EOTT ENERGY PARTNERS LP
10-Q, 1996-08-14
PETROLEUM BULK STATIONS & TERMINALS
Previous: FINISHMASTER INC, 10-Q, 1996-08-14
Next: WILLAMETTE VALLEY INC MICROBREWERIES ACROSS AMERICA, NT 10-Q, 1996-08-14



                                                         

                       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 JUNE 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 June 30, 1996 and 1995, and
          Six Months Ended June 30, 1996 and 1995                          3

     Condensed Consolidated Balance Sheets (unaudited) -
          June 30, 1996 and December 31, 1995                              4

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

     Condensed Consolidated Statement of Partners' Capital (unaudited) -
          Six Months Ended June 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              SIX MONTHS ENDED
                                                               JUNE 30,                       JUNE 30,
                                                     -----------------------------  ----------------------------
                                                          1996           1995           1996            1995
                                                     -------------   -------------  -------------  -------------

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

Revenue............................................  $   1,692,296   $   1,233,954  $   3,244,516  $   2,518,945

Cost of Sales......................................      1,645,920       1,212,228      3,165,895      2,475,304
                                                     -------------   -------------  -------------  -------------

Gross Margin.......................................         46,376          21,726         78,621         43,641

Expenses
   Operating expenses..............................         30,770          16,388         53,943         35,817
   Depreciation and amortization...................          4,979           2,597          8,924          5,236
                                                     -------------   -------------  -------------  -------------
                                                            35,749          18,985         62,867         41,053
                                                     -------------   -------------  -------------  -------------

Operating Income ..................................         10,627           2,741         15,754          2,588

Other Income (Expense)
   Interest income.................................            184             261            252            378
   Interest and related charges....................           (794)         (1,353)        (1,712)        (2,820)
   Other, net......................................             (5)            379            (16)           486
                                                     --------------  -------------  -------------- -------------
                                                              (615)           (713)        (1,476)        (1,956)
                                                     --------------  -------------- -------------- --------------

Income From Continuing Operations..................         10,012           2,028         14,278            632

Income (Loss) From
   Discontinued Operations (Note 4)................           -            (54,385)          -           (62,980)
                                                     -------------   -------------- -------------  --------------

Income (Loss) Before
   Extraordinary Item..............................         10,012         (52,357)        14,278        (62,348)

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

Net Income (Loss)..................................  $      10,012   $     (53,672) $      14,278  $     (63,663)
                                                     =============   ============== =============  ==============

Net Income (Loss) Per Unit
   Continuing Operations...........................  $        0.52   $       0.12   $        0.74  $        0.04
   Discontinued Operations.........................           -             (3.13)           -             (3.63)
   Extraordinary Item..............................           -             (0.08)           -             (0.08)
                                                     -------------   -------------  -------------  --------------
Total..............................................  $        0.52   $      (3.09)  $        0.74  $       (3.67)
                                                     =============   =============  =============  ==============

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)

                                                                                         JUNE 30,      DECEMBER 31,
                                                                                           1996           1995

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

                                 ASSETS
Current Assets
    Cash and cash equivalents.......................................................  $       1,567  $        2,276
    Trade and other receivables, net of allowance for doubtful
       accounts of $ 3,009 and $2,397, respectively.................................        485,349         439,619
    Inventories.....................................................................         91,654         101,376
    Net assets of discontinued operations (Note 4)..................................          5,115           3,460
    Other ..........................................................................          8,076           3,877
                                                                                      -------------  --------------
       Total current assets.........................................................        591,761         550,608
                                                                                      -------------  --------------

Property, Plant & Equipment, at cost................................................        210,913         211,318
    Less: Accumulated depreciation..................................................         80,144          73,753
                                                                                      -------------  --------------
       Net property, plant & equipment..............................................        130,769         137,565
                                                                                      -------------  --------------

Other Assets, net of amortization...................................................          8,532           7,954
                                                                                      -------------  --------------

Total Assets........................................................................  $     731,062  $      696,127
                                                                                      =============  ==============

                    LIABILITIES AND PARTNERS' CAPITAL
Current Liabilities
    Trade accounts payable .........................................................  $     551,493  $      506,764
    Accrued taxes payable...........................................................          6,440           5,295
    Note payable - affiliate (Note 8)...............................................         24,228          -
    Note payable (Note 6)...........................................................         -               85,000
    Short-term borrowings - affiliate...............................................         13,700           2,200
    Short-term borrowings...........................................................            582           5,559
    Other...........................................................................         14,375           4,853
                                                                                      -------------  --------------
       Total current liabilities....................................................        610,818         609,671
                                                                                      -------------  --------------

Long - Term Liabilities.............................................................          1,259           1,546
                                                                                      -------------  --------------

Commitments and Contingencies (Note 10)

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

Partners' Capital
    Common Unitholders..............................................................         66,186          37,992
    Subordinated Unitholders........................................................         41,420          36,219
    General Partner.................................................................          2,288           1,608
                                                                                      -------------  --------------
Total Partners' Capital.............................................................        109,894          75,819
                                                                                      -------------  --------------

Total Liabilities and Partners' Capital.............................................  $     731,062  $      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)


                                                                                            SIX MONTHS ENDED
                                                                                                JUNE 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)...............................................................  $      14,278  $      (63,663)
       Depreciation.................................................................          7,909           4,301
       Amortization of intangible assets............................................          1,015             935
       (Gains) losses on disposal of assets.........................................            135            (306)
       Changes in components of working capital -
         Receivables................................................................        (45,730)         97,739
         Inventories................................................................          9,722          46,788
         Other current assets.......................................................         (4,199)            511
         Trade payables.............................................................         44,729        (103,326)
         Accrued taxes payable......................................................          1,145           1,274
         Other current liabilities..................................................          9,522          (4,681)
       Discontinued operations......................................................         (1,655)         53,295
                                                                                      -------------- --------------
Net Cash Provided By Operating Activities...........................................         36,871          32,867
                                                                                      -------------  --------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Proceeds from sale of property, plant and equipment.............................            880           1,484
    Additions to property, plant and equipment......................................         (3,713)         (4,188)
    Other, net......................................................................             (8)            269
                                                                                      -------------- --------------
Net Cash Used In Investing Activities...............................................         (2,841)         (2,435)
                                                                                      -------------- --------------

CASH FLOWS FROM FINANCING ACTIVITIES
    Decrease in short-term borrowings...............................................         (5,264)        (43,021)
    Increase in short-term borrowings - affiliate...................................         11,500          23,000
    Decrease in note payable........................................................        (85,000)            -
    Increase in note payable - affiliate............................................         24,228             -
    Distributions to Unitholders....................................................        (10,579)         (7,372)
    Principal payments under capital lease obligation...............................            -              (875)
    Issuance of Common Units........................................................         29,772             -
    Contribution from General Partner...............................................            604             -
                                                                                      -------------  --------------
Net Cash Used In Financing Activities...............................................        (34,739)        (28,268)
                                                                                      -------------- --------------

Increase (Decrease) In Cash and Cash Equivalents....................................           (709)          2,164

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

Cash and Cash Equivalents, End of Period............................................  $       1,567  $        4,184
                                                                                      =============  ==============

<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        SUBORDINATED         GENERAL
                                                     UNITHOLDERS      UNITHOLDERS         PARTNER
                                                     -----------      ------------       -----------
<S>                                                 <C>             <C>                <C>    

Balance at December 31, 1995.....................    $    37,992     $      36,219      $     1,608

Net income.......................................          8,791             5,201              286

Cash distributions...............................        (10,369)             -                (210)

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

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

Balance at June 30, 1996.........................    $    66,186     $      41,420      $     2,288
                                                     ===========     =============      ===========

<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  accompany-  ing  condensed  consolidated
financial statements and related notes present the financial position as of June
30, 1996 and December 31, 1995,  the results of operations for the three and six
months  ended June 30, 1996 and 1995,  cash flows for the six months  ended June
30, 1996 and 1995 and changes in partners' capital for the six months ended June
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, 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 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.  Subsequent to the second quarter 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 an additional charge of $3.8 million associated with the
final liquidation of the processing inventories.

     The remaining net assets of discontinued operations of $5.1 million at June
30, 1996 consist  primarily of the Arizona asphalt terminals and related working
capital, less estimated disposition costs.

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

<TABLE>
                                                           Three Months            Six Months
                                                               Ended                  Ended
                                                             June 30,               June 30,
                                                               1995                   1995
                                                           -------------           -----------
<S>                                                        <C>                    <C>    

   Revenues...............................................  $   162,686            $   315,808
                                                            ===========            ===========

   Gross margin...........................................  $    (1,834)           $    (5,596)
                                                            ============           ===========

   Loss from discontinued operations......................  $    (7,585)           $   (16,180)
                                                            ===========            ===========

   Loss on disposal of discontinued operations............  $   (46,800)           $   (46,800)
                                                            ===========            ===========

                            
</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. 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 $53.9 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 six  months  ended  June 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     Six Months Ended
                                                                   June 30,               June 30,
                                                                     1995                   1995
                                                                -------------           -------------
<S>                                                            <C>                     <C>  
     Revenue..................................................  $   1,287,870           $   2,618,244
                                                                 ============            ============
     Gross margin.............................................  $      28,785           $      57,452
                                                                 ============            ============
     Income from continuing operations........................  $       4,421           $       5,029
                                                                 ============            ============
     Net loss.................................................  $     (51,279)          $     (59,266)
                                                                 ============            ============
     Income from continuing operations per Unit...............  $        0.23           $        0.26
                                                                 ============            ============
     Net loss per Unit........................................  $       (2.67)          $       (3.08)
                                                                 ============            ============
     Number of Units outstanding (a)..........................         18,830                  18,830
                                                                 ============            ============

- -------
(a)  Includes 1.8 million  Common 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.  EOTT was in
violation  of the  Leverage  Ratio at June 30, 1996 and the Leverage and Minimum
Working Capital Ratios at March 31, 1996.  EOTT received  waivers from Enron for
all 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 $ .6 million and $ 3.7 million for the six
months ended June 30, 1996 and 1995, respectively.

     Non-cash  investing  activities  during the six months  ended June 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.

                                       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              SIX MONTHS ENDED
                                                          JUNE 30,                       JUNE 30
                                                 --------------------------     ----------------------
                                                    1996            1995           1996            1995
                                                 -----------    -----------     ----------     -----------
<S>                                             <C>            <C>             <C>            <C>      
     Revenue...................................  $     9,466    $     1,431     $   15,694     $     3,173

     Cost of Sales.............................  $    23,754    $    25,316     $   50,333     $    51,781
</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 June 30, 1996 and December 31, 1995 were $3.1
million and $.4 million,  respectively,  and are  classified  as trade and other
receivables.  Related party payables at June 30, 1996 and December 31, 1995 were
$7.4  million  and  $8.4  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 August 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 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 $.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


9.    OTHER INCOME (EXPENSE), NET
<TABLE>
      The  components  of  other  income  (expense),  net  are  as  follows  (in
thousands):

                                                               THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                    JUNE 30,                  JUNE 30,
                                                            ------------------------  ------------------------
                                                               1996         1995          1996         1995
                                                            -----------  -----------  -----------  -----------
<S>                                                        <C>          <C>          <C>          <C>

     Gain on foreign currency transactions................  $        94  $       281  $        76  $       134
     Gain (loss) on disposal of fixed assets..............         (122)          68         (135)         306
     Other, net...........................................           23           30           43           46
                                                            -----------  -----------  -----------  -----------
         Total............................................  $        (5) $       379  $       (16) $       486
                                                            ============ ===========  ===========  ===========
</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 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.

     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.


                                       12
<PAGE>

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


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.  SUBSEQUENT EVENTS

     DISTRIBUTIONS

     On July 16 , 1996, the Board of Directors of EOTT Energy Corp.,  as General
Partner, declared the Partnership's regular quarterly cash distribution of $.475
per Unit for the period April 1, 1996 through June 30, 1996.  The second quarter
distribution  will be paid on August 14,  1996 to the  General  Partner  and all
other Unitholders of record including the Subordinated Unitholder as of July 31,
1996.

     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 to Enron in connection
with the  financing of the  acquisition  discussed in Note 8. 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 in 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.




                                       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  throughout most of the United States and Canada.  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 second quarter of
1996 of $10.0 million  compared to $2.0 million for the second  quarter of 1995.
The improved  performance is  attributable to higher per unit margins and higher
volumes.  The  increased  volumes  primarily  relate  to the  Hess  acquisition.
Unusually  favorable  market  conditions in the second  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               SIX MONTHS ENDED
                                                        JUNE 30,                         JUNE 30,
                                               ----------------------------  -----------------------------
                                                   1996            1995           1996             1995
                                               -------------  -------------  -------------   -------------
<S>                                           <C>            <C>            <C>             <C>
Revenues:
   North American crude oil.................   $     1,555.2  $     1,151.7  $     2,966.0   $     2,376.6
   Refined products marketing...............           137.1           82.3          279.4           142.3
   Intersegment revenues  ..................            -              -              (0.9)           -
                                               -------------- -------------  -------------   -------------
     Total..................................   $     1,692.3  $     1,234.0  $     3,244.5   $     2,518.9
                                               =============  =============  =============   =============

Gross margin:
   North American crude oil.................   $        44.5  $        21.1  $        76.0   $        41.8
   Refined products marketing...............             1.8            0.6            2.6             1.8
                                               -------------  -------------  -------------   -------------
     Total..................................   $        46.3  $        21.7  $        78.6   $        43.6
                                               =============  =============  =============   =============

Operating income (loss):
   North American crude oil.................   $        17.4  $         6.3  $        28.8   $        11.5
   Refined products marketing...............             0.7            -              0.8             0.6
   Corporate................................            (7.5)          (3.6)         (13.8)           (9.5)
                                               -------------- -------------  --------------  -------------
     Total..................................   $        10.6  $         2.7  $        15.8   $         2.6
                                               =============  =============  =============   =============
</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


THREE MONTHS ENDED JUNE 30, 1996 COMPARED WITH THREE MONTHS ENDED JUNE 30, 1995.

     NORTH AMERICAN CRUDE OIL: Operating income for the North American Crude Oil
segment  was $17.4  million  for the second  quarter of 1996,  compared  to $6.3
million for the same period in 1995.  Gross margin  increased  $23.4  million to
$44.5  million in the second  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 activity for the same period in 1995.
U.S.  crude  lease  purchases  were up almost 30% from  204,100  barrels per day
("bpd") for the second  quarter of 1995 to 264,800 bpd in 1996 due  primarily to
the  acquisition  of pipeline and related  assets.  Operating  expenses of $27.1
million  for the second  quarter of 1996 were $12.3  million  higher than in the
second 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 $.7 million for the second quarter of 1996 compared to the same period
in 1995. Trade volumes were 56,400 bpd in the second quarter of 1996 compared to
38,900 bpd in 1995.  Gross margin  increased $1.2 million to $1.8 million in the
second  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 $1.1 million for the second  quarter of 1996 were $.5 million higher
than in the second  quarter  1995 due  primarily  to higher  benefits  and other
employee related costs.

     CORPORATE  AND OTHER:  Corporate  and other  costs of $7.5  million for the
second quarter of 1996 were $3.9 million  higher  compared to the second quarter
of 1995 due primarily to higher benefits as well as other employee related costs
and systems operating costs. Interest and related charges for the second quarter
of 1996 were $.8 million  compared to $1.4  million for the same period in 1995.
The decrease is due  primarily  to lower  interest  expense on lower  short-term
borrowings.  Other income (expense), net, consisting primarily of gains (losses)
on transactions  denominated in foreign  currency and gains (losses) on the sale
of property,  plant and  equipment,  was  negligible for the second quarter 1996
compared to $.4 million for the same period in 1995.

SIX MONTHS ENDED JUNE 30, 1996 COMPARED WITH SIX MONTHS ENDED JUNE 30, 1995.

     NORTH AMERICAN CRUDE OIL: Operating income for the North American Crude Oil
segment was $28.8 million for the first half of 1996,  compared to $11.5 million
for the same  period in 1995.  Gross  margin  increased  $34.2  million to $76.0
million in the first half 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 activity  for the same period in 1995.  U.S.
crude lease  purchases  were up almost 30% from 200,000  barrels per day ("bpd")
for the  first  half  of  1995 to  260,800  bpd in  1996  due  primarily  to the
acquisition of pipeline and related assets.  Operating expenses of $47.2 million
for the first half of 1996 were $16.9  million  higher than in the first 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 $.8 million for the first half of 1996, compared to $.6 million for the same
period in 1995. Trade volumes were 61,200 bpd in the first half of 1996 compared
to 35,400 bpd in 1995,  and margins  increased  $0.19 per barrel in 1996.  Gross
margin  increased  $.8  million  to $2.6  million  in the first half of 1996 due
primarily to the  expansion  of products  trading in states west of the Rockies,
primarily  California  and Oregon.  Operating  expenses of $1.8  million for the
first half of 1996 were $.6  million  higher  than in the first half 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 $13.8  million for the
first half of 1996 were $4.3 million  higher  compared to the first half of 1995
due  primarily to higher  benefits as well as other  employee  related costs and
systems operating costs. Interest and related charges for the first half of 1996
were $1.7  million  compared to $2.8  million  for the same period in 1995.  The
decrease  is due  primarily  to  lower  interest  expnese  on  lower  short-term
borrowings.  Other income (expense), net, consisting primarily of gains (losses)
on transactions  denominated in foreign  currency and gains (losses) on the sale
of property, plant and equipment, was negiligible for the second quarter of 1996
compared to $.5 million for the same period in 1995.

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.  Subsequent to the second quarter 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 an additional charge of $3.8 million associated with the
final liquidation of the processing inventories.

     The remaining net assets of discontinued operations of $5.1 million at June
30, 1996 consist  primarily of the Arizona asphalt terminals and related working
capital, less estimated disposition costs.

                                       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            Six Months
                                                               Ended                  Ended
                                                             June 30,               June 30,
                                                               1995                   1995
                                                            -----------            -----------
<S>                                                        <C>                    <C>    

   Revenues...............................................  $   162,686            $   315,808
                                                            ===========            ===========

   Gross margin...........................................  $    (1,834)           $    (5,596)
                                                            ============           ===========

   Loss from discontinued operations......................  $    (7,585)           $   (16,180)
                                                            ===========            ===========

   Loss on disposal of discontinued operations............  $   (46,800)           $   (46,800)
                                                            ===========            ===========

</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 $36.9 million for the
first half of 1996  compared to net cash  provided of $32.9 million for the same
period in 1995.  The increase is primarily due to higher income from  continuing
operations in the first half of 1996 as a result of unusually  favorable  market
conditions enabling higher per Unit margins as well as increased volumes related
to the Hess acquisition.

CASH FLOWS FROM INVESTING ACTIVITIES

      Net cash used in investing  activities  totaled $2.8 million for the first
half of 1996 compared to $2.4 million for the same period in 1995. Proceeds from
asset  sales  totaled  $.9  million in 1996  primarily  from the sale of surplus
transportation  equipment.  Additions to property,  plant, and equipment of $3.7
million  during  1996  include  $1.5  million  for  pipeline   connections   and
improvements  and  $1.3  million  for  information  systems   development.   The
Partnership  expects to incur  approximately  $4.1 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 $34.7 million for the first
half of 1996  compared to $28.3  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.  On July 16, 1996,  Enron and EOTT exchanged
the Common Units for Special Units,  more fully  described in Note 12. 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.

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.  EOTT was in
violation  of the  Leverage  Ratio at June 30, 1996 and the Leverage and Minimum
Working Capital Ratios at March 31, 1996.  EOTT received  waivers from Enron for
all 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 its Common  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 9 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 3.3  Amendment  No.2 dated as of July 16, 1996,  to the Amended and
                  Restated Agreement of Limited Partnership of EOTT Energy 
                  Partners, L.P.

     Exhibit 18   Preferability letter on change in accounting principle

     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:  August 14, 1996            By:   EOTT ENERGY CORP. as
                                        General Partner


                                  /s/ STEVEN A. APPELT

                                  Steven A. Appelt
                                  Vice President, Chief Financial Officer


                                       21
<PAGE>






                               AMENDMENT NO. 2 TO
            AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP OF
                           EOTT ENERGY PARTNERS, L.P.


         THIS  AMENDMENT  NO. 2 TO AMENDED  AND  RESTATED  AGREEMENT  OF LIMITED
PARTNERSHIP OF EOTT ENERGY PARTNERS,  L.P. (this "Amendment"),  dated as of July
16,  1996,  is entered into and  effectuated  by EOTT Energy  Corp.,  a Delaware
corporation,  as the General  Partner,  pursuant to  authority  granted to it in
Section 4.2 of the Amended and Restated Agreement of Limited Partnership of EOTT
Energy Partners,  L.P., dated as of March 25, 1995, as amended (the "Partnership
Agreement").  Capitalized  terms used but not defined herein are used as defined
in the Partnership Agreement.

         WHEREAS,  Section 4.2 of the  Partnership  Agreement  provides that the
General  Partner  (pursuant to its powers of attorney from the Limited  Partners
and  Assignees),  without the approval of any Limited Partner or Assignee except
as otherwise provided in the Partnership  Agreement,  may amend any provision of
the Partnership  Agreement to create such additional Units, or classes or series
thereof, or other Partnership  Securities,  for any Partnership  purpose, at any
time or from time to time,  and may issue such  Partnership  Securities for such
consideration  and on such terms and  conditions as shall be  established by the
General Partner in its sole discretion; and

         WHEREAS,  the  General  Partner  deems it in the best  interest  of the
Partnership  to effect this  Amendment and to exchange the Special Units created
hereby for 1,810,011  Common Units issued to Enron Corp. in connection  with the
financing of the acquisition of assets from Amerada Hess  Corporation  effective
January 1, 1996; and

         WHEREAS,  the  General  Partner  has  determined  that the  creation of
Special  Units  provided  for in  this  Amendment  and  the  exchange  of  Units
contemplated  hereby  will  be in  the  best  interest  of the  Partnership  and
beneficial to the Limited  Partners,  including the holders of the Common Units,
because it should result in a cost savings to the Partnership and should have no
adverse impact on the holders of Common Units;

         NOW, THEREFORE, the Partnership Agreement is hereby amended to create a
new class of Partnership Securities as follows:

1.  ESTABLISHMENT OF TERMS OF SPECIAL UNITS. There is hereby created a series of
Units to be designated as "Special Units," consisting of 1,830,011 Special Units
and having the following terms and conditions:

     A. All allocations of items of Partnership  income,  gain, loss,  deduction
     and credit shall be  allocated to the Special  Units on a basis that is pro
     rata with the Common Units,  so that the amount  thereof  allocated to each
     Common Unit will equal the amount thereof allocated to each Special Unit;

     B.  The  Special  Units  shall  have the  right  to  share  in  Partnership
     distributions on a pro rata basis with the Common Units, so that the amount
     of any  Partnership  distribution to each Common Unit will equal the amount
     of such distribution to each Special Unit;

     C. The Special Units shall have rights upon  dissolution and liquidation of
     the   Partnership,   including  the  right  to  share  in  any  liquidating
     distributions,  that are pro rata with the Common Units, so that the amount
     of any  liquidating  distribution to each Common Unit will equal the amount
     of such distribution to each Special Unit;

     D. The Special Units will not be redeemable  by the  Partnership  except as
     provided in Section 5 hereof;

     E. The Special Units will not have the  privilege of  conversion  except as
     provided in Section 3 or Section 4 hereof;

                                      
<PAGE>

     F. The Special  Units will have voting  rights  that are  identical  to the
     voting  rights of the Common Units and will vote with the Common Units as a
     single  class,  so that each  Special  Unit will be entitled to one vote on
     each matter with respect to which each Common Unit is entitled to be voted;
     each reference in the Partnership  Agreement to a vote of holders of Common
     Units shall be deemed to be a reference  to the holders of Common Units and
     Special Units;

     G. The Special Units will be evidenced by  certificates in such form as the
     General  Partner  may  approve  and,  subject  to the  satisfaction  of any
     applicable   legal  and  regulatory   requirements,   may  be  assigned  or
     transferred  in a manner  identical to the assignment and transfer of other
     Units; the General Partner will act as registrar and transfer agent for the
     Special Units; and

     H. Except as otherwise  provided in this  Amendment  and unless the context
     otherwise  requires,  for  purposes of  allocations  referred to in Section
     1.A.,  the  right to  share in  Partnership  distributions  referred  to in
     Section  1.B.,  rights  upon  dissolution  and  liquidation  referred to in
     Section  1.C.  and voting  rights  referred to in Section  1.F, and for all
     other purposes,  the Special Units and the Common Units shall be considered
     as a single class of Units,  each Special Unit shall be treated in a manner
     that is identical, in all respects, to each Common Unit, and each reference
     in the  Partnership  Agreement to Common Units shall also be deemed to be a
     reference to Special Units.

2.  EXCHANGE OF SPECIAL  UNITS FOR  1,830,011  COMMON  UNITS OWNED BY ENRON
CORP. The terms and  conditions  upon which the Special Units will be issued are
as  follows:  as  promptly  as  practicable  following  the  execution  of  this
Amendment, the Partnership will issue the 1,830,011 Special Units to Enron Corp.
in exchange for the  1,830,011  Common Units issued to Enron Corp. on January 3,
1996;  upon  receipt  of  certificates   representing   such  Common  Units  the
Partnership will issue a certificate representing such Special Units.

3. VOTE OF HOLDERS OF  PARTNERSHIP  SECURITIES.  At any time,  upon written
notice to the General  Partner,  any holder of Special Units will have the right
to require the Partnership to submit to a vote or consent of its securityholders
the approval of a change in the terms of the Special  Units to provide that each
Special Unit is convertible  into one Common Unit at the option of the holder of
such Special Unit,  such  conversion  option to be  exercisable by any holder of
Special Units in whole or in part at any time and from time to time. The vote or
consent required for such change will be the requisite vote required,  under New
York Stock Exchange rules or New York Stock  Exchange staff  interpretations  of
such rules,  for listing of the Common  Units that would be issued upon any such
conversion.  Upon  receipt of the  required  vote or  consent,  the terms of the
Special  Units will be  changed so that they  become  convertible  as  described
above.

4. CHANGE OF NEW YORK STOCK  EXCHANGE RULES OR  INTERPRETATIONS.  If at any
time the rules of the New York Stock  Exchange  or the New York  Stock  Exchange
staff  interpretations  of such rules are  changed so that no vote or consent of
securityholders  of the Partnership is required as a condition to the listing of
the Common  Units that would be issued  upon such  conversion,  the terms of the
Special Units will be changed so that each Special Unit is convertible  (without
any vote of any  securityholders of the Partnership) into one Common Unit at the
option of the holder thereof,  such  conversion  option to be exercisable by any
holder of Special Units in whole or in part at any time and from time to time.

                                       
<PAGE>

5. REDEMPTION OF SPECIAL UNITS IN CERTAIN EVENTS. In the event that (a) any
holder of Special Units requires the  Partnership to submit to a vote or consent
of its  securityholders  the  approval  of a change in the terms of the  Special
Units to provide that they are convertible as provided in Section 3, and (b) the
securityholders do not approve such change by the requisite vote, then the terms
of the  Special  Units  will  be  changed  so that  each  Special  Unit  will be
convertible  at the option of the holder  thereof into the right to receive cash
from the  Partnership  in an amount  equal to the then fair market  value of one
Common Unit, such conversion option to be exercisable in whole or in part at any
time and from  time to time.  Notwithstanding  the  foregoing,  in such  case no
holder of Special Units shall have the right to convert its Special Units unless
such holder and its affiliates voted their  Partnership  Securities for approval
of such  change  (if and to the extent  that such  Partnership  Securities  were
entitled to be voted).

6.  DETERMINATION  OF FAIR MARKET VALUE OF A COMMON  UNIT.  For purposes of
Section 5 hereof,  the fair market  value of one Common Unit will be the average
closing  price per Common Unit  reported at the close of trading on the New York
Stock Exchange for the 20 trading days immediately  preceding the second trading
day prior to the date the holder of Special Units notifies the Partnership  that
such holder desires to exercise the option in Section 5 hereof.

         This Amendment will be governed by and construed in accordance with the
laws of the State of Delaware.

         IN WITNESS  WHEREOF,  this  Amendment  has been executed as of the date
first written above.

                                            GENERAL PARTNER:

                                                     EOTT ENERGY CORP.


                                                     BY:  /S/ PHILIP J. HAWK
                                                              Philip J. Hawk
                                                              President

                                            LIMITED PARTNERS:

                                                     All  Limited  Partners  now
                                                     and  hereafter  admitted as
                                                     limited   partners  of  the
                                                     Partnership,   pursuant  to
                                                     Powers of Attorney  now and
                                                     hereafter executed in favor
                                                     of,   and    granted    and
                                                     delivered  to, the  General
                                                     Partner.

                                                     By:      EOTT Energy Corp.,
                                                              General   Partner,
                                                              as
                                                              attorney-in-fact
                                                              for  all   Limited
                                                              Partners  pursuant
                                                              to the  Powers  of
                                                              Attorney   granted
                                                              pursuant        to
                                                              Section 1.4 of the
                                                              Partnership
                                                              Agreement.


                                                     By:  /S/ PHILIP J. HAWK
                                                              Philip J. Hawk
                                                              President





August 13, 1996



EOTT Energy Partners,L.P.
1330 Post Oak Blvd.
Suite 2700
Houston, Texas  77056


Re:  Quarterly Report on Form 10-Q Report for the quarter ended June 30, 1996

 
Gentlemen:

This letter is written to meet the  requirements of Regulation S-K calling for a
letter from the registrant's  independent  accountants whenever there has been a
change in accounting principle or practice.

     We have  been  informed  that,  during  the  second  quarter  of 1996,  the
Partnership  changed from the last-in,  first-out  ("LIFO") method of accounting
for  inventory to the average cost method.  According to the  management  of the
Partnership,  this 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.  In addition,  the change is also preferable because the
differences  between the results under LIFO and average cost accounting  methods
are not material to the historical  results of operations of the Partnership and
are not expected to be material in future periods based upon the manner in which
the Partnership currently operates.

A complete  coordinated set of financial and reporting standards for determining
the  preferability  of  accounting   principles  among  acceptable   alternative
principles  has not been  established  by the  accounting  profession.  Thus, we
cannot  make an  objective  determination  of whether  the change in  accounting
described in the preceding paragraph is to a preferable method. However, we have
reviewed the pertinent factors,  including those related to financial reporting,
in this particular case on a subjective  basis,  and our opinion stated below is
based on our determination made in this manner.

We are of the opinion that the  Partnership's  change in method of accounting is
to an acceptable alternative method of accounting, which, based upon the reasons
stated for the change and our discussions with you, is also preferable under the
circumstances  in this  particular  case. In arriving at this  opinion,  we have
relied on the business judgment and business planning of your management.

We have not audited the  application of this change to the financial  statements
of any period subsequent to December 31, 1995. Further, we have not examined and
do not express any opinion with respect to your financial statements for the 
three months and six months ended June 30, 1996.

Very truly yours,




Arthur Andersen LLP



<TABLE> <S> <C>

<ARTICLE>                                                        5
<CIK>                                                   0000917464
<NAME>                                  EOTT ENERGY PARTNERS, L.P.
<MULTIPLIER>                                                 1,000
       
<S>                                                   <C>
<PERIOD-TYPE>                                                6-MOS
<FISCAL-YEAR-END>                                      DEC-31-1995
<PERIOD-END>                                           JUN-30-1996
<CASH>                                                       1,567
<SECURITIES>                                                     0
<RECEIVABLES>                                              485,349
<ALLOWANCES>                                                 3,009
<INVENTORY>                                                 91,654
<CURRENT-ASSETS>                                           591,761
<PP&E>                                                     210,913
<DEPRECIATION>                                              80,144
<TOTAL-ASSETS>                                             731,062
<CURRENT-LIABILITIES>                                      610,818
<BONDS>                                                          0
<COMMON>                                                         0
                                            0
                                                      0
<OTHER-SE>                                                 109,894
<TOTAL-LIABILITY-AND-EQUITY>                               731,062
<SALES>                                                  3,225,486
<TOTAL-REVENUES>                                         3,244,516
<CGS>                                                    3,165,895
<TOTAL-COSTS>                                            3,228,762
<OTHER-EXPENSES>                                                16
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                            1712
<INCOME-PRETAX>                                             14,278
<INCOME-TAX>                                                     0
<INCOME-CONTINUING>                                         14,278
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                14,278
<EPS-PRIMARY>                                                 0.74
<EPS-DILUTED>                                                 0.74

<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