SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

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

                  For the Quarterly Period Ended June 30, 1997


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

1-14174         AGL RESOURCES INC.                      58-2210952
                (A Georgia Corporation)
                303 PEACHTREE STREET, NE
                ATLANTA, GEORGIA  30308
                404-584-9470


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


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of June 30, 1997.


Common Stock, $5.00 Par Value
Shares Outstanding at June 30, 1997 .................................56,456,402








                               AGL RESOURCES INC.

                          Quarterly Report on Form 10-Q
                       For the Quarter Ended June 30, 1997


                                Table of Contents

Item                                                                       Page
Number                                                                   Number


                 PART I -- FINANCIAL INFORMATION

     1           Financial Statements

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

                     Notes to Condensed Consolidated Financial Statements     7

     2           Management's Discussion and Analysis of Results of
                 Operations and Financial Condition                          13


                 PART II -- OTHER INFORMATION

     1           Legal Proceedings                                           21

     5           Other Information                                           21

     6           Exhibits and Reports on Form 8-K                            26

                                     SIGNATURES                              27

                               Page 2 of 27 Pages



                         PART I -- FINANCIAL INFORMATION

Item 1.  Financial Statements

                       AGL RESOURCES INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED INCOME STATEMENTS (UNAUDITED)
            FOR THE THREE MONTHS, NINE MONTHS AND TWELVE MONTHS ENDED
                             JUNE 30, 1997 AND 1996
                        (MILLIONS, EXCEPT PER SHARE DATA)




                                               Three Months         Nine Months          Twelve Months
                                          ----------------- --------------------- ---------------------
                                              1997     1996       1997       1996       1997       1996
- -------------------------------------------------------------------------------------------------------
                                                                                  
Operating Revenues ....................   $  216.7 $  241.6 $  1,093.0 $  1,054.3 $  1,267.3 $  1,163.7
Cost of Gas ...........................      117.5    141.1      664.3      640.5      749.3      669.8
- -------------------------------------------------------------------------------------------------------
Operating Margin ......................       99.2    100.5      428.7      413.8      518.0      493.9
- -------------------------------------------------------------------------------------------------------
Other Operating Expenses ..............       84.1     83.1      264.4      257.1      345.7      339.7
- -------------------------------------------------------------------------------------------------------
Operating Income ......................       15.1     17.4      164.3      156.7      172.3      154.2
- -------------------------------------------------------------------------------------------------------
Other Income ..........................        2.3      2.2        8.4        9.4       11.0        8.9
- -------------------------------------------------------------------------------------------------------
Income Before Interest and Income Taxes       17.4     19.6      172.7      166.1      183.3      163.1
- -------------------------------------------------------------------------------------------------------
Interest Expense and Preferred Stock
   Dividends
      Interest expense ................       12.5     11.7       39.8       36.9       52.0       47.9
      Dividends on preferred stock
        of subsidiaries ...............        1.5      1.1        3.7        3.3        4.8        4.4
- -------------------------------------------------------------------------------------------------------
          Total interest expense and
              preferred stock dividends       14.0     12.8       43.5       40.2       56.8       52.3
- -------------------------------------------------------------------------------------------------------
Income Before Income Taxes ............        3.4      6.8      129.2      125.9      126.5      110.8
- -------------------------------------------------------------------------------------------------------
Income Taxes ..........................        2.0      3.2       49.2       48.2       48.6       43.9
- -------------------------------------------------------------------------------------------------------
Net Income ............................   $    1.4 $    3.6 $     80.0 $     77.7 $     77.9 $     66.9
=======================================================================================================

Earnings Per Share of Common Stock        $   0.03 $   0.06 $     1.43 $     1.41 $     1.40 $     1.21

Cash Dividends Paid Per Share of
      Common Stock                        $   0.27 $  0.265 $     0.81 $   0.795  $    1.075 $    1.055

Weighted Average Number of Common
      Shares Outstanding                      56.2     55.4       56.0      55.2        55.9       55.1





            See notes to condensed consolidated financial statements.

                               Page 3 of 26 Pages




                       AGL RESOURCES INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (MILLIONS)



                                                                             September
                                                                June 30,           30,
                                                      --------------------- ----------
                                                            1997       1996       1996
ASSETS                                                         (Unaudited)  
- --------------------------------------------------------------------------------------
                                                                          
Current Assets
      Cash and cash equivalents ...................   $      4.3 $      2.2 $      8.7
      Receivables (less allowance for uncollectible
          accounts of $4.8 at June 30, 1997, $3.2
          at June 30, 1996, and $2.7 at September
          30, 1996) ...............................        124.2      131.2       93.6
      Inventories
          Natural gas stored underground ..........         95.4       72.7      144.0
          Liquefied natural gas ...................         15.1        9.7       16.8
          Materials and supplies ..................          7.8        8.4        8.1
          Other ...................................          4.3        1.4        3.0
      Deferred purchased gas adjustment ...........          9.0                   4.7
      Other .......................................          9.3       10.1       10.3
- --------------------------------------------------------------------------------------
          Total current assets ....................        269.4      235.7      289.2
- --------------------------------------------------------------------------------------
Property, Plant and Equipment
      Utility plant ...............................      2,041.5    1,999.2    1,969.0
      Less accumulated depreciation ...............        638.7      619.3      607.8
- --------------------------------------------------------------------------------------
          Utility plant - net .....................      1,402.8    1,379.9    1,361.2
- --------------------------------------------------------------------------------------
      Nonutility property .........................        105.5       16.4       80.5
      Less accumulated depreciation ...............         29.7        5.5       26.3
- --------------------------------------------------------------------------------------
          Nonutility property - net ...............         75.8       10.9       54.2
- --------------------------------------------------------------------------------------
          Total property, plant and equipment - net      1,478.6    1,390.8    1,415.4
- --------------------------------------------------------------------------------------
Deferred Debits and Other Assets
      Unrecovered environmental response costs ....         44.4       36.0       38.0
      Investment in joint ventures - net ..........         33.9       35.9       35.5
      Unrecovered integrated resource plan costs ..          4.5        9.5       10.0
      Other .......................................         45.7       34.9       36.6
- --------------------------------------------------------------------------------------
          Total deferred debits and other assets ..        128.5      116.3      120.1
- --------------------------------------------------------------------------------------
Total Assets ......................................   $  1,876.5 $  1,742.8 $  1,824.7
======================================================================================



            See notes to condensed consolidated financial statements.

                               Page 4 of 26 Pages




                       AGL RESOURCES INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (MILLIONS, EXCEPT PAR VALUE DATA)



                                                                        September
                                                          June 30,            30,
                                                 --------------------- ----------
                                                       1997       1996       1996
LIABILITIES AND CAPITALIZATION                           (Unaudited)
- ---------------------------------------------------------------------------------
                                                                     
Current Liabilities
      Accounts payable-trade .................   $     65.7 $     70.0 $     73.7
      Short-term debt ........................         33.5       71.9      152.0
      Customer deposits ......................         29.1       27.8       27.8
      Interest ...............................         18.9       17.6       25.7
      Taxes ..................................         33.3       28.2       16.0
      Redemption requirements on
         preferred stock .....................         14.3        0.3        0.3
      Deferred purchased gas adjustment ......                     3.4
      Other ..................................         29.6       27.7       27.0
- ---------------------------------------------------------------------------------
          Total current liabilities ..........        224.4      246.9      322.5
- ---------------------------------------------------------------------------------
Accumulated Deferred Income Taxes ............        180.8      150.0      168.5
- ---------------------------------------------------------------------------------
Long-Term Liabilities
      Accrued environmental response
         costs ...............................         31.3       28.6       30.4
      Accrued postretirement benefits
         costs ...............................         36.7       34.7       36.2
      Deferred credits .......................         62.1       62.6       60.9
      Accrued pension costs ..................                     4.9        4.9
- ---------------------------------------------------------------------------------
          Total long-term liabilities ........        130.1      130.8      132.4
- ---------------------------------------------------------------------------------
Capitalization
      Long-term debt .........................        584.5      554.5      554.5
      Preferred stock of subsidiary,
          cumulative $100 par or stated
          value, shares issued and outstanding
          of 0.6 at June 30, 1997, June 30,
          1996, and September 30, 1996 .......         44.5       58.5       58.5
      Subsidiary obligated mandatorily
          redeemable preferred securities ....         74.3
      Common stock, $5 par value, shares
          issued and outstanding of 56.5
          at June 30, 1997, 55.5 at June 30,
          1996, and 55.7 at September 30, 1996        637.9      602.1      588.3
- ---------------------------------------------------------------------------------
          Total capitalization ...............      1,341.2    1,215.1    1,201.3
- ---------------------------------------------------------------------------------
Total Liabilities and Capitalization .........   $  1,876.5 $  1,742.8 $  1,824.7
=================================================================================




            See notes to condensed consolidated financial statements.

                               Page 5 of 26 Pages


                      AGL RESOURCES INC. AND SUBISIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
       FOR THE NINE MONTHS AND TWELVE MONTHS ENDED JUNE 30, 1997 AND 1996
                                   (MILLIONS)




                                                            Nine Months        Twelve Months
                                                       ------------------  ------------------
                                                           1997      1996      1997      1996
- ---------------------------------------------------------------------------------------------
                                                                              
Cash Flows from Operating Activities
      Net income ...................................   $   80.0  $   77.7  $   77.9  $   66.9
      Adjustments to reconcile net income to
        net cash flow from operating activities
          Depreciation and amortization ............       53.3      49.8      70.1      65.0
          Deferred income taxes ....................       10.6      11.2      24.5      19.7
          Non-cash compensation expense ............        2.5       2.4       2.8       2.7
          Noncash restructuring costs ..............                                      1.0
          Other ....................................       (1.8)     (1.7)     (2.5)     (2.2)
      Changes in certain assets and liabilities, net
          of effects from acquisition of businesses        14.0     (33.9)    (34.8)    (92.8)
- ---------------------------------------------------------------------------------------------
            Net cash flow from operating
              activities ...........................      158.6     105.5     138.0      60.3
- ---------------------------------------------------------------------------------------------
Cash Flows from Financing Activities
      Sale of common stock, net of expenses ........        1.1       1.4       1.4       1.7
      Short-term borrowings, net ...................     (118.5)     20.9     (38.4)     71.9
      Sale of long-term debt .......................       30.0                30.0
      Sale of preferred securities, net of expenses        74.3                74.3
      Dividends paid on common stock ...............      (37.9)    (36.7)    (50.2)    (48.5)
- ---------------------------------------------------------------------------------------------
            Net cash flow from financing
              activities ...........................      (51.0)    (14.4)     17.1      25.1
- ---------------------------------------------------------------------------------------------
Cash Flows from Investing Activities
      Utility plant expenditures ...................      (94.5)    (91.3)   (135.3)   (129.4)
      Cash received from joint ventures ............        1.9                 2.5
      Investment in joint ventures .................       (0.9)     (0.9)     (1.5)    (33.5)
      Nonutility property expenditures .............      (17.9)      0.3     (17.9)      0.8
      Other ........................................       (0.6)     (0.7)     (0.8)      0.5
- ---------------------------------------------------------------------------------------------
            Net cash flow from investing
              activities ...........................     (112.0)    (92.6)   (153.0)   (161.6)
- ---------------------------------------------------------------------------------------------
            Net increase (decrease) in cash and
              cash equivalents .....................       (4.4)     (1.5)      2.1     (76.2)
            Cash and cash equivalents
              at beginning of period ...............        8.7       3.7       2.2      78.4
- ---------------------------------------------------------------------------------------------
            Cash and cash equivalents
              at end of period .....................   $    4.3  $    2.2  $    4.3  $    2.2
=============================================================================================
Cash Paid During the Period for
      Interest .....................................   $   46.9  $   44.9  $   51.2  $   49.0
      Income taxes .................................   $   19.3  $   13.3  $   28.3  $   18.2



            See notes to condensed consolidated financial statements.

                               Page 6 of 26 Pages




                       AGL RESOURCES INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


1.   Implementation of Holding Company Reorganization

           On March 6,  1996,  following  shareholder  approval  of a  corporate
     restructuring, AGL Resources Inc. (AGL Resources) became the parent company
     of Atlanta Gas Light Company (AGLC) and its subsidiaries.  The consolidated
     financial  statements of AGL Resources include the financial  statements of
     AGLC, Chattanooga Gas Company (Chattanooga) and AGL Resources' 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.

           AGL  Resources  engages in utility  activities  through  AGLC and its
     wholly  owned  subsidiary,   Chattanooga.   Unless  noted  specifically  or
     otherwise  required  by the  context,  references  to AGLC  or the  utility
     include  the  operations  and  activities  of  AGLC  and  Chattanooga.  AGL
     Resources engages in nonregulated  business  activities  through AGL Energy
     Services,  Inc. (AGL Energy Services),  a gas supply services company;  AGL
     Investments,  Inc. (AGL  Investments),  which develops and manages  certain
     nonregulated  business  opportunities;  The  Energy  Spring,  Inc.  (Energy
     Spring), a retail energy marketing  company;  and their  subsidiaries.  AGL
     Resources  Service Company (Service  Company),  provides  corporate support
     services to AGL Resources and its subsidiaries.

           During fiscal 1996 ownership of AGLC's nonregulated business, Georgia
     Gas Company  (natural gas production  activities),  was  transferred to AGL
     Energy Services. Ownership of AGLC's other nonregulated businesses, Georgia
     Gas Service Company  (propane sales) and Trustees  Investments,  Inc. (real
     estate  holdings),  was transferred to AGL Investments.  AGLC's interest in
     Sonat Marketing Company L.P. was transferred to AGL Gas Marketing,  Inc., a
     wholly owned  subsidiary of AGL Investments.  In addition,  AGL Investments
     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.

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

2.   Interim Financial Statements

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


                               Page 7 of 27 Pages



      AGLC for the fiscal years ended September 30, 1996 and 1995.  Certain 1996
      amounts have been reclassified for comparability with 1997 amounts.

3.   Earnings

           AGL Resources'  principal business is the distribution of natural gas
     to customers in central, northwest, northeast and southeast Georgia and the
     Chattanooga,   Tennessee   area   through  its  natural  gas   distribution
     subsidiary,  AGLC. Since consumption of natural gas is dependent to a large
     extent on weather, the majority of AGL Resources' income is realized during
     the winter months.  Earnings for three-month and nine-month periods are not
     indicative of the earnings for a twelve-month period.

           On October 3, 1995,  AGLC  implemented  revised  firm  service  rates
     pursuant to an order on rehearing of the rate design  issues of AGLC's 1993
     rate case that was issued by the Georgia Public Service Commission (Georgia
     Commission) on September 25, 1995.  Although  neutral with respect to total
     annual margins, the new rates shift margins from heating months (November -
     March) into  non-heating  months,  thereby  affecting  the  comparisons  of
     earnings for the twelve-month periods ended June 30, 1997 and 1996.

4.   Environmental Matters - AGLC

           AGLC has identified nine sites in Georgia where it currently owns all
     or part of a  manufactured  gas plant (MGP)  site.  In  addition,  AGLC has
     identified  three other sites in Georgia  which AGLC does not now own,  but
     which may have been  associated  with the  operation of MGPs by AGLC or its
     predecessors.  There  are also  three  sites in  Florida  which  have  been
     investigated by environmental authorities in connection with which AGLC may
     be contacted as a potentially  responsible party. In that regard,  AGLC has
     learned that the U. S. Environmental  Protection Agency (EPA) has conducted
     an Expanded Site  Investigation at the former MGP site in Sanford,  Florida
     and  has concluded that  MGP  impacts  are present in a  nearby  lake.  The
     consequences of this finding have not been determined.

           AGLC's response to MGP sites in Georgia is proceeding under two state
     regulatory  programs.  First, AGLC has entered into consent orders with the
     Georgia Environmental Protection Division (EPD) with respect to four sites:
     Augusta,  Griffin,  Savannah and Valdosta. Under these consent orders, AGLC
     is obligated to  investigate  and, if  necessary,  remediate  environmental
     impacts at the sites.  AGLC has completed  soil  remediation at the Griffin
     site and expects to monitor groundwater for three to six years.  Assessment
     activities  are being  conducted  at  Augusta  and have been  completed  at
     Savannah.   Those  assessment  activities  are  expected  to  be  completed
     principally during fiscal 1997. In addition,  AGLC has completed removal of
     the gas storage holder at the Augusta site.

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

                               Page 8 of 27 Pages



           AGLC has  estimated  that,  under  the most  favorable  circumstances
     reasonably  possible,   the  future  cost  to  AGLC  of  investigating  and
     remediating  the  former  MGP  sites  could  be as  low as  $31.3  million.
     Alternatively,   AGLC  has  estimated  that,  under   reasonably   possible
     unfavorable  circumstances,  the future cost to AGLC of  investigating  and
     remediating the former MGP sites could be as high as $117.3 million.  Those
     estimates  have been  adjusted  from the  September  30, 1996  estimates to
     reflect settlements of property damage claims at certain sites. AGLC cannot
     at this time  determine  the  range of costs  that may be  associated  with
     investigation  and  cleanup of the lake near the  Sanford  MGP site,  which
     costs may be  material.  Accordingly,  the  foregoing  estimated  range now
     excludes those costs and reflects only AGLC's current estimate of the range
     of costs for which cost recovery claims against AGLC are reasonably likely.
     In addition,  those costs do not include other  expenses,  such as property
     damage  claims  and  natural  resource  damage  claims,  for which AGLC may
     ultimately  be held liable,  but for which  neither the  existence  nor the
     amount of such  liabilities can be reasonably  forecast.  Within the stated
     range of $31.3 million to $117.3 million, no amount within the range can be
     reliably   identified  as  a  better  estimate  than  any  other  estimate.
     Therefore,  a  liability  at the low end of this range and a  corresponding
     regulatory asset have been recorded on the financial statements.

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

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

5.   Competition - AGLC

           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.

                               Page 9 of 27 Pages



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

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

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

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

           Pursuant to the approved settlement,  AGLC has filed and is providing
     service  pursuant to 50  Negotiated  Contracts.  Additionally,  the Georgia
     Commission  has  approved   Special   Contracts   between  AGLC  and  seven
     interruptible customers.

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

           The 1997 session of the Georgia General  Assembly passed  legislation
     which provides a legal  framework for  comprehensive  deregulation  of many
     aspects of the natural  gas  business  in  Georgia.  Senate  Bill 215,  the

                              Page 10 of 27 Pages



     Natural Gas Competition and Deregulation Act, which became law on April 14,
     1997, if  implemented  by AGLC with respect to its system,  would result in
     the application of an alternative  form of regulation,  such as performance
     based regulation,  to AGLC.  Pursuant to a separate  election,  AGLC, as an
     electing distribution  company,  could choose to exit the merchant function
     and fully unbundle its system.

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

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

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

           Currently,  in  accordance  with  Statement of  Financial  Accounting
     Standard  No.  71,   "Accounting  for  the  Effects  of  Certain  Types  of
     Regulation," (SFAS 71), AGLC has recorded regulatory assets and liabilities
     which represent  regulator-approved deferrals resulting from the ratemaking
     process.  Recently, the staff of the Securities and Exchange Commission has
     questioned  the  continued  applicability  of  SFAS 71 to  portions  of the
     business of three California utilities, as a result of legislation recently
     enacted  in  California.   The  Emerging  Issues  Task  Force  (EITF)  held
     discussions of this issue at its July 1997 meeting. The EITF concluded that
     once  legislation  is passed to  deregulate a segment of a utility and that
     legislation  includes sufficient detail for the enterprise to determine how
     the  transition   plan  will  affect  that  segment,   SFAS  71  should  be
     discontinued  for that  segment of the  utility.  The state of Georgia  has
     enacted  legislation  (Senate  Bill 215) which allows  deregulation  of the
     merchant function and unbundling of certain ancillary services of local gas
     distribution  companies.  Each local gas company within the state may elect
     to be  subject  to  Senate  Bill 215 or  continue  to be  regulated  in the
     traditional manner.  Under either scenario,  the rates to transport natural
     gas  through  the  intrastate  pipe  system of the  local gas  distribution
     company  will be  regulated by the Georgia Commission. Since the activities
     associated with AGLC's SFAS 71 regulatory  assets and liabilities  continue
     to be regulated,  AGLC has concluded that the continued application of SFAS
     71 remains appropriate.

           On May 1,  1997,  Chattanooga  filed a rate  proceeding  with the TRA
     seeking an increase in revenues of $4.4 million annually. Revenues from the
     rate increase will be used to improve and expand Chattanooga's  natural gas
     distribution  system, to recover increased  operation,  maintenance and tax
     expenses, and to provide a reasonable return to investors.  Under the TRA's
     rules and  regulations,  the effective  date of the requested new rates has
     been suspended  until November 1, 1997. A schedule for hearings has not yet
     been established by the TRA.

                              Page 11 of 27 Pages



6.   Accounting Developments

           In February  1997 the  Financial  Accounting  Standards  Board issued
     Statement of Financial  Accounting  Standard No. 128, "Earnings Per Share,"
     (SFAS 128),  which  establishes  standards  for  computing  and  presenting
     earnings per share.  AGL Resources will adopt SFAS 128 in the first quarter
     of fiscal year 1998.

           In  June  1997,  the  Financial  Accounting  Standards  Board  issued
     Statement   of   Financial   Accounting   Standard   No.  130,   "Reporting
     Comprehensive  Income"  (SFAS 130) and  Statement of  Financial  Accounting
     Standard No. 131,  "Disclosures about Segments of an Enterprise and Related
     Information"  (SFAS 131). AGL Resources will adopt SFAS 130 and SFAS 131 in
     fiscal year 1999.  SFAS 130  establishes  standards  for the  reporting and
     displaying of comprehensive income and its components (revenues,  expenses,
     gains, and losses) in a full set of general-purpose  financial  statements.
     SFAS 131 establishes standards for the way that public business enterprises
     report information about operating segments in annual financial  statements
     and requires  that those  enterprises  report  selected  information  about
     operating segments in interim financial reports issued to shareholders.

           Management  does  not  expect  these  new  pronouncements  to  have a
     significant  impact  on the  presentation  of AGL  Resources'  consolidated
     financial statements.


           (The remainder of this page was intentionally left blank.)

                              Page 12 of 27 Pages



Item 2.

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

      On March 6, 1996,  AGL Resources Inc. (AGL  Resources)  became the holding
company for Atlanta  Gas Light  Company  (AGLC),  and its  subsidiaries.  During
calendar 1996,  ownership of AGLC's  nonregulated  businesses was transferred to
AGL  Resources  and its  various  subsidiaries.  The  following  discussion  and
analysis  reflects  the results of  operations  and  financial  condition of AGL
Resources and factors  expected to impact its future  operations.  See Note 1 in
Notes to Condensed Consolidated Financial Statements in this Form 10-Q.

                           Forward Looking Statements

      The Private Securities  Litigation Reform Act of 1995 provides for the use
of cautionary statements  accompanying forward looking statements.  Management's
Discussion  and  Analysis  of  Results of  Operations  and  Financial  Condition
includes forward looking statements  concerning,  among other things,  estimated
costs of environmental  remediation,  deregulation and restructuring  costs. The
future  results for AGL  Resources  generally  may be affected by many  factors,
among which are uncertainty as to the regulatory issues, both state and federal,
and uncertainty  with regard to environmental  issues and competitive  issues in
general.

                              Results of Operations

Three-Month Periods Ended June 30, 1997 and 1996

      Explained  below are the major  factors that had a  significant  effect on
results of operations for the three-month  period ended June 30, 1997,  compared
with the same period in 1996.

      Operating  revenues  decreased 10.3% for the three-month period ended June
30,  1997,  compared  with the same period in 1996  primarily  due to  decreased
volumes  of gas sold as a result of a shift by certain  interruptible  customers
from interruptible sales to transportation service.  Operating revenues are less
when gas is  transported  for a customer than when it is sold to that  customer.
The utility's  transportation  rate generates the same  operating  margin as the
applicable  sales  rate  schedule  for  interruptible  sales of gas;  therefore,
earnings are not affected.  The decrease in operating revenues was offset partly
by increased operating revenues  attributable to a nonregulated retail marketing
company  formed in July 1996 and the  acquisition of propane  operations  during
February and June,  1997. See Part II, Item 5, "Other  Information" in this Form
10-Q.

      Cost of gas  decreased  16.7% for the  three-month  period  ended June 30,
1997,  compared with the same period in 1996 primarily due to decreased  volumes
of gas sold to utility  customers  principally as a result of a shift by certain
interruptible  customers from interruptible sales to transportation service. The
decrease  in the  cost  of gas  was  offset  partly  by  increased  cost  of gas
attributable to a nonregulated  retail marketing company formed in July 1996 and
the acquisition of propane  operations  during February and June, 1997. See Part
II, Item 5, "Other Information" in this Form 10-Q.

      Operating margin decreased 1.3% for the three-month  period ended June 30,
1997,  compared with the same period in 1996 primarily due to decreased  volumes
of gas sold and  transported  to utility  customers.  The  decrease in operating
margin  was  offset  partly by  increased  operating  margin  attributable  to a
nonregulated retail marketing company formed in July 1996 and the acquisition of
propane  operations  during February and June,  1997.See Part II, Item 5, "Other
Information" in this Form 10-Q.

                              Page 13 of 27 Pages



      Operating  expenses  increased 1.2% for the three-month  period ended June
30,  1997,  compared  with the same period in 1996  primarily  due to  increased
operating  expenses  attributable  to a nonregulated  retail  marketing  company
formed in July 1996 and the  acquisition of propane  operations  during February
and June, 1997. See Part II, Item 5, "Other Information" in this Form 10-Q.

      Interest expense  increased $0.8 million for the three-month  period ended
June 30, 1997,  compared with the same period in 1996 primarily due to increased
amounts of long-term and short-term debt outstanding during the period.

      Dividends on preferred  stock of  subsidiaries  increased $0.4 million for
the three-month period ended June 30, 1997,  compared to the same period in 1996
primarily  due to dividend  requirements  related to the issuance of $75 million
principal  amount  of  subsidiary  obligated  mandatorily  redeemable  preferred
securities  in June 1997 (Capital  Securities),  as more fully  described  below
within the caption "Financial Condition."

      Income taxes decreased $1.2 million for the three-month  period ended June
30,  1997,  compared  with the same period in 1996  primarily  due to  decreased
taxable income.

      Net income  for the  three-month  period  ended  June 30,  1997,  was $1.4
million,  compared  with net income of $3.6 million for the same period in 1996.
Earnings per share of common stock were $0.03 for the  three-month  period ended
June 30, 1997,  compared with earnings per share of $0.06 for the same period in
1996.  The decreases in net income and earnings per share were  primarily due to
(1) decreased  operating margin and (2) increased interest expense and preferred
dividend requirements.

Nine-Month Periods Ended June 30, 1997 and 1996

      Explained  below are the major  factors that had a  significant  effect on
results of operations  for the nine-month  period ended June 30, 1997,  compared
with the same period in 1996.

      Operating revenues increased 3.7% for the nine-month period ended June 30,
1997,  compared  with the same  period in 1996  primarily  due to (1)  increased
operating  revenues  attributable  to a nonregulated  retail  marketing  company
formed in July 1996 and the  acquisition of propane  operations  during February
and June, 1997 (See Part II, Item 5, "Other  Information" in this Form 10-Q) and
(2) growth in the number of utility customers served.  The increase in operating
revenues was offset partly by (1)  decreased  volumes of gas sold as a result of
weather  that was 24.7%  warmer  that  during the same  period in 1996 and (2) a
shift  by  certain   interruptible   customers  from   interruptible   sales  to
transportation service.  Operating revenues are less when gas is transported for
a customer than when it is sold to that customer.  The utility's  transportation
rate generates the same operating  margin as the applicable  sales rate schedule
for interruptible sales of gas, therefore, earnings are not affected.

      Cost of gas increased 3.7% for the nine-month  period ended June 30, 1997,
compared with the same period in 1996 primarily due to (1) increased cost of gas
attributable to a nonregulated  retail marketing company formed in July 1996 and
the acquisition of propane  operations  during February and June, 1997 (See Part
II,  Item 5, "Other  Information"  in this Form 10-Q) and (2) an increase in the
cost of gas purchased for utility system supply. The increase in cost of gas was
offset  partly by (1)  decreased  volumes of gas sold to utility  customers as a
result of weather  that was 24.7% warmer than during the same period in 1996 and
(2) a shift by  certain  interruptible  customers  from  interruptible  sales to
transportation  service.  The  utility  balances  the cost of gas with  revenues
collected  from  customers  under  the  purchased  gas  provisions  of its  rate
schedules.  Underrecoveries  or overrecoveries of utility gas costs are deferred
and recorded as current assets or  liabilities,  thereby  eliminating the effect
that recovery of gas costs would otherwise have on net income.

                              Page 14 of 27 Pages



      Operating margin  increased 3.6% for the nine-month  period ended June 30,
1997,  compared with the same period in 1996  primarily due to (1) growth in the
number of utility  customers served and (2) operating  margin  attributable to a
nonregulated retail marketing company formed in July 1996 and the acquisition of
propane  operations  during February and June, 1997. See Part II, Item 5, "Other
Information" in this Form 10-Q. WNARs approved by the Georgia Commission and the
TRA stabilized  the utility's  margin at the level which would occur with normal
weather for the nine-month periods ended June 30, 1997, and 1996. As a result of
the WNARs,  weather  conditions  experienced do not have a significant impact on
the comparability of operating margin.

      Operating expenses increased 2.8% for the nine-month period ended June 30,
1997,  compared  with the same period in 1996  primarily  due to  increased  (1)
operating  expenses  attributable  to a nonregulated  retail  marketing  company
formed in July 1996 and the  acquisition of propane  operations  during February
and June, 1997 (See Part II, Item 5, "Other Information" in this Form 10-Q), (2)
uncollectible accounts expense and (3) depreciation expense recorded as a result
of increased depreciable property. The increase in operating expenses was offset
partly  by  decreased  (1)  outside  services  employed  and  (2)  informational
advertising expense.

      Other income decreased $1 million for the nine-month period ended June 30,
1997,  compared  with the same  period in 1996  primarily  due to (1)  decreased
income from a gas  marketing  joint venture and (2) start-up  losses  associated
with a power marketing joint venture entered into in August,  1996. The decrease
in other income was offset partly by (1) the recovery from utility  customers of
carrying  costs not included in base rates  related to storage gas  inventories,
(2) the recovery from utility  customers of carrying  costs  attributable  to an
increase in  underrecovered  deferred  purchased gas costs and (3) recoveries of
environmental response costs from insurance carriers and third parties.

      Interest expense  increased 7.9% for the nine-month  period ended June 30,
1997,  compared with the same period in 1996 primarily due to increased  amounts
of short-term and long-term debt outstanding during the period.

      Dividends on preferred  stock of  subsidiaries  increased $0.4 million for
the nine-month  period ended June 30, 1997,  compared to the same period in 1996
primarily  due to dividend  requirements  related to the issuance of $75 million
principal  amount of Capital  Securities  in June 1997 as more  fully  described
below within the caption "Financial Condition."

      Income taxes increased $1 million for the nine-month period ended June 30,
1997,  compared with the same period in 1996 primarily due to increased  taxable
income.

      Net income for the nine-month period ended June 30, 1997, was $80 million,
compared with net income of $77.7 million for the same period in 1996.  Earnings
per share of common  stock were $1.43 for the  nine-month  period ended June 30,
1997, compared with earnings per share of $1.41 for the same period in 1996. The
increases in net income and earnings per share were  primarily  due to increased
operating margin. The increases in net income and earnings per share were offset
partly by (1) increased operating  expenses,  (2) increased interest expense and
preferred dividend requirements and (3) decreased other income.

Twelve-Month Periods Ended June 30, 1997 and 1996

      Explained  below are the major  factors that had a  significant  effect on
results of operations for the twelve-month  period ended June 30, 1997, compared
with the same period in 1996.

      Operating revenues  increased 8.9% for the twelve-month  period ended June
30, 1997,  compared with the same period in 1996  primarily due to (1) increased
operating  revenues  attributable  to a nonregulated  retail  marketing  company
formed in July 1996 and the  acquisition of propane  operations  during February
and June, 1997 (See Part 

                               Page 15 of 27 Pages



II, Item 5, "Other  Information" in this Form 10-Q), (2) an increase in the cost
of gas  recovered  from  customers  under the  purchased  gas  provisions of the
utility's  rate  schedules,  as explained in the  following  paragraph,  and (3)
growth in the number of utility  customers  served.  The  increase in  operating
revenues was offset partly by (1)  decreased  volumes of gas sold as a result of
weather  that was 25.2%  warmer  than  during the same  period in 1996 and (2) a
shift  by  certain   interruptible   customers  from   interruptible   sales  to
transportation service.  Operating revenues are less when gas is transported for
a customer than when it is sold to that customer.  The utility's  transportation
rate generates the same operating  margin as the applicable  sales rate schedule
for interruptible sales of gas; therefore, earnings are not affected.

      Cost of gas  increased  11.9% for the  twelve-month  period ended June 30,
1997,  compared with the same period in 1996 primarily due to (1) increased cost
of gas attributable to a nonregulated  retail  marketing  company formed in July
1996 and the  acquisition of propane  operations  during February and June, 1997
(See Part II, Item 5, "Other Information" in this Form 10-Q) and (2) an increase
in the cost of gas purchased for utility system supply.  The increase in cost of
gas was offset partly by (1) decreased  volumes of gas sold to utility customers
as a result of weather that was 25.2% warmer than during the same period in 1996
and (2) a shift by certain  interruptible  customers from interruptible sales to
transportation  service.  The  utility  balances  the cost of gas with  revenues
collected  from  customers  under  the  purchased  gas  provisions  of its  rate
schedules.  Underrecoveries  or overrecoveries of utility gas costs are deferred
and recorded as current assets or  liabilities,  thereby  eliminating the effect
that recovery of gas costs would otherwise have on net income.

      Operating margin increased 4.9% for the twelve-month period ended June 30,
1997,  compared  with the same period in 1996  primarily due to (1) revised firm
service  rates,  effective  October 3, 1995,  which shift  margins  from heating
months into  non-heating  months (see Note 3 to Notes to Condensed  Consolidated
Financial  Statements in this Form 10-Q) and (2) growth in the number of utility
customers  served.  WNARs  approved  by  the  Georgia  Commission  and  the  TRA
stabilized  the  utility's  margin at the level  which  would  occur with normal
weather for the twelve-month  periods ended June 30, 1997, and 1996. As a result
of the WNARs, weather conditions experienced do not have a significant impact on
the comparability of operating margin.

      Operating expenses  increased 1.8% for the twelve-month  period ended June
30, 1997,  compared with the same period in 1996  primarily due to increased (1)
uncollectible accounts expense, (2) depreciation expense recorded as a result of
increased  depreciable  property,  (3)  expenses  related  to AGLC's  Integrated
Resource  Plan (IRP)  which are  recovered  through an IRP cost  recovery  rider
approved by the Georgia  Commission,  (4) injuries  and damages  expense and (5)
franchise  expenses  which are  recovered  through a  Franchise  Recovery  Rider
approved by the Georgia  Commission.  AGLC balances IRP and  franchise  expenses
which are included in  operating  expenses  with  revenues  collected  under the
riders,  thereby  eliminating  the effect  that  recovery  of IRP and  franchise
expenses would otherwise have on net income.  Operating  expenses  excluding IRP
and franchise  expenses  increased 1.3%. The increase in operating  expenses was
offset partly by decreased outside services employed.

      Other income increased $2.1 million for the twelve-month period ended June
30,  1997,  compared  with  the same  period  in 1996  primarily  due to (1) the
recovery from utility customers of carrying costs attributable to an increase in
underrecovered  purchased gas costs,  (2) recoveries of  environmental  response
costs from  insurance  carriers  and third  parties  and (3) the  recovery  from
utility  customers  of  carrying  costs not  included  in base rates  related to
storage gas  inventories.  The increase in other income was offset partly by (1)
decreased  income from a gas  marketing  joint  venture and (2) start-up  losses
associated with a power marketing joint venture entered into in August, 1996.

      Interest expense increased 8.6% for the twelve-month period ended June 30,
1997,  compared with the same period in 1996 primarily due to increased  amounts
of short-term and long-term debt outstanding during the period.

                              Page 16 of 27 Pages



      Dividends on preferred  stock of  subsidiaries  increased $0.4 million for
the twelve-month period ended June 30, 1997, compared to the same period in 1996
primarily  due to dividend  requirements  related to the issuance of $75 million
principal  amount of Capital  Securities  in June 1997 as more  fully  described
below within the caption "Financial Condition."

      Income taxes  increased $4.7 million for the nine-month  period ended June
30,  1997,  compared  with the same period in 1996  primarily  due to  increased
taxable income.

      Net income for the  twelve-month  period  ended June 30,  1997,  was $77.9
million,  compared with net income of $66.9 million for the same period in 1996.
Earnings per share of common stock were $1.40 for the twelve-month  period ended
June 30, 1997,  compared with earnings per share of $1.21 for the same period in
1996.  The increases in net income and earnings per share were  primarily due to
increased (1) operating margin and (2) other income. The increases in net income
and earnings per share were offset  partly by (1) increased  operating  expenses
and (2) increased interest expense and preferred dividend requirements.

                               Financial Condition

      AGL Resources'  primary gas utility  business is highly seasonal in nature
and typically shows a substantial increase in accounts receivable from customers
from  September  30 to June 30 as a result of colder  weather.  The utility also
uses gas stored  underground  and  liquefied  natural gas to serve its customers
during periods of colder weather.  As a result,  accounts  receivable  increased
$30.6 million and inventory of gas stored  underground and liquefied natural gas
decreased  $50.3  million  during the  nine-month  period  ended June 30,  1997.
Accounts  payable  decreased $8 million during the nine-month  period ended June
30,  1997,  primarily  due to a $7 million  decrease in accounts  payable to gas
suppliers.

      Accounts  receivable  decreased  $7 million from June 30, 1996 to June 30,
1997,  primarily due to decreased  operating  revenues.  Inventory of gas stored
underground and liquefied natural gas increased $28.1 million from June 30, 1996
to June 30, 1997,  primarily  due to  decreased  volumes of gas  withdrawn  from
storage as a result of weather  that was 25.2%  warmer  during the  twelve-month
period  ended June 30,  1997,  compared  with the same period in 1996.  Accounts
payable  decreased  $4.3 million from June 30, 1996 to June 30, 1997,  primarily
due to a $5.8 million decrease in accounts payable to gas suppliers.

      The  purchasing  practices  of AGLC are  subject to review by the  Georgia
Commission under legislation enacted by the Georgia General Assembly (Gas Supply
Plan Legislation).  The Gas Supply Plan Legislation  establishes  procedures for
review and approval,  in advance,  of gas supply plans for gas utilities and gas
cost adjustment  factors  applicable to firm service customers of gas utilities.
Pursuant to AGLC's  approved  Gas Supply  Plan for fiscal year 1997,  gas supply
purchases are being  recovered under the purchased gas provisions of AGLC's rate
schedules.  The plan also allows  recovery from the customers of AGLC of Federal
Energy  Regulatory  Commission's  (FERC) Order No. 636 transition costs that are
currently  being  charged by AGLC's  pipeline  suppliers.  See Part II,  Item 5,
"Other  Information - Federal  Regulatory Matters - Order No. 636," in this Form
10-Q.

      AGLC currently  estimates that its portion of transition  costs  resulting
from the FERC Order No. 636  restructuring  proceedings from all of its pipeline
suppliers,  that have been filed to be  recovered  to date,  could be as high as
approximately  $105  million.  This  estimate  assumes  that  the  restructuring
settlement of Southern  Natural Gas Company  (Southern)  approved by FERC is not
overturned  on  judicial  review  and that FERC  does not  alter its gas  supply
realignment  (GSR) cost  recovery  policies on rehearing of its Order No. 636-C.
Although some filings by AGLC's pipeline suppliers have been finally approved by
FERC,  other such filings are pending final FERC  approval,  and the  transition
costs are being collected subject to refund. Approximately $90.4 million of such
costs

                              Page 17 of 27 Pages



have been  incurred by AGLC as of June 30,  1997,  recovery of which is provided
under the  purchased  gas  provisions  of AGLC's  rate  schedules.  For  further
discussion  of the  effects of FERC Order No. 636 on AGLC,  see Part II, Item 5,
"Other Information - Federal Regulatory Matters" of this Form 10-Q.

      On August 1, 1997,  AGLC filed its Gas  Supply  Plan for the  twelve-month
period beginning  October 1, 1997, which consists of gas supply,  transportation
and storage options  designed to provide  reliable  service to firm customers at
the best cost. The proposed plan is similar to the plan currently in effect. The
Georgia  Commission  may approve the entire  supply  portfolio  contained in the
proposed  1998 Gas Supply Plan,  modify the proposed plan or adopt a plan of its
own. A Georgia  Commission  decision is scheduled for September 12, 1997.  Since
the  passage  of  Gas  Supply  Plan  Legislation,  the  Georgia  Commission  has
consistently approved AGLC's proposed supply portfolio.

      Additionally,  the  proposed  1998 Gas Supply  Plan  contains a gas supply
incentive  mechanism for off-system  sales that is consistent with the incentive
mechanism in Senate Bill 215 (the Natural Gas Competition and Deregulation  Act)
and an expanded  hedging  program.  Under the plan,  firm service  customers and
shareholders  would  share  revenues  in excess of the costs of the sale and the
actual cost of the sale would be passed through to firm service  customers under
the purchased gas  adjustment  provisions  (PGA) of AGLC's rate  schedules.  The
financial  results of all hedging  activities are passed through to firm service
customers  under  the PGA and,  accordingly,  there is no  earnings  impact as a
result of the hedging program.

      As noted  above,  AGLC  recovers the cost of gas under the  purchased  gas
provisions of its rate schedules.  AGLC was in an  underrecovery  position of $9
million as of June 30, 1997, an overrecovery position of $3.4 million as of June
30, 1996,  and an  underrecovery  position of $4.7  million as of September  30,
1996. Under the provisions of the utility's rate schedules,  any underrecoveries
or  overrecoveries  of  purchased  gas costs are  included in current  assets or
liabilities and have no effect on net income.

      The  expenditures  for plant and other property totaled $112.4 million and
$153.2  for the  nine-month  and  twelve-month  periods  ended  June  30,  1997.
Effective  February 1, 1997,  Georgia Gas Service  Company,  a subsidiary of AGL
Investments,  acquired  eight related  companies  engaged in the retail sale and
delivery of propane gas.  Effective June 12, 1997,  Georgia Gas Service  Company
acquired a retail propane  distribution  company  headquartered  in Blairsville,
Georgia  through  the  issuance  of common  stock.  See Part II,  Item 5, "Other
Information" in this Form 10-Q. Those  acquisitions were accounted for using the
purchase method of accounting.

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

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

                              Page 18 of 27 Pages



associated  with  any of the  MGP  sites  in  which  AGLC is  involved.  AGLC is
currently pursuing judicial review of the October 10, 1996, order. See Note 4 to
Notes to Condensed Consolidated Financial Statements in this Form 10-Q.

      In June 1997, AGL Resources formed AGL Capital Trust, a Delaware  business
trust  (the  Trust),  of  which  AGL  Resources  owns all of the  common  voting
securities. The Trust issued and sold to certain initial investors 8.17% Capital
Securities  (liquidation  amount $1,000 per Capital  Security),  the proceeds of
which  were used to  purchase  8.17%  Junior  Subordinated  Deferrable  Interest
Debentures,  due June 1, 2037,  from AGL Resources.  The Capital  Securities are
subject to  mandatory  redemption  upon  repayment  of the  Junior  Subordinated
Debentures  on the  stated  maturity  date of June 1,  2037,  upon  the  earlier
occurrence of certain events or upon the optional prepayment by AGL Resources on
or after June 1, 2007.  AGL Resources has fully and  unconditionally  guaranteed
all of the  Trust's  obligations  with  respect to the Capital  Securities.  Net
proceeds to AGL Resources from the sale of the Junior Subordinated Debentures of
approximately  $74  million  was used to  repay  short-term  debt and for  other
corporate purposes.

      In July 1997,  AGLC called for the  redemption  on August 15, 1997, of its
4.5% Cumulative Preferred Stock, 4.72% Cumulative Preferred Stock, 5% Cumulative
Preferred  Stock,  7.84%  Cumulative   Preferred  Stock,  and  8.32%  Cumulative
Preferred Stock at the current call price in effect for each issue. Accordingly,
a current  liability  associated  with  those  redemptions  of $14.3  million is
recorded in the financial statements.

      Long-term debt outstanding increased $30 million during the nine-month and
twelve-month periods ended June 30, 1997, as a result of the issuance by AGLC of
$30 million in principal amount of Medium-Term Notes Series C, in November 1996.
The notes were issued under a registration  statement  filed with the Securities
and Exchange  Commission in September  1993 covering the periodic offer and sale
of up to $300 million in principal amount of Medium-Term Notes,  Series C. As of
June 30, 1997, AGLC had issued $224.5 million in principal amount of Medium-Term
Notes  Series  C,  with  maturity  dates  ranging  from ten to 30 years and with
interest  rates  ranging from 5.9% to 7.2%.  Net  proceeds  from the issuance of
Medium-Term  Notes were used to fund capital  expenditures,  to repay short-term
debt and for other  corporate  purposes.  During July 1997, the remaining  $75.5
million  principal  amount of  Medium  Term  Notes  Series C were  issued,  with
maturity  dates ranging from 20 to 30 years and with interest rates ranging from
7.2% to 7.3%.  Net proceeds from that issuance will be used to repay  short-term
debt and for other corporate purposes.

      Short-term  debt  decreased  $118.5  million  and  $38.4  million  for the
nine-month and twelve-month periods ended June 30, 1997, respectively, primarily
due to the issuance of Capital Securities and long-term debt.

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

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

                              Page 19 of 27 Pages



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

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

      On May 1, 1997,  Chattanooga  filed a rate proceeding with the TRA seeking
an  increase  in  revenues  of $4.4  million  annually.  Revenues  from the rate
increase  will  be  used  to  improve  and  expand  Chattanooga's   natural  gas
distribution  system,  to  recover  increased  operation,  maintenance  and  tax
expenses, and to provide a reasonable return to investors. Under the TRA's rules
and  regulations,  the  effective  date of the  requested  new  rates  has  been
suspended  until  November 1, 1997.  A schedule  for  hearings  has not yet been
established by the TRA.

                             Accounting Developments

      In February 1997 the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standard No. 128,  "Earnings  Per Share,"  (SFAS 128),
which establishes standards for computing and presenting earnings per share. AGL
Resources will adopt SFAS 128 in the first quarter of fiscal year 1998.

      In June 1997, the Financial Accounting Standards Board issued Statement of
Financial  Accounting Standard No. 130, "Reporting  Comprehensive  Income" (SFAS
130) and Statement of Financial Accounting Standard No. 131,  "Disclosures about
Segments of an Enterprise  and Related  Information"  (SFAS 131).  AGL Resources
will  adopt  SFAS 130 and SFAS 131 in fiscal  year  1999.  SFAS 130  establishes
standards  for the  reporting and  displaying  of  comprehensive  income and its
components   (revenues,   expenses,   gains,  and  losses)  in  a  full  set  of
general-purpose financial statements. SFAS 131 establishes standards for the way
that public business  enterprises report information about operating segments in
annual financial  statements and requires that those enterprises report selected
information  about  operating  segments in interim  financial  reports issued to
shareholders.

      Management does not expect these new  pronouncements to have a significant
impact on the presentation of AGL Resources' consolidated financial statements.



           (The remainder of this page was intentionally left blank.)

                              Page 20 of 27 Pages


                          PART II -- OTHER INFORMATION


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

Item 1.    Legal Proceedings
           See Item 5.

Item 5.    Other Information

                           Federal Regulatory Matters

Order No. 636

      On May 12, 1997,  the United  States  Supreme  Court denied  petitions for
certiorari filed by AGLC and others  challenging the ruling of the United States
Court of Appeals for the  District of  Columbia  Circuit in United  Distribution
Cos. v. FERC that FERC has authority over capacity release by local distribution
companies.

      AGLC  currently  estimates  that its portion of  transition  costs  (which
include  unrecovered gas costs,  GSR costs and various  stranded costs resulting
from  unbundling of interstate  pipeline sales service) from all of its pipeline
suppliers  filed  with  the  FERC to date to be  recovered  could  be as high as
approximately  $105.1  million.  AGLC's  estimate  is based  on the most  recent
estimates of transition costs filed by its pipeline suppliers with the FERC, and
assumes that the restructuring settlement agreement of Southern approved by FERC
is not  overturned  on  judicial  review  and that  FERC  does not alter its GSR
recovery  policies on  rehearing of its Order  636-C.  Although  some filings by
AGLC's pipeline suppliers have been finally approved by FERC, other such filings
are pending final FERC approval. Approximately $90.4 million of transition costs
have been  incurred by AGLC as of June 30, 1997,  and are being  recovered  from
customers under the purchased gas provisions of AGLC's rate  schedules.  Details
concerning the status of the Order No. 636 restructuring  proceedings  involving
the pipelines that serve AGLC directly are set forth below.

SOUTHERN GSR Cost Recovery Proceeding.  Southern continues to make quarterly and
monthly  transition cost filings to recover costs from contesting parties to the
settlement,  and the FERC has  ordered  that  such  costs  may be  recovered  by
Southern,  subject to the outcome of a hearing for contesting parties.  However,
since AGLC is a consenting  party, its GSR and other transition cost charges are
in accordance  with  Southern's  restructuring  settlement.  Assuming the FERC's
approval  of the  settlement  is  upheld on  judicial  review,  AGLC's  share of
Southern's  transition  costs is estimated to be $86.9  million.  This  estimate
would not be affected by the remand of Order No. 636,  unless FERC's approval of
the  settlement  is not upheld on  judicial  review.  As of June 30,  1997,  $78
million of such costs have already been incurred by AGLC.

TENNESSEE GSR Cost Recovery  Proceeding.  FERC's April 16, 1997 order  approving
the restructuring  settlement between Tennessee Gas Pipeline Company (Tennessee)
and its  customers  became  final  when no party  sought  rehearing  within  the
statutory period. As a consequence,  Tennessee's recovery of GSR costs from AGLC
is now pursuant to the settlement. AGLC's estimated liability for GSR costs as a
result of the settlement is approximately $13 million. As of June 30, 1997, $6.7
million of such costs have already been incurred by AGLC.

                              Page 21 of 27 Pages



FERC Rate Proceedings

TRANSCO The consolidated hearing to address the proposal of Transcontinental Gas
Pipe Line Corporation  (Transco) to roll into its general system rates the costs
associated with the Leidy Line and Southern expansion  facilities has concluded,
and the matter  currently  is pending  briefing  by the  parties  and an initial
decision  by the  administrative  law judge.  AGLC has  submitted  testimony  in
Transco's  current rate case to advocate  the creation of a balancing  charge on
Transco's system.

Arcadian

      On May 20,  1997,  the United  States  Court of Appeals  for the  Eleventh
Circuit  issued an order  consolidating  the various  appeals  filed by AGLC and
others of the FERC's orders in Arcadian  Corp.  v. Southern  Natural Gas Co. and
ruling that those appeals are no longer being held in abeyance. The consolidated
cases are now pending briefing and decision.

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

                            State Regulatory Matters

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

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

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

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

      On May 21,  1996,  the  Georgia  Commission  adopted  a  Policy  Statement
following its November 20, 1995, Notice of Inquiry  concerning  changes in state
regulatory  guidelines  to respond to trends  toward  increased  competition  in
natural  gas  markets.  Among  other  things,  the  Policy  Statement  sets up a
distinction   between   competitive  and  natural  monopoly   services;   favors
performance-based  regulation in lieu of traditional 

                              Page 22 of 27 Pages



cost-of-service regulation;  calls for unbundling interruptible service; directs
the Georgia Commission's staff to develop standards of conduct for utilities and
their marketing  affiliates;  and invites pilot programs for unbundling services
to residential and small business customers.

      Consistent  with  specific  goals  in  the  Georgia   Commission's  Policy
Statement,  AGLC  filed on June 10,  1996,  the  Natural  Gas  Service  Provider
Selection  Plan (the  Plan),  a  comprehensive  plan for  serving  interruptible
markets.  The Plan  proposes  further  unbundling  of services to provide  large
customers  more service  options and the ability to purchase only those services
they  require.  Proposed  tariff  changes  would  allow  AGLC to cease its sales
service  function  and the  associated  sales  obligation  for large  customers;
implement  delivery-only service for large customers on a firm and interruptible
basis;  and  provide  pooling  services  to  marketers.  The Plan also  includes
proposed  standards of conduct for utilities and utility  marketing  affiliates.
The Georgia  Commission  granted  AGLC's Motion for  Continuance  on January 30,
1997,  moving the Georgia  Commission to suspend the proceeding  after a showing
that all parties of record had  expressed  an  interest  in pursuing  settlement
discussions in lieu of rebuttal  hearings.  On August 5, 1997, AGLC notified the
Georgia Commission that the settlement discussion had concluded without reaching
a settlement. Pursuant to the Georgia Commission's order dated January 30, 1997,
granting AGLC's motion to suspend the proceeding, the new statutory deadline for
a decision  by the Georgia  Commission  on the Plan is  September  19,  1997.  A
schedule for rebuttal  testimony and briefs has not yet been  established by the
Georgia Commission.

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

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

      On May 1, 1997,  Chattanooga  filed a rate proceeding with the TRA seeking
an  increase  in  revenues  of $4.4  million  annually.  Revenues  from the rate
increase  will  be  used  to  improve  and  expand  Chattanooga's   natural  gas
distribution  system,  to  recover  increased  operation,  maintenance  and  tax
expenses, and to provide a reasonable return to investors. Under the TRA's rules
and  regulations,  the  effective  date of the  requested  new  rates  has  been
suspended  until  November  1,  1997.  A  schedule  for  hearings  has not  been
established by the TRA.

      See Note 5 to Notes to Condensed Consolidated Financial Statements in this
Form 10-Q for a discussion of state regulatory matters relating to competition.

                              Page 23 of 27 Pages



                              Environmental Matters

      AGLC has  identified  nine sites in Georgia where it currently owns all or
part of an MGP site.  In  addition,  AGLC has  identified  three  other sites in
Georgia which AGLC does not now own, but which may have been associated with the
operation  of MGPs by AGLC or its  predecessors.  There are also three  sites in
Florida which have been investigated by environmental  authorities in connection
with which AGLC may be contacted as a  potentially  responsible  party.  In that
regard,   AGLC  has  learned  that  the  EPA  has  conducted  an  Expanded  Site
Investigation at the former MGP site in Sanford,  Florida and has concluded that
MGP impacts are present in a nearby lake. The consequences  of this finding have
not been determined.

      AGLC's  response  to MGP sites in  Georgia is  proceeding  under two state
regulatory  programs.  First,  AGLC has entered into consent orders with the EPD
with respect to four sites: Augusta, Griffin, Savannah and Valdosta. Under these
consent orders,  AGLC is obligated to investigate  and, if necessary,  remediate
environmental  impacts at the sites.  AGLC has completed soil remediation at the
Griffin  site and  expects  to  monitor  groundwater  for  three  to six  years.
Assessment  activities are being conducted at Augusta and have been completed at
Savannah.  Those assessment  activities are expected to be completed principally
during fiscal 1997. In addition,  AGLC has completed  removal of the gas storage
holder at the Augusta site.

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

      AGLC has estimated that, under the most favorable circumstances reasonably
possible,  the future cost to AGLC of  investigating  and remediating the former
MGP sites could be as low as $31.3  million.  Alternatively,  AGLC has estimated
that, under reasonably possible  unfavorable  circumstances,  the future cost to
AGLC of  investigating  and remediating the former MGP sites could be as high as
$117.3  million.  Those estimates have been adjusted from the September 30, 1996
estimates to reflect  settlements  of property  damage claims at certain  sites.
AGLC  cannot at this time  determine  the range of costs that may be  associated
with  investigation  and cleanup of the lake near the  Sanford  MGP site,  which
costs may be material.  Accordingly,  the foregoing estimated range now excludes
those costs and reflects only AGLC's current  estimate of the range of costs for
which cost recovery  claims  against AGLC are  reasonably  likely.  In addition,
those costs do not include other  expenses,  such as property  damage claims and
natural  resource  damage claims,  for which AGLC may ultimately be held liable,
but for which neither the existence  nor the amount of such  liabilities  can be
reasonably forecast. Within the stated range of $31.3 million to $117.3 million,
no amount within the range can be reliably  identified as a better estimate than
any other  estimate.  Therefore,  a liability at the low end of this range and a
corresponding regulatory asset have been recorded on the financial statements.

      AGLC has two means of recovering the expenses  associated  with the former
MGP sites.  First,  the Georgia  Commission has approved the recovery by AGLC of
Environmental Response Costs, as defined, pursuant to AGLC's ERCRR. For purposes
of the ERCRR,  Environmental  Response  Costs  include  investigation,  testing,
remediation and litigation costs and expenses or other  liabilities  relating to
or  arising  from MGP sites.  In  connection  with the  ERCRR,  the staff of the
Georgia Commission conducted a financial and management process audit related to
the MGP sites, cleanup activities at the sites and environmental  

                              Page 24 of 27 Pages



response costs that have been incurred for purposes of the ERCRR. On October 10,
1996, the Georgia Commission issued an order to prohibit funds collected through
the ERCRR  from  being  used for the  payment  of any  damage  award,  including
punitive damages,  as a result of any litigation  associated with any of the MGP
sites in which AGLC is involved.  AGLC is currently  pursuing judicial review of
the October 10, 1996, order.

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

                             Other Legal Proceedings

      On February 10, 1995, a class action lawsuit  captioned  Trinity Christian
Methodist Episcopal Church, et al. v. Atlanta Gas Light Company, No. 95-RCCV-93,
was filed in the Superior Court of Richmond  County,  Georgia seeking to recover
for  damage to  property  owned by  persons  adjacent  to and  nearby the former
manufactured  gas plant site in Augusta,  Georgia.  On December  13,  1996,  the
parties  reached a  preliminary  settlement,  which was finally  approved by the
Court on April 15, 1997.  Pursuant to the settlement,  there is a claims process
before an umpire to determine  either the full fair market  value of  properties
tendered  to AGLC or the  diminution  in fair  market  value of  properties  not
tendered to AGLC.  Thus far,  awards have been made to fifty-four  (54) property
owners in the class totaling  approximately  $5.7 million,  including legal fees
and expenses of the plaintiffs.  There are approximately eighty-four (84) awards
yet  to  be  made.  AGLC  has  filed  motions  to  vacate  six  awards  totaling
approximately  $4.4 million.  An order was entered on July 8, 1997,  denying the
motion to  vacate.  AGLC has filed a notice  of appeal to the  Georgia  Court of
Appeals seeking to reverse the denial of the motion to vacate.

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

                 Joint Venture and Propane Company Acquisitions

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

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

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

      Effective  February  1, 1997,  Georgia Gas Service  Company  (Georgia  Gas
Service), a subsidiary of AGL Investments, acquired eight related companies (the
Jordan Gas Propane  Companies).  Effective  June 12,  1997,  Georgia Gas Service
acquired   Capitol   Fuels,   Inc.,  a  retail  propane   distribution   company
headquartered  in  Blairsville,  Georgia.  The  acquisitions  of the  Jordan Gas
Propane  Companies and Capitol  Fuels,  Inc. are expected to increase the retail
sales of  Georgia  Gas  Service's  propane  operations  from 7  million  gallons
annually to

                              Page 25 of 27 Pages



approximately  33 million  gallons  annually.  As a result of the  acquisitions,
Georgia  Gas  Service  will serve  approximately  43,000  customers  in northern
Georgia, northern Alabama and western North Carolina.

Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

              27      -  Financial Data Schedule.

         (b)  Reports on Form 8-K.
              None.



           (The remainder of this page was intentionally left blank.)

                              Page 26 of 27 Pages




                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                   AGL Resources Inc.
                                   (Registrant)


Date  August 14, 1997                        /s/ David R. Jones
                                                 David R. Jones
                                   President and Chief Executive Officer

Date  August 14, 1997                        /s/ J. Michael Riley
                                                 J. Michael Riley
                                   Vice President  and Chief  Financial Officer
                                   (Principal Accounting and Financial Officer)





                              Page 27 of 27 Pages