=============
Page 1 of 1
=============

Nine Months 1999

  ENRON CORP.
Table 2d - Results by Segment
(Unaudited: in millions, except per share amounts)

  Non-
Recurring Recurring Total

IBIT:
Transportation and Distribution.

Transportation Services $	283	$ - $	283
Portland General	200	-	200
Wholesale Energy Operations and Services	1,054	-	1,054
Retail Energy Services	(75)	-	(75)
Broadband Services	-	-	-
Exploration and Production (a)	65	-	65
Corporate and Other	(18)	13	(5)
IBIT	1,509	13	1,522
Interest and Related Charges, net	537	-	537
Dividends on Preferred Securities			
of Subsidiaries	57	-	57
Minority Interests	94	-	94
Income Tax Expense	123	(54)	69
Net Income Before Cumulative Accounting Changes	698	67	765
Cumulative Effect of Accounting Changes, net of tax	-	(131)	(131)
Net Income (Loss)	698	(64)	634
Preferred Dividends.			
Second Preferred Stock	13	-	13
Series A Junior Voting Convertible Preferred Stock (b)	29	-	29
Earnings (Loss) on Common Stock $	656	$ (64) $	592

Average Number of Shares Used (c):

  Basic 702.0
Diluted 765.7 765.7 7657
Earnings (Loss) per Common Share (c):
  Basic $ 0.84
Diluted $ 0.87 $ (0.08) $ 0.79

(a) Reflects results of Enron Oil & Gas through August 16, 1999, date of share exchange transaction
(b) The Series A Junior Voting Convertible Preferred Stock was antidilutive and therefore has been excluded from the
calculation of diluted earnings per share
(c) Shares outstanding and EPS amounts have been restated to reflect the two-for-one common stock split
effective August 13, 1999

KHO10-01287