alabama  and  California  along  with  higher  benefits  and other
employee related costs.

     REFINED PRODUCTS MARKETING: Operating income for Refined Products Marketing
was $1.1 million for the first nine months of 1996, compared to $0.6 million for
the same period in 1995.  Trade volumes were 60,900 bpd in the first nine months
of 1996 compared to 38,100 bpd in 1995.  Gross margin  increased $1.5 million to
$3.7 million in the first nine months of 1996 due  primarily to the expansion of
products trading in states west of the Rockies, primarily California and Oregon.
Operating  expenses of $2.6  million for the first nine months of 1996 were $1.0
million  higher  than in the first nine months of 1995 due  primarily  to higher
benefits and other employee related costs.


                                       15
<PAGE>


                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


      CORPORATE  AND OTHER:  Corporate  and other costs of $19.3 million for the
first nine months of 1996 were $4.1  million  higher  compared to the first nine
months of 1995 due primarily to higher benefits and other employee related costs
as well as information systems operating costs. Interest and related charges for
the first nine months of 1996 were $2.6 million compared to $3.4 million for the
same period in 1995. The decrease is due primarily to lower interest  expense on
lower  short-term  borrowings  partially  offset  by  interest  expense  on  the
promissory  note  to  Enron  of  $24.2  million  related  to  the  Amerada  Hess
acquisition. Other income (expense), net, consisting primarily of gains (losses)
on transactions  denominated in foreign currency,  gains (losses) on the sale of
property, plant and equipment, and litigation settlements decreased $0.5 million
to $0.4 million in the first nine months of 1996.

DISCONTINUED OPERATIONS

     On September 29, 1995, EOTT transferred to Paramount Petroleum  Corporation
("PPC") EOTT's West Coast processing and asphalt marketing  business (other than
its Arizona asphalt  terminals and its asphalt  marketing  business based out of
those  terminals).  The transfer was made pursuant to an agreement  dated August
15, 1995 between EOTT and certain of its  affiliates  and PPC and certain of its
affiliates.

      EOTT's decision to exit the West Coast business segment was made primarily
due  to  persistently  low  crack  spreads  in  1995  and  EOTT's  inability  to
effectively protect itself against potential future losses due to the volatility
in the crack spread.  The crack spread is the difference between the sales price
of refined products and the cost of feedstocks, principally crude oil.

      In August  1995,  EOTT's  Board of  Directors  approved  a formal  plan to
dispose of the West Coast business  segment.  The second quarter 1995 results of
discontinued  operations  included a charge of $46.8 million, or $2.70 per Unit.
This charge  included the  repayment of the PPC bank debt at June 30, 1995 ($9.4
million);  write-off of leasehold  improvements  at the refinery ($7.4 million);
estimated third quarter  operating  losses ($6.0 million);  additional  expenses
($10.0 million) including transaction fees, lease cancellation costs and working
capital reserves;  and a lump-sum settlement ($14.0 million) related to taxes on
the debt repayment and for the assumption of other contractual obligations, none
of which  were  environmentally  related.  In the third  quarter  of 1995,  EOTT
recorded a $1.0 million  benefit which  reflected a settlement at an amount less
than  estimated  on the  PPC  bank  obligation  assumed  by  EOTT as part of the
agreement  with  PPC,  and in the  fourth  quarter  of 1995,  EOTT  recorded  an
additional  charge of $3.8 million  associated with the final liquidation of the
processing inventories.

     The  remaining  net assets of  discontinued  operations  of $5.6 million at
September  30, 1996  consist  primarily  of the Arizona  asphalt  terminals  and
related working capital,  less estimated disposition costs. As further discussed
in Note 13,  EOTT has entered  into an  agreement  to sell the  Arizona  asphalt
terminals.

                                       16
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

<TABLE>
     Amounts  related  to the West  Coast  Operations  discontinued  in 1995 are
summarized below (in thousands):

                                                           Three Months            Nine Months
                                                               Ended                  Ended
                                                            September 30,          September 30,
                                                               1995                   1995
                                                            ------------           ------------   


<S>                                                        <C>                    <C>        
   Revenues...............................................  $      -               $   315,808
                                                            ===========            ===========

   Gross margin...........................................  $      -               $    (5,596)
                                                            ===========            ===========

   Loss from discontinued operations......................  $      -               $   (16,180)
                                                            ===========            ===========

   Income (Loss) on disposal of discontinued operations...  $       950            $   (45,850)
                                                            ===========            ===========



</TABLE>
     The  1995  loss  from   discontinued   operations   was  due  primarily  to
significantly  lower crack spreads which,  on an  industry-wide  basis,  were at
their  lowest  levels in five years.  These  operating  results  also include an
allocation  of  interest  expense  based  on  the  ratio  of net  assets  of the
discontinued  operations to the sum of consolidated net assets plus consolidated
debt.

LIQUIDITY AND CAPITAL RESOURCES

GENERAL

      Management expects that short-term cash requirements will be met primarily
by cash generated from operations in addition to lines of credit available under
the Enron Facility, more fully described in Note 6 to the Condensed Consolidated
Financial Statements.  Management expects cash generated from operations will be
sufficient  to fund  short-term  liquidity  as well as fund  sustaining  capital
expenditures for the foreseeable future.

CASH FLOWS FROM OPERATING ACTIVITIES

      Net cash  provided by operating  activities  totaled $25.2 million for the
first nine months of 1996 compared to net cash provided of $18.5 million for the
same  period in 1995.  The  increase  is  primarily  due to higher  income  from
continuing  operations in the first nine months of 1996 as a result of unusually
favorable  market  conditions  enabling  higher  per  barrel  margins as well as
increased volumes related to the Amerada Hess acquisition.

CASH FLOWS FROM INVESTING ACTIVITIES

      Net cash used in investing  activities  totaled $4.6 million for the first
nine  months  of 1996  compared  to $4.4  million  for the same  period in 1995.
Proceeds from asset sales totaled $0.9 million in 1996  primarily  from the sale
of surplus transportation equipment. Additions to property, plant, and equipment
of $5.4 million  during 1996 include $1.6 million for pipeline  connections  and
improvements  and  $1.9  million  for  information  systems   development.   The
Partnership  expects to incur  approximately $ 3.1 million in sustaining capital
expenditures for the remainder of 1996.

                                       17
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


CASH FLOWS FROM FINANCING ACTIVITIES

      Net cash used in financing  activities totaled $14.7 million for the first
nine months of 1996 compared to $14.3  million for the same period of 1995.  The
1995 amount primarily represents  short-term  borrowings to fund working capital
requirements  under a prior credit  facility.  During the first quarter of 1996,
EOTT issued approximately 1.8 million Common Units in exchange for $29.8 million
in a private  placement with Enron. EOTT also received $24.2 million in exchange
for a promissory note issued to Enron. These proceeds, together with other short
term  borrowings  from  Enron,  were used by EOTT to repay $85 million in bridge
financing  related in part to the acquisition of pipeline assets at December 29,
1995.  See  additional  discussion  under Note 5 to the  Condensed  Consolidated
Financial  Statements - Acquisition of Pipeline Assets.  On July 16, 1996, Enron
and EOTT exchanged the Common Units for Special Units,  more fully  described in
Note 8.

WORKING CAPITAL AND CREDIT RESOURCES

      On June 30,  1995,  Enron  agreed to provide  credit  support  (the "Enron
Facility")  to the  Partnership  in the form of  guarantees,  letters of credit,
loans and letters of indemnity.  The total amount of the Enron  Facility is $450
million and the facility has a maturity of March 31, 1997,  as amended  February
19, 1996.  The agreement  contains  sublimits on the  availability  of the Enron
Facility of $60 million for working  capital  loans and $150 million for letters
of  credit.  A fee of .375%  per  annum  is  charged  on the  stated  amount  of
outstanding  letters of credit.  Interest on outstanding loans is charged at the
London Interbank Offered Rate ("LIBOR") plus .25% per annum.

     The Enron  Facility  is  subject  to  defined  borrowing  base  limitations
relating to the  Partnership's  activities and to the maintenance and protection
of the  collateral.  The Enron  Facility  permits  distributions  to Unitholders
subject to certain  limitations  based on the  Partnership's  earnings and other
factors.  These covenants and restrictions are not expected to materially affect
EOTT's ability to operate the ongoing Partnership  business.  The Enron Facility
is secured by a first priority lien on and security  interest in all receivables
and inventory of the Partnership. The borrowing base is the sum of cash and cash
equivalents,  specified  percentages  of eligible  receivables,  inventory,  and
products  contracted  for or  delivered  but not billed.  The Enron  Facility is
non-recourse  to the  General  Partner  and the General  Partner's  assets.  The
Partnership is restricted from entering into additional  financing  arrangements
without the prior approval of Enron.

     At December 31, 1995, EOTT was in technical  violation of certain  negative
covenants  related to the Enron  Facility - including  Leverage  Ratio,  Minimum
Working  Capital  Ratio,  and  Maximum  Fixed  Assets - due  principally  to the
operating  losses  associated with the exiting of the West Coast  processing and
asphalt marketing business and the short-term bridge financing. At September 30,
1996,  EOTT was in violation of the Leverage and Minimum Working Capital Ratios.
EOTT received waivers from Enron for each of these periods.

     At  December  31,  1995,  EOTT had $85  million  of  short-term  borrowings
outstanding  with a commercial  bank.  Such borrowings were at an average annual
interest rate of 7.2% and primarily  funded the working capital  requirements as
well  as the  bridge  financing  utilized  in the  Mississippi-Alabama  pipeline
acquisition as discussed in Note 5. Subsequent to year end, as further discussed
in Note 8, the short-term borrowings were repaid.

     The General Partner  believes that the Enron Facility will be sufficient to
support the Partnership's  crude oil and refined product  purchasing  activities
and working capital requirements.  No assurance,  however, can be given that the
General  Partner  will not be required to reduce or restrict  the  Partnership's
gathering  and marketing  activities  because of  limitations  on its ability to
obtain credit support and financing for its working capital needs.

                                       18
<PAGE>

                           EOTT ENERGY PARTNERS, L.P.
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS



     The  Partnership's  ability  to obtain  letters  of credit to  support  its
purchases  of crude oil or refined  petroleum  products  is  fundamental  to the
Partnership's  gathering  and  marketing  activities.  Additionally,  EOTT has a
significant  need for working  capital due to the large dollar volume of trading
and marketing  transactions in which it engages. Any significant decrease in the
Partnership's  financial  strength,  regardless of the reason for such decrease,
may increase  the number of  transactions  requiring  letters of credit or other
financial  support,  make it more  difficult for the  Partnership to obtain such
letters of credit,  and/or  increase the cost of obtaining  them.  This could in
turn  adversely  affect the  Partnership's  ability to maintain or increase  the
level of its purchasing and marketing  activities or otherwise  adversely affect
the Partnership's profitability and Available Cash as defined in the Partnership
Agreement.

     The Partnership Agreement authorizes EOTT to issue other equity securities,
the  proceeds  from  which  could  be  used  to  provide  additional  funds  for
acquisitions or other Partnership needs.

OUTLOOK

         Based on current  earnings and cash flow  projections,  the Partnership
expects to pay  distributions  to all Unitholders from Available Cash throughout
the remainder of 1996 without distribution support from Enron.

INFORMATION REGARDING FORWARD-LOOKING INFORMATION

         The  statements  in this  Quarterly  Report  on Form  10-Q that are not
historical  information  are forward  looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934. Such forward looking statements include the discussions in
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."  Although the Partnership believes that its expectations  regarding
future events are based on reasonable assumptions, it can give no assurance that
its  goals  will  be  achieved  or  that  its   expectations   regarding  future
developments will prove to be correct. Important factors that could cause actual
results to differ materially from those in the forward looking statements herein
include  the  Partnership's  success  in  obtaining  additional  lease  barrels,
developments   relating  to  possible   acquisitions  or  business   combination
opportunities, and the success of the Partnership's risk management activities.




                                       19
<PAGE>





                           EOTT ENERGY PARTNERS, L.P.

                           PART II. OTHER INFORMATION



ITEM 1. Legal Proceedings

     See  Part  I.  Item  1,  Note 10 to the  Condensed  Consolidated  Financial
     Statements  entitled  "Litigation  and  Other   Contingencies,"   which  is
     incorporated herein by reference.

ITEM 6. Exhibits and Reports on Form 8-K

(a)  Exhibits.

     Exhibit 27   Financial Data Schedule

(b)  Reports on Form 8-K.

     None



                                       20
<PAGE>



                                   SIGNATURES



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



                                   EOTT ENERGY PARTNERS, L.P.
                                   (A Delaware Limited Partnership)

Date:  November 13, 1996           By:   EOTT ENERGY CORP. as
                                   General Partner


                                   /S/ STEVEN A. APPELT

                                   Steven A. Appelt
                                   Vice President, Chief Financial Officer





                                       21
<PAGE>


<TABLE> <S> <C>

<ARTICLE>                                                        5
<CIK>                                                   0000917464
<NAME>                                  EOTT ENERGY PARTNERS, L.P.
<MULTIPLIER>                                                 1,000
       
<S>                                                   <C>
<PERIOD-TYPE>                                                9-MOS
<FISCAL-YEAR-END>                                      DEC-31-1995
<PERIOD-END>                                           SEP-30-1996
<CASH>                                                       8,174
<SECURITIES>                                                     0
<RECEIVABLES>                                              597,943
<ALLOWANCES>                                                 3,096
<INVENTORY>                                                129,967
<CURRENT-ASSETS>                                           745,512
<PP&E>                                                     212,431
<DEPRECIATION>                                              82,409
<TOTAL-ASSETS>                                             883,213
<CURRENT-LIABILITIES>                                      774,184
<BONDS>                                                          0
<COMMON>                                                         0
                                            0
                                                      0
<OTHER-SE>                                                  98,826
<TOTAL-LIABILITY-AND-EQUITY>                               883,213
<SALES>                                                  5,042,655
<TOTAL-REVENUES>                                         5,066,885
<CGS>                                                    4,953,122
<TOTAL-COSTS>                                            5,043,663
<OTHER-EXPENSES>                                                 0
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                           2,562
<INCOME-PRETAX>                                             21,462
<INCOME-TAX>                                                     0
<INCOME-CONTINUING>                                         21,462
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                21,462
<EPS-PRIMARY>                                                 1.12
<EPS-DILUTED>                                                 1.12

<FN>
(1)  "Other SE" represents consolidated Partners' Capital.
(2)  EPS represents earnings per Common Unit.
</FN>
        

</TABLE>


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