Exhibit 13

MANAGEMENTS DISCUSSION OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION

(GRAPH APPEARS HERE)

(GRAPH APPEARS HERE)

On March 6, 1996, AGL Resources Inc. (AGL Resources)  became the holding company
for Atlanta Gas Light Company (AGLC), a natural gas distribution utility; AGLC's
wholly  owned   natural  gas  utility   subsidiary,   Chattanooga   Gas  Company
(Chattanooga);  and AGLC's nonregulated subsidiaries: AGL Energy Services, Inc.;
AGL Investments, Inc.; Georgia Gas Company; Georgia Gas Service Company; Georgia
Energy Company; and Trustees  Investments,  Inc. During fiscal 1996 ownership of
AGLC's nonregulated  businesses was transferred to AGL Resources and its various
subsidiaries. (See Note 1 in Notes to Consolidated Financial Statements.) Unless
noted specifically or otherwise  required by the context,  references to AGLC or
the utility include the operations and activities of AGLC and  Chattanooga.

     The following  discussion  and analysis  reflects the results of operations
and financial condition of AGL Resources for the three years ended September 30,
1996, and factors expected to impact its future operations.

RESULTS OF OPERATIONS

Fiscal 1996 Compared with Fiscal 1995


Operating  Revenues
Operating  revenues  increased 14.8% in 1996 compared with 1995 primarily due to
(1) an increase in the cost of the gas supply recovered from customers under the
purchased gas provisions of the utility's rate schedules,  (2) increased volumes
of gas sold to firm service customers as a result of weather that was 50% colder
in 1996 than in 1995 and (3) an increase of  approximately  41,000 in the number
of customers served.


Cost of Gas 
Cost of gas increased  26% in 1996  compared  with 1995  primarily due to (1) an
increase  in the cost of the gas  supply  recovered  from  customers  under  the
purchased  gas  provisions  of the  utility's  rate  schedules and (2) increased
volumes of gas sold to firm  service  customers  as a result of weather that was
50% colder in 1996 than in 1995.

The  utility's  cost of  natural  gas per therm was 32.2  cents in 1996 and 29.7
cents in 1995.  Variations  in the cost of purchased  gas are passed  through to
customers  under the purchased gas provisions of the utility's  rate  schedules.
Overrecoveries or underrecoveries of purchased gas costs are charged or credited
to cost of gas and are  included  in  current  assets  or  liabilities,  thereby
eliminating  the effect that recovery of gas costs  otherwise  would have on net
income.


Operating Margin  
Operating  margin increased 1.8% in 1996 compared with 1995 primarily due to (1)
recovery of increased  expenses  related to an  Integrated  Resource Plan (IRP),
which are recovered  through an IRP Cost Recovery  Rider approved by the Georgia
Public Service Commission (Georgia  Commission),  (2) a revenue increase granted
by the Tennessee  



Regulatory  Authority  (TRA),  formerly the  Tennessee  Public
Service  Commission,  effective  November  1,  1995,  and  (3)  an  increase  of
approximately 41,000 in the number of customers served.


Restructuring Costs 
In November  1994 AGL  Resources  announced a  corporate  restructuring  plan in
response  to  increased  competition  and  changes  in  the  federal  and  state
regulatory  environments  in which AGLC operates.  Restructuring  costs of $61.4
million  related to early  retirement  and  severance  programs and $8.9 million
related to office closings and costs to exit AGLC's appliance  merchandising and
real estate  investment  operations  were  recorded  during 1995.  There were no
restructuring costs recorded in 1996.

During the fourth quarter of fiscal 1996,  AGL Resources  reviewed its remaining
liabilities with respect to its corporate  restructuring  plan. As a result, AGL
Resources adjusted its restructuring  accruals and reduced operating expenses by
$2.7  million,  before  income taxes.  The  remaining  balance of  restructuring
liabilities as of September 30, 1996, and 1995, was $1 million and $4.8 million,
respectively.


Other  Operating  Expenses  
Operation and  maintenance  expenses  increased  2.6% in 1996 compared with 1995
primarily  due to (1) an  increase  of $3.6  million in  expenses  related to an
Integrated  Resource Plan (IRP) and (2) an increase of $1.2 million in franchise
expenses.  IRP and franchise  expenses are recovered from customers through rate
recovery riders  approved by the Georgia  Commission.  As a result,  IRP program
costs and franchise expenses do not affect net income. Operation and maintenance
expenses  excluding IRP and franchise  expenses increased slightly primarily due
to (1) increased  uncollectible  accounts  expenses and (2) expenses  associated
with the formation of AGL Resources.  The increase in operation and  maintenance
expenses  excluding  IRP and  franchise  expenses was offset partly by decreased
labor-related expenses.

Depreciation  expense increased 6.8% in 1996 compared with 1995 primarily due to
increased depreciable plant in service. The composite straight-line depreciation
rate was  approximately  3.2% for  utility  property  other than  transportation
equipment during 1996 and 1995.

Taxes other than income taxes decreased $0.7 million  primarily due to decreased
ad valorem taxes.


Other Income 
Other income increased $12.2 million in 1996 compared with 1995 primarily due to
(1) income in 1996 from a gas marketing joint venture,  (2) income from carrying
costs on increased deferred purchased gas undercollections and (3) recoveries of
environmental response costs from insurance carriers and third parties.


Interest Expense 
Total  interest  expense  increased  $1.6  million  in 1996  compared  with 1995
primarily due to increased amounts of short-term debt outstanding.  The increase
was offset partly by decreased  amounts of long-term  debt  outstanding.  

Income Taxes 
Income taxes increased $30.8 million in 1996 compared with 1995 primarily due to
increased taxable income.

Net Income and Dividends 
On November 3, 1995, the Board of Directors  declared a two-for-one  stock split
of  the  common  stock  effected  in  the  form  of a  100%  stock  dividend  to
shareholders  of record on November 17, 1995,  and paid on December 1, 1995. All
references  to number of shares  and to per  share  amounts  have been  restated
retroactively to reflect the stock split.

Net  income for 1996 was $75.6  million,  compared  with $26.4  million in 1995.
Earnings  per share of common stock were $1.37 in 1996,  compared  with $0.50 in
1995.  Dividends  per share of common  stock were $1.06 in 1996,  compared  with
$1.04 in 1995. The increases in net income and earnings per share were primarily
due to (1) corporate  restructuring costs of $43.1 million,  after income taxes,
recorded in 1995, (2) increased other income and (3) increased  operating margin
as a result of an increase of  approximately  41,000 in the number of  customers
served. The increases in net income and earnings per share were offset partly by
increased  depreciation  expense.  The  increase in earnings  per share also was
offset partly by an increase in the number of common shares outstanding.


Fiscal 1995 Compared with Fiscal 1994
  
Operating Revenues 
Operating  revenues  decreased 11.4% in 1995 compared with 1994 primarily due to
(1) a decrease in the cost of the gas supply  recovered from customers under the
purchased  gas  provisions  of the  utility's  rate  schedules and (2) decreased
volumes of gas sold to firm  service  customers  as a result of weather that was
17% warmer in 1995 than in 1994.  The decrease in operating  revenues was offset
partly by an increase of approximately 37,000 in the number of customers served.



Cost of Gas 
Cost of gas decreased  22.4% in 1995  compared with 1994  primarily due to (1) a
decrease  in the cost of the gas  supply  recovered  from  customers  under  the
purchased  gas  provisions  of the  utility's  rate  schedules and (2) decreased
volumes of gas sold to firm  service  customers  as a result of weather that was
17% warmer in 1995 than in 1994.

The  utility's  cost of  natural  gas per therm was 29.7  cents in 1995 and 37.7
cents in 1994.  Variations  in the cost of purchased  gas are passed  through to
customers  under the purchased gas  adjustment  provisions of the utility's rate
schedules.


Operating  Margin  
Operating  margin  increased  6.1% in 1995 compared with 1994
primarily due to an increase of approximately  37,000 in the number of customers
served. 


Restructuring Costs 
In November  1994 AGL  Resources  announced a  corporate  restructuring  plan in
response  to  increased  competition  and  changes  in  the  federal  and  state
regulatory environments in which AGLC operates.

The restructuring plan provided for reengineering  AGLC's business processes and
streamlining AGLC's statewide field organizations. As a result of restructuring,
AGLC combined  offices and established  centralized  customer  service  centers.
During 1995, AGLC reduced the average number of employees by  approximately  500
through voluntary retirement and severance programs, and attrition.

Restructuring  costs of $61.4 million related to early  retirement and severance
programs  and $8.9 million  related to office  closings and costs to exit AGLC's
appliance  merchandising  and real estate  investment  operations  were recorded
during 1995.


Other  Operating  Expenses  
Operation and  maintenance  expenses  increased  1.7% in 1995 compared with 1994
primarily due to an increase of $17 million in expenses related to an IRP, which
are  recovered  through  an IRP Cost  Recovery  Rider  approved  by the  Georgia
Commission.  As a result, IRP program costs do not affect net income.  Operation
and maintenance  expenses excluding IRP expenses decreased 5.4% in 1995 compared
with  1994  primarily  due to (1)  decreased  labor  costs  as a  result  of the
restructuring  plan,  (2)  decreased  uncollectible  accounts  expenses  and (3)
decreased regulatory commission expenses.

Depreciation  expense increased 5.6% in 1995 compared with 1994 primarily due to
increased depreciable plant in service. The composite straight-line depreciation
rate was  approximately  3.2% for  utility  property  other than  transportation
equipment during 1995 and 1994.

Taxes other than income taxes decreased $0.4 million  primarily due to decreased
payroll taxes as a result of AGL Resources'  restructuring plan. The decrease in
taxes other than income taxes was offset partly by increased ad valorem taxes.


Other Income 
Other income  decreased $3.1 million in 1995 compared with 1994 primarily due to
(1) decreased  income from propane  operations as a result of warmer weather and
(2) decreased income from merchandise operations.


Interest Expense 
Total  interest  expense  decreased  $0.1  million  in 1995  compared  with 1994
primarily due to increased allowance for funds used during construction -- debt.
Interest on long-term debt decreased $0.5 million in 1995 compared with 1994 due
to decreased  amounts of long-term  debt  outstanding.  The  decreased  interest
expense  on  long-term  debt was  offset  by a $0.4  million  increase  in other
interest expenses primarily due to increased interest rates on short-term debt.


Income Taxes 
Income taxes  decreased $19.6 million in 1995 compared with 1994 primarily
due to decreased  taxable  income.  


Net Income and Dividends 
Net income for 1995 was $26.4  million,  compared  with $58.7  million for 1994.
Earnings  per share of common stock were $0.50 in 1995,  compared  with $1.17 in
1994.  Dividends  per share of common  stock were  $1.04 for 1995 and 1994.  The
decreases in net income and earnings per share were primarily due to the cost of
the restructuring  plan. The decreases in net income and earnings per share were
offset  partly by (1) increased  operating  margin as a result of an increase of
approximately  37,000 in the number of customers  served and (2) decreased other
operating  expenses as a result of the  restructuring  plan.  Excluding  charges
recorded during 1995 




related to the restructuring  plan, net income and earnings per share would have
been approximately $69.5 million and $1.32, respectively.

Impact  of  Inflation
Inflation  impacts the prices AGL  Resources  must pay for labor and other goods
and services required for operation,  maintenance and capital improvements.  The
utility's rate schedules include purchased gas adjustment provisions that permit
the increases in gas costs to be passed on to its customers.  Increases in costs
not recovered through the purchased gas adjustment  provisions and other similar
rate riders must be recovered through timely filings for rate relief.


FINANCIAL CONDITION  

Financing  



Common Stock
On June 16, 1995, approximately 3 million shares of common stock were issued and
sold at $16.81 per share,  resulting in net proceeds of $48.6 million.  Proceeds
from that sale of common stock were used to finance capital expenditures and for
other corporate purposes. AGL Resources issued 762,553; 1,092,486; and 1,144,270
shares of common stock during fiscal 1996, 1995 and 1994, respectively,  for its
Dividend  Reinvestment  and Stock Purchase Plan,  Retirement  Savings Plus Plan,
Long-Term Stock Incentive Plan,  Nonqualified  Savings Plan and the Non-Employee
Directors   Equity   Compensation   Plan,   which  increased  common  equity  by
approximately $14 million, $18 million and $20 million, respectively.

Long-Term Debt
During fiscal 1994,  $194.5 million in principal  amount of  medium-term  notes,
Series C, was issued,  with maturity  dates ranging from 10 to 30 years and with
interest  rates  ranging  from  5.9% to 7.2%.  The  notes  are  issued  under an
Indenture  dated  December 1, 1989,  and are unsecured and rank on a parity with
all other unsecured indebtedness. Net proceeds from the notes were used to repay
short-term  debt, to refund $125 million in principal  amount of First  Mortgage
Bonds and for other corporate purposes.  Approximately $105 million in principal
amount of  medium-term  notes,  Series C, was unissued as of September 30, 1996,
and 1995.


Short-Term Debt
Because AGL Resources'  primary business is highly seasonal,  short-term debt is
used to  meet  seasonal  working  capital  requirements.  In  addition,  capital
expenditures  are funded  temporarily with short-term debt. Lines of credit with
various banks provide for direct  borrowings and are subject to annual  renewal.
The current  lines of credit vary from $75 million in the summer  months to $253
million for peak winter  financing.  Short-term debt increased $101 million from
the amount outstanding as of September 30, 1995, to $152 million as of September
30,  1996,  primarily as a result of the  increased  use of  short-term  debt to
temporarily fund capital  expenditures.  For additional  information  concerning
short-term debt, see Note 8 in Notes to Consolidated Financial Statements.


Capital Requirements
Capital  expenditures for construction of distribution  facilities,  purchase of
equipment and other general improvements were $132.5 million during 1996.

Capital  requirements  are estimated to be  approximately  $350 million  for the
three years ending  September  30, 1999.  During the same period,  approximately
$1.2 million will be required to fund preferred stock purchase fund obligations.
Funding  for  those  expenditures  will be  provided  through a  combination  of
internal  sources and the issuance of short-term  and long-term  debt and equity
securities.

The cost of  natural  gas stored  underground  increased  $32.8  million to $144
million as of September  30, 1996,  primarily  due to an increase in the cost of
the gas that was injected into storage.


Ratios and Coverages
On September 30, 1996, AGL Resources'  capitalization  ratios consisted of 46.1%
long-term debt, 4.9% preferred stock and 49.0% common equity. The times interest
earned and ratio of earnings to fixed  charges  increased in 1996  compared with
1995 primarily due to increased earnings. The times interest earned and ratio of
earnings to fixed charges  decreased in 1995 compared with 1994 primarily due to
decreased earnings.

The weighted average cost of long-term debt decreased from 7.7% on September 30,
1994, to 7.6% on September 30, 1996.  The decrease was due to the  redemption of
$15 million in principal amount of 8.85% medium-term notes. The weighted average
cost of preferred  stock was 7.5% on  September  30,  1994,  1995 and 1996.  The
return on average common equity was 11.6% for 1994; 4.9% for 1995; and 13.2% for
1996. Net income in 1995 included a charge for  restructuring  of $43.1 million,
after income taxes.





Regulatory Activity 

Order 636 
In 1992 the Federal Energy Regulatory Commission (FERC) issued Order 636, which,
among other things, mandated the unbundling of interstate pipeline sales service
and  established  certain  open access  transportation  regulations  that became
effective beginning in the 1993-1994 heating season.

In Order  636 FERC  acknowledged  that,  without  special  recovery  mechanisms,
certain costs that  previously were recovered in the pipelines' rate for bundled
sales  services no longer could be recovered by the pipelines in a  restructured
environment.  Those costs,  referred to as transition costs, include such things
as  unrecovered  gas  costs,  gas supply  realignment  (GSR)  costs and  various
stranded costs  resulting  from  unbundling.  Accordingly,  Order 636 included a
recovery  mechanism that allows the pipeline  companies to pass through to their
customers any prudently  incurred  transition  costs  attributable to compliance
with Order 636.

On July 16,  1996,  the United  States  Court of  Appeals  for the  District  of
Columbia  Circuit  issued  its  ruling  in United  Distribution  Cos.  v.  FERC,
concerning  appeals from Order 636. The court  generally  upheld  FERC's  orders
against  a broad  array of  challenges,  but  remanded  the  orders  to FERC for
reconsideration of certain issues, including 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. FERC
has not yet issued an order on  remand,  and thus it is not known  whether  FERC
will  change  its  GSR  policies.  The  court's  order  is  subject  to  further
proceedings  before the  District of Columbia  Circuit,  and possibly the United
States Supreme Court.

AGLC, based on filings with FERC by its pipeline  suppliers,  estimates that its
portion of such costs from all of its pipeline  suppliers would be approximately
$109.9  million.  Such  filings  currently  are  pending  before  FERC for final
approval,  and the  transition  costs are being  collected  subject  to  refund.
Approximately  $80.6  million  of such costs  have been  incurred  by AGLC as of
September  30,  1996,  recovery of which is  provided  under the  purchased  gas
provisions of AGLC's rate schedules.

Transition  costs  have not  affected  the  total  cost of gas to the  utility's
customers significantly because (1) purchases of wellhead gas supplies are based
on  market  prices  that are below the cost of gas  previously  embedded  in the
bundled  pipeline sales service rates and (2) many elements of transition  costs
previously were embedded in the rates for the pipelines' bundled sales service.


Regulatory Reform Initiatives
Two  regulatory  reform  initiatives  are pending in Georgia,  both  designed to
increase  competition  and reduce the role of regulation  within the natural gas
industry.  The first such  initiative is the subject of a proceeding  before the
Georgia  Commission;  the second  initiative  is before study  committees of the
Georgia General Assembly.

With  respect  to the first  initiative,  on  November  20,  1995,  the  Georgia
Commission issued a Natural Gas Notice of Inquiry soliciting  comments on how to
introduce more  competition  into natural gas markets within Georgia.  Following
written comments and oral presentations from numerous parties,  on May 21, 1996,
the Georgia Commission adopted a Policy Statement that, among other things, 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 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,  on
June 10, 1996, AGLC filed a comprehensive plan for serving interruptible markets
called the Natural  Gas Service  Provider  Selection  Plan (the Plan).  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; 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 marketing
affiliates  of  utilities.  Hearings on the  proposal  have been  scheduled  for
December  1996 and January and February  1997.  A decision is expected  from the
Georgia Commission prior to March 1, 1997.

The second major  initiative  to increase  competition  and decrease the role of
regulation  in  Georgia  is  before  study  committees  of the  Georgia  General
Assembly.  The 1996 Georgia General Assembly considered,  but delayed 




action on, The Natural Gas Fair Pricing Act,  which would have allowed local gas
companies to  negotiate  contract  prices and terms for gas services  with large
commercial and industrial  customers absent Georgia  Commission-mandated  rates.
The Georgia General  Assembly  stated through  resolutions a desire to fashion a
more  comprehensive  approach  to  deregulation  and  unbundling  of natural gas
services in Georgia. Those resolutions, adopted during the 1996 session, created
Senate and House  committees  to study and recommend a  comprehensive  course of
action by December 31, 1996, for deregulating natural gas markets in Georgia.

The  separate  Senate  and House  study  committees  conducted  meetings  during
September,  October and November 1996, with the goal of crafting a comprehensive
deregulation bill for the 1997 General Assembly, which convenes in January 1997.
The natural gas  deregulation  plan under  consideration by the committees would
unbundle services to all of AGLC's natural gas customers,  would continue AGLC's
role as the  intrastate  transporter  of natural gas, would allow AGLC to assign
firm  delivery  capacity  to  certificated  marketers  who  would  sell  the gas
commodity,  and would create a secondary transportation market for interruptible
transportation capacity.

Although AGL Resources cannot predict the outcome of those two regulatory reform
initiatives,  it  supports  both the plan  under  consideration  by the  Georgia
Commission and the plan under  consideration  by the Georgia  General  Assembly.
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  distribution  system
investment.  In addition,  allowing gas to be sold to all  customers by numerous
marketers,  including nonregulated subsidiaries of AGL Resources,  would provide
new earnings opportunities.


Gas Cost Recovery Filing
Pursuant  to  legislation   enacted  by  the  Georgia  General  Assembly,   each
investor-owned  local gas distribution  company is required to file on or before
August 1 of each year, a proposed gas supply plan for the  subsequent  year,  as
well as a proposed cost recovery  factor to be used during the same time period.
Costs of natural  gas supply,  interstate  transportation  and storage  incurred
pursuant to an approved plan may be recovered under the purchased gas provisions
of the utility's rate schedules.

On August 1, 1996,  AGLC filed its 1997 Gas Supply Plan,  which  consists of gas
supply,  transportation and storage options designed to provide reliable service
to firm  customers  at the  best  cost.  On  September  13,  1996,  the  Georgia
Commission approved the entire supply portfolio contained in the 1997 Gas Supply
Plan.

As part of the 1997 Gas Supply Plan, AGLC is authorized to continue  limited gas
supply hedging activities. The 1997 hedging program has been expanded beyond the
program  approved  in the 1996 Gas Supply  Plan.  The  financial  results of all
hedging  activities  are passed  through  to firm  service  customers  under the
purchased gas provisions of the utility's rate schedules.  Accordingly, there is
no earnings impact as a result of the hedging program.


Rate Filings
On May 1, 1995,  Chattanooga  filed a rate  proceeding  with the TRA  seeking an
increase in  revenues  of $5.2  million  annually.  On  September  27,  1995,  a
settlement  agreement  was  reached  that  provides  for an annual  increase  in
revenues of approximately $2.5 million, effective November 1, 1995.





1997 Gas Supply Plan
10 therms = 1 dekatherm                               Production
                                  Firm                      Area Supplemental                     Total
                        Transportation     Wellhead  Underground  Underground    Liquefied     Peak-Day
                              Capacity   Gas Supply      Storage      Storage  Natural Gas       Supply
Atlanta Gas Light Company  (dekatherms) (dekatherms) (dekatherms) (dekatherms) (dekatherms) (dekatherms)
                                                                            
Southern .................     778,037                   414,753      168,500
Transco ..................     137,989                   103,356      280,241
Tennessee / East Tennessee      63,860                    32,864
Southern / South Georgia .      12,115                     6,906          708
Total ....................     992,001      520,655      557,879      449,449      665,000    2,106,450

Chattanooga Gas Company
East Tennessee ........         46,350                    23,857
Southern ..............         22,462                    14,346
Total .................         68,812       34,696       38,203            0       90,000      158,812






On August 3,  1993,  Chattanooga  made a rate  filing  with the TRA  seeking  an
increase  in  revenues  of $5.7  million  annually.  On  December  31,  1993,  a
settlement  agreement  was reached that  provided for an annual rate increase of
$3.5 million, effective February 1, 1994.

Weather Normalization
The  Georgia  Commission  and  the TRA  have  authorized  weather  normalization
adjustment  riders  (WNARs),  which are  designed  to  offset  the  impact  that
unusually  cold or warm weather has on customer  billings and operating  margin.
Because fiscal 1996 was colder than normal, the WNARs reduced net income and net
cash flow from operating activities to normal levels.  Fiscal 1995 and 1994 were
warmer than normal, and the WNARs, therefore,  increased net income and net cash
flow from  operating  activities to normal levels for those  periods.  The WNARs
decreased net income by $4.4 million in 1996,  and increased net income by $27.3
million in 1995 and $12.6 million in 1994.


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  that  AGLC  does not now own,  but that may have  been
associated  with the  operation of MGPs by AGLC or its  predecessors.  There are
three sites in Florida that have been investigated by environmental  authorities
in  connection  with which AGLC may be  contacted as a  potentially  responsible
party.  Preliminary assessments and subsequent site investigations have revealed
environmental impacts at and near some of those sites.

Under a thorough  analysis  of  potentially  applicable  requirements,  AGLC has
estimated that, under the most favorable circumstances  reasonably possible, the
future cost of  investigating  and remediating  the former MGP sites,  excluding
sites  for  which no  remediation  is  expected  or the cost of which  cannot be
estimated, could be as low as $30.4 million.  Alternatively,  AGLC has estimated
that, under the least favorable  circumstances  reasonably possible,  the future
cost of investigating and remediating the same former MGP sites could be as high
as $110.8  million,  excluding sites for which no remediation is expected or the
cost of which cannot be estimated.  AGLC cannot estimate at this time the amount
of any other future expenses or liabilities, or the impact on those estimates of
future  environmental  or regulatory  changes,  that may be  associated  with or
related to the MGP sites,  including  expenses  or  liabilities  relating to any
litigation.  At the present  time,  no amount within the $30.4 million to $110.8
million range can be 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.

The Georgia  Commission  has  approved  the  recovery  by AGLC of  environmental
response costs,  pursuant to AGLC's  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  has  undertaken 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.

AGLC is  currently  a party to claims and  litigation  related to the former MGP
sites.  During  fiscal 1996 AGLC  recovered  $14.7  million  from its  insurance
carriers  and  other  potentially   responsible   parties.  In  accordance  with
provisions  of the ERCRR,  AGLC  recognized  other  income of $2.9  million  and
established regulatory  liabilities for the remainder of those recoveries.  AGLC
intends  to  continue  to  pursue  insurance  coverage  and  contributions  from
potentially responsible parties.


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.

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 five interruptible customers.

On July 22, 1996, Chattanooga filed a plan with the TRA that, if approved, would
permit  Chattanooga to negotiate  contracts with customers in Tennessee who have
long-term  competitive  options,  including bypass. On November 7, 1996, the TRA
hearing officer recommended approval of 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.


Accounting Developments
In October 1995 the Financial  Accounting  Standards  Board issued  Statement of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation"  (SFAS 123).  The adoption of the new  recognition  provisions for
stock-based compensation expense included in SFAS 123 are optional; however, the
pro forma  effects on net income and  earnings  per share,  had the  recognition
provisions  been  adopted,  are required  to be  disclosed  in the  fiscal  1997
financial statements.  AGL Resources will continue to follow the requirements of
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees," in its accounting for employee stock options;  therefore,  no impact
on the consolidated financial statements is expected.















Statements of Consolidated Income
                                                       For the years ended September 30,
In millions, except per share amounts                       1996        1995        1994
                                                          --------------------------------
                                                                             
Operating Revenues ................................      $1,220.2    $1,063.0    $1,199.9
Cost of Gas .......................................         720.3       571.8       736.8
                                                          --------------------------------
Operating Margin ..................................         499.9       491.2       463.1
                                                          --------------------------------
Other Operating Expenses
         Operation ................................         220.8       213.5       207.0
         Restructuring costs ......................                      70.3
         Maintenance ..............................          29.4        30.4        32.8
         Depreciation .............................          62.5        58.5        55.4
         Taxes other than income taxes ............          24.9        25.6        26.0
                                                          --------------------------------
                  Total other operating expenses ..         337.6       398.3       321.2
                                                          --------------------------------
Operating Income ..................................         162.3        92.9       141.9
                                                          --------------------------------
Other Income ......................................          14.3         2.1         5.2
                                                          --------------------------------
Income Before Interest and Income Taxes ...........         176.6        95.0       147.1
                                                          --------------------------------
Interest Expense and Preferred
         Stock Dividends
         Interest on long-term debt ...............          42.2        42.7        43.2
         Other interest ...........................           6.9         4.8         4.4
         Dividends on preferred stock of subsidiary           4.4         4.4         4.5
                  Total interest expense and
                     preferred stock dividends ....          53.5        51.9        52.1
                                                          --------------------------------
Income Before Income Taxes ........................         123.1        43.1        95.0
                                                          --------------------------------
Income Taxes ......................................          47.5        16.7        36.3
                                                          --------------------------------
Net Income ........................................      $   75.6    $   26.4    $   58.7
                                                          --------------------------------
Earnings Per Share of Common Stock (Note 5) .......      $   1.37    $   0.50    $   1.17
                                                          --------------------------------
Weighted Average Number of Common
         Shares Outstanding (Note 5) ..............          55.3        52.4        50.2
- ------------------------------------------------------------------------------------------
See notes to consolidated financial statements ....








Statements of Consolidated Cash Flows
                                                                For the years ended September 30,
In millions                                                              1996      1995      1994

                                                                       ---------------------------
                                                                                     
Cash Flows from Operating Activities
         Net income ..............................................     $ 75.6    $ 26.4    $ 58.7
         Adjustments to reconcile net income to
                  net cash flow from operating activities
                  Depreciation and amortization ..................       67.5      62.5      59.2
                  Noncash restructuring costs ....................                 52.9
                  Deferred income taxes ..........................       25.7      (1.2)     13.6
                  Other ..........................................        0.4       3.8       6.3
                                                                       ---------------------------
                                                                        169.2     144.4     137.8
         Changes in assets and liabilities
                  Receivables ....................................      (29.6)     14.6       9.4
                  Inventories ....................................      (35.8)     43.3     (38.5)
                  Deferred purchased gas adjustment ..............      (11.0)    (13.8)     20.8
                  Accounts payable ...............................        1.4      14.7      (6.0)
                  Other-- net ....................................      (12.3)      2.4       4.7
                                                                       ---------------------------
                           Net cash flow from operating activities       81.9     205.6     128.2
                                                                       ---------------------------
Cash Flows from Financing Activities
         Sale of common stock, net of expenses ...................        1.8      50.4       2.4
         Short-term borrowings, net ..............................      101.0     (44.4)    (36.0)
         Redemptions and purchase fund
                  requirements of preferred stock
                  and long-term debt .............................                (15.0)   (125.7)
         Sale of long-term debt ..................................                          194.5
         Dividends paid on common stock ..........................      (49.1)    (44.3)    (42.9)
                                                                       ---------------------------
                  Net cash flow from financing activities ........       53.7     (53.3)     (7.7)
                                                                       ---------------------------
Cash Flows from Investing Activities
         Utility plant expenditures ..............................     (132.0)   (120.8)   (122.0)
         Cash received from joint venture ........................        3.1
         Investment in joint ventures ............................       (1.0)    (32.6)
         Other ...................................................       (0.7)      1.5       1.5
                                                                       ---------------------------
                  Net cash flow from investing activities ........     (130.6)   (151.9)   (120.5)
                                                                       ---------------------------
                  Net increase in cash and cash equivalents ......        5.0       0.4
                  Cash and cash equivalents at
                           beginning of year .....................        3.7       3.3       3.3
                                                                       ---------------------------
                  Cash and cash equivalents  at end of year ......     $  8.7    $  3.7    $  3.3
                                                                       ---------------------------
Cash Paid During the Year for
         Interest ................................................     $ 49.2    $ 48.4    $ 51.1
         Income taxes ............................................     $ 19.3    $ 28.6    $ 18.0
- --------------------------------------------------------------------------------------------------
See notes to consolidated financial statements ...................








Consolidated Balance Sheets
Assets                                                                            September 30,
In millions                                                                      1996       1995
                                                                            --------------------
                                                                                       
Current Assets
         Cash and cash equivalents .....................................     $    8.7   $    3.7
         Receivables
                  Gas (less allowance for uncollectible
                           accounts of $2.2 in 1996 and $2.4 in 1995) ..         62.4       30.3
                  Merchandise (less allowance for uncollectible
                           accounts of $.4 in 1996 and $1.9 in 1995) ...          2.5        5.3
                  Integrated Resource Plan loans (less allowance
                           for uncollectible accounts of $.2 in 1996 and
                           $.1 in 1995) ................................          3.4        1.3
                  Other ................................................          4.8        9.6
         Unbilled revenues .............................................         20.5       17.5
         Inventories
                  Natural gas stored underground .......................        144.0      111.2
                  Liquefied natural gas ................................         16.8       14.3
                  Materials and supplies ...............................          8.1        8.0
                  Other ................................................          3.0        2.6
         Deferred purchased gas adjustment .............................          4.7
         Other .........................................................         10.3       10.9
                                                                             --------------------
                  Total current assets .................................        289.2      214.7
                                                                             --------------------
Property, Plant and Equipment
         Utility plant .................................................      1,969.0    1,919.9
         Less accumulated depreciation .................................        607.8      583.3
                                                                             --------------------
                  Utility plant-- net ..................................      1,361.2    1,336.6
                                                                             --------------------
         Nonutility property ...........................................         80.5       16.6
         Less accumulated depreciation .................................         26.3        2.9
                                                                             --------------------
                  Nonutility property-- net ............................         54.2       13.7
                                                                             --------------------
                  Total property, plant and equipment-- net ............      1,415.4    1,350.3
                                                                             --------------------
Deferred Debits and Other Assets
         Unrecovered environmental response costs ......................         38.0       34.9
         Investment in joint ventures ..................................         35.5       32.6
         Unrecovered Integrated Resource Plan costs ....................         10.0        9.9
         Unrecovered postretirement benefits costs .....................          9.7        7.2
         Unamortized cost to repurchase long-term debt .................          3.5        4.9
         Other .........................................................         23.4       20.1
                                                                             --------------------
                  Total deferred debits and other assets ...............        120.1      109.6
                                                                             --------------------
                  Total Assets .........................................     $1,824.7   $1,674.6
- -------------------------------------------------------------------------------------------------
See notes to consolidated financial statements






Liabilities and Capitalization                                               September 30,
In millions                                                                1996       1995
                                                                     ----------------------
                                                                                 
Current Liabilities
         Accounts payable-- trade ................................     $   73.7   $   72.3
         Short-term debt .........................................        152.0       51.0
         Customer deposits .......................................         27.8       29.5
         Interest ................................................         25.7       25.4
         Other accrued liabilities ...............................         22.5       11.9
         Take-or-pay charges payable .............................                     8.0
         Deferred purchased gas adjustment .......................                     6.3
         Other ...................................................         20.8       26.5
                                                                     ----------------------
                  Total current liabilities ......................        322.5      230.9
                                                                     ----------------------
Accumulated Deferred Income Taxes ................................        168.5      138.8
                                                                     ----------------------
Long-Term Liabilities
         Accrued environmental response costs ....................         30.4       28.6
         Accrued pension costs ...................................          4.9       10.3
         Accrued postretirement benefits costs ...................         36.2       30.1
                                                                     ----------------------
                  Total long-term liabilities ....................         71.5       69.0
                                                                     ----------------------
Deferred Credits
         Unamortized investment tax credit .......................         28.8       30.3
         Regulatory tax liability ................................         19.3       23.3
         Other ...................................................         12.8       12.0
                                                                     ----------------------
                  Total deferred credits .........................         60.9       65.6
                                                                     ----------------------
Commitments and Contingencies  (Notes 9 and 11)
Capitalization
         Long-term debt ..........................................        554.5      554.5
         Preferred stock
                  Cumulative preferred stock of subsidiary
                           Redeemable ............................         55.5       55.5
                           Nonredeemable .........................          3.0        3.0
         Common stockholders' equity (See accompanying
                  statements of consolidated common stock equity.)        588.3      557.3
                                                                     ----------------------
         Total capitalization ....................................      1,201.3    1,170.3
                                                                     ----------------------
Total Liabilities and Capitalization .............................     $1,824.7   $1,674.6
                                                                     ----------------------








Statements of Consolidated Common Stock Equity
                                                                 For the years ended September 30,
In millions, except per share amounts                                     1996      1995      1994
                                                                       ----------------------------
                                                                                      
Common Stock (Note 5)
         $5 par value; authorized 100.0 shares;
                  outstanding, 55.7 in 1996, 54.9 in 1995
                  and 50.8 in 1994
         Beginning of year ........................................    $ 137.3   $ 127.1   $ 124.2
                  Issuance of common stock
                           Stock dividend .........................      137.5
                           Public sale ............................                  7.5
                           Benefit, stock compensation,
                                    dividend reinvestment and
                                    stock purchase plans ..........        3.6       2.7       2.9
                                                                       ----------------------------
         End of year ..............................................      278.4     137.3     127.1
                                                                       ----------------------------
Premium on Capital Stock (Note 5)
         Beginning of year ........................................      297.7     241.3     224.2
                  Issuance of common stock
                           Stock dividend .........................     (137.5)
                           Public sale ............................                 41.1
                           Benefit, stock compensation,
                                    dividend reinvestment and
                                    stock purchase plans ..........       10.4      15.3      17.1
                                                                       ----------------------------
         End of year ..............................................      170.6     297.7     241.3
                                                                       ----------------------------
Earnings Reinvested
         Beginning of year ........................................      122.3     150.1     143.6
                  Net income ......................................       75.6      26.4      58.7
                  Cash dividends
                           Common stock ($1.06 a share in 1996,
                                    $1.04 a share in 1995 and 1994)      (58.6)    (54.2)    (52.2)
                                                                       ----------------------------
         End of year ..............................................      139.3     122.3     150.1
                                                                       ----------------------------
                  Total common stock equity .......................    $ 588.3   $ 557.3   $ 518.5
- ---------------------------------------------------------------------------------------------------
See notes to consolidated financial statements.





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. Summary of Significant Accounting Policies

Principles of Consolidation
AGL Resources  Inc. (AGL  Resources) is a Georgia  corporation  incorporated  on
November 27, 1995, for the primary  purpose of becoming the holding  company for
Atlanta  Gas Light  Company  (AGLC),  AGLC's  wholly  owned  natural gas utility
subsidiary,  Chattanooga  Gas  Company  (Chattanooga),  and AGLC's  nonregulated
subsidiaries.  The holding  company  formation  was  completed  upon  receipt of
shareholder  approval on March 6, 1996, when each share of AGLC common stock was
converted  into one share of AGL  Resources  common  stock,  and AGLC became the
primary  subsidiary of AGL Resources.  AGLC comprises  substantially  all of AGL
Resources' assets,  revenues and earnings. The consolidated financial statements
of AGL Resources include the financial  statements of AGLC,  Chattanooga and the
nonregulated  subsidiaries  as though AGL  Resources  had existed in all periods
shown and had owned all of AGLC's  outstanding  common  stock  prior to March 6,
1996. Intercompany balances and transactions have been eliminated.


Subsidiaries 
AGL Resources engages in natural gas distribution through AGLC and AGLC's wholly
owned  subsidiary,  Chattanooga.  AGLC is a public utility that  distributes and
transports  natural gas in Georgia and Tennessee and is subject to regulation by
the Georgia Public Service  Commission  (Georgia  Commission)  and the Tennessee
Regulatory  Authority (TRA),  formerly the Tennessee Public Service  Commission,
with respect to its rates for service, maintenance of its accounting records and
various other matters.  The  consolidated  financial  statements are prepared in
accordance with generally accepted accounting principles, which give appropriate
recognition  to the  rate-making  and  accounting  practices and policies of the
Georgia Commission and the TRA.

AGL Resources  engages in nonregulated  business  activities  through its wholly
owned  subsidiaries,  AGL Energy Services,  Inc., a gas supply services company;
AGL Investments, Inc. (AGL Investments), a subsidiary established to develop and
manage certain nonregulated businesses; The Energy Spring, Inc., a retail energy
marketing company; and their subsidiaries.

Ownership  of AGLC's  nonregulated  business,  Georgia Gas Company  (natural gas
production  activities),  has been  transferred  to AGL  Energy  Services,  Inc.
Ownership  of AGLC's  other  nonregulated  businesses,  Georgia  Energy  Company
(natural gas vehicle  conversions),  Georgia Gas Service Company (retail propane
sales)  and  Trustees  Investments,   Inc.  (real  estate  holdings),  has  been
transferred to AGL Investments.  AGLC's interest in Sonat Marketing Company L.P.
has been  transferred to AGL Gas Marketing,  Inc., a wholly owned  subsidiary of
AGL Investments.  In addition,  AGL Investments has established two wholly owned
subsidiaries: AGL Power Services, Inc., which owns a 35% interest in Sonat Power
Marketing  L.P., and AGL Consumer  Services,  Inc., an  energy-related  consumer
products and services company.

AGL Resources Service Company (Service Company) was formed during fiscal 1996 to
provide corporate  support services to AGL Resources and its  subsidiaries.  The
transfer of related assets from AGLC to Service  Company and other  nonregulated
subsidiaries  was effected  through a noncash dividend during the fourth quarter
of fiscal 1996.  Expenses of Service  Company are allocated to AGL Resources and
its subsidiaries.




Regulation The consolidated  financial  statements reflect regulatory actions by
the Georgia  Commission  and the TRA that result in the  recognition of revenues
and  expenses in  different  time  periods  than  enterprises  that are not rate
regulated.  In accordance with Statement of Financial  Accounting  Standards No.
71,  "Accounting  for the  Effects of Certain  Types of  Regulation"  (SFAS 71),
regulatory assets and liabilities are recorded and represent  regulator-approved
deferrals resulting from the rate-making process. SFAS 71 assets and liabilities
recorded on September 30 consist of the following:

(Millions of dollars)           1996    1995
                             ---------------
Assets: 
Unrecovered environmental
   response costs ........   $  38.0 $  34.9
Unrecovered integrated
   resource plan costs ...      10.0     9.9
Unrecovered postretirement
   benefits costs ........       9.7     7.2
Deferred purchased gas
   adjustment ............       4.7
Unamortized cost to
   repurchase long-term
   debt ..................       3.4     4.9
                             ---------------
Total ....................   $  65.8 $  56.9
                             ===============
Liabilities:
Unamortized investment
   tax credit ............   $  28.8 $  30.3
Regulatory tax liability .      19.3    23.3
Deferred purchased gas
   adjustment ............               6.3
Environmental response
    cost recoveries from
    third parties ........       7.4
Environmental response
    cost recoveries from
    third parties --
   customer portion ......       4.5
Other ....................       3.7    15.0
                             ---------------
Total ....................   $  63.7 $  74.9
                             ===============


Utility Plant and Depreciation  
Utility  plant is stated at original  cost.  Direct labor and material  costs of
plant   construction  and  related  indirect   construction   costs,   including
administrative,  engineering and general  overhead,  taxes, and an allowance for
funds used during construction  (AFUDC), are added to utility plant. The portion
of AFUDC  attributable  to equity  funds is  included in other  income,  and the
portion  attributable  to  borrowed  funds is shown as a  reduction  in interest
charges in the  statements of  consolidated  income.  The AFUDC rate of 9.32% in
fiscal  1996,  1995 and 1994,  was the cost of capital  approved  by the Georgia
Commission in a prior rate proceeding.

The original cost of utility property retired or otherwise disposed of, plus the
cost of  dismantling,  less  salvage,  is charged to  accumulated  depreciation.
Maintenance,  repairs and minor additions, renewals, and betterments to property
are charged to operations.

The composite straight-line depreciation rate was approximately 3.2% for utility
property  other  than  transportation  equipment  during  1996,  1995 and  1994.
Transportation equipment is depreciated over a period of five to 10 years.


Deferred Purchased Gas Adjustment 
The utility's rate schedules  include  purchased gas adjustment  provisions that
permit the recovery of purchased gas costs. The purchased gas adjustment  factor
is revised  periodically to reflect changes in the cost of purchased gas without
formal rate proceedings.  Any overrecoveries or underrecoveries of gas costs are
charged  or  credited  to cost of gas and are  included  in  current  assets  or
liabilities.

As part of the 1997 Gas Supply Plan, AGLC is authorized to continue  limited gas
supply hedging activities. The 1997 hedging program has been expanded beyond the
program approved in the 1996 Gas Supply Plan.  Accounting for hedging activities
is provided in accordance with Statement of Financial  Accounting  Standards No.
80,  "Accounting for Futures  Contracts."  The financial  results of all hedging
activities are passed through to firm service  customers under the purchased gas
provisions of the utility's rate  schedules.  Accordingly,  there is no earnings
impact as a result of the hedging program.


Operating Revenues  
Revenues from AGL Resources' utility business are based on rates approved by the
Georgia Commission and the TRA. Customers' base rates may not be changed without
formal approval of the Georgia Commission or the TRA. Revenues are recognized on
the accrual basis,  which includes  estimated  amounts for gas delivered but not
yet billed.

The  Georgia  Commission  and  the TRA  have  authorized  weather  normalization
adjustment riders.  Such riders are designed to offset the impact that unusually
cold or warm weather has on operating margin.

Certain  interruptible  customers  purchase gas directly  from gas producers and
marketers.  The Georgia  Commission and the TRA have approved  programs  whereby
transportation charges are billed on those purchases.


Income Taxes  
Deferred income taxes result from temporary differences between book and taxable
income and principally relate to depreciation.

Investment tax credits have been deferred and are being  amortized by credits to
income in accordance with  regulatory  treatment over the estimated lives of the
related properties.


Statement  of Cash  Flows  
For purposes of reporting cash flows, AGL Resources  considers all highly liquid
investments  purchased  with a  maturity  of  three  months  or  less to be cash
equivalents.

Noncash  investing  and  financing  transactions  include the issuance of common
stock for the Dividend  Reinvestment and Stock Purchase Plan, Retirement Savings
Plus Plan,  Long-Term Stock Incentive  Plan,  Nonqualified  Savings Plan and the
Non-Employee  Directors Equity Compensation Plan of $14.1 million in 1996, $16.2
million in 1995, and $17.6 million in 1994.




Use of Estimates  
Preparing financial  statements in conformity with generally accepted accounting
principles  requires  management  to  make  estimates  and  assumptions.   Those
estimates and assumptions affect the reported amounts of assets and liabilities,
disclosure on  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


Other 
Gas inventories are stated at cost on a principally first-in,  first-out method.
Materials  and  supplies  inventories  are  stated at lower of  average  cost or
market.

Consistent with the rate treatment  prescribed by the Georgia Commission and the
TRA, vacation pay and short-term  disability benefits for AGLC are expensed when
those benefits are paid.

The  computation  of earnings per share of common stock is based on the weighted
average number of common shares outstanding during each year as adjusted for the
two-for-one stock split on December 1, 1995. (See Note 5.)

Certain  reclassifications  have been made in 1995 and 1994 to conform  with the
1996 financial statement presentation.


Recently Issued Accounting Pronouncements
In October 1995 the Financial  Accounting  Standards  Board issued  Statement of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation"  (SFAS 123).  The adoption of the new  recognition  provisions for
stock-based compensation expense included in SFAS 123 is optional;  however, the
pro forma  effects on net income and  earnings  per share,  had the  recognition
provisions  been  adopted,  are  required  to be  disclosed  in the fiscal  1997
financial statements.  AGL Resources will continue to follow the requirements of
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees," in its accounting for employee stock options;  therefore,  no impact
on the consolidated financial statements is expected.


2. Income Tax Expense  

Deferred  tax  balances are measured at the tax rates that will apply during the
period the taxes become payable and are adjusted whenever new rates are enacted.
Due to the regulated nature of the utility's  business,  a regulatory  liability
has been recorded in accordance with Statement of Financial Accounting Standards
No. 109,  "Accounting  for Income  Taxes."  The  regulatory  liability  is being
amortized over approximately 30 years.


Components of income tax expense shown in the consolidated income statements are
as follows:

(Millions of dollars)           1996     1995     1994 
                             --------------------------
Included in expenses:  
Current income taxes
   Federal ...............   $  20.3  $  16.9  $  20.9
   State .................       3.0      2.6      3.3
Deferred income taxes
   Federal ...............      21.6     (1.0)    12.0
   State .................       4.1     (0.2)     1.6
Amortization of investment
   tax credits ...........      (1.5)    (1.6)    (1.5)
                             --------------------------
Total ....................   $  47.5  $  16.7  $  36.3
                             ==========================

A reconciliation between the statutory federal income tax rate and the effective
rate is as follows:

(Millions of dollars)                     1996
- -----------------------------------------------
                                           % of
                                         Pretax
                                Amount   Income
- -----------------------------------------------
Computed tax expense ......    $  43.1    35.0
State income tax,
   net of federal income
   tax benefit ............        4.3     3.5
Amortization of
   investment tax credits .       (1.5)   (1.2)
Other-- net ...............        1.6     1.3
- -----------------------------------------------
   Total income tax expense    $  47.5    38.6
===============================================

(Millions of dollars)                     1995
- -----------------------------------------------
                                           % of
                                         Pretax
                                Amount   Income
- -----------------------------------------------
Computed tax expense .......   $  15.1    35.0
State income tax,
   net of federal income
   tax benefit .............       1.3     3.0
Amortization of
   investment tax credits ..      (1.6)   (3.7)
Other-- net ................       1.9     4.4
- -----------------------------------------------
    Total income tax expense   $  16.7    38.7
===============================================

(Millions of dollars)                     1994
- -----------------------------------------------
                                           % of
                                         Pretax
                                Amount   Income
- -----------------------------------------------
Computed tax expense .......   $  33.3    35.0
State income tax,
   net of federal income
   tax benefit .............       3.2     3.4
Amortization of
   investment tax credits ..      (1.5)   (1.6)
Other-- net ................       1.3     1.4
- -----------------------------------------------
    Total income tax expense   $  36.3    38.2
===============================================

Components  that  give  rise to the net  deferred  income  tax  liability  as of
September 30 are as follows:
(Millions of dollars)                1996     1995
- ---------------------------------------------------
Deferred tax liabilities:
Property -- accelerated
   depreciation and other
   property-related items ....   $  204.4 $  187.1
Other ........................       17.2     15.8
- ---------------------------------------------------
Total deferred tax liabilities      221.6    202.9
- ---------------------------------------------------
Deferred tax assets:
Deferred investment
   tax credits ...............       11.1     11.7
Alternative minimum tax ......       11.8     12.3
Other ........................       30.2     40.1
- ---------------------------------------------------
Total deferred tax assets ....       53.1     64.1
- ---------------------------------------------------
Net deferred tax liability ...   $  168.5 $  138.8
===================================================


3. Corporate Restructuring

In November  1994 AGL  Resources  announced a corporate  restructuring  plan and
began its  implementation  during fiscal 1995. As a result of the restructuring,
AGLC combined  offices,  established  centralized  customer  service centers and
reduced the average number of employees through voluntary retirement,  severance
programs  and  attrition.  Restructuring  costs of $43.1  million,  after income
taxes,  were recorded  during 1995. The principal  effects of the  restructuring
charges  were to  increase  obligations  with  respect to pension  benefits  and
postretirement benefits other than pensions.

During the fourth quarter of fiscal 1996,  AGL Resources  reviewed its remaining
liabilities with respect to its corporate  restructuring  plan. As a result, AGL
Resources adjusted its restructuring  accruals and reduced operating expenses by
$2.7 million. The remaining balance of restructuring




liabilities as of September
30, 1996,  and 1995 was $1 million and $4.8 million,  respectively.  


4. Employee Benefit Plans  

Effective  July 1, 1996,  the Board of Directors  authorized the transfer of the
sponsorship  of  all  employee   benefit  plans  from  AGLC  to  AGL  Resources.
Substantially  all employees of AGL Resources and its  subsidiaries are eligible
to participate in the benefit plans.

AGL Resources has a noncontributory  defined benefit retirement plan. The plan's
assets consist primarily of marketable securities,  corporate obligations,  U.S.
government  obligations,  insurance contracts,  real estate investments and cash
equivalents.  The plan  provides  pension  benefits  that are  based on years of
service and the employee's  highest 36 consecutive  months'  compensation out of
the last 60 months worked.  AGL Resources'  funding policy is to make the annual
contribution required by applicable regulations and recommended by its actuary.

AGL  Resources  has an  excess  benefit  plan  that  is  unfunded  and  provides
supplemental  benefits to certain officers after retirement.  In September 1994,
AGL Resources established a voluntary early retirement plan for certain officers
of AGL Resources that is unfunded and provides  supplemental pension benefits to
participants  who elected early  retirement.  The annual expense and accumulated
benefits of such plans are not significant.

Net periodic  pension costs for the plans include  service cost,  interest cost,
return on pension assets and straight-line  amortization of unrecognized initial
net assets over  approximately  16 years. Net periodic pension costs include the
following components:

(Millions of dollars)                    1996      1995      1994
- ------------------------------------------------------------------
Service cost ......................   $   4.0   $   4.5   $   5.5
Interest cost .....................      15.8      14.9      13.2
Actual return on assets ...........     (19.3)    (17.0)     (3.3)
Net amortization and
   deferral .......................       6.3       5.9      (6.2)
- ------------------------------------------------------------------
   Net periodic
      pension cost ................   $   6.8   $   8.3   $   9.2
- ------------------------------------------------------------------
Actuarial assumptions used include:
Discount rate .....................       7.8%      8.3%      8.3%
Rate of increase in
   compensation levels ............       4.5%      5.0%      5.0%
Expected long-term
   rate of return
   on assets ......................       8.3%      8.3%      8.3%
==================================================================

The following  schedule sets forth the plans' funded status as of June 30, 1996,
and 1995,  and  amounts  recognized  in the  consolidated  balance  sheets as of
September 30, 1996, and 1995:  

(Millions of dollars)                 1996      1995 
- -----------------------------------------------------
Actuarial present value
   of benefit obligations
Vested benefit obligation .....   $  180.5  $  175.6
- -----------------------------------------------------
Accumulated benefit||
   obligation .................   $  183.2  $  178.3
- -----------------------------------------------------
Projected benefit obligation ..   $ (212.9) $ (207.4)
Plan assets at fair value .....      181.8     163.9
- -----------------------------------------------------
Plan assets less than projected
    benefit obligation ........      (31.1)    (43.5)
Unrecognized net loss .........       26.8      34.1
Remaining unrecognized
   net assets at date of
   initial adoption ...........       (4.5)     (5.2)
Unrecognized prior
   service cost ...............        3.9       4.3
- -----------------------------------------------------
Accrued pension costs .........   $   (4.9) $  (10.3)
=====================================================

During  1995  a  curtailment  loss  of $6  million  and a loss  associated  with
incentive  benefits of $25.3  million  were  incurred as a result of a corporate
restructuring  plan.  (See  Note  3.) The  effect  of the  curtailment  loss and
incentive loss was to increase the accumulated  benefit obligation and projected
benefit  obligation  by $25.3  million  and  $31.3  million,  respectively.  

AGL Resources'  Retirement Savings Plus Plan (RSP Plan), a 401(k) plan, provides
participants a mechanism for making  contributions for retirement savings.  Each
participant  may  contribute  amounts up to 15% of  eligible  compensation.  AGL
Resources makes a contribution  equal to 65% of the  participant's  contribution
not to exceed  3.9% of the  participant's  compensation  for the plan year.  The
contribution  was $3.2 million for 1996,  $3.3 million for 1995 and $3.4 million
for 1994.

AGL Resources'  Nonqualified Savings Plan (NSP), an unfunded,  nonqualified plan
similar to the RSP Plan,  was  established  on July 1, 1995. The NSP provides an
opportunity for eligible employees to make contributions for retirement savings.
AGL  Resources'  contributions  during  1996  and  1995  to  the  NSP  were  not
significant.

In January 1988, in connection  with a Leveraged  Employee Stock  Ownership Plan
(LESOP), AGL Resources purchased 2 million shares of its common stock for $11.75
per share,  with the  proceeds  of a loan  secured  by such  common  stock.  AGL
Resources has not  guaranteed the repayment of the loan. The loan is expected to
be repaid from regular cash dividends on AGL Resources' common stock paid to the
LESOP and from  contributions  to the LESOP, as approved by AGL Resources' Board
of  Directors.  Contributions  to the LESOP  were $0.7  million  for 1996,  $0.8
million for 1995 and $0.8 million for 1994.  The  principal  balance of the loan
was $2.9 million as of September 30, 1996,  and $5.3 million as of September 30,
1995. The loan is payable on December 31, 1997.

AGL Resources'  Long-Term Stock  Incentive Plan (LTSIP)  provides that incentive
and nonqualified stock options,  restricted stock and stock appreciation  rights
may be granted to key  employees  of AGL  Resources  and its  subsidiaries.  The
exercise  price of any shares  under  option  must be at least equal to the fair
market value on the date of the grant.  The options  granted become  exercisable
six months after the date of grant and generally  expire 10 years after the date
of grant.




Option  transactions  during the three years ended  September  30, 1996,  are as
follows:
                         Shares   Exercise Price
- -------------------------------------------------
Outstanding
September 30, 1993      388,344    $ 13.75-21.13
Granted ..........      234,994            18.56
Exercised ........       (4,000)           13.75
Forfeited ........      (21,626)     20.44-20.81
- -------------------------------------------------
Outstanding
September 30, 1994      597,712    $ 13.75-21.13
Granted ..........      325,576      16.00-19.25
Exercised ........      (46,264)     13.75-18.94
Forfeited ........      (11,508)     15.94-20.44
- -------------------------------------------------
Outstanding
September 30, 1995      865,516    $ 13.75-21.13
Granted ..........      299,340      19.75-20.88
Exercised ........     (107,648)     13.75-19.31
Forfeited ........      (43,532)     18.56-20.50
- -------------------------------------------------
Outstanding
September 30, 1996    1,013,676    $ 13.75-21.13
=================================================

As of September 30, 1996, and 1995,  there were  1,008,498 and 714,336  options,
respectively, which were exercisable. As of September 30, 1996, 2,859,285 shares
were reserved under the LTSIP.

In addition to providing pension benefits, AGL Resources provides certain health
care and life  insurance  benefits  for  retired  employees.  Substantially  all
employees  become eligible for those benefits if they reach retirement age while
working for AGL Resources.

In 1993 the Georgia  Commission  approved a five-year  phase-in of  Statement of
Financial   Accounting   Standards   No.   106,   "Employers'   Accounting   for
Postretirement Benefits Other Than Pensions" (SFAS 106) that defers a portion of
SFAS 106 expense for future  recovery.  A regulatory asset has been recorded for
the deferred portion of SFAS 106 expense.  In 1993 the TRA approved the recovery
of SFAS 106 expense that is funded through an external trust.

Net periodic  postretirement benefits costs for fiscal 1996 and 1995 include the
following components:

(Millions of dollars)         1996     1995     1994
- -----------------------------------------------------
Service cost ...........   $   0.8  $   0.9  $   1.0
Interest cost ..........       8.8      7.6      6.5
Actual return on assets       (0.6)    (0.3)
Amortization of
   transition obligation       4.2      4.2      4.1
- -----------------------------------------------------
Net postretirement
   benefits costs ......   $  13.2  $  12.4  $  11.6
=====================================================

Approximately  $10.7  million,  $8.7  million and $8.0  million of net  periodic
postretirement benefits costs for fiscal 1996, 1995 and 1994, respectively, were
recovered from the utility's customers. The remaining $2.5 million, $3.7 million
and $3.6 million for 1996, 1995 and 1994, respectively, were deferred for future
recovery  through  amortization  and  recognized  as a  regulatory  asset in the
financial  statements  consistent with regulatory  decisions.  AGL Resources has
funded,  through an external trust,  SFAS 106 expense recovered from its utility
customers in excess of the pay-as-you-go  amounts.  

The  following  schedule sets forth the plan's funded status as of September 30,
1996, and 1995:

(Millions of dollars)             1996      1995 
- -------------------------------------------------
Retirees ..................     $ 85.8    $ 94.1
Fully eligible active
   plan participants ......        6.4       9.3
Other active plan
   participants ...........       13.3      14.5
- -------------------------------------------------
Total accumulated
   postretirement benefit
   obligation .............      105.5     117.9
Plan assets at fair value .       10.4       8.0
- -------------------------------------------------
Accumulated postretirement
   benefit obligation
   in excess of plan assets       95.1     109.9
Unrecognized transition
   obligation .............      (69.5)    (73.6)
Unrecognized gain (loss) ..       10.6      (6.2)
- -------------------------------------------------
Accrued postretirement
   benefits costs .........     $ 36.2    $ 30.1
=================================================

During 1995 a  curtailment  loss of $22.9  million was incurred as a result of a
corporate  restructuring.  (See Note 3.) The assumed health care cost trend rate
used  in  measuring  the  accumulated   postretirement  benefit  obligation  for
pre-Medicare  eligibility is 11% in 1996,  decreasing 0.5% per year to 6% in the
year 2006 and an additional  0.25% to 5.75% in 2007. The rate for  post-Medicare
eligibility is 9.5% in 1996,  decreasing  0.5% per year to 5.5% in the year 2004
and an additional  0.25% to 5.25% in 2005.  Increasing  the assumed  health care
cost trend rate by 1% would  increase  the  accumulated  postretirement  benefit
obligation as of September 30, 1996, by approximately $6 million and the accrued
postretirement  benefits cost by approximately $0.5 million for fiscal 1996. The
assumed discount rate used in determining the postretirement  benefit obligation
was 7.75% in 1996 and 1995.


5. Common Stock

On March 6, 1996,  the Board of  Directors of AGL  Resources  adopted the Rights
Agreement  by and between AGL  Resources  and Wachovia  Bank of North  Carolina,
N.A., as rights agent. In connection with the agreement,  the Board of Directors
declared a dividend of one preferred  stock purchase  right on each  outstanding
share of common  stock.  The  rights  dividend  was paid on March 22,  1996,  to
shareholders  of  record on that  date.  The  rights,  as  distributed,  are not
exercisable until a distribution  date, but in any event, no later than March 6,
2006. A  distribution  date will occur on the earlier of 10 days  following  the
public  announcement  that a person or group of persons has acquired  beneficial
ownership  of 10% or more of the  outstanding  shares of common stock or 10 days
following the  commencement  of or  announcement of an intention of an acquiring
person to make a tender or  exchange  offer,  the  consummation  of which  would
result in such acquiring  person owning 10% of the outstanding  shares of common
stock.

In the event a distribution date occurs, the holder of a right can purchase from
AGL  Resources  one  one-hundredth  of a share of  Class A Junior  Participating
Preferred  Stock at a purchase  price of $60.  Each share of preferred  stock is
entitled to a minimum  preferential  quarterly dividend of $1 per share, but not
less than an aggregate




dividend of 100 times the dividend  declared on each share of common stock. Upon
liquidation,  the holders of preferred  stock will be entitled to a preferential
liquidation  payment of $100 per share (plus accrued and unpaid  dividends)  but
not less than an  aggregate  payment  of 100 times the  payment on each share of
common  stock.  Each share of preferred  stock will have 100 votes and will vote
together with common stock on any merger or consolidation  or other  transaction
in which shares of common stock are  converted or  exchanged,  and each share of
preferred  stock will receive 100 times the amount  received per share of common
stock. One one-hundredth of a share of preferred stock purchasable upon exercise
of a right is intended to approximate the value of one share of common stock.

In the event that a distribution  date occurs and AGL Resources is acquired in a
merger or other business  combination,  each holder of a right  thereafter  will
have the  right to  receive,  upon  exercise  of the  right at the then  current
exercise price, that number of shares of common stock of the acquiring  company,
which number of shares at the time of the  transaction  will have a market value
of two times the exercise price of the right.  In addition,  at any time after a
distribution  date,  the Board of  Directors of AGL  Resources  may exchange the
rights for one share of common  stock or one  one-hundredth  share of  preferred
stock per right.

AGL Resources, at any time prior to a distribution date acting through its Board
of  Directors,  may redeem,  in whole but not in part,  each right at a purchase
price of $.01 per right. Immediately upon redemption of the rights, the right to
exercise will terminate.

On November 3, 1995, the Board of Directors  declared a two-for-one  stock split
of  the  common  stock  effected  in  the  form  of a  100%  stock  dividend  to
shareholders  of record on November 17,  1995,  and payable on December 1, 1995.
AGL Resources recorded a decrease to premium on capital stock and an increase to
common  stock of $137.5  million to transfer  the amount of the par value of the
stock  dividend to common stock.  All  references to number of shares and to per
share amounts have been restated retroactively to reflect the stock dividend.

On June 16, 1995, approximately 3 million shares of common stock were issued and
sold at $16.81 per share,  resulting in net proceeds of $48.6 million.  Proceeds
from that sale of common stock were used to finance capital expenditures and for
other corporate purposes.

AGL Resources also issued 762,553; 1,092,486; and 1,144,270 shares of its common
stock during the years ended September 30, 1996,  1995, and 1994,  respectively,
to its Dividend  Reinvestment and Stock Purchase Plan, RSP Plan,  LTSIP, NSP and
the Non-Employee Directors Equity Compensation Plan.

As of September  30, 1996,  3,523,053  shares of common stock were  reserved for
issuance  pursuant to the Dividend  Reinvestment  and Stock  Purchase  Plan, RSP
Plan, LTSIP, NSP and the Non-Employee Directors Equity Compensation Plan.


6. Preferred Stock 

AGLC is required  under its charter to offer to purchase or call for  redemption
4,100 shares of preferred stock for each of the five years ending  September 30,
2001.  The issues are callable at the option of AGLC, in whole or in part,  upon
30 days' notice.  Shares  reacquired by AGLC to satisfy future  requirements and
reported as if canceled were 6,715;  7,715; and 8,715, as of September 30, 1996,
1995, and 1994, respectively.

AGLC's charter contains provisions limiting the issuance of additional shares of
preferred stock. The most restrictive of those provisions requires gross income,
as defined,  for a specified  12-month  period to be at least equal to 1.5 times
the sum of annualized interest requirements on outstanding  indebtedness and the
dividend  requirements on outstanding  preferred stock,  including the preferred
stock being  issued.  Based on earnings for fiscal  1996,  gross income was 2.47
times the sum of interest and preferred stock dividend requirements.

As of September 30, 1996, AGL Resources had 10 million shares of authorized, but
unissued,  Class A Junior  Participating  Preferred  Stock, no par value, and 10
million shares of authorized, but unissued, preferred stock, no par value. As of
September  30,  1996,  Atlanta  Gas  Light  Company  had 10  million  shares  of
authorized, but unissued, preferred stock, no par value.

The outstanding  preferred stock, net of current maturities,  as of September 30
is as follows:

(Millions of dollars)                   1996    1995
- -----------------------------------------------------
$100 par or stated value
(callable at option of AGLC)
Redeemable
preferred stock
4.72% -- Current call
   price $103.00 .................   $   1.5  $  1.5
7.70%-- Current call
   price (a) .....................      44.5    44.5
7.84% -- Current call
   price $101.96 .................       4.6     4.6
8.32% -- Current call
   price $102.08 .................       4.9     4.9
Nonredeemable
preferred stock
4.50% -- Current call
   price $105.25 .................       2.0     2.0
5.00% -- Current call
   price $105.00 ......  .........       1.0     1.0
- -----------------------------------------------------
Total ............................   $  58.5  $ 58.5
=====================================================

(a) Not redeemable prior to December 1, 1997. Redeemable at par thereafter.  

The outstanding  shares of preferred stock, net of previously  reacquired shares
and shares  reacquired  during the year for purchase fund  requirements,  are as
follows:

                  1996      1995      1994
- -------------------------------------------
4.50% Series
Outstanding     20,000    20,000    20,000
4.72% Series
 Outstanding    15,285    15,285    15,285
5.00% Series
 Outstanding    10,000    10,000    10,000
7.70% Series
 Outstanding   445,000   445,000   445,000
7.84% Series
 Outstanding    47,645    47,797    47,802
 Reacquired        152         5     1,500
8.32% Series
 Outstanding    49,854    50,004    50,004
 Reacquired        150                 215
- -------------------------------------------
Total
 Outstanding   587,784   588,086   588,091
 Reacquired        302         5     1,715
===========================================





7. Long-Term Debt

Medium-term notes Series A, Series B and Series C were issued under an Indenture
dated  December 1, 1989.  The notes are  unsecured and rank on a parity with all
other unsecured indebtedness. During 1994, $194.5 million in principal amount of
such notes was issued.  The annual  maturities  of  long-term  debt for the five
years  ending  September  30,  2001,  are $50 million in 2000 and $20 million in
2001.

The outstanding long-term debt, net of current maturities, as of September 30 is
as follows:

(Millions of dollars)   1996   1995 
- --------------------------------------
Medium-term notes 
Series A (1) ....   $   60.0 $   60.0
Series B (2) ....      300.0    300.0
Series C (3) ....      194.5    194.5
- --------------------------------------
   Total ........   $  554.5 $  554.5
======================================
(1) Interest rates from 8.90% to 9.10% with maturity dates from 2000 to 2021 
(2) Interest rates from 7.15% to 8.70% with maturity dates from 2000 to 2023.
(3) Interest rates from 5.90% to 7.20% with maturity dates from 2004 to 2024.


8. Short-Term Debt

Lines of credit with various banks provide for direct borrowings and are subject
to annual renewal. The current lines of credit vary throughout the year from $75
million in the summer months to $253 million for peak winter financing.  Certain
of the lines are on a  commitment  fee basis.  As of September  30, 1996,  $59.3
million was available on lines of credit.

Short-term borrowings consisted of the following:

(Millions of dollars)                            1996       1995       1994
- ---------------------------------------------------------------------------
Short-term debt
   outstanding at
   end of year ..........................   $   152.0  $    51.0  $    95.4
Maximum amounts
   of short-term debt
   outstanding at any
   month end during
   the year .............................       156.3      155.0      229.4
Average amounts
   of short-term debt
   outstanding during
   the year (a) .........................        87.5       51.5       69.3
- ---------------------------------------------------------------------------
Weighted Average
Interest Rates ............................      1996       1995       1994
- ---------------------------------------------------------------------------
Short-term debt
   outstanding at
   end of year ..........................         5.7%       5.9%       5.1%
Average amounts
   of short-term debt
   outstanding during
   the year (a) .........................         5.8%       5.7%       3.6%
============================================================================
(a)  Average  amount  outstanding  during  the  year  calculated  based on daily
outstanding balances.  Weighted average interest rate during the year calculated
based on interest expense and average amount outstanding during the year.


9. Commitments and Contingencies 

In connection with its utility  business,  AGL Resources has agreements for firm
pipeline and storage  capacity that expire at various  dates  through 2012.  The
aggregate amount of required payments under such agreements totals approximately
$1.1  billion,  with  annual  required  payments of $225  million in 1997,  $218
million in 1998,  $156 million in 1999,  $107 million in 2000 and $78 million in
2001.  Total payments of fixed charges under all agreements were $225 million in
1996,  $230  million  in 1995  and  $232  million  in 1994.  The  purchased  gas
adjustment provisions of the utility's rate schedules permit the recovery of gas
costs from customers.

In 1992 the Federal Energy Regulatory Commission (FERC) issued Order 636, which,
among other things, mandated the unbundling of interstate pipeline sales service
and  established  certain  open access  transportation  regulations  that became
effective  beginning  in the  1993-1994  heating  season.  Order 636 permits the
utility's pipeline  suppliers to pass through any prudently incurred  transition
costs, such as unrecovered gas costs, gas supply  realignment costs and stranded
costs. The utility  estimates its portion of such costs from all of its pipeline
suppliers  would  approximate  $109.9  million based on filings with FERC by the
pipeline suppliers. Approximately $80.6 million of such costs have been incurred
by the utility as of September 30, 1996, recovery of which is provided under the
purchased gas provisions of its rate schedules.

As part of the 1997 Gas Supply Plan, AGLC is authorized to continue  limited gas
supply hedging activities. The 1997 hedging program has been expanded beyond the
program  approved  in the 1996 Gas Supply  Plan.  The  financial  results of all
hedging  activities  are passed  through  to firm  service  customers  under the
purchased gas provisions of the utility's rate schedules.  Accordingly, there is
no earnings impact as a result of the hedging program.  Contracts outstanding as
of September 30, 1996, and during the year then ended, were not significant.

As  of  September  30,  1996,  approximately  25%  of  AGL  Resources'  and  its
subsidiaries'  labor force was covered by collective  bargaining  agreements.  A
collective  bargaining  agreement with the General Teamsters Local Union No. 528
expired on  September  15,  1996. A new,  four-year  contract  was  finalized on
October 13,  1996.  In addition,  a new,  five-year  agreement  with the Utility
Workers' Union of America,  Local Union No. 461,  became  effective  October 15,
1996.

Total rental  expense for property and  equipment  was $7 million in 1996,  $6.3
million  in 1995  and  $6.5  million  in  1994.  Minimum  annual  rentals  under
noncancelable  operating  leases are as follows:  1997 -- $6.1 million;  1998 --
$5.6 million;  1999 -- $4.6 million; 2000 -- $4.1 million; 2001 -- $3.4 million;
and thereafter -- $6.3 million.

AGL Resources  and its  subsidiaries  are involved in litigation  arising in the
normal  course of  business.  (See  Note 11  regarding  Environmental  Matters.)
Management




believes  that  the  ultimate  resolution  of such  litigation  will  not have a
material adverse effect on the consolidated financial statements.


10. Customers' and Suppliers' Refunds

Pursuant to orders of FERC, the utility has received refunds from its interstate
natural gas suppliers.  Those refunds are a result of FERC orders  adjusting the
price of various pipeline  services  purchased by the utility from its suppliers
in prior  periods.  The  utility  passes the refunds on to its  customers  under
purchased gas  provisions of rate schedules  approved by the Georgia  Commission
and the TRA.

On August  23,  1995,  the  Georgia  Commission  approved a $38.5  million  plus
interest  refund of deferred  purchased gas costs.  The refund resulted from the
overrecovery  of gas costs through the purchased gas provisions of the utility's
rate schedules. The refund was credited to customers' bills in September 1995.

On September 7, 1994, the Georgia Commission  approved a $13.5 million refund of
deferred  purchased gas costs.  The refund resulted from the overrecovery of gas
costs through the purchased gas provisions of the utility's rate schedules.  The
refund was credited to customers' bills in September 1994.


11. 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  that  AGLC  does not now own,  but that may have  been
associated  with the  operation of MGPs by AGLC or its  predecessors.  There are
three sites in Florida that have been investigated by environmental  authorities
in  connection  with which AGLC may be  contacted as a  potentially  responsible
party.  Preliminary assessments and subsequent site investigations have revealed
environmental impacts at and near some of those sites.

Under a thorough  analysis  of  potentially  applicable  requirements,  AGLC has
estimated that, under the most favorable circumstances  reasonably possible, the
future cost of  investigating  and remediating  the former MGP sites,  excluding
sites  for  which no  remediation  is  expected  or the cost of which  cannot be
estimated, could be as low as $30.4 million.  Alternatively,  AGLC has estimated
that, under the least favorable  circumstances  reasonably possible,  the future
cost of investigating and remediating the same former MGP sites could be as high
as $110.8  million,  excluding sites for which no remediation is expected or the
cost of which cannot be estimated.  AGLC cannot estimate at this time the amount
of any other future expenses or liabilities, or the impact on those estimates of
future  environmental  or regulatory  changes,  that may be  associated  with or
related to the MGP sites,  including  expenses  or  liabilities  relating to any
litigation.  At the present  time,  no amount within the $30.4 million to $110.8
million range can be 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.

The Georgia  Commission  has  approved  the  recovery  by AGLC of  environmental
response costs,  pursuant to AGLC's  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  has  undertaken 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.  

AGLC is  currently  a party to claims and  litigation  related to the former MGP
sites.  During  fiscal 1996 AGLC  recovered  $14.7  million  from its  insurance
carriers  and  other  potentially   responsible   parties.  In  accordance  with
provisions  of the ERCRR,  AGLC  recognized  other  income of $2.9  million  and
established regulatory  liabilities for the remainder of those recoveries.  AGLC
intends  to  continue  to  pursue  insurance  coverage  and  contributions  from
potentially responsible parties.


12. Fair Value of Financial Instruments  

AGL Resources has  estimated  the fair value of its financial  instruments,  the
carrying  value of which  differed  from  fair  value,  using  available  market
information and appropriate  valuation  methodologies.  Considerable judgment is
required  in  developing  the  estimates  of fair value  presented  herein  and,
therefore,  the values are not necessarily  indicative of the amounts that could
be realized in a current market exchange.

The carrying  amount and the estimated fair value of such financial  instruments
as of September 30, 1996, and 1995, consist of the following:

                                Carrying   Estimated
(Millions of dollars)             Amount  Fair Value
- ----------------------------------------------------
1996
Long-term debt
   including current
   portion ..................   $  554.5   $  566.6
Redeemable
   cumulative preferred
   stock of AGLC,
   including current
   portion .................        55.8       56.9
- ----------------------------------------------------
1995
Long-term debt
   including current
   portion .................    $  554.5   $  571.5
Redeemable
   cumulative preferred
   stock of AGLC,
   including current
   portion ..................       55.8       56.6
- ----------------------------------------------------

The estimated fair values are determined based on the following:

Long-term  debt -- interest  rates that are currently  available for issuance of
debt with similar terms and remaining maturities.

Redeemable  cumulative preferred stock -- quoted market price and dividend rates
for preferred stock with similar terms.

The fair value estimates presented herein are based on information  available to
management as of September 30, 1996.  Management is not aware of any  subsequent
factors that would affect the estimated fair value amounts significantly.


13. Joint Ventures 

During June 1996 Sonat Power  Marketing,  Inc., and AGL Power Services,  Inc., a
wholly  owned  subsidiary  of AGL  Investments,  Inc.,  together  formed a joint
venture, Sonat Power Marketing L.P. AGL Power Services invested approximately $1
million for a 35% ownership  interest in the partnership.  Sonat Power Marketing
L.P.  provides  power  marketing  and all related  services in key market  areas
throughout the United States.

During  August 1995 AGLC signed an agreement  with Sonat Inc.  (Sonat) to form a
joint venture to acquire the business of Sonat Marketing Company, a wholly owned
subsidiary of Sonat.  The joint venture,  Sonat  Marketing  Company L.P.  (Sonat
Marketing),  offers  natural  gas sales,  transportation,  risk  management  and
storage services to natural gas users and producers in key natural gas producing
and consuming areas of the United States.

AGLC invested  $32.6 million for a 35%  ownership  interest in Sonat  Marketing.
AGLC's 35% investment is being accounted for under the equity method. The excess
of the purchase price over the estimated  fair value of the net tangible  assets
of approximately  $23 million has been allocated to intangible assets consisting
of customer lists and goodwill;  those assets are being amortized over 10 and 35
years, respectively.

AGL  Investments  has  certain  rights  for a period  of five  years to sell its
interest in Sonat Marketing to Sonat at a predetermined fixed price, as defined,
or for fair market value at any time.

During fiscal 1996 and  September  1995,  AGL  Resources  purchased gas totaling
$247.5 million and $23.7  million,  respectively,  from Sonat  Marketing and its
affiliates.  As of September 30, 1996, and 1995,  AGL Resources had  outstanding
obligations  payable to Sonat  Marketing  of $18.8  million  and $23.7  million,
respectively.


14. Quarterly Financial Data (Unaudited)

Quarterly financial data for fiscal 1996 and 1995 are summarized as follows:

(Millions, except 
per share data)             Operating  Operating
Quarter Ended                Revenues   Income 
                                        (Loss)
- ---------------------------------------------
1996
December 31, 1995 ........   $  328.8 $  59.2
March 31, 1996 ...........      478.8    79.0
June 30, 1996 ............      241.1    17.2
September 30, 1996 .......      171.5     6.9
- ---------------------------------------------
1995 (a)
December 31, 1994 ........   $  328.8 $  14.7
March 31, 1995 ...........      448.2    67.3
June 30, 1995 ............      177.5    13.3
September 30, 1995  (b) ..      108.5    (2.4)
- ---------------------------------------------
                                       Earnings
                                        (Loss)
                                  Net  Per Share of
                               Income  Common Stock
Quarter Ended                  (Loss)     (c)
- ---------------------------------------------
1996
December 31, 1995 .....       $  29.1  $ 0.53
March 31, 1996 ........          45.0    0.81
June 30, 1996 .........           3.6    0.06
September 30, 1996  (d)          (2.1)  (0.04)
1995 (a)
- ---------------------------------------------
December 31, 1994 .....       $   0.7  $ 0.01
March 31, 1995 ........          36.2    0.70
June 30, 1995 .........           0.3    0.01
September 30, 1995 ....         (10.8)  (0.20)
- ---------------------------------------------

(a) Quarterly  operating income (loss) for 1995 includes the effects charges for
of restructuring costs as follows:  $44.5 million for the quarter ended December
31, 1994;  $23.0 million for the quarter ended March 31, 1995;  $1.7 million for
the  quarter  ended  June 30,  1995;  and $1.1  million  for the  quarter  ended
September 30, 1995.

Quarterly  net income  (loss) and  earnings  per share data for 1995 include the
effects of charges for restructuring  costs as follows:  $28.4 million and $0.56
for the quarter ended December 31, 1994; $13.0 million and $0.25 for the quarter
ended March 31,  1995;  $1.1  million  and $0.02 for the quarter  ended June 30,
1995;  and $0.6  million and $0.01 for the quarter  ended  September  30,  1995.
Earnings  per share have been  adjusted to reflect the effects of a  two-for-one
stock split. (See Note 5.) The wide variance in quarterly  earnings results from
the highly seasonal nature of AGL Resources' primary business.

(b) During the fourth  quarter  of fiscal  1995,  AGLC  recorded a refund to its
customers of $38.5 million plus interest. (See Note 10.)

(c) Earnings per share are  calculated  based on the weighted  average number of
shares outstanding during the quarter.  That total differs from the earnings per
share, as shown on the statements of consolidated  income, which is based on the
weighted average number of shares outstanding for the entire year.

(d) During the fourth quarter of fiscal 1996, AGL Resources increased net income
and earnings per share by $1.6 million and $.03, respectively,  as a result of a
review of remaining  liabilities  in connection  with a corporate  restructuring
plan.  (See Note 3.) 

In addition,  net income and earnings per share were increased during the fourth
quarter of fiscal 1996 by $1.6  million and $.03,  respectively,  in  connection
with recoveries from insurers in accordance with provisions of an  environmental
response cost recovery rider. (See Note 11.)





Independent Auditors' Report

To the  Shareholders  and Board of  Directors  of AGL  Resources  Inc.:  We have
audited the accompanying  consolidated  balance sheets of AGL Resources Inc. and
subsidiaries  as of September 30, 1996 and 1995,  and the related  statements of
consolidated  income,  common stock equity, and cash flows for each of the three
years in the period ended September 30, 1996. These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits in accordance with generally accepted auditing standards. Those standards
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements.  An audit also includes  assessing the
accounting  principles used and significant estimates made by management as well
as evaluating the overall financial statement presentation.  We believe that our
audits  provide  a  reasonable  basis  for our  opinion.  In our  opinion,  such
consolidated  financial statements present fairly, in all material respects, the
financial  position of AGL Resources Inc. and  subsidiaries  as of September 30,
1996 and 1995,  and the results of its operations and its cash flows for each of
the three years in the period ended  September  30,  1996,  in  conformity  with
generally  accepted  accounting  principles.  

Atlanta,  Georgia 
November 5, 1996                       DELOITTE & TOUCHE LLP




Management's Responsibility for Financial Reporting

The  consolidated   financial   statements  and  related   information  are  the
responsibility  of management.  The financial  statements  have been prepared in
conformity  with generally  accepted  accounting  principles  appropriate in the
circumstances.  The  financial  information  contained  elsewhere in this Annual
Report  is  consistent  with  that  in the  financial  statements.  The  Company
maintains  a  system  of  internal   accounting  controls  designed  to  provide
reasonable assurance that assets are safeguarded from loss and that transactions
are executed and recorded in accordance with established procedures. The concept
of reasonable assurance is based on the recognition that the cost of maintaining
a system of internal accounting controls should not exceed related benefits. The
system of internal  accounting  controls is  supported  by written  policies and
guidelines. The financial statements have been audited by Deloitte & Touche LLP,
independent  auditors.  Their  audits  were made in  accordance  with  generally
accepted auditing standards,  as indicated in the Independent  Auditors' Report,
and included a review of the system of internal accounting controls and tests of
transactions  to the  extent  they  considered  necessary  to  carry  out  their
responsibilities. The Board of Directors pursues its responsibility for reported
financial  information  through its Audit  Committee.  The Audit Committee meets
periodically  with management and the  independent  auditors to assure that they
are  carrying  out their  responsibilities  and to discuss  internal  accounting
controls,  auditing and financial  reporting matters.  

David R. Jones                          J. Michael Riley 
President and Chief Executive           Vice President and Chief Financial
Officer                                 Officer 







SELECTED FINANCIAL DATA
                                                                  For the years ended September 30,
In millions, except per share amounts                      1996         1995          1994         1993         1992         1991
- ----------------------------------------------------------------------------------------------------------------------------------
Income Statement Data
                                                                                                             
  Operating revenues .............................   $   1,220.2  $   1,063.0   $   1,199.9  $   1,130.3  $     994.6  $     963.8
  Cost of gas ....................................         720.3        571.8         736.8        701.0        590.5        579.9
- ----------------------------------------------------------------------------------------------------------------------------------
 Operating margin ...............................         499.9        491.2         463.1        429.3        404.1        383.9
- ----------------------------------------------------------------------------------------------------------------------------------
  Other operating expenses
    Operation ....................................         220.8        213.5         207.0        187.6        170.7        165.2
    Restructuring costs ..........................                       70.3
    Maintenance ..................................          29.4         30.4          32.8         30.9         29.5         28.6
    Depreciation .................................          62.5         58.5          55.4         58.8         54.9         50.2
    Taxes other than income taxes ................          24.9         25.6          26.0         23.9         23.2         19.2
- ----------------------------------------------------------------------------------------------------------------------------------
      Total other operating expenses .............         337.6        398.3         321.2        301.2        278.3        263.2
- ----------------------------------------------------------------------------------------------------------------------------------
  Operating income ...............................         162.3         92.9         141.9        128.1        125.8        120.7
- ----------------------------------------------------------------------------------------------------------------------------------
  Other income ...................................          14.3          2.1           5.2          6.6          2.8          2.0
- ----------------------------------------------------------------------------------------------------------------------------------
  Income before interest and income taxes ........         176.6         95.0         147.1        134.7        128.6        122.7
- ----------------------------------------------------------------------------------------------------------------------------------
  Interest expense and preferred stock dividends .          53.5         51.9          52.1         51.0         48.4         48.0
- ----------------------------------------------------------------------------------------------------------------------------------
  Income before income taxes .....................         123.1         43.1          95.0         83.7         80.2         74.7
- ----------------------------------------------------------------------------------------------------------------------------------
  Income taxes ...................................          47.5         16.7          36.3         30.5         25.8         26.4
- ----------------------------------------------------------------------------------------------------------------------------------
  Net Income .....................................          75.6         26.4          58.7         53.2         54.4         48.3
  Common dividends paid ..........................          58.6         54.2          52.2         51.1         49.6         47.4
- ----------------------------------------------------------------------------------------------------------------------------------
  Earnings reinvested ............................   $      17.0  $     (27.8)  $       6.5  $       2.1  $       4.8  $       0.9
==================================================================================================================================
Common Stock Data(1)
  Weighted average shares outstanding ............          55.3         52.4          50.2         49.2         48.2         46.6
  Earnings per share .............................   $       1.37 $       0.50  $       1.17 $       1.08 $       1.13 $       1.04
  Dividends paid per share .......................   $       1.06 $       1.04  $       1.04 $       1.04 $       1.03 $       1.02
  Dividend payout ratio ..........................          77.4%       208.0%         88.9%        96.3%        91.2%        98.1%
  Book value per share(2) ........................   $      10.56 $      10.15  $      10.20 $       9.90 $       9.70 $       9.42
  Market value per share(2) ......................   $      19.13 $      19.31  $      15.31 $      18.81 $      18.81 $      17.19
==================================================================================================================================
Balance Sheet Data(2)
  Total assets ...................................   $   1,824.7  $   1,674.6   $   1,642.9  $   1,533.0  $   1,428.6  $   1,350.3
  Long-term liabilities
    Take-or-pay charges payable ..................                                                        $       5.0  $      15.0
    Accrued environmental response costs .........   $      30.4  $      28.6   $      24.3  $      19.6  $      25.0
    Accrued pension costs ........................   $       4.9  $      10.3
    Accrued postretirement benefits costs ........   $      36.2  $      30.1   $       3.6
    Deferred credits .............................   $      60.9  $      65.6   $      66.6  $      42.3  $      43.8  $      47.6
- ----------------------------------------------------------------------------------------------------------------------------------
  Capitalization
    Long-term debt ...............................   $     554.5  $     554.5   $     569.5  $     500.7  $     476.5  $     458.3
    Preferred stock of subsidiary -- redeemable ..          55.8         55.8          55.8         56.0         11.5         12.8
                                  -- nonredeemable           3.0          3.0           3.0          3.0          3.0          3.0
    Common equity ................................         588.3        557.3         518.5        492.0        472.1        448.2
- ----------------------------------------------------------------------------------------------------------------------------------
      Total ......................................   $   1,201.6  $   1,170.6   $   1,146.8  $   1,051.7  $     963.1  $     922.3
==================================================================================================================================
Financial Ratios(2)
  Capitalization
    Long-term debt ...............................          46.1%        47.4%         49.6%        47.6%        49.5%        49.7%
    Preferred stock of subsidiary -- redeemable ..           4.6          4.8           4.9          5.3          1.2          1.4
                                  -- nonredeemable           0.3          0.2           0.3          0.3          0.3          0.3
    Common equity ................................          49.0         47.6          45.2         46.8         49.0         48.6
- ----------------------------------------------------------------------------------------------------------------------------------
      Total ......................................         100.0%       100.0%        100.0%       100.0%       100.0%       100.0%
==================================================================================================================================
  Return on average common equity ................          13.2%         4.9%         11.6%        11.0%        11.8%        11.4%
- ----------------------------------------------------------------------------------------------------------------------------------
  Times charges earned before income taxes(3)
    Total interest ...............................           3.58         1.99          3.08         2.86         2.66         2.56
    Total interest and preferred dividends .......           3.28         1.83          2.82         2.63         2.60         2.50
    Fixed(4) .....................................           3.47         1.95          3.00         2.80         2.62         2.53
==================================================================================================================================
     (1)  Adjusted for  two-for-one  stock split paid in the form of 100% stock
dividends on December 1, 1995.  (2) Year end. (3) Interest  charges  exclude the
debt portion of allowance for funds used during construction.  (4) Fixed charges
consist of  interest  on short-  and  long-term  debt,  other  interest  and the
estimated interest component of rentals.








GAS SALES AND STATISTICS
                                                                           For the years ended September 30,
In millions, except per share amounts                        1996         1995         1994         1993         1992         1991
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Operating Revenues (millions of dollars)
  Sales of gas
    Residential ..................................   $      708.8 $      610.6 $      700.7 $      658.2 $      575.7 $      550.2
    Commercial ...................................          288.8        243.2        285.8        268.1        231.5        226.0
    Industrial ...................................          178.8        169.4        172.1        154.2        140.9        144.1
  Transportation revenues ........................           21.5         23.9         22.6         33.8         36.6         37.8
  Miscellaneous revenues .........................           19.7         15.9         18.7         16.0          9.9          5.7
- ----------------------------------------------------------------------------------------------------------------------------------
      Total utility operating revenues ...........        1,217.6      1,063.0      1,199.9      1,130.3        994.6        963.8
- ----------------------------------------------------------------------------------------------------------------------------------
      Other operating revenues ...................            2.6
- ----------------------------------------------------------------------------------------------------------------------------------
        Total operating revenues .................   $    1,220.2 $    1,063.0 $    1,199.9 $    1,130.3 $      994.6 $      963.8
==================================================================================================================================
Utility Throughput
  Therms sold (millions)
    Residential ..................................        1,165.4        916.8      1,003.1      1,001.4        915.4        819.5
    Commercial ...................................          538.2        454.0        478.9        478.5        433.9        402.8
    Industrial ...................................          449.6        526.0        424.8        388.7        445.0        455.1
  Therms transported .............................          738.7        722.8        697.4        795.6        901.8        862.6
- ----------------------------------------------------------------------------------------------------------------------------------
        Total utility throughput .................        2,891.9      2,619.6      2,604.2      2,664.2      2,696.1      2,540.0
==================================================================================================================================
Average Utility Customers (thousands)
  Residential ....................................        1,289.4      1,250.4      1,215.2      1,182.7      1,152.2      1,124.0
  Commercial .....................................          102.5        100.0         98.0         95.7         93.7         92.0
  Industrial .....................................            2.6          2.6          2.5          2.5          2.5          2.5
- ----------------------------------------------------------------------------------------------------------------------------------
        Total ....................................        1,394.5      1,353.0      1,315.7      1,280.9      1,248.4      1,218.5
==================================================================================================================================
Sales, Per Average Residential Customer
  Gas sold (therms) ..............................          904          733          825          847          794          729
  Revenue (dollars) ..............................          550.00       488.32       576.61       556.52       499.65       489.50
  Revenue per therm (cents) ......................           60.8         66.6         69.9         65.7         62.9         67.1
Degree Days -- Atlanta Area
  30-year normal .................................        2,991        2,991        2,991        3,021        3,021        3,021
  Actual .........................................        3,191        2,121        2,565        2,852        2,552        2,273
  Percentage of actual to 30-year normal .........          106.7         70.9         85.8         94.4         84.5         75.2
Gas Account (millions of therms)
  Natural gas purchased ..........................        1,632.9      1,406.9      1,453.6      1,629.9      1,555.4      1,563.0
  Natural gas withdrawn from storage .............          596.0        520.7        500.3        276.4        263.3        148.2
  Gas transported ................................          738.7        722.8        697.4        795.6        901.8        862.6
- ----------------------------------------------------------------------------------------------------------------------------------
        Total send-out ...........................        2,967.6      2,650.4      2,651.3      2,701.9      2,720.5      2,573.8
  Less
    Unaccounted for ..............................           60.4         20.4         37.2         29.0         16.2         24.4
    Company use ..................................           15.3         10.4          9.9          8.7          8.2          9.4
- ----------------------------------------------------------------------------------------------------------------------------------
        Sold and transported to utility customers         2,891.9      2,619.6      2,604.2      2,664.2      2,696.1      2,540.0
==================================================================================================================================
Cost of Gas (millions of dollars)
  Natural gas purchased ..........................   $      547.1 $      389.4 $      550.1 $      595.7 $      487.9 $      502.5
  Natural gas withdrawn from storage .............          171.6        182.4        186.7        105.3        102.6         77.4
- ----------------------------------------------------------------------------------------------------------------------------------
  Cost of gas-- utility operations ...............          718.7        571.8        736.8        701.0        590.5        579.9
- ----------------------------------------------------------------------------------------------------------------------------------
  Cost of gas -- other ...........................            1.6
- ----------------------------------------------------------------------------------------------------------------------------------
        Total cost of gas ........................   $      720.3 $      571.8 $      736.8 $      701.0 $      590.5 $      579.9
==================================================================================================================================
Utility Plant -- End of Year (millions of dollars)
  Gross plant ....................................   $    1,969.0 $    1,919.9 $    1,833.2 $    1,740.6 $    1,634.8 $    1,517.0
  Net plant ......................................   $    1,361.2 $    1,336.6 $    1,279.6 $    1,217.9 $    1,157.4 $    1,081.4
  Gross plant investment per customer
    (thousands of dollars) .......................   $        1.4 $        1.4 $        1.4 $        1.4 $        1.3 $        1.2
Capital Expenditures (millions of dollars) .......   $      132.5 $      121.7 $      122.5 $      122.2 $      132.9 $      141.9
Gas Mains-- Miles of 3" Equivalent ...............       29,045       28,520       27,972       27,390       26,936       26,623
Employees-- Average ..............................        2,942        3,249        3,764        3,764        3,794        3,820
Average Btu Content of Gas .......................        1,024        1,027        1,032        1,027        1,024        1,025
==================================================================================================================================






Shareholder Information

Stock Listing
AGL  Resources  Inc.'s  common  stock is traded on the New York  Stock  Exchange
(NYSE) under the symbol ATG. It appears in  newspaper  financial  section  stock
listings as AGL Res.


Ownership  
Approximately 55.7 million outstanding shares of AGL Resources' common stock are
owned by 16,760  shareholders  of record in 50 states,  the District of Columbia
and eleven foreign countries.


Market Prices and Dividends 
The following table reflects the quarterly high and low closing sales prices, as
reported in the listing of the NYSE composite  transactions for shares of common
stock for fiscal 1996 and 1995, and the quarterly dividends paid per share.

                                                       Dividends
                                                          Paid
Quarter Ended                    High         Low      Per Share
- -----------------------------------------------------------------
1996
September 30, 1996 ....      $  20.88    $  17.38      $  .265
June 30, 1996 .........         19.00       17.13         .265
March 31, 1996 ........         20.25       17.63         .265
December 31, 1995 .....         19.88       18.88         .265
- -----------------------------------------------------------------
1995
September 30, 1995 ....      $  17.63    $  15.19      $  .26
June 30, 1995 .........         18.25       16.81         .26
March 31, 1995 ........         19.31       17.06         .26
December 31, 1994 .....         19.44       17.31         .26
=================================================================


Annual Meeting
The 1997 Annual  Meeting of  Shareholders  will be held February 7, 1997, at AGL
Resources' offices,  303 Peachtree Street, N.E., Atlanta,  Georgia.  Proxies for
the meeting of  shareholders  are being  solicited by the Board of Directors.  A
formal  notice of the meeting,  proxy  statement and proxy card have been mailed
with the 1996 Annual Report.


Shareholder  Reports,  Form  10-K and  Inquiries
Additional  copies  of this  report  and the  Form  10-K  Annual  Report  to the
Securities  and  Exchange  Commission  (excluding  exhibits)  can be obtained by
writing to or calling the Corporate Secretary's Office, AGL Resources Inc., Post
Office Box 4569, Atlanta,GA  30302-4569,  (404) 584-3794.  Shareholder inquiries
also may be directed to the  Corporate  Secretary's  office or to our  toll-free
shareholder service number: (800) 633-4236.


Dividend Reinvestment and Stock Purchase Plan
AGL Resources'  Dividend  Reinvestment  and Stock Purchase Plan provides  common
shareholders with an economical and convenient method for purchasing  additional
shares of common stock  without  paying any brokerage  fees or service  charges.
Dividends  reinvested  through  the plan are used to  purchase  shares of common
stock  directly  from  AGL  Resources.  For a  plan  prospectus  and  enrollment
application,  shareholders should contact Wachovia  Shareholder  Services at the
address below.


Transfer Agent, Registrar and Dividend Disbursing
Agent AGL Resources' transfer agent is Wachovia Bank of North Carolina, N.A.

Correspondence and requests for transfer should be directed to
Wachovia Shareholder Services
Post Office Box 8217
Boston, MA 02266-8217 
(800) 633-4236

Direct  deposit of cash  dividends and  automated  stock  purchase  services are
available from the transfer agent above.


Financial Inquiries 
Financial analysts
and  professional  investment  managers are invited to contact 

J. Michael Riley
Vice President and Chief Financial Officer
AGL Resources Inc. 
Post Office Box 4569 
Atlanta, GA 30302-4569 
(404) 584-3954





OFFICERS OF AGL RESOURCES INC. AND SUBSIDIARIES

EXECUTIVE OFFICERS OF AGL RESOURCES INC.
David R. Jones    (36)  President and Chief Executive Officer
Charles W. Bass   (26)  Executive Vice President and Chief Operating Officer
Thomas H. Benson  (26)  Executive Vice President, and
                        Chief Operating Officer of Atlanta Gas Light Company
Robert L. Goocher (24)  Executive Vice President, and
                        Chief Operating Officer of AGL Resources Service 
                        Company

GENERAL OFFICERS OF AGL RESOURCES INC.
Stephen J. Gunther   (11)  Vice President, and
                           President 0f AGL Energy Services, Inc.
Clayton H. Preble    (26)  Vice President, and
                           President of The Energy Spring, Inc.
Richard H. Woodward  (26)  Vice President, and
                           President of AGL Investments, Inc.
Peter L. Banks       (14)  Vice President, External Affairs
Mark D. Caudill       (4)  Vice President, Regulatory Affairs
H. Edwin Overcast     (7)  Vice President, Strategic Planning and Rates
Melanie M. Platt      (1)  Corporate Secretary
J. Michael Riley     (23)  Vice President and Chief Financial Officer
James S. Thomas, Jr. (10)  Vice President, Legal

ATLANTA GAS LIGHT COMPANY
Isaac Blythers        (23)  Vice President, Metro Region
Jerry B. Brown        (21)  Vice President, Georgia Region
Michael D. Hutchins   (23)  Vice President, Operations and Engineering
Charlie J. Lail       (32)  Senior Vice President, Operations Improvement
Catherine Land-Waters (14)  Vice President, Customer Service

AGL RESOURCES SERVICE COMPANY
Verlene P. Cobb       (33)  Vice President, Corporate Communications
James W. Connally     (26)  Vice President, Human Resources
Gerald A. Hinesley    (17)  Controller
John H. Mobley, Jr.    (1)  Vice President, Information Systems
Charles C. Moore, Jr. (28)  Treasurer
Marvin M. Wyatt, Jr.  (26)  Vice President, Operations Support

CHATTANOOGA GAS COMPANY
Harrison F. Thompson  (26)  President

Number in parentheses denotes full years of service as of September 30, 1996.


Graph appearing on page 22 reflects consolidated  operating revenues,  operating
expenses and operating  expenses as a percentage  of operating  revenues for the
fiscal years ended September 30,1994 through 1996, inclusive.  Data presented is
as follows:

In millions of dollars     1994     1995(a)  1996
- -------------------------------------------------
Operating Revenues        1,200    1,063    1,220
Operating Expenses        1,058      970    1,058
%Operating Expenses to 
   Operating Revenues        88%      91%      87%
- -------------------------------------------------
(a) Operating expenses include restructuring costs of $70.3 million


Graph appearing on page 22 reflects common stock market value,  book value and %
market to book value for the fiscal  years ended  September  30,  1994,  through
1996, inclusive. Data presented is as follows:

In dollars per share       1994     1995     1996
- -------------------------------------------------
Market value per share   $15.31   $19.31   $19.13
Book value per share      10.20    10.15    10.56
% market value to book
   value                    150%    190%     181% 
- -------------------------------------------------