UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                                    WASHINGTON, D.C.  20549
                                          FORM 10-Q


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

                For the quarterly period ended March 31, 1997

                                        OR

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

              For the transition period from ............ to ............

                       Commission file number 1-11429


            PUBLIC SERVICE COMPANY OF NORTH CAROLINA, INCORPORATED 
            (Exact name of registrant as specified in its charter)

            NORTH CAROLINA                                56-0233140
      (State or other jurisdiction of                    (I.R.S. Employer
      incorporation or organization)                     Identification No.)

      400 COX ROAD, P.O. BOX 1398                         
        GASTONIA, NORTH CAROLINA                           28053-1398
   (Address of principal executive offices)                (Zip Code)

                                (704) 864-6731
                (Registrant's telephone number, including area code)

                                     NONE
               (Former name, former address and former fiscal year, 
                           if changed since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No

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

Number of shares of Common Stock, $1 par value, outstanding
at April 30, 1997................  .................................19,619,700

                                                          1





            PUBLIC SERVICE COMPANY OF NORTH CAROLINA, INCORPORATED
                               AND SUBSIDIARIES



                         PART I.   FINANCIAL INFORMATION


         The condensed  financial  statements included herein have been prepared
by the registrant  without audit,  pursuant to the rules and  regulations of the
Securities and Exchange  Commission.  Although certain  information and footnote
disclosures  normally  included in financial  statements  prepared in accordance
with generally  accepted  accounting  principles  have been condensed or omitted
pursuant  to such  rules  and  regulations,  the  registrant  believes  that the
disclosures   herein  are  adequate  to  make  the  information   presented  not
misleading.  It is recommended that these condensed financial statements be read
in conjunction  with the financial  statements and the notes thereto included in
the registrant's latest annual report on Form 10-K.


                                                          2







                                          CONSOLIDATED STATEMENTS OF INCOME
                                      (In thousands, except per share amounts)


                               Three Months Ended    Six Months Ended   Twelve Months Ended
                                    March 31             March 31            March 31
                               ------------------   ------------------  -------------------
                                 1997      1996       1997      1996      1997       1996
                               --------  --------   --------  --------  --------   --------
                                                                 
Operating revenues             $150,146  $142,053   $243,800  $216,975  $335,707   $285,343
Cost of gas                      82,977    80,553    135,179   118,959   184,358    147,050
                               --------  --------   --------  --------  --------   --------
Gross margin                     67,169    61,500    108,621    98,016   151,349    138,293
                               --------  --------   --------  --------  --------   --------

Operating expenses and taxes:
  Operating and maintenance      15,328    14,389     31,085    27,601    58,687     53,584
  Provision for depreciation      5,521     4,897     10,916     9,694    20,971     18,918
  General taxes                   6,503     6,229     10,896     9,933    16,968     15,082
  Income taxes                   14,052    12,808     18,922    17,238    16,181     14,786
                               --------  --------   --------  --------  --------   --------
                                 41,404    38,323     71,819    64,466   112,807    102,370
                               --------  --------   --------  --------  --------   --------
Operating income                 25,765    23,177     36,802    33,550    38,542     35,923

Other income, net                 1,064     1,074      2,057     1,508     3,899      1,742

Interest deductions               4,442     3,674      8,566     7,351    15,958     13,702
                               --------  --------   --------  --------  --------   --------
Net income                     $ 22,387  $ 20,577   $ 30,293  $ 27,707  $ 26,483   $ 23,963
                               ========  ========   ========  ========  ========   ========

Average common shares
 outstanding                     19,513    18,959     19,404    18,865    19,265     18,749

Earnings per share                $1.15     $1.09      $1.56     $1.47     $1.37      $1.28

Cash dividends declared
 per share                         $.22    $.2125       $.44     $.425      $.88       $.85





                                                                   3





                              CONSOLIDATED BALANCE SHEETS
                                     (In thousands)



                                          ASSETS

                                                  Mar 31     Sep 30      Mar 31
                                                   1997       1996        1996
                                                 --------   --------    --------
Gas utility plant                                $652,405   $629,218    $595,263
  Less - Accumulated depreciation                 194,610    183,529     175,582
                                                 --------   --------    --------
                                                  457,795    445,689     419,681
                                                 --------   --------    --------

Non-utility property, net                             664        691         716
                                                 --------   --------    --------

Current assets:
  Cash and temporary investments                    3,782      3,361       4,089
  Restricted cash and temporary investments        11,410      6,395       5,467
  Receivables, less allowance for
   doubtful accounts                               51,794     17,899      49,813
  Materials and supplies                            7,206      6,705       5,937
  Stored gas inventory                              9,567     15,863       4,383
  Deferred gas costs, net                          18,601     17,525      17,996
  Prepayments and other                             2,474      2,275       2,118
                                                 --------   --------    --------
                                                  104,834     70,023      89,803
                                                 --------   --------    --------

Deferred charges and other assets                  11,295      8,486       8,405
                                                 --------   --------    --------
  Total                                          $574,588   $524,889    $518,605
                                                 ========   ========    ========


                            CAPITALIZATION AND LIABILITIES

Capitalization:                             
  Common equity -
   Common stock, $1 par                          $ 19,546   $ 19,204    $ 18,979
   Capital in excess of par value                 119,662    114,008     110,769
   Retained earnings                               77,138     55,423      67,709
                                                 --------   --------    --------
                                                  216,346    188,635     197,457
  Long-term debt                                  183,350    140,150     143,900
                                                 --------   --------    --------
                                                  399,696    328,785     341,357
                                                 --------   --------    --------

Current liabilities:
  Maturities of long-term debt                      9,300      6,800       9,300
  Accounts payable                                 20,288     20,301      43,926
  Accrued taxes                                    14,124      3,075      13,064
  Customer prepayments and deposits                 3,591      6,014       3,172
  Cash dividends and interest                       8,643      7,319       7,695
  Restricted supplier refunds                       6,564      6,395       5,467
  Other                                             4,398      3,960       3,009
                                                 --------   --------    --------
                                                   66,908     53,864      85,633
  Interim bank loans                               23,500     59,500      10,000
                                                 --------   --------    --------
                                                   90,408    113,364      95,633
                                                 --------   --------    --------

Deferred credits and other liabilities:
  Income taxes, net                                57,717     56,233      55,007
  Investment tax credits                            3,697      4,210       4,129
  Accrued pension cost                              9,119     12,214      12,703
  Deferred revenues                                 3,589       -            155
  Other                                            10,362     10,083       9,621
                                                 --------   --------    --------
                                                   84,484     82,740      81,615
                                                 --------   --------    --------
  Total                                          $574,588   $524,889    $518,605
                                                 ========   ========    ========


                                                               4





                      CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                                     (In thousands)

                                             Twelve Months Ended
                                                  March 31      
                                             -------------------
                                                1997      1996
                                             --------   -------
Balance beginning of period                   $67,709   $59,740
Add - Net income                               26,483    23,963
Deduct - Common stock dividends
          and other                            17,054    15,994
                                              -------   -------

Balance end of period                         $77,138   $67,709
                                              =======   =======





                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (In thousands)

                                              Six Months Ended     Twelve Months Ended
                                                  March 31               March 31
                                              -----------------    -------------------
                                               1997      1996        1997       1996
                                              -------   -------    --------    -------

                                                                       
Cash Flows From Operating Activities:
  Net income                                  $30,293   $27,707     $26,483    $23,963
  Adjustments to reconcile net income
   to net cash provided by operating
   activities -
    Depreciation, depletion and other          12,512    11,819      24,687     22,840
    Deferred income taxes, net                  1,484     2,401       2,710      4,822
                                              -------   -------     -------    -------
                                               44,289    41,927      53,880     51,625
    Change in operating assets and liabilities:
       Receivables, net                       (35,262)  (37,414)     (3,849)   (22,989)
       Inventories                              5,795     7,398      (6,453)     2,106
       Accounts payable                           (13)   23,514     (23,638)    25,750
       Accrued pension cost                    (3,095)     (228)     (3,583)      (280)
       Other                                    7,641    (5,051)      2,443    (16,897)
                                              -------   -------     -------    -------
                                               19,355    30,146      18,800     39,315
                                              -------   -------     -------    -------

Cash Flows From Investing Activities:
  Construction expenditures                   (23,976)  (23,133)    (61,271)   (57,066)
  Non-utility and other                        (1,399)     (561)     (2,640)    (1,530)
                                              -------   -------     -------    -------
                                              (25,375)  (23,694)    (63,911)   (58,596)
                                              -------   -------     -------    -------

Cash Flows From Financing Activities:
  Sale of senior debentures, net of expenses   49,404    49,314      49,404     49,314
  Issuance of common stock through
   dividend reinvestment, stock purchase
   and stock option plans                       5,841     4,274       9,242      7,175
  Increase (decrease) in interim bank
   loans, net                                 (36,000)  (41,000)     13,500     (6,500)
  Retirement of long-term debt
   and common stock                            (4,329)   (7,980)    (10,637)   (15,525)
  Cash dividends                               (8,475)   (7,964)    (16,705)   (15,706)
                                              -------   -------     -------    -------
                                                6,441    (3,356)     44,804     18,758
                                              -------   -------     -------    -------

Net increase (decrease) in cash and
 temporary investments                            421     3,096        (307)      (523)
Cash and temporary investments
 at beginning of period                         3,361       993       4,089      4,612
                                              -------   -------     -------    -------

Cash and temporary investments
 at end of period                             $ 3,782   $ 4,089     $ 3,782    $ 4,089
                                              =======   =======     =======    =======

Cash paid during the period for:
  Interest (net of amount capitalized)        $ 7,109   $ 5,960     $14,937    $11,923
  Income taxes                                  7,120     5,080      13,520     10,914


                                                               5








                     NOTES TO FINANCIAL STATEMENTS



1. The accompanying unaudited consolidated financial statements and notes should
be read in  conjunction  with the  financial  statements  and notes  included in
PSNC's  1996  Annual  Report.  In the  opinion of  management,  all  adjustments
necessary  for a fair  statement  of the results of  operations  for the interim
periods  have been  recorded.  Certain  amounts  previously  reported  have been
reclassified to conform with the current period's presentation.

         PSNC's business is seasonal in nature; therefore, the financial results
for any  interim  period are not  necessarily  indicative  of those which may be
expected for the annual period.

2. In  October  1995,  the  Financial  Accounting  Standards  Board  issued  its
Statement of Financial  Accounting  Standards No. 123, "Accounting for Awards of
Stock-Based  Compensation  to Employees."  This  statement  defines a fair value
method of accounting  for stock options or similar  equity  instruments  and was
adopted by PSNC beginning October 1, 1996.

         SFAS No. 123 permits  companies to continue to account for  stock-based
compensation  awards under existing accounting rules, but requires disclosure in
a note to the financial  statements of the pro forma net income and earnings per
share as if PSNC had adopted the new method of  accounting.  Currently  PSNC has
two  stock-based  compensation  plans  which  are  described  in  Note  3 to the
financial  statements in PSNC's 1996 Annual Report.  PSNC will continue to apply
current  accounting  rules and adopt only the disclosure  requirements for these
plans.  As a result,  adoption of the new  statement  will not  directly  impact
PSNC's financial position or results of operations.


                                                              6




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

Changes in Results of Operations

(Amounts in thousands except
 degree day and customer data)          Three Months Ended March 31
                                    -----------------------------------------
                                                           Increase
                                      1997       1996     (Decrease)       %
                                    --------   --------    ---------       --
Gross margin                        $ 67,169   $ 61,500    $  5,669         9
Less - Franchise taxes                 4,827      4,566         261         6
                                    --------   --------    --------
  Net margin                        $ 62,342   $ 56,934    $  5,408         9
                                    ========   ========    ========

Total volume throughput (DT):
  Residential                          9,499     12,068      (2,569)      (21)
  Commercial/small industrial          5,195      6,593      (1,398)      (21)
  Large commercial/industrial          8,732      6,893       1,839        27
                                    --------   --------    --------
                                      23,426     25,554      (2,128)       (8)
                                    ========   ========    ========

System average degree days:
  Actual                               1,512      2,073*       (561)      (27)
  Normal                               1,820      1,838*        (18)       (1)
  Percent of normal                       83%       113%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $  5,842   $ (4,762)   $ 10,604

Customers at end of period: (1)
  Residential                        268,244    259,122       9,122         4
  Commercial/small industrial         39,815     36,654       3,161         9
  Large commercial/industrial          2,399        392       2,007       NMF
                                    --------   --------    --------
                                     310,458    296,168      14,290         5
                                    ========   ========    ========

* Reflects an additional day for leap year.

     (1) During the twelve months ended March 31, 1997, approximately 2,600
customers were reclassified from residential to commercial/small industrial, 
and approximately 2,000 from commercial/small industrial to large
commercial/industrial.

       Net margin for the three months ended March 31, 1997 increased $5,408,000
as  compared  to the same  period  last  year.  This  increase  in net margin is
attributable to the items shown below (in thousands):

                                    Commercial/     Large
                                      Small       Commercial/
                     Residential    Industrial    Industrial    Other     Total
                     -----------    ----------    -----------   ------    ------
 Price variance *
  General rate increase
   effective 10/96       $3,564       $1,394       $(1,997)    $ -        $2,961
 Volume variances, net      712         (537)        1,957       -         2,132
 Other                     -            -             -           315        315
                         ------       ------       -------     ------     ------
  Total                  $4,276       $  857       $   (40)    $  315     $5,408
                         ======       ======       =======     ======     ======

 * Includes changes in sales mix.

                                                              7






     This  increase in net margin is due  primarily to the general rate increase
effective October 1, 1996 and an increase in the number of customers served.

(Amounts in thousands except
 degree day data)                        Six Months Ended March 31
                                    -----------------------------------------
                                                             Increase
                                      1997        1996      (Decrease)     %
                                    --------    --------    ---------      --
Gross margin                        $108,621    $ 98,016    $  10,605      11
Less - Franchise taxes                 7,849       6,984          865      12
                                    --------    --------    ---------
  Net margin                        $100,772    $ 91,032    $   9,740      11
                                    ========    ========    =========

Total volume throughput (DT):
  Residential                         15,375      17,769       (2,394)    (13)
  Commercial/small industrial          8,766      10,314       (1,548)    (15)
  Large commercial/industrial         17,459      14,689        2,770      19
                                    --------    --------    ---------
                                      41,600      42,772       (1,172)     (3)
                                    ========    ========    =========

System average degree days:
  Actual                               2,825       3,527*        (702)    (20)
  Normal                               3,109       3,127*         (18)     (1)
  Percent of normal                       91%        113%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $  5,054    $ (6,792)   $  11,846

* Reflects an additional day for leap year.

     Net margin for the six months ended March 31, 1997 increased  $9,740,000 as
compared  to  the  same  period  last  year.  This  increase  in net  margin  is
attributable to the items shown below (in thousands):

                                      Commercial/     Large   
                                        Small      Commercial/
                        Residential   Industrial   Industrial   Other   Total
                        -----------   ----------   ----------   -----   ------
Price variance*
 General rate increase
  effective 10/96          $ 5,763      $2,274      $(3,201)    $ -    $ 4,836
Volume variances, net        2,292        (538)       2,972       -      4,726
Other                         -           -            -          178      178
                           -------      ------      -------     -----  -------
 Total                     $ 8,055      $1,736      $  (229)    $ 178  $ 9,740
                           =======      ======      =======     =====  =======

 * Includes changes in sales mix.

      This  increase in net margin is due primarily to the general rate increase
effective October 1, 1996 and an increase in the number of customers served.

                                                             8






MANAGEMENT'S DISCUSSION (Continued)


(Amounts in thousands except
 degree day data)                        Twelve Months Ended March 31
                                    -----------------------------------------
                                                             Increase
                                      1997        1996      (Decrease)     %
                                    --------    --------    ---------      --
Gross margin                        $151,349    $138,293    $  13,056       9
Less - Franchise taxes                10,750       9,143        1,607      18
                                    --------    --------    ---------
  Net margin                        $140,599    $129,150    $  11,449       9
                                    ========    ========    =========

Total volume throughput (DT):
  Residential                         20,005      21,329       (1,324)     (6)
  Commercial/small industrial         12,759      13,680         (921)     (7)
  Large commercial/industrial         31,710      28,471        3,239      11
                                    --------    --------    ---------
                                      64,474      63,480          994       2
                                    ========    ========    =========


System average degree days:
  Actual                               3,154       3,778*        (624)    (17)
  Normal                               3,384       3,402*         (18)     (1)
  Percent of normal                       93%        111%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $  3,113    $ (5,788)   $   8,901

* Reflects an additional day for leap year.

       Net  margin  for  the  twelve  months  ended  March  31,  1997  increased
$11,449,000  as  compared to the same  period  last year.  This  increase in net
margin is attributable to the items shown below (in thousands):

                                     Commercial/    Large
                                        Small      Commercial/
                        Residential  Industrial    Industrial    Other    Total
                        -----------  ----------    ----------    -----    ------
Price variance*
 General rate increase
  effective 10/96          $ 5,854      $2,352    $(3,143)     $ -      $ 5,063
Volume variances, net        3,641         190      3,654        -        7,485
Resolution - S. Expansion     -           -           -           (734)    (734)
Other                         -           -           -           (365)    (365)
                           -------      ------    -------      -------  -------
 Total                     $ 9,495      $2,542    $   511      $(1,099) $11,449
                           =======      ======    =======      =======  =======

* Includes changes in sales mix.

       This increase in net margin is due primarily to an increase in the number
of customers served and the general rate increase effective October, 1996.

                                                              9




     Operating  and  maintenance  expenses for the three,  six and twelve months
ended March 31, 1997 increased 7%, 13% and 10%, respectively, as compared to the
same  periods  last year.  For the six and twelve  months  ended March 31, 1997,
approximately  $1,440,000 of the increase  resulted from expenses related to the
voluntary  early  retirement  program offered during the first quarter of fiscal
1997, as discussed in Note 11 to the financial  statements in PSNC's 1996 Annual
Report.  Net  of  this  one-time  charge,  operating  and  maintenance  expenses
increased 7% for both the six- and  twelve-month  periods  ended March 31, 1997.
Operating  and  maintenance  expenses  increased  for all three  periods  due to
increases in costs associated with outsourcing meter reading,  the provision for
uncollectible accounts, which is based on revenues, increased professional fees,
outside services for consultants in the information systems and public relations
areas, employee education and other employee-related benefits. Also contributing
for the increase for the six- and twelve-month periods was increased power usage
at PSNC's  liquefied  natural gas  facility.  Partially  offsetting  the six and
twelve month increases were reduced expenses for  hospitalization  insurance due
to an  adjustment in December  1996 to eliminate  the health  insurance  reserve
since the  Company  is now  affiliated  with a health  maintenance  organization
provider.

     Depreciation  expense  increased for the three, six and twelve months ended
March 31, 1997 due to utility plant additions.  General taxes for the three, six
and twelve months ended March 31, 1997 increased 4%, 10%, and 13%, respectively,
as compared to the same periods  last year.  These  increases  are mainly due to
increased  franchise  taxes based on operating  revenues that increased 6%, 12%,
and 18% as compared to the same periods last year.

     Other income for the three months ended March 31, 1997 decreased $10,000 as
compared to the same period last year. Improvements in merchandising  operations
resulted in an increase of $216,000,  which was offset by a $157,000 decrease in
miscellaneous  income related to a decrease in secondary market transactions due
to warmer than  normal  weather.  Also  contributing  was a $55,000  decrease in
subsidiary net income related to a decrease in natural gas brokering  activities
due to warmer than normal weather. For the six- and twelve-month periods,  other
income  increased  $549,000 and  $2,157,000,  respectively.  These increases are
primarily due to interest income associated with deferred gas costs and improved
merchandising  operations,  offset by a  one-time  expense of  $235,000  for the
merchandise  and jobbing  salaries  related to the  voluntary  early  retirement
program.  The  six-month  period  ended  March 31,  1997  included a decrease of
$194,000  related to the  previously  mentioned  decrease  in  secondary  market
transactions.  The twelve-month period included a $265,000 gain from the sale of
land during June 1996.

     Interest  deductions  for the three,  six and twelve months ended March 31,
1997 increased 21%, 17% and 16%,  respectively,  as compared to the same periods
last year. The primary reason for the increase in the three-month  period is the
interest  expense  increase due to the December 17, 1996 issuance of $50,000,000
of 7.45%  Senior  Debentures  due  2026.  Interest  deductions  for the six- and
twelve-month  periods  also  increased  due to the January 10, 1996  issuance of
$50,000,000 of 6.99% Senior

                                                            10





MANAGEMENT'S DISCUSSION (Continued)

Debentures due 2026.  Offsetting  the increases in all periods is a decrease in
interest expense on short-term debt resulting from decreased interest rates.

     The change in earnings per share for all three periods  reflects  increases
of 3% in the average number of common shares outstanding as compared to the same
periods last year.  These  increases are primarily due to shares issued  through
PSNC's  stock  purchase and  automatic  dividend  reinvestment  and stock option
plans.


Changes in Financial Condition

     The capital expansion program, through the construction of lines, services,
systems, and facilities, and the purchase of equipment, is designed to help PSNC
meet the growing demand for its product.  PSNC's fiscal 1997 construction budget
is approximately  $64,400,000,  compared to actual construction expenditures for
fiscal 1996 of $60,428,000.  The construction  program is regularly  reviewed by
management and is dependent upon PSNC's continuing  ability to generate adequate
funds  internally  and to sell new  issues  of debt  and  equity  securities  on
acceptable  terms.  Construction  expenditures  during the six and twelve months
ended March 31, 1997 were $23,976,000 and $61,271,000, respectively, as compared
to $23,133,000 and $57,066,000 for the same periods a year ago.

     PSNC generally  finances its operations  with internally  generated  funds,
supplemented  with bank lines of credit to satisfy seasonal  requirements.  PSNC
also  borrows  under  its bank  lines  of  credit  to  finance  portions  of its
construction  expenditures pending refinancing through the issuance of equity or
long-term  debt at a later date.  PSNC has committed  lines of credit with seven
commercial banks which vary monthly  depending upon seasonal  requirements and a
five-year  revolving line of credit with one bank. For the  twelve-month  period
beginning  April 1, 1997,  lines of credit with these banks range from a minimum
of  $37,000,000  to a  winter-period  maximum  of  $81,000,000.  PSNC  also  has
uncommitted   annual  lines  of  credit  with  four  of  these  banks   totaling
$80,000,000.  Lines of credit  are  evaluated  periodically  by  management  and
renegotiated to accommodate  anticipated short-term financing needs.  Management
believes these lines are currently adequate to finance a portion of construction
expenditures, stored gas inventories and other corporate needs.

     On December 17, 1996, PSNC sold $50,000,000 of 7.45% Senior  Debentures due
2026 in a public offering. The net proceeds of $49,404,000 were used to pay down
a significant portion of the then outstanding short-term debt.

     At  March  31,  1997,   restricted  cash  and  temporary  investments  were
$11,410,000,  an  increase of  $5,015,000  from  September  30,  1996.  This net
increase  was due  primarily  to the  restricted  cash  contribution  from Sonat
Marketing  Company  L.P.  (Sonat  Marketing).  As  discussed  in  Note 11 to the
financial  statements in PSNC's 1996 Annual Report, PSNC Production  Corporation
and Sonat  Marketing,  a subsidiary of Sonat Inc.,  created Sonat Public Service
Company L.L.C. Sonat Marketing contributed $4,944,000

                                                            11





for its 50% ownership of which approximately $4,845,000 is currently restricted.
Sonat  Marketing  is entitled to a partial  refund of its  contribution  not yet
earned  if the  economics  of the  transaction  are  adversely  modified  by any
regulatory  body over a five-year  period.  Restrictions  on the cash investment
will be released annually in equal amounts over a four-year period.

     Stored gas inventories increased $5,184,000 as compared to March 1996. This
increase was due to  additional  quantities  stored,  an increase in the average
cost of natural gas and the addition of a storage service.

     The increase in deferred  charges and other assets as compared to September
30, 1996 was primarily the result of the deferred debt expense  associated  with
the December 17, 1996 sale of 7.45% Senior Debentures  previously  discussed and
investments in PSNC's subsidiaries.

     The  decrease  in  accounts  payable at March 31,  1997 of  $23,638,000  as
compared to March 31, 1996 is the result of a reduction in gas purchases for the
period due to weather, which was 54% warmer.

     The increase in other  current  liabilities  at March 31, 1997 is primarily
due to recording the current portion of the deferred revenue associated with the
creation of Sonat  Public  Service  Company  L.L.C.  The  noncurrent  portion is
recorded in the deferred revenue account.

     The  decrease  in  accrued  pension  cost at March  31,  1997 is due to the
recognition  of  $1,475,000  of the  unrecognized  net gains  and  assets in the
pension plan during  December 1996,  related to the voluntary  early  retirement
program.


Regulatory Matters

     PSNC began providing natural gas service in McDowell County during December
1996. This was the first project  undertaken by PSNC using monies from its North
Carolina  Utilities  Commission  (NCUC)  approved  expansion  fund. The original
estimate  to  complete  this  project was  approximately  $14,500,000,  of which
$8,193,500 will be financed by PSNC's  expansion  fund.  Through March 31, 1997,
$14,015,000  was spent on the project.  A total of $7,781,000  has been received
from the expansion fund. PSNC will receive an additional  $412,500 over the next
five  years in the form of local  government  assistance  payments  that will be
deposited into its expansion fund.

     PSNC  currently  provides  natural gas  service to the  eastern  portion of
Haywood County and plans to extend service to western Haywood County,  including
Waynesville,  Clyde and Lake  Junaluska by late 1997 or early 1998.  The current
estimated  cost to serve this area is  $7,182,000.  On December 30,  1996,  PSNC
filed an application with the NCUC requesting  expansion funds for this project.
On April 22, 1997, the NCUC approved this project and  authorized  disbursements
from the expansion fund of $4,127,000.


                                                            12





     The Cardinal Pipeline was placed into service in December 1994 and provides
additional daily capacity to PSNC's eastern service  territory in and around the
Durham and Raleigh areas. In September 1995, PSNC, Piedmont Natural Gas Company,
Inc. (Piedmont), Transcontinental Gas Pipe Line Corporation (Transco), and North
Carolina  Natural  Gas  Corporation  (NCNG)  signed a letter of intent to form a
limited liability company (LLC) to purchase and extend the Cardinal Pipeline. As
proposed,  the  pipeline  will be extended 67 miles from  Burlington  to a point
southeast of Raleigh, will add 140 million cubic feet per day of additional firm
capacity  (100  million  for PSNC and 40  million  for  NCNG),  and will cost an
estimated $75 million.  On December 23, 1996, the LLC filed an application  with
the NCUC for approval of this project. A public hearing is scheduled for May 20,
1997.

     Pine Needle LNG Co., LLC was formed by subsidiaries  of Transco,  Piedmont,
NCNG,  Amerada  Hess,  PSNC and the  Municipal  Gas  Authority of Georgia.  This
liquefied natural gas storage facility,  estimated to cost $107 million, will be
located near Transco's  pipeline northwest of Greensboro and will have a storage
capacity of four billion cubic feet with vaporization  capability of 400 million
cubic feet per day. On April 30, 1996, the Federal Energy Regulatory  Commission
(FERC) made a preliminary  determination to grant a certificate  authorizing the
construction and operation of Pine Needle. It approved a 12.75% return on equity
for the project and stated that the debt component of the rate structure will be
determined after permanent financing is obtained.  The NCUC filed an application
for  rehearing of this order,  which FERC denied on November  27, 1996,  and the
NCUC filed a petition  for  review of FERC's  November  27 order with the United
States Court of Appeals for the District of Columbia Circuit; the Company cannot
predict the outcome of this appeal.  On March 5, 1997,  the FERC issued an order
denying the  requests  for  rehearing of a landowner  and the NC  Department  of
Environment,  Health, and Natural Resources;  as of May 8, 1997, the Company had
not received any notice that any party had a filed a timely  petition for review
of this order.

      On November 14, 1996,  PSNC filed an application  with the NCUC requesting
deferred  accounting  for the costs of a project to ensure that PSNC's  computer
operating  systems  function  properly in the year 2000.  Similar  costs will be
incurred  by  businesses  worldwide  and the  Emerging  Issues Task Force of the
Financial  Accounting  Standards Board has determined that these costs should be
expensed as incurred. PSNC requested that approximately  $3,000,000 of estimated
contractor  labor be deferred for subsequent  recovery in a future rate case. On
January 30, 1997, the Public Staff of the NCUC  responded to the  application by
stating that such costs are neither  extraordinary  nor material,  and should be
expensed as incurred.  On April 29, 1997,  the NCUC issued an order  authorizing
the deferral of each year's costs and  requiring a  three-year  amortization  of
these  costs  beginning  in the year  incurred.  PSNC will seek to  recover  any
unamortized costs at the time of its next general rate case.

                                                            13




                                                                     EXHIBIT 11
                        PUBLIC SERVICE COMPANY OF NORTH CAROLINA, INCORPORATED
                                  COMPUTATION OF EARNINGS PER SHARE

                             (In thousands, except per share amounts)





                                         Three Months Ended                 Six Months Ended                 Twelve Months Ended
                                              March 31                          March 31                         March 31
                                         ------------------------          -----------------------           -------------------
                                           1997            1996              1997           1996               1997           1996
                                         --------        --------          --------       --------           --------        ------
                                                                                                               
Net income                               $ 22,387        $ 20,577          $ 30,293       $ 27,707           $ 26,483       $ 23,963
                                         --------        --------          --------       --------           --------       --------


Average common shares outstanding          19,513          18,959            19,404         18,865             19,265         18,749

Additional dilutive effect of
 outstanding options (as determined
 by the application of the treasury
 stock method)                                103              95               103             92                 83             77
                                         --------        --------          --------       --------           --------       --------
Average common shares outstanding
 as adjusted                               19,616          19,054            19,507         18,957             19,348         18,826
                                         --------        --------          --------       --------           --------       --------

Earnings per share, as adjusted             $1.14           $1.08             $1.55          $1.46              $1.37          $1.27
                                            =====           =====             =====          =====              =====          =====


        This  calculation  is submitted in accordance  with  Regulation S-K item
601(b)(11)  although  not  required by footnote 2 to paragraph 14 of APB Opinion
No. 15 because it results in dilution of less than 3%.


                                                          14





                             PART II.  OTHER INFORMATION


 Item 1.  Legal Proceedings

         As more fully disclosed in Part I under "Environmental  Matters" and in
Part II in Note 7 to the financial  statements in the Annual Report on Form 10-K
for the period  ending  September 30, 1996,  PSNC owns or has owned  portions of
sites at which manufactured gas plants were formerly operated and is cooperating
with the North Carolina Department of Environment,  Health and Natural Resources
to investigate these sites.


Item 2.  Changes in Securities

         None.


Item 3.  Defaults Upon Senior Securities

         None.


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

         At the Annual  Meeting of  Shareholders  held on January 31, 1997,  the
following  members  were elected or reelected to serve on the Board of Directors
for a term  expiring at the annual  meeting in the month and year  indicated  or
until their successors are elected and qualified.

        Director       Term Ending      Votes in Favor  Votes Withheld
- --------------------   ------------     -------------   --------------
 William A. V. Cecil   January 2000     14,589,796       886,830
 H. Max Craig, Jr.     January 2000     15,342,506       134,120
 G. Smedes York        January 2000     15,359,432       117,194


         The following  eight  directors are the other  directors  whose term of
office continued after the meeting:

   William C. Burkhardt, Bert Collins, John W. Copeland, Van E. Eure, William L.
O'Brien, Jr., D. Wayne Peterson, Ben R. Rudisill, II, and Charles E. Zeigler, 
Jr.

         The Company's 1997 Nonqualified Stock Option Plan pursuant to which the
Board of Directors may grant certain key employees options to purchase shares of
the Company's Common Stock was approved at the Annual Meeting of Shareholders.

For- 10,969,116  Against- 638,121  Abstain- 279,447  Broker non-votes- 3,589,942

         The shareholders  also ratified the selection of Arthur Andersen LLP as
PSNC's independent public accountants for the fiscal year ending September 30,
1997.

              For - 15,347,233      Against - 55,583           Abstain - 73,810


Item 5.  Other Information

         None.


                                                              15






Item 6.  Exhibits and Reports on Form 8-K

         (a)  Part I Exhibits:

                  11       -    Statement re: computation of per share earnings.

                  27       -    Financial Data Schedule.


         (b)  Reports on Form 8-K:

                  PSNC  filed one  report,  dated  April 10,  1997,  on Form 8-K
during the quarter  ending March 31, 1997,  pursuant to Item 5 of that form.  No
financial statements were filed as part of that report.

                                                              16





                                  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.


                                            PUBLIC SERVICE COMPANY
                                            OF NORTH CAROLINA, INCORPORATED
                                            -------------------------------

                                                        (Registrant)





Date  5-13-97                               /s/Charles E. Zeigler, Jr.
- -------------                               -------------------------------
                                            Charles E. Zeigler, Jr.
                                            Chairman, President and
                                            Chief Executive Officer




Date  5-13-97                               /s/Jack G. Mason
- -------------                               -------------------------------
                                            Jack G. Mason
                                            Vice President - Treasurer
                                            and Chief Financial Officer


                                                              17