SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

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

                  For the Quarterly Period Ended March 31, 1997



Commission     Registrant; State of Incorporation;              I.R.S. Employer
File Number    Address; and Telephone Number             Identification  Number

1-9905         ATLANTA GAS LIGHT COMPANY                             58-0145925
               (A Georgia Corporation)
               303 PEACHTREE STREET, NE
               ATLANTA, GEORGIA  30308
               404-584-4000

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 and (2) has been subject to such filing requirements for
the past 90 days. Yes X No


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock.


As of March 31, 1997,  55,352,415 shares of Common Stock,  $5.00 Par Value, were
outstanding, all of which are owned by AGL Resources Inc.

























                            ATLANTA GAS LIGHT COMPANY

                          Quarterly Report on Form 10-Q
                      For the Quarter Ended March 31, 1997


                                Table of Contents


  Item                                                                 Page
Number         PART I -- FINANCIAL INFORMATION                         Number

     1           Financial Statements

                     Condensed Consolidated Income Statements               3
                     Condensed Consolidated Balance Sheets                  4
                     Condensed Consolidated Statements of Cash Flows        6

                 Notes to Condensed Consolidated Financial Statements       7

     2           Management's Discussion and Analysis of Results of
                 Operations and Financial Condition                        11


                          PART II -- OTHER INFORMATION

     1           Legal Proceedings                                         17

     4           Submission of Matters to a Vote of Security Holders       17

     5           Other Information                                         17

     6           Exhibits and Reports on Form 8-K                          22

                                     SIGNATURES                            23















                               Page 2 of 23 Pages



                         PART I -- FINANCIAL INFORMATION

Item 1.  Financial Statements

                   ATLANTA GAS LIGHT COMPANY AND SUBSIDIARIES
              CONDENSED CONSOLIDATED INCOME STATEMENTS (UNAUDITED)
            FOR THE THREE MONTHS, SIX MONTHS AND TWELVE MONTHS ENDED
                             MARCH 31, 1997 AND 1996
                        (MILLIONS, EXCEPT PER SHARE DATA)




                                           Three Months         Six Months           Twelve Months
                                      --------------------------------------------------------------
                                          1997      1996      1997      1996       1997        1996
- ----------------------------------------------------------------------------------------------------
                                                                               
Operating Revenues ................   $  470.5  $  478.8  $  835.4  $  807.6  $  1,245.4  $  1,093.6
Cost of Gas .......................      294.2     308.0     513.2     496.8       735.1       610.6
- ----------------------------------------------------------------------------------------------------
Operating Margin ..................      176.3     170.8     322.2     310.8       510.3       483.0
- ----------------------------------------------------------------------------------------------------
Other Operating Expenses ..........       87.6      91.2     174.3     172.0       335.8       333.3
Income Taxes ......................       27.8      25.1      44.8      42.3        46.0        39.3
- ----------------------------------------------------------------------------------------------------
Operating Income ..................       60.9      54.5     103.1      96.5       128.5       110.4
- ----------------------------------------------------------------------------------------------------
Other Income
      Other income and deductions .        3.5       6.7       4.7       8.3         9.0         8.0
      Income taxes ................       (1.2)     (2.4)     (1.7)     (3.0)       (3.5)       (2.8)
- ----------------------------------------------------------------------------------------------------
          Total other income-net ..        2.3       4.3       3.0       5.3         5.5         5.2
- ----------------------------------------------------------------------------------------------------
Income Before Interest Charges ....       63.2      58.8     106.1     101.8       134.0       115.6
Interest Charges ..................       13.8      12.4      27.4      25.2        51.3        47.3
- ----------------------------------------------------------------------------------------------------
Net Income ........................       49.4      46.4      78.7      76.6        82.7        68.3
- ----------------------------------------------------------------------------------------------------
Dividends on Preferred Stock ......        1.1       1.1       2.2       2.2         4.4         4.4
- ----------------------------------------------------------------------------------------------------
Earnings Available for Common Stock   $   48.3  $   45.3  $   76.5  $   74.4  $     78.3  $     63.9
====================================================================================================






            See notes to condensed consolidated financial statements.

                               Page 3 of 23 Pages




                   ATLANTA GAS LIGHT COMPANY AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (MILLIONS)


                                                                       September
                                                      March 31,              30,
                                                --------------------   ---------
                                                  1997        1996        1996
ASSETS                                              (Unaudited)               
- --------------------------------------------------------------------------------
Utility Plant .............................. $  2,011.5  $  1,969.3  $  1,969.0
  Less accumulated depreciation ............      627.2       607.1       607.8
- --------------------------------------------------------------------------------
    Utility plant-net ......................    1,384.3     1,362.2     1,361.2
- --------------------------------------------------------------------------------
Other Property and Investments
  (less accumulated depreciation
  of $2.7 at March 31, 1996) ...............                   16.5
- --------------------------------------------------------------------------------
Current Assets
  Cash and cash equivalents ................        1.9         4.5         7.9
  Receivables (less allowance for
    uncollectible accounts of $7.2
    at March 31, 1997, $6.4 at March
    31, 1996, and $2.7 at September
    30, 1996 ...............................      202.2       215.8        91.3
  Receivables from associated companies ....       18.8         0.6
  Inventories
    Natural gas stored underground .........       35.5        14.5       144.0
    Liquefied natural gas ..................       12.3         4.0        16.8
    Materials and supplies .................        7.2         8.0         7.9
    Other ..................................                    0.4         0.1
  Deferred purchased gas adjustment ........       19.3        19.3         4.7
  Other ....................................        7.1         8.4        10.3
- --------------------------------------------------------------------------------
    Total current assets ...................      304.3       275.5       283.0
- --------------------------------------------------------------------------------
Deferred Debits and Other Assets
  Unrecovered environmental response
    costs ..................................       40.9        34.7        38.0
  Unrecovered Integrated Resource
    Plan costs .............................        7.7         8.0        10.0
  Investment in joint ventures .............                   35.0
  Receivable from AGL Resources -
    prepaid pension ........................        5.2
  Other ....................................       36.5        34.1        36.0
- --------------------------------------------------------------------------------
    Total deferred debits and other
      assets ...............................       90.3       111.8        84.0
- --------------------------------------------------------------------------------
Total Assets ............................... $  1,778.9  $  1,766.0  $  1,728.2
================================================================================






            See notes to condensed consolidated financial statements.

                               Page 4 of 23 Pages




                   ATLANTA GAS LIGHT COMPANY AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (MILLIONS, EXCEPT PAR VALUE DATA)


                                                                       September
                                                       March 31,             30,
                                                --------------------   ---------
CAPITALIZATION AND LIABILITIES                      1997       1996        1996
                                                    (Unaudited)               
- --------------------------------------------------------------------------------
Capitalization
  Common stock, $5 par value, shares 
    issued and outstanding of 55.4 at
    March 31, 1997, 55.4 at March 31, 
    1996, and 55.4 at September 30, 1996 ......$    276.8 $    276.8 $    276.8
  Premium on capital stock ....................     166.2      166.2      166.2
  Earnings reinvested .........................     101.2      167.6       59.7
- --------------------------------------------------------------------------------
    Total common stock equity .................     544.2      610.6      502.7
- --------------------------------------------------------------------------------
  Preferred stock, cumulative $100 par
    or stated value, shares issued and
    outstanding of 0.6 at March 31, 1997,
    March 31, 1996, and September 30, 1996 ....      58.5       58.5       58.5
  Long-term debt ..............................     584.5      554.5      554.5
- --------------------------------------------------------------------------------
    Total capitalization ......................   1,187.2    1,223.6    1,115.7
- --------------------------------------------------------------------------------
Current Liabilities
  Short-term debt .............................     113.0       66.5      152.0
  Accounts payable-trade ......................      47.9       81.5       72.7
  Payable to associated companies .............                             2.7
  Customer deposits ...........................      30.0       29.1       27.8
  Interest ....................................      27.1       25.3       25.7
  Taxes .......................................      39.1       28.0       16.0
  Other .......................................      37.9       44.0       26.9
- --------------------------------------------------------------------------------
    Total current liabilities .................     295.0      274.4      323.8
- --------------------------------------------------------------------------------
Long-Term Liabilities
  Accrued environmental response
    costs .....................................      31.3       28.6       30.4
  Payable to AGL Resources -
    accrued pension costs .....................                  1.5        4.9
  Payable to AGL Resources -
    accrued postretirement benefits
    costs .....................................      35.7       33.6       36.2
  Deferred credits ............................      59.4       63.2       60.9
- --------------------------------------------------------------------------------
    Total long-term liabilities ...............     126.4      126.9      132.4
- --------------------------------------------------------------------------------
Accumulated Deferred Income Taxes .............     170.3      141.1      156.3
- --------------------------------------------------------------------------------
Total Capitalization and Liabilities ..........$  1,778.9 $  1,766.0 $  1,728.2
================================================================================





            See notes to condensed consolidated financial statements.

                               Page 5 of 23 Pages



                   ATLANTA GAS LIGHT COMPANY AND SUBISIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
            FOR THE SIX MONTHS AND TWELVE MONTHS ENDED MARCH 31, 1997
                                   (MILLIONS)




                                                          Six Months       Twelve Months
                                                      ----------------   -----------------
                                                        1997     1996      1997      1996
- ------------------------------------------------------------------------------------------
                                                                           
Cash Flows from Operating Activities
      Net income ..................................   $  78.7  $  76.6  $   82.7  $   68.3
      Adjustments to reconcile net income to
        net cash flow from operating activities
          Depreciation and amortization ...........      32.7     33.4      65.3      64.4
          Deferred income taxes ...................       1.3      2.4      23.7      17.6
          Noncash compensation expense ............                2.1                 4.1
          Noncash restructuring costs .............                                    2.8
          Other ...................................      (1.1)    (1.2)     (2.3)     (2.3)
      Changes in certain assets and liabilities ...     (14.8)   (45.4)    (50.5)    (96.8)
- -------------------------------------------------------------------------------------------
            Net cash flow from operating activities      96.8     67.9     118.9      58.1
- -------------------------------------------------------------------------------------------
Cash Flows from Financing Activities
      Sale of common stock, net of expenses .......                1.0                50.4
      Short-term borrowings, net ..................     (39.0)    15.5      46.5      66.5
      Sale of long-term debt ......................      30.0               30.0
      Common stock dividends paid to parent .......     (30.1)   (24.4)    (59.5)    (47.1)
      Preferred stock dividends ...................      (2.2)    (2.2)     (4.4)     (4.4)
- -------------------------------------------------------------------------------------------
            Net cash flow from financing activities     (41.3)   (10.1)     12.6      65.4
- -------------------------------------------------------------------------------------------
Cash Flows from Investing Activities
      Utility plant expenditures ..................     (61.9)   (57.9)   (136.1)   (125.2)
      Investment in joint venture .................                                  (32.6)
      Nonutility capital expenditures .............                1.1                 1.6
      Cash received from joint venture ............                          2.4
      Cost of removal, net of salvage .............       0.4     (0.2)     (0.4)      1.0
- -------------------------------------------------------------------------------------------
            Net cash flow from investing activities     (61.5)   (57.0)   (134.1)   (155.2)
- -------------------------------------------------------------------------------------------
            Net increase (decrease) in cash and
              cash equivalents ....................      (6.0)     0.8      (2.6)    (31.7)
            Cash and cash equivalents at
              beginning of year ...................       7.9      3.7       4.5      36.2
- -------------------------------------------------------------------------------------------
            Cash and cash equivalents at
              end of year .........................   $   1.9  $   4.5  $    1.9  $    4.5
===========================================================================================
Supplemental Information
      Cash paid during the period for
          Interest ................................   $  26.1  $  25.5  $   49.8  $   48.4
          Income taxes ............................   $  18.3  $  12.7  $   24.6  $   20.6




            See notes to condensed consolidated financial statements.

                               Page 6 of 23 Pages








                   ATLANTA GAS LIGHT COMPANY AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.   Implementation of Holding Company Reorganization

         On March 6, 1996,  following  shareholder  approval,  Atlanta Gas Light
     Company (AGLC) completed a corporate  restructuring in which a new company,
     AGL Resources Inc. (AGL  Resources),  became the holding  company for AGLC,
     AGLC's wholly owned natural gas utility subsidiary, Chattanooga Gas Company
     (Chattanooga),  and  AGLC's  nonregulated  subsidiaries.  The  consolidated
     financial  statements of AGLC include the financial  statements of AGLC and
     Chattanooga  and unless noted  specifically  or  otherwise  required by the
     context,  references to AGLC include the  operations and activities of AGLC
     and Chattanooga.

         During fiscal 1996 ownership of AGLC's nonregulated  business,  Georgia
     Gas Company  (natural gas production  activities),  was  transferred to AGL
     Energy  Services,  Inc.  (AGL Energy  Services).  Ownership of AGLC's other
     nonregulated  businesses,  Georgia Gas Service Company  (propane sales) and
     Trustees Investments,  Inc. (real estate holdings),  was transferred to AGL
     Investments,  Inc. (AGL  Investments).  AGLC's  interest in Sonat Marketing
     Company L.P. was  transferred  to AGL Gas  Marketing,  Inc., a wholly owned
     subsidiary  of  AGL  Investments.   The  transfer  of  AGLC's  nonregulated
     businesses to those  subsidiaries  of AGL Resources was effected  through a
     noncash dividend of $45.9 million during fiscal 1996.

         AGL  Resources  Service  Company  (Service  Company) was formed  during
     fiscal 1996 to provide  corporate  support  services to AGLC, AGL Resources
     and its other subsidiaries.  The transfer of related assets and accumulated
     deferred  income tax  liabilities  from AGLC to Service  Company  and other
     nonregulated  subsidiaries  of AGL Resources was effected  through  noncash
     dividends  of $34.3  million  during the fourth  quarter of fiscal 1996 and
     $4.8 million  during the first quarter of fiscal 1997. As a result of those
     noncash  dividends,  utility  plant-net  decreased  by  $48.4  million  and
     accumulated  deferred  income tax  decreased by $9.3  million.  Expenses of
     Service  Company  are  allocated  to  AGLC,  AGL  Resources  and its  other
     subsidiaries.

2.   Interim Financial Statements

         In the opinion of  management,  the  unaudited  condensed  consolidated
     financial  statements included herein reflect all normal recurring accruals
     necessary  for a fair  statement  of the  results  of the  interim  periods
     reflected. Certain information and footnote disclosure normally included in
     financial   statements  prepared  in  accordance  with  generally  accepted
     accounting  principles have been omitted from these condensed  consolidated
     financial  statements  pursuant to applicable  rules and regulations of the
     Securities and Exchange  Commission.  These financial  statements should be
     read in  conjunction  with the financial  statements  and the notes thereto
     included  in the annual  reports on Form 10-K of AGLC for the fiscal  years
     ended  September  30,  1996  and  1995.  Certain  1996  amounts  have  been
     reclassified for comparability with 1997 amounts.

3 .  Earnings
         Since  consumption  of natural gas is  dependent  to a large  extent on
     weather,  the  majority  of AGLC's  income is  realized  during  the winter
     months.  Earnings for three-month and six-month  periods are not indicative
     of the earnings for a twelve-month period.

         On  October  3, 1995,  AGLC  implemented  revised  firm  service  rates
     pursuant to an order on rehearing of the rate design  issues of AGLC's 1993
     rate case that was issued by the Georgia Public Service Commission (Georgia
     Commission) on September 25, 1995.  Although  neutral with respect to total
     annual margins, the new rates shift margins from heating months (November -
     March) into  non-heating  months,  thereby  affecting  the  comparisons  of
     earnings for the twelve-month periods ended March 31, 1997, and 1996.


                               Page 7 of 23 Pages





 4.  Environmental Matters

         AGLC has  identified  nine sites in Georgia where it currently owns all
     or part of a  manufactured  gas plant (MGP)  site.  In  addition,  AGLC has
     identified  three other sites in Georgia  which AGLC does not now own,  but
     which may have been  associated  with the  operation of MGPs by AGLC or its
     predecessors.  There  are also  three  sites in  Florida  which  have  been
     investigated by environmental authorities in connection with which AGLC may
     be contacted as a potentially responsible party.

         AGLC's  response to MGP sites in Georgia is proceeding  under two state
     regulatory  programs.  First, AGLC has entered into consent orders with the
     Georgia Environmental Protection Division (EPD) with respect to four sites:
     Augusta,  Griffin,  Savannah and Valdosta. Under these consent orders, AGLC
     is  obliged to  investigate  and,  if  necessary,  remediate  environmental
     impacts at the sites.  AGLC  developed  a proposed  Corrective  Action Plan
     (CAP) for the Griffin site, received  conditional  approval of the CAP, and
     has  initiated  corrective  measures.   Assessment   activities  are  being
     conducted at Augusta and have been completed at Savannah. In addition, AGLC
     is in the process of conducting  certain interim  remedial  measures at the
     Augusta MGP site. Those measures are expected to be implemented principally
     during fiscal 1997.

         Second,  AGLC's  response  to all  Georgia  sites is  proceeding  under
     Georgia's  Hazardous Site Response Act (HSRA). AGLC submitted to EPD formal
     notifications  pertaining to all of its owned MGP sites, and EPD had listed
     seven sites (Athens, Augusta,  Brunswick,  Griffin, Savannah,  Valdosta and
     Waycross) on the state's Hazardous Site Inventory (HSI). EPD has not listed
     the Macon site on the HSI at this time.  EPD has also listed the Rome site,
     which AGLC has acquired,  on the HSI. Under the HSRA regulations,  the four
     sites subject to consent orders are presumed to require  corrective action;
     EPD will  determine  whether  corrective  action  is  required  at the four
     remaining sites (Athens,  Brunswick,  Rome and Waycross) in due course.  In
     that respect,  however, AGLC has submitted Compliance Status Reports (CSRs)
     for the Athens,  Brunswick and Rome MGP sites,  and AGLC has concluded that
     these sites do not meet applicable risk reduction  standards.  Accordingly,
     some degree of response action is likely to be required at those sites.

         AGLC  has  estimated  that,  under  the  most  favorable  circumstances
     reasonably  possible,   the  future  cost  to  AGLC  of  investigating  and
     remediating  the  former  MGP  sites  could  be as  low as  $31.3  million.
     Alternatively,   AGLC  has  estimated  that,  under   reasonably   possible
     unfavorable  circumstances,  the future cost to AGLC of  investigating  and
     remediating the former MGP sites could be as high as $117.3 million.  Those
     estimates  have been  adjusted  from the  September  30, 1996  estimates to
     reflect  settlements  of  property  damage  claims  at  certain  sites.  If
     additional  sites  were  added to those for  which  corrective  action  now
     appears reasonably likely, or if substantially more stringent cleanups were
     required,  or  if  site  conditions  are  markedly  worse  than  those  now
     anticipated,  the costs could be higher.  In  addition,  those costs do not
     include other expenses,  such as property damage claims, for which AGLC may
     ultimately  be held liable,  but for which  neither the  existence  nor the
     amount of such  liabilities can be reasonably  forecast.  Within the stated
     range of $31.3 million to $117.3 million, no amount within the range can be
     reliably   identified  as  a  better  estimate  than  any  other  estimate.
     Therefore,  a  liability  at the low end of this range and a  corresponding
     regulatory asset have been recorded in the financial statements.

         AGLC has two  means of  recovering  the  expenses  associated  with the
     former MGP sites.  First, the Georgia  Commission has approved the recovery
     by AGLC  of  Environmental  Response  Costs,  as  defined,  pursuant  to an
     Environmental  Response Cost Recovery  Rider  (ERCRR).  For purposes of the
     ERCRR,   Environmental  Response  Costs  include  investigation,   testing,
     remediation and litigation costs and expenses or other liabilities relating
     to or arising from MGP sites.  In connection  with the ERCRR,  the staff of
     the Georgia  Commission  conducted a financial and management process audit
     related to the MGP sites, cleanup activities at the sites and environmental
     response  costs that have been  incurred  for  purposes  of the  ERCRR.  On
     October 10, 1996, the Georgia  Commission issued an order to prohibit funds
     collected  through  the ERCRR from being used for the payment of any damage
     award, including punitive damages, as a result of any litigation associated
     with any of the MGP  sites in which  AGLC is  involved.  AGLC is  currently
     pursuing judicial review of the October 10, 1996, order.


                               Page 8 of 23 Pages





         Second,  AGLC intends to seek  recovery of  appropriate  costs from its
     insurers and other  potentially  responsible  parties.  With respect to its
     insurers,  AGLC  filed a  declaratory  judgement  action  against 23 of its
     insurance  companies  in 1991.  After the trial  court  entered a judgement
     adverse to AGLC and AGLC appealed that ruling,  the Eleventh  Circuit Court
     of Appeals  held that the case did not present a case or  controversy  when
     filed,  and the case was remanded with  instructions to dismiss.  Since the
     Eleventh  Circuit's  decision,  AGLC  has  settled  with,  or is  close  to
     settlement  with, most of the major insurers.  AGLC has not determined what
     actions it will take with respect to non-settling insurers.

 5.  Competition
         AGLC competes to supply natural gas to interruptible  customers who are
     capable of switching to  alternative  fuels,  including  propane,  fuel and
     waste oils,  electricity and, in some cases,  combustible wood by-products.
     AGLC also competes to supply gas to interruptible  customers who might seek
     to bypass its distribution system.

         AGLC can price  distribution  services to interruptible  customers four
     ways.  First,  multiple rates are  established  under the rate schedules of
     AGLC's tariff  approved by the Georgia  Commission.  If an existing  tariff
     rate  does not  produce  a price  competitive  with a  customer's  relevant
     competitive   alternative,   three  alternate  pricing   mechanisms  exist:
     Negotiated  Contracts,  Interruptible  Transportation and Sales Maintenance
     (ITSM) discounts and Special Contracts.

         On February 17, 1995, the Georgia Commission approved a settlement that
     permits AGLC to negotiate  contracts  with customers who have the option of
     bypassing AGLC's facilities  (Bypass Customers) to receive natural gas from
     other suppliers.  The bypass avoidance contracts (Negotiated Contracts) can
     be renewable,  provided the initial term does not exceed five years, unless
     a longer term  specifically  is authorized by the Georgia  Commission.  The
     rate  provided by the  Negotiated  Contract  may be lower than AGLC's filed
     rate,  but not less than AGLC's  marginal  cost of service to the potential
     Bypass  Customer.  Service  pursuant to a Negotiated  Contract may commence
     without Georgia  Commission  action,  after a copy of the contract is filed
     with the Georgia  Commission.  Negotiated  Contracts may be rejected by the
     Georgia Commission within 90 days of filing;  absent such action,  however,
     the Negotiated Contracts remain in effect. None of the Negotiated Contracts
     filed to date with the Georgia Commission have been rejected.

         The  settlement  also provides for a bypass loss recovery  mechanism to
     operate until the earlier of September  30, 1998, or the effective  date of
     new rates for AGLC resulting  from a general rate case.  Under the recovery
     mechanism,  AGLC is  allowed to recover  from  other  customers  75% of the
     difference  between (a) the nongas cost revenue that was received  from the
     potential  Bypass  Customer  during the most recent 12-month period and (b)
     the nongas cost revenue that is  calculated  to be received  from the lower
     Negotiated  Contract rate applied to the same volumetric level.  Concerning
     the remaining 25% of the difference,  AGLC is allowed to retain a 44% share
     of capacity  release  revenues  in excess of $5 million  until AGLC is made
     whole for  discounts  from  Negotiated  Contracts.  To the extent there are
     additional capacity release revenues, AGLC is allowed to retain 15% of such
     amounts.

         In  addition  to  Negotiated  Contracts,  which are  designed  to serve
     existing and potential  Bypass  Customers,  AGLC's ITSM Rider  continues to
     permit  discounts for short-term  transactions to compete with  alternative
     fuels. Revenue shortfalls, if any, from interruptible customers as measured
     by  the  test-year   interruptible   revenues  determined  by  the  Georgia
     Commission in AGLC's 1993 rate case will continue to be recovered under the
     ITSM Rider.

         The settlement  approved by the Georgia  Commission  also provides that
     AGLC may file contracts (Special Contracts) for Georgia Commission approval
     if the service  cannot be provided  through the ITSM Rider,  existing  rate
     schedules,  or Negotiated  Contract  procedures.  A Special  Contract,  for
     example,  could  involve  AGLC  providing a long-term  service  contract to
     compete with  alternative  fuels where physical  bypass is not the relevant
     competition.


         Pursuant to the  approved  settlement,  AGLC has filed and is providing
     service  pursuant to 46  Negotiated  Contracts.  Additionally,  the Georgia
     Commission   has   approved   Special   Contracts   between  AGLC  and  six
     interruptible customers.


                               Page 9 of 23 Pages





         On November 27, 1996, the Tennessee Regulatory Authority (TRA) approved
     a settlement  that permits  Chattanooga  to negotiate  contracts with large
     commercial   or   industrial   customers   who  are  capable  of  bypassing
     Chattanooga's  distribution system. The settlement provides for approval on
     an experimental  basis,  with the Tennessee  Regulatory  Authority (TRA) to
     review the  measure two years from the  approval  date.  The pricing  terms
     provided  in any such  contract  may be  neither  less  than  Chattanooga's
     marginal  cost of providing  service nor greater than the filed tariff rate
     generally  applicable to such service.  Chattanooga  can recover 50% of the
     difference between the contract rate and the applicable tariff rate through
     the  balancing  account  of the  purchased  gas  adjustment  provisions  of
     Chattanooga's  rate  schedules.   Pursuant  to  the  approved   settlement,
     Chattanooga has entered into four negotiated  contracts which are currently
     under review by the TRA.

          The 1997 session of the Georgia General  Assembly  passed  legislation
     which provides a legal  framework for  comprehensive  deregulation  of many
     aspects of the natural  gas  business  in  Georgia.  Senate  Bill 215,  the
     Natural Gas Competition and Deregulation Act, which became law on April 14,
     1997, if  implemented  by AGLC with respect to its system,  would result in
     the application of an alternative  form of regulation,  such as performance
     based regulation,  to AGLC.  Pursuant to a separate  election,  AGLC, as an
     electing distribution  company,  could choose to exit the merchant function
     and fully unbundle its system.

          Senate  Bill  215  provides  for  a  transition  period  leading  to a
     condition of effective  competition in the natural gas markets. An electing
     distribution  company  would  unbundle  all  services  to its  natural  gas
     customers,  assign firm delivery capacity to certificated marketers selling
     the  gas  commodity  and  create  a  secondary  transportation  market  for
     interruptible  transportation  capacity.  Marketers,  including unregulated
     affiliates  of AGLC,  would compete to sell natural gas to all customers at
     market-based   prices.   AGLC  would   continue   to   provide   intrastate
     transportation of the gas to end users through its existing system, subject
     to continued rate regulation by the Georgia  Commission.  In addition,  the
     Georgia  Commission would continue to regulate safety,  access, and quality
     of service pursuant to an alternative form of regulation.

          The law provides for marketer standards and rules of business practice
     to ensure  that the  benefits  of a  competitive  natural  gas  market  are
     available to all customers on the AGLC system.  It imposes an obligation to
     serve on marketers with a  corresponding  universal  service fund which can
     also  facilitate  the  extension of AGLC  facilities  in order to serve the
     public interest.

          In order  to  implement  the new  law,  the  Georgia  Commission  must
     undertake and complete  several  rulemakings by December 31, 1997. As these
     rules become  effective  the extent of and  schedule for actions  under the
     legislation by AGLC will evolve further.

          Currently,  in  accordance  with  Statement  of  Financial  Accounting
     Standard  No.  71,   "Accounting  for  the  Effects  of  Certain  Types  of
     Regulation," (SFAS 71), AGLC has recorded regulatory assets and liabilities
     which represent  regulator-approved deferrals resulting from the ratemaking
     process.  Recently, the staff of the Securities and Exchange Commission has
     questioned  the  continued  applicability  of  SFAS 71 to  portions  of the
     business of three California utilities, as a result of legislation recently
     enacted in  California.  The  Emerging  Issues Task Force (EITF) will begin
     discussion of this issue at its May 1997 meeting. While the legislation and
     circumstances under review with respect to California differ  substantially
     from those associated with electing distribution companies in Georgia, AGLC
     will monitor the deliberations of the EITF.

          On May 1,  1997,  Chattanooga  filed a rate  proceeding  with  the TRA
     seeking an increase in revenues of $4.4 million annually. Revenues from the
     rate increase will be used to improve and expand Chattanooga's  natural gas
     distribution  system, to recover increased  operation,  maintenance and tax
     expenses, and to provide a reasonable return to investors.  Under the TRA's
     rules and regulations,  the effective date of the requested increase likely
     will be  suspended  until  November 1, 1997.  During that time the TRA will
     complete a review of the requested  increase and will hold public  hearings
     on the request.

                               Page 10 of 23 Pages





Item 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

         On  March 6,  1996,  Atlanta  Gas  Light  Company  (AGLC)  completed  a
corporate  restructuring  in  which  a new  company,  AGL  Resources  Inc.  (AGL
Resources)  became the  holding  company for AGLC and its  subsidiaries.  During
calendar 1996,  ownership of AGLC's  nonregulated  businesses was transferred to
AGL  Resources  and its  various  subsidiaries.  Unless  noted  specifically  or
otherwise required by the context, references to AGLC include the operations and
activities  of AGLC and  Chattanooga.  The  following  discussion  and  analysis
reflects events affecting  AGLC's results of operations and financial  condition
and  factors  expected to impact its future  operations.  See Note 1 in Notes to
Condensed Consolidated Financial Statements in this Form 10-Q.

                              Results of Operations

Three-Month Periods Ended March 31, 1997 and 1996

       Explained  below are the major factors that had a  significant  effect on
results of operations for the three-month period ended March 31, 1997,  compared
with the same period in 1996.

       Operating  revenues decreased 1.7% for the three-month period ended March
31, 1997,  compared with the same period in 1996  primarily due to (1) decreased
volumes of gas sold as a result of weather that was 34.6% warmer than during the
same period in 1996 and (2) a decrease  in the cost of the gas supply  recovered
from customers under the purchased gas provisions of AGLC's rate  schedules,  as
explained in the  following  paragraph.  The decrease in operating  revenues was
offset partly by growth in the number of customers served.

       AGLC  balances the cost of gas with  revenues  collected  from  customers
under the purchased gas  provisions of its rate  schedules.  Underrecoveries  or
overrecoveries  of gas costs are  deferred  and  recorded  as current  assets or
liabilities,  thereby  eliminating  the effect that  recovery of gas costs would
otherwise have on net income.  Cost of gas decreased 4.5% during the three-month
period ended March 31, 1997, compared with the same period in 1996. The decrease
in the cost of AGLC's gas supply was primarily  due to decreased  volumes of gas
sold as a result of weather that was 34.6% warmer than during the same period in
1996.  The  decrease in cost of gas was offset  partly by (1) an increase in the
cost of gas  purchased  for system supply and (2) an increase in the cost of gas
withdrawn from underground storage.

       Operating  margin  increased 3.2% for the three-month  period ended March
31, 1997,  compared with the same period in 1996  primarily due to growth in the
number of customers  served.  Weather  normalization  adjustment  riders (WNARs)
approved by the Georgia  Commission and the TRA  stabilized  margin at the level
which would occur with normal  weather for the  three-month  periods ended March
31, 1997 and 1996. As a result of the WNARs,  weather conditions  experienced do
not have a significant impact on the comparability of operating margin.

       Operating  expenses decreased 3.9% for the three-month period ended March
31, 1997,  compared with the same period in 1996  primarily due to decreased (1)
labor  and  labor-related  expenses  as a  result  of  the  transfer  of  AGLC's
nonregulated business to AGL Resources and its subsidiaries  subsequent to March
1996 (see Note 1 to Notes to Condensed Consolidated Financial Statements in this
Form 10-Q), (2) outside services  employed and (3) maintenance of general plant.
The  decrease  in  operating   expenses  was  offset  partly  by  increased  (1)
uncollectible  accounts  expense,  (2)  injuries  and  damages  expense  and (3)
expenses  related to AGLC's  Integrated  Resource Plan (IRP) which are recovered
through an IRP Cost  Recovery  Rider  approved by the Georgia  Commission.  AGLC
balances IRP expenses  which are included in operating  expenses  with  revenues
collected under the rider,  thereby  eliminating the effect that recovery of IRP
expenses would otherwise have on net income.  Operating  expenses  excluding IRP
expenses decreased $4.2 million, or 4.9%.

                               Page 11 of 23 Pages





       Other income decreased $2 million for the three-month  period ended March
31, 1997, compared with the same period in 1996 primarily due to the transfer of
AGLC's nonregulated business to AGL Resources and its subsidiaries subsequent to
March 1996 (See Note 1 to Notes to Condensed  Consolidated  Financial Statements
in this Form 10-Q).  The decrease in other  income was offset  partly by (1) the
recovery from  customers of carrying costs not included in base rates related to
storage gas  inventories  and (2) the recovery from  customers of carrying costs
attributable to an increase in underrecovered deferred purchased gas costs.

       Income  taxes  increased  $1.5 million for the  three-month  period ended
March 31, 1997, compared with the same period in 1996 primarily due to increased
taxable income.

        Interest charges increased $1.4 million for the three-month period ended
March 31, 1997, compared with the same period in 1996 primarily due to increased
amounts of short-term and long-term debt outstanding.

       Earnings  available  for common  stock for the  three-month  period ended
March 31, 1997,  was $48.3  million,  compared with $45.3  million in 1996.  The
increase  in  earnings  available  for  common  stock was  primarily  due to (1)
increased operating margin and (2) decreased other operating expenses.

Six-Month Periods Ended March 31, 1997 and 1996

       Explained  below are the major factors that had a  significant  effect on
results of operations  for the six-month  period ended March 31, 1997,  compared
with the same period in 1996.

       Operating  revenues  increased 3.4% for the six-month  period ended March
31, 1997, compared with the same period in 1996 primarily due to (1) an increase
in the cost of the gas supply  recovered from customers  under the purchased gas
provisions of AGLC's rate schedules, as explained in the following paragraph and
(2) growth in the number of utility customers served.  The increase in operating
revenues  was  offset  partly by  decreased  volumes  of gas sold as a result of
weather that was 30.6% warmer than during the same period in 1996.

       AGLC  balances the cost of gas with  revenues  collected  from  customers
under the purchased gas  provisions of its rate  schedules.  Underrecoveries  or
overrecoveries  of gas costs are  deferred  and  recorded  as current  assets or
liabilities,  thereby  eliminating  the effect that  recovery of gas costs would
otherwise  have on net income.  Cost of gas increased  3.3% during the six-month
period ended March 31, 1997, compared with the same period in 1996. The increase
in the cost of AGLC's gas supply was  primarily  due to (1) an  increase  in the
cost of gas  purchased  for system supply and (2) an increase in the cost of gas
withdrawn  from  underground  storage.  The  increase  in cost of gas was offset
partly by  decreased  volumes of gas sold as a result of weather  that was 30.6%
warmer than during the same period in 1996.

       Operating  margin increased 3.7% for the six-month period ended March 31,
1997,  compared  with the same  period  in 1996  primarily  due to growth in the
number of customers served. WNARs approved by the Georgia Commission and the TRA
stabilized  margin at the level which  would  occur with normal  weather for the
six-month  periods  ended  March 31,  1997 and 1996.  As a result of the  WNARs,
weather  conditions  experienced  do  not  have  a  significant  impact  on  the
comparability of operating margin.

       Operating  expenses  increased 1.3% for the six-month  period ended March
31, 1997,  compared with the same period in 1996  primarily due to increased (1)
uncollectible  accounts expense,  (2) injuries and damages expense, (3) expenses
related to AGLC's IRP which are  recovered  through an IRP Cost  Recovery  Rider
approved  by the  Georgia  Commission,  (4) ad valorem  taxes and (5)  franchise
expenses which are recovered through a Franchise  Recovery Rider approved by the
Georgia Commission.  AGLC balances IRP and franchise expenses which are included
in  operating  expenses  with  revenues  collected  under  the  riders,  thereby
eliminating  the  effect  that  recovery  of IRP and  franchise  expenses  would
otherwise  have on net income.  Operating  expenses  excluding IRP and franchise
expenses  increased $1 million,  or 1%. The  increase in operating  expenses was
offset partly by decreased labor and  labor-related  expenses as a result of the
transfer of AGLC's nonregulated

                               Page 12 of 23 Pages





business to AGL  Resources  and its  subsidiaries  subsequent to March 1996 (see
Note 1 to Notes to  Condensed  Consolidated  Financial  Statements  in this Form
10-Q).

       Other income  decreased $2.3 million for the six-month period ended March
31, 1997, compared with the same period in 1996 primarily due to the transfer of
AGLC's nonregulated business to AGL Resources and its subsidiaries subsequent to
March 1996 (See Note 1 to Notes to Condensed  Consolidated  Financial Statements
in this Form 10-Q).  The decrease in other  income was offset  partly by (1) the
recovery from  customers of carrying costs not included in base rates related to
storage gas  inventories  and (2) the recovery from  customers of carrying costs
attributable to an increase in underrecovered deferred purchased gas costs.

       Income taxes increased $1.2 million for the six-month  period ended March
31,  1997,  compared  with the same period in 1996  primarily  due to  increased
taxable income.

        Interest  charges  increased $2.2 million for the six-month period ended
March 31, 1997, compared with the same period in 1996 primarily due to increased
amounts of short-term and long-term debt outstanding.

       Earnings  available for common stock for the six-month period ended March
31, 1997, was $76.5  million,  compared with $74.4 million in 1996. The increase
in earnings available for common stock was primarily due to increased  operating
margin. The increase in earnings available for common stock was offset partly by
increased (1) operating expenses and (2) interest charges.

Twelve-Month Periods Ended March 31, 1997 and 1996

       Explained  below are the major factors that had a  significant  effect on
results of operations for the twelve-month period ended March 31, 1997, compared
with the same period in 1996.

       Operating  revenues  increased  13.9% for the  twelve-month  period ended
March 31, 1997,  compared  with the same period in 1996  primarily due to (1) an
increase  in the cost of the gas  supply  recovered  from  customers  under  the
purchased gas provisions of AGLC's rate schedules, as explained in the following
paragraph  and (2) growth in the number of  customers  served.  The  increase in
operating  revenues  was  offset  partly by  decreased  volumes of gas sold as a
result of weather that was 27.2% warmer than during the same period in 1996.

       AGLC  balances the cost of gas with  revenues  collected  from  customers
under the purchased gas  provisions of its rate  schedules.  Underrecoveries  or
overrecoveries  of gas costs are  deferred  and  recorded  as current  assets or
liabilities,  thereby  eliminating  the effect that  recovery of gas costs would
otherwise  have  on  net  income.   Cost  of  gas  increased  20.4%  during  the
twelve-month period ended March 31, 1997, compared with the same period in 1996.
The  increase  in the cost of AGLC's  gas  supply  was  primarily  due to (1) an
increase in the cost of gas  purchased  for system supply and (2) an increase in
the cost of gas withdrawn from underground  storage. The increase in cost of gas
was offset  partly by decreased  volumes of gas sold as a result of weather that
was 27.2% warmer than during the same period in 1996.

       Operating margin  increased 5.7% for the twelve-month  period ended March
31, 1997,  compared  with the same period in 1996  primarily  due to (1) revised
firm services rates, effective October 3, 1995, which shift margins from heating
months into  non-heating  months (see Note 3 to Notes to Condensed  Consolidated
Financial  Statements  in this  Form  10-Q)  and (2)  growth  in the  number  of
customers  served.  WNARs  approved  by  the  Georgia  Commission  and  the  TRA
stabilized  margin at the level which  would  occur with normal  weather for the
twelve-month  periods  ended March 31, 1997 and 1996.  As a result of the WNARs,
weather  conditions  experienced  do  not  have  a  significant  impact  on  the
comparability of operating margin.

       Operating  expenses  increased $2.5 million for the  twelve-month  period
ended March 31, 1997,  compared  with the same period in 1996  primarily  due to
increased (1) uncollectible accounts expense, (2) franchise expenses which are

                               Page 13 of 23 Pages





recovered through a Franchise Recovery Rider approved by the Georgia Commission,
(3)  depreciation  expense  recorded as a result of  increased  property and (4)
expenses related to AGLC's IRP which are recovered  through an IRP Cost Recovery
Rider  approved by the  Georgia  Commission.  AGLC  balances  franchise  and IRP
expenses which are included in operating  expenses with revenues collected under
the riders,  thereby  eliminating  the effect that recovery of franchise and IRP
expenses would otherwise have on net income.  The increase in operating expenses
was offset partly by decreased (1)  maintenance of general  plant,  (2) customer
service expense and (3) outside services employed.

       Other income  increased  $0.3 million for the  twelve-month  period ended
March 31, 1997,  compared with the same period in 1996  primarily due to (1) the
recovery  from  customers  of  carrying  costs  attributable  to an  increase in
underrecovered  deferred  purchased gas costs,  (2) recoveries of  environmental
response  costs from  insurance  carriers and third parties and (3) the recovery
from  customers of carrying  costs not included in base rates related to storage
gas inventories.  The increase in other income was offset partly by the transfer
of AGLC's nonregulated business to AGL Resources and its subsidiaries subsequent
to  March  1996.  See  Note  1 to  Notes  to  Condensed  Consolidated  Financial
Statements in this Form 10-Q.

       Income taxes  increased  $7.4 million for the  twelve-month  period ended
March 31, 1997, compared with the same period in 1996 primarily due to increased
taxable income.

       Interest charges  increased $4 million for the twelve-month  period ended
March 31, 1997, compared with the same period in 1996 primarily due to increased
amounts of short-term and long-term debt outstanding.

       Earnings  available  for common stock for the  twelve-month  period ended
March 31, 1997,  was $78.3  million,  compared with $63.9  million in 1996.  The
increase  in  earnings  available  for  common  stock was  primarily  due to (1)
increased  operating  margin and (2)  increased  other  income.  The increase in
earnings available for common stock was offset partly by (1) increased operating
expenses and (2) increased interest expense.

                               Financial Condition

       AGLC's  business  is highly  seasonal  in nature  and  typically  shows a
substantial  increase in accounts receivable from customers from September 30 to
March 31 as a result of colder  weather.  AGLC also uses gas stored  underground
and  liquefied  natural  gas to serve its  customers  during  periods  of colder
weather. As a result, accounts receivable increased $110.9 million and inventory
of gas stored  underground  and  liquefied  natural gas  decreased  $113 million
during the six-month period ended March 31, 1997.

       Accounts receivable  decreased $13.6 million from March 31, 1996 to March
31, 1997, primarily due to decreased operating revenues. Inventory of gas stored
underground  and liquefied  natural gas  increased  $29.3 million from March 31,
1996 to March 31, 1997, primarily due to decreased volumes of gas withdrawn from
storage as a result of weather  that was 27.2%  warmer  during the  twelve-month
period ended March 31, 1997, compared with the same period in 1996.

       The  purchasing  practices  of AGLC are  subject to review by the Georgia
Commission under legislation enacted by the Georgia General Assembly (Gas Supply
Plan Legislation).  The Gas Supply Plan Legislation  establishes  procedures for
review and approval,  in advance,  of gas supply plans for gas utilities and gas
cost adjustment  factors  applicable to firm service customers of gas utilities.
Pursuant to AGLC's  approved  Gas Supply  Plan for fiscal year 1997,  gas supply
purchases are being  recovered under the purchased gas provisions of AGLC's rate
schedules.  The plan also allows  recovery from the customers of AGLC of Federal
Energy  Regulatory  Commission  (FERC) Order No. 636  transition  costs that are
currently being charged by AGLC's pipeline suppliers.

     On February 27, 1997,  the FERC issued Order No. 636-C,  on remand from the
decision  by the United  States  Court of Appeals  for the  District of Columbia
Circuit (D. C. Circuit) in UNITED DISTRIBUTION COS. V. FERC. In Order No. 636-C,
the FERC  reaffirmed  its decision to permit  pipelines to pass all of their gas
supply realignment (GSR) costs through to their

                               Page 14 of 23 Pages





customers,   and  ruled  that  individual   pipelines  should  submit  proposals
concerning the share of GSR costs their interruptible  transportation  customers
should bear.  Requests for rehearing of Order No. 636-C have been filed with the
FERC.

       AGLC currently  estimates that its portion of transition  costs resulting
from the FERC Order No. 636  restructuring  proceedings from all of its pipeline
suppliers,  that have been filed to be  recovered  to date,  could be as high as
approximately $105 million. This estimate assumes that FERC approval of Southern
Natural Gas  Company's  (Southern)  restructuring  settlement  agreement  is not
overturned  on judicial  review,  that FERC  approval of Tennessee  Gas Pipeline
Company's  (Tennessee)  transition cost settlement  becomes final, and that FERC
does not alter its GSR recovery  policies on  rehearing of its Order No.  636-C.
Such filings currently are pending final FERC approval, and the transition costs
are being collected subject to refund. Approximately $87.8 million of such costs
have been  incurred by AGLC as of March 31, 1997,  recovery of which is provided
under the  purchased  gas  provisions  of AGLC's  rate  schedules.  For  further
discussion  of the  effects of FERC Order No. 636 on AGLC,  see Part II, Item 5,
"Other Information - Federal Regulatory Matters" of this Form 10-Q.

       As noted above,  AGLC  recovers the cost of gas under the  purchased  gas
provisions of its rate schedules. AGLC was in an underrecovery position of $19.3
million  as of March 31,  1997,  and  March 31,  1996,  and $4.7  million  as of
September 30, 1996.  Under the provisions of the utility's rate  schedules,  any
underrecoveries  of gas costs are included in current  assets and have no effect
on net income.

       Cash and cash  equivalents  decreased $6 million and $2.6 million for the
six-month and  twelve-month  periods  ended March 31, 1997,  primarily to offset
other working capital requirements.

       The  expenditures  for plant and other property totaled $61.9 million and
$136.1 million for the six-month and twelve-month periods ended March 31, 1997.

       Service  Company  was formed  during  fiscal  1996 to  provide  corporate
support services to AGLC, AGL Resources and its other subsidiaries. The transfer
of related assets and accumulated  deferred income tax liabilities  from AGLC to
Service Company and other nonregulated subsidiaries was effected through noncash
dividends  of $34.3  million  during the fourth  quarter of fiscal 1996 and $4.8
million  during the first  quarter of fiscal 1997.  As a result of those noncash
dividends, utility plant-net decreased by $48.4 million and accumulated deferred
income tax decreased by $9.3 million.  Expenses of Service Company are allocated
to AGL Resources and its subsidiaries.

       AGLC has accrued liabilities of $31.3 million as of March 31, 1997, $28.6
million as of March 31, 1996,  and $30.4 million as of September  30, 1996,  for
estimated  future  expenditures  which are  expected to be made over a period of
several years in connection with or related to MGP sites. The Georgia Commission
has approved the recovery by AGLC of Environmental Response Costs, as defined in
Note 4 to Notes to  Condensed  Consolidated  Financial  Statements  in this Form
10-Q,  pursuant to the ERCRR.  In  connection  with the ERCRR,  the staff of the
Georgia Commission conducted a financial and management process audit related to
the MGP sites, cleanup activities at the sites and environmental  response costs
that have been  incurred  for purposes of the ERCRR.  On October 10,  1996,  the
Georgia Commission issued an order to prohibit funds collected through the ERCRR
from being used for the payment of any damage award, including punitive damages,
as a result of any litigation associated with any of the MGP sites in which AGLC
is involved. AGLC is currently pursuing judicial review of the October 10, 1996,
order.  See Note 4 to Notes to Condensed  Consolidated  Financial  Statements in
this Form 10-Q.

       Short-term  debt  decreased  $39 million for the  six-month  period ended
March  31,  1997,  primarily  due to net cash flow  from  operating  activities.
Short-term debt increased $46.5 million for the twelve-month  period ended March
31, 1997, primarily to meet increased working capital requirements.

       Long-term debt outstanding increased $30 million during the six-month and
twelve-month  periods  ended March 31, 1997, as a result of the issuance by AGLC
of $30 million in principal  amount of Medium-Term  Notes,  Series C in November
1996.  The notes  were  issued  under a  registration  statement  filed with the
Securities and Exchange Commission in September 1993 covering the periodic offer
and sale of up to $300 million in principal amount of Medium-Term Notes,  Series
C. As of March 31, 1997,  AGLC had issued $224.5 million in principal  amount of
Medium-Term Notes Series C,

                               Page 15 of 23 Pages





with maturity dates ranging from ten to 30 years and with interest rates ranging
from 5.9% to 7.2%. Net proceeds from the issuance of Medium-Term Notes were used
to fund capital  expenditures,  to repay short-term debt and for other corporate
purposes.

       On February 17, 1995, the Georgia  Commission  approved a settlement that
permits  AGLC to  negotiate  contracts  with  customers  who have the  option of
bypassing AGLC's facilities (Bypass Customers) to receive natural gas from other
suppliers.   The  bypass  avoidance  contracts  (Negotiated  Contracts)  can  be
renewable, provided the initial term does not exceed five years, unless a longer
term specifically is authorized by the Georgia Commission.  The rate provided by
the  Negotiated  Contract may be lower than AGLC's filed rate, but not less than
AGLC's  marginal  cost of  service to the  potential  Bypass  Customer.  Service
pursuant to a  Negotiated  Contract  may  commence  without  Georgia  Commission
action,  after a copy of the  contract  is filed  with the  Georgia  Commission.
Negotiated Contracts may be rejected by the Georgia Commission within 90 days of
filing; absent such action,  however, the Negotiated Contracts remain in effect.
None of the Negotiated  Contracts filed to date with the Georgia Commission have
been rejected.

       The  settlement  also  provides for a bypass loss  recovery  mechanism to
operate until the earlier of September  30, 1998,  or the effective  date of new
rates  for AGLC  resulting  from a  general  rate  case.  See Note 5 to Notes to
Condensed Consolidated Financial Statements in this Form 10-Q.

       On  November  27,  1996,  the TRA  approved  a  settlement  that  permits
Chattanooga to negotiate contracts with large commercial or industrial customers
who are capable of bypassing  Chattanooga's  distribution system. The settlement
provides  for  approval  on an  experimental  basis,  with the TRA to review the
measure two years from the approval date. The pricing terms provided in any such
contract  may be neither  less than  Chattanooga's  marginal  cost of  providing
service nor greater  than the filed  tariff rate  generally  applicable  to such
service. Chattanooga can recover 50% of the difference between the contract rate
and the  applicable  tariff rate through the balancing  account of the purchased
gas adjustment provisions of Chattanooga's rate schedules.

       The 1997 session of the Georgia General Assembly passed legislation which
provides a legal framework for comprehensive deregulation of many aspects of the
natural gas business in Georgia.  Senate Bill 215,  the Natural Gas  Competition
and Deregulation Act, which became law on April 14, 1997, if implemented by AGLC
with respect to its system,  would result in the  application  of an alternative
form of regulation, such as performance based regulation, to AGLC. Pursuant to a
separate election,  AGLC, as an electing distribution  company,  could choose to
exit the merchant function and fully unbundle its system. See Note 5 to Notes to
Condensed Consolidated Financial Statements in this Form 10-Q.

       On May 1, 1997,  Chattanooga filed a rate proceeding with the TRA seeking
an  increase  in  revenues  of $4.4  million  annually.  Revenues  from the rate
increase  will  be  used  to  improve  and  expand  Chattanooga's   natural  gas
distribution  system,  to  recover  increased  operation,  maintenance  and  tax
expenses, and to provide a reasonable return to investors. Under the TRA's rules
and  regulations,  the effective date of the requested  increase  likely will be
suspended  until  November  1, 1997.  During  that time the TRA will  complete a
review of the requested increase and will hold public hearings on the request.



                               Page 16 of 23 Pages






                          PART II -- OTHER INFORMATION

       "Part II -- Other  Information"  is  intended to  supplement  information
contained in the Annual Report on Form 10-K for the fiscal year ended  September
30, 1996 and should be read in conjunction therewith.

Item 1.  Legal Proceedings

             See Item 5.

Item 4.  Submission of Matters to a Vote of Security Holders

     The Annual Meeting of the Sole Shareholder was held by consent action taken
February 7, 1997,  and the following  four nominees were elected to serve as the
four directors of AGLC:

     David R. Jones
     Charles W. Bass
     Thomas W. Benson
     Melanie M. Platt

     All of the  outstanding  shares  of  AGLC's  common  stock are owned by AGL
Resources and were voted for the election of such directors.

Item 5.  Other Information
                           Federal Regulatory Matters

Order No. 636

     On February 27, 1997,  the FERC issued Order No. 636-C,  on remand from the
decision by the United  States  Court of Appeals for the D. C. Circuit in UNITED
DISTRIBUTION COS. V. FERC. Among other matters, the court remanded Order No. 636
to the FERC for reconsideration of certain issues, including the FERC's decision
to permit  pipelines to pass all of their GSR costs  through to their  customers
and its decision to require interruptible  transportation  customers to bear 10%
of GSR costs.  In Order No. 636-C,  the FERC  reaffirmed  its decision to permit
pipelines to pass all of their GSR costs through to their  customers,  and ruled
that individual  pipelines should submit  proposals  concerning the share of GSR
costs their  interruptible  transportation  customers should bear.  Requests for
rehearing  of Order No. 636-C have been filed with the FERC.  In addition,  AGLC
and others have filed  petitions for  certiorari  to the United  States  Supreme
Court,  seeking review of the court's ruling in UNITED DISTRIBUTION COS. V. FERC
affirming  the FERC's  authority  over  capacity  release by local  distribution
companies.

       AGLC  currently  estimates  that its portion of  transition  costs (which
include  unrecovered gas costs,  GSR costs and various  stranded costs resulting
from  unbundling of interstate  pipeline sales service) from all of its pipeline
suppliers  filed  with  the  FERC to date to be  recovered  could  be as high as
approximately  $105  million.  AGLC's  estimate  is  based  on the  most  recent
estimates of transition costs filed by its pipeline suppliers with the FERC, and
assumes that FERC approval of Southern's  restructuring  settlement agreement is
not overturned on judicial review, that FERC approval of Tennessee's  transition
cost  settlement  becomes  final,  and that FERC does not alter its GSR recovery
policies  on  rehearing  of its Order  636-C.  Such  filings by AGLC's  pipeline
suppliers  are  pending  final FERC  approval.  Approximately  $87.8  million of
transition  costs have been incurred by AGLC as of March 31, 1997, and are being
recovered  from  customers  under the  purchased  gas  provisions of AGLC's rate
schedules.  Details  concerning  the status of the Order No.  636  restructuring
proceedings  involving  the  pipelines  that serve AGLC  directly  are set forth
below.



                               Page 17 of 23 Pages





SOUTHERN GSR Cost Recovery Proceeding.  Southern continues to make quarterly and
monthly  transition cost filings to recover costs from contesting parties to the
settlement,  and the FERC has  ordered  that  such  costs  may be  recovered  by
Southern,  subject to the outcome of a hearing for contesting parties.  However,
since AGLC is a consenting  party, its GSR and other transition cost charges are
in accordance  with  Southern's  restructuring  settlement.  Assuming the FERC's
approval  of the  settlement  is  upheld on  judicial  review,  AGLC's  share of
Southern's  transition  costs is estimated to be $86.8  million.  This  estimate
would not be affected by the remand of Order No. 636,  unless FERC's approval of
the  settlement is not upheld on judicial  review.  As of March 31, 1997,  $76.5
million of such costs have already been incurred by AGLC.

       On April 14, 1997,  the D.C.  Circuit issued an order  dismissing  AGLC's
appeals of the FERC's orders in Southern's  restructuring  proceeding.  AGLC had
requested  that the  dismissal  be  conditioned  upon the outcome of the appeals
seeking to overturn the  settlement,  but the court did not impose the requested
condition. The court's order is subject to possible requests for rehearing.

TENNESSEE GSR Cost Recovery  Proceeding.  On February 28, 1997,  Tennessee filed
with the FERC a  settlement  that would,  if  approved by the FERC,  resolve the
majority of issues  associated  with  Tennessee's  restructuring,  including its
recovery of GSR and other transition costs  associated with  restructuring.  The
settlement  provides for  Tennessee to recover GSR costs via a fixed  surcharge,
and  limits  the total  amount of such costs that  Tennessee  may  recover.  The
settlement  would also resolve  AGLC's  appeals of orders issued in  Tennessee's
restructuring  proceeding,  as  well  as  AGLC's  appeal  of the  FERC's  orders
approving  the  exit  fee   settlement   between   Tennessee  and  Columbia  Gas
Transmission  Corporation.  The settlement was not opposed by any party, and was
approved by the FERC on April 16, 1997; however,  the FERC's order is subject to
possible requests for rehearing, and thus is not yet final.

       Tennessee has continued to make quarterly GSR cost recovery  filings with
the  FERC.  On March 31,  1997,  Tennessee  filed  with the FERC a  proposal  to
continue its existing GSR surcharge in light of the  aforementioned  settlement.
In  the  alternative,  Tennessee  sought  the  FERC's  approval  to  recover  an
additional $100 million in GSR costs. AGLC filed comments supporting Tennessee's
request to continue its  existing GSR  surcharge,  but  conditionally  protested
Tennessee's  alternate  proposal;  however,  the  FERC  has not yet  acted  upon
Tennessee's  filing.  AGLC's  estimated  liability  for GSR costs as a result of
Tennessee's  settlement filing is approximately  $13 million,  assuming that the
FERC's  approval of the  settlement  becomes final.  As of March 31, 1997,  $5.9
million of such costs have already been incurred by AGLC.

FERC Rate Proceedings

TENNESSEE On January 29,  1997,  the FERC issued an order  denying  requests for
rehearing of the FERC's October 30, 1996 order approving  Tennessee's  rate case
settlement.  One party has sought judicial review of the FERC's orders approving
the settlement, which therefore are not yet final.

TRANSCO On  February  3, 1997,  the FERC issued an order  denying  requests  for
rehearing of the FERC's November 1, 1996 order approving the partial  settlement
in Transco's  ongoing rate case. One petition for judicial  review of the FERC's
orders approving the settlement has been filed; therefore, the FERC's orders are
not yet final.  AGLC has  submitted  testimony  in the  consolidated  hearing to
address  Transco's  proposal  to roll into its  general  system  rates the costs
associated with the Leidy Line and Southern expansion  facilities.  AGLC took no
position  with  respect to Transco's  roll-in  proposal,  but opposed  Transco's
proposal to allocate  additional  costs to a bundled storage service provided by
Transco to AGLC and other customers.

ANR  PIPELINE   Several   parties  have  filed   exceptions   to  the  presiding
administrative  law  judge's  January 10,  1997  initial  decision in ANR's rate
proceeding. The initial decision therefore is not yet final.

       AGLC cannot predict the outcome of these federal  proceedings  nor can it
determine the ultimate effect, if any, such proceedings may have on AGLC.



                               Page 18 of 23 Pages






                            State Regulatory Matters

       The 1997 session of the Georgia General Assembly passed legislation which
provides a legal framework for comprehensive deregulation of many aspects of the
natural gas business in Georgia.  Senate Bill 215,  the Natural Gas  Competition
and Deregulation Act, which became law on April 14, 1997, if implemented by AGLC
with respect to its system,  would result in the  application  of an alternative
form of regulation, such as performance based regulation, to AGLC. Pursuant to a
separate election,  AGLC, as an electing distribution  company,  could choose to
exit the merchant function and fully unbundle its system.

       Senate Bill 215 provides for a transition  period  leading to a condition
of effective  competition  in the natual gas markets.  An electing  distribution
company would  unbundle all services to its natural gas  customers,  assign firm
delivery capacity to certificated marketers selling the gas commodity and create
a secondary  transportation  market for interruptible  transportation  capacity.
Marketers,  including  unregulated  affiliates  of AGLC,  would  compete to sell
natural gas to all  customers at  market-based  prices.  AGLC would  continue to
provide  intrastate  transportation of the gas to end users through its existing
system,  subject to continued  rate  regulation  by the Georgia  Commission.  In
addition,  the Georgia Commission would continue to regulate safety, access, and
quality of service pursuant to an alternative form of regulation.

       The law provides for marketer standards and rules of business practice to
ensure that the benefits of a  competitive  natural gas market are  available to
all customers on the AGLC system. It imposes an obligation to serve on marketers
with a  corresponding  universal  service  fund  which can also  facilitate  the
extension of AGLC facilities in order to serve the public interest.

       In order to implement the new law, the Georgia  Commission must undertake
and complete  several  rulemakings  by December 31, 1997.  As these rules become
effective the extent of and schedule for actions under the  legislation  by AGLC
will evolve further.

       On May 21,  1996,  the  Georgia  Commission  adopted  a Policy  Statement
following its November 20, 1995, Notice of Inquiry  concerning  changes in state
regulatory  guidelines  to respond to trends  toward  increased  competition  in
natural  gas  markets.  Among  other  things,  the  Policy  Statement  sets up a
distinction   between   competitive  and  natural  monopoly   services;   favors
performance-based  regulation in lieu of traditional cost-of-service regulation;
calls for unbundling  interruptible  service;  directs the Georgia  Commission's
staff to  develop  standards  of  conduct  for  utilities  and  their  marketing
affiliates;  and invites pilot programs for  unbundling  services to residential
and small business customers.

       Consistent  with  specific  goals  in  the  Georgia  Commission's  Policy
Statement,  AGLC  filed on June 10,  1996,  the  Natural  Gas  Service  Provider
Selection  Plan (the  Plan),  a  comprehensive  plan for  serving  interruptible
markets.  The Plan  proposes  further  unbundling  of services to provide  large
customers  more service  options and the ability to purchase only those services
they  require.  Proposed  tariff  changes  would  allow  AGLC to cease its sales
service  function  and the  associated  sales  obligation  for large  customers;
implement  delivery-only service for large customers on a firm and interruptible
basis;  and  provide  pooling  services  to  marketers.  The Plan also  includes
proposed  standards of conduct for utilities and utility  marketing  affiliates.
The Georgia  Commission  granted  AGLC's Motion for  Continuance  on January 30,
1997,  moving the Georgia  Commission to suspend the proceeding  after a showing
that all parties of record had  expressed  an  interest  in pursuing  settlement
discussions in lieu of rebuttal hearings. The hearing schedule remains suspended
for settlement discussions currently in progress.

       AGLC supports both the Plan under consideration by the Georgia Commission
and the new  regulatory  model  contemplated  by Senate Bill 215. AGLC currently
makes no profit on the  purchase  and sale of gas  because  actual gas costs are
passed  through to customers  under the purchased gas  provisions of AGLC's rate
schedules.  Earnings  are provided  through  revenues  received  for  intrastate
transportation of the commodity. Consequently,  allowing AGLC to cease its sales
service  function and the associated sales obligation would not adversely affect
AGLC's ability to earn a return on its

                               Page 19 of 23 Pages





distribution  system  investment.  Gas will be sold to all customers by numerous
marketers, including nonregulated subsidiaries of AGL Resources.

       On July 22,  1996,  Chattanooga  filed a plan  with the TRA that  permits
Chattanooga  to  negotiate  contracts  with  customers  in  Tennessee  who  have
long-term  competitive options,  including bypass. On November 27, 1996, the TRA
approved a settlement that permits Chattanooga to negotiate contracts with large
commercial  or industrial  customers who are capable of bypassing  Chattanooga's
distribution  system.  The settlement  provides for approval on an  experimental
basis,  with the TRA to review the measure two years from the approval date. The
pricing  terms   provided  in  any  such  contract  may  be  neither  less  than
Chattanooga's  marginal  cost of  providing  service nor greater  than the filed
tariff rate generally applicable to such service. Chattanooga can recover 50% of
the difference  between the contract rate and the applicable tariff rate through
the  balancing   account  of  the  purchased   gas   adjustment   provisions  of
Chattanooga's rate schedules.

       On May 1, 1997,  Chattanooga filed a rate proceeding with the TRA seeking
an  increase  in  revenues  of $4.4  million  annually.  Revenues  from the rate
increase  will  be  used  to  improve  and  expand  Chattanooga's   natural  gas
distribution  system,  to  recover  increased  operation,  maintenance  and  tax
expenses, and to provide a reasonable return to investors. Under the TRA's rules
and  regulations,  the effective date of the requested  increase  likely will be
suspended  until  November  1, 1997.  During  that time the TRA will  complete a
review of the requested increase and will hold public hearings on the request.

                              Environmental Matters

       AGLC has identified  nine sites in Georgia where it currently owns all or
part of an MGP site.  In  addition,  AGLC has  identified  three  other sites in
Georgia which AGLC does not now own, but which may have been associated with the
operation  of MGPs by AGLC or its  predecessors.  There are also three  sites in
Florida which have been investigated by environmental  authorities in connection
with which AGLC may be contacted as a potentially responsible party.

       AGLC's  response  to MGP sites in Georgia is  proceeding  under two state
regulatory  programs.  First,  AGLC has entered into consent orders with the EPD
with respect to four sites: Augusta, Griffin, Savannah and Valdosta. Under these
consent  orders,  AGLC is obliged to  investigate  and, if necessary,  remediate
environmental  impacts  at the sites.  AGLC  developed  a  proposed  CAP for the
Griffin  site,  received  conditional  approval  of the CAP,  and has  initiated
corrective  measures.  Assessment  activities are being conducted at Augusta and
have been  completed  at  Savannah  . In  addition,  AGLC is in the  process  of
conducting  certain  interim  remedial  measures at the Augusta MGP site.  Those
measures are expected to be implemented principally during fiscal 1997.

       Second,  AGLC's  response  to  all  Georgia  sites  is  proceeding  under
Georgia's HSRA. AGLC submitted to EPD formal notifications  pertaining to all of
its owned MGP sites, and EPD had listed seven sites (Athens, Augusta, Brunswick,
Griffin, Savannah, Valdosta and Waycross) on the state's HSI. EPD has not listed
the Macon site on the HSI at this time. EPD has also listed the Rome site, which
AGLC has  acquired,  on the HSI.  Under  the HSRA  regulations,  the four  sites
subject to consent orders are presumed to require  corrective  action;  EPD will
determine  whether  corrective  action is required at the four  remaining  sites
(Athens,  Brunswick, Rome and Waycross) in due course. In that respect, however,
AGLC has submitted CSRs for the Athens,  Brunswick and Rome MGP sites,  and AGLC
has concluded that these sites do not meet applicable risk reduction  standards.
Accordingly,  some degree of  response  action is likely to be required at those
sites.

       AGLC  has  estimated  that,   under  the  most  favorable   circumstances
reasonably  possible,  the future cost to AGLC of investigating  and remediating
the former MGP sites could be as low as $31.3 million.  Alternatively,  AGLC has
estimated that, under reasonably possible unfavorable circumstances,  the future
cost to AGLC of  investigating  and remediating the former MGP sites could be as
high as $117.3  million.  Those  estimates have been adjusted from the September
30, 1996 estimates to reflect  settlements of property  damage claims at certain
sites.  If  additional  sites were added to those for which  action now  appears
reasonably likely, or if substantially more stringent cleanups were required, or
if site  conditions  are markedly  worse than those now  anticipated,  the costs
could be higher. In addition, those costs do not include other expenses,

                               Page 20 of 23 Pages





such as property  damage  claims,  for which AGLC may ultimately be held liable,
but for which neither the existence  nor the amount of such  liabilities  can be
reasonably forecast. Within the stated range $31.3 million to $117.3 million, no
amount within the range can be reliably identified as a better estimate than any
other  estimate.  Therefore,  a  liability  at the low end of this  range  and a
corresponding regulatory asset have been recorded in the financial statements.

       AGLC has two means of recovering the expenses  associated with the former
MGP sites.  First,  the Georgia  Commission has approved the recovery by AGLC of
Environmental Response Costs, as defined, pursuant to AGLC's ERCRR. For purposes
of the ERCRR,  Environmental  Response  Costs  include  investigation,  testing,
remediation and litigation costs and expenses or other  liabilities  relating to
or  arising  from MGP sites.  In  connection  with the  ERCRR,  the staff of the
Georgia Commission conducted a financial and management process audit related to
the MGP sites, cleanup activities at the sites and environmental  response costs
that have been  incurred  for purposes of the ERCRR.  On October 10,  1996,  the
Georgia Commission issued an order to prohibit funds collected through the ERCRR
from being used for the payment of any damage award, including punitive damages,
as a result of any litigation associated with any of the MGP sites in which AGLC
is involved. AGLC is currently pursuing judicial review of the October 10, 1996,
order.

       Second,  AGLC  intends to seek  recovery  of  appropriate  costs from its
insurers  and  other  potentially  responsible  parties.  See Note 4 to Notes to
Condensed Consolidated Financial Statements in this Form 10-Q.

                             Other Legal Proceedings

        With  regard  to  other  legal  proceedings,  AGLC is a  party,  as both
plaintiff and defendant, to a number of other suits, claims and counterclaims on
an ongoing  basis.  Management  believes  that the outcome of all  litigation in
which it is involved will not have a material adverse effect on the consolidated
financial statements of AGLC.

                                  Joint Venture

        During  December  1996,  AGL  Resources  signed a letter of intent  with
Transco to form a joint  venture,  which would be known as  Cumberland  Pipeline
Company, to operate and market interstate pipeline capacity.  The transaction is
subject to various corporate and regulatory approvals.

        Initially,  the  135-mile  Cumberland  pipeline  will  include  existing
pipeline  infrastructure owned by the two companies.  Projected to enter service
by November 1, 2000,  Cumberland will provide  service to AGLC,  Chattanooga and
other markets  throughout the eastern Tennessee Valley, in northwest Georgia and
northeast Alabama.

         Affiliates  of Transco and AGL  Resources  each will own 50% of the new
pipeline  company,  and an  affiliate  of Transco  will serve as  operator.  The
project  will be  submitted  to the FERC for  approval in the fourth  quarter of
1997.


                               Page 21 of 23 Pages






Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

          10.1 - Amendment to Displacement  Service Agreement,  dated February
                 14, 1997,  between Washington Gas Light Company and Atlanta Gas
                 Light Company, amending Exhibit 10.57, Form 10-K for the fiscal
                 year ended September 30, 1996.

          10.2 - Amendment to Service Agreement under Rate Schedule ESS, dated
                 January  10,  1996,  between  Atlanta  Gas  Light  Company  and
                 Transcontinental Gas Pipe Line Corporation.

          10.3 - Letter  agreement  amending  FPS-1 Service  Agreement,  dated
                 January 9, 1997,  between  Atlanta  Gas Light  Company and Cove
                 Point LNG Limited  Partnership,  amending  Exhibit 10.53,  Form
                 10-K, for the fiscal year ended September 30, 1996.

          10.4 - Letter  agreement  amending  FPS-1 Service  Agreement,  dated
                 February 14, 1997,  between  Atlanta Gas Light Company and Cove
                 Point LNG Limited  Partnership,  amending  Exhibit 10.53,  Form
                 10-K for the fiscal year ended September 30, 1996.

          10.5 -  Notification   letter  dated  April  2,  1997,  and  Service
                 Agreement No. 905660 under Rate Schedule FT,  effective May 17,
                 1995, between  Chattanooga Gas Company and Southern Natural Gas
                 Company.

          10.6 - Cherokee  Expansion  Project  Precedent  Agreement and letter
                 agreement    between    Atlanta    Gas   Light    Company   and
                 Transcontinental Gas Pipe Line Corporation,  dated February 28,
                 1997.


          27     - Financial Data Schedule.

         (b)  Reports on Form 8-K.

              None.



                               Page 22 of 23 Pages




                                   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.


                                  Atlanta Gas Light Company
                                  (Registrant)


Date  May 15, 1997                /s/ David R. Jones
                                      David R. Jones
                                  President and Chief Executive Officer


Date  May 15, 1997                /s/ J. Michael Riley
                                      J. Michael Riley
                                  Vice President  and Chief  Financial Officer
                                  (Principal Accounting and Financial Officer)



                               Page 23 of 23 Pages