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

Following  shareholder  and regulatory  approval on March 6, 1996, AGL Resources
Inc.  (AGL  Resources),  a Georgia  corporation,  became the holding  company of
Atlanta Gas Light Company (AGL),  a natural gas  distribution  utility,  and its
subsidiaries.  Unless noted  specifically or otherwise  required by the context,
references  to AGL  Resources  include  AGL,  AGL's  wholly  owned  natural  gas
distribution utility subsidiary,  Chattanooga Gas Company (Chattanooga), and AGL
Resources'  nonregulated  subsidiaries:  AGL Energy  Services,  Inc. (AGL Energy
Services);  AGL  Investments,  Inc. (AGL  Investments);  AGL  Resources  Service
Company;  and The Energy Spring,  Inc. AGL Energy Services has one  nonregulated
subsidiary,   Georgia  Gas  Company.   AGL  Investments  has  six   nonregulated
subsidiaries:  AGL Propane,  Inc., formerly known as Georgia Gas Service Company
(AGL Propane); AGL Consumer Services,  Inc.; AGL Gas Marketing,  Inc.; AGL Power
Services, Inc.; AGL Energy Wise Services,  Inc.; and Trustees Investments,  Inc.
Unless  specifically noted or otherwise  required by the context,  references to
AGL or the utility include the operations and activities of AGL and Chattanooga.


Graph reflects consolidated operating revenues, operating expenses and operating
expenses as a percentage of operating revenues for the fiscal years ended
September 30, 1995 through 1997, inclusive.  Data presented is as follows:

In millions of dollars       1995(a)  1996    1997
- ----------------------------------------------------
Operating Revenues          1,069    1,229   1,288
Operating Expenses            975    1,065   1,116
% Operating Expenses to
     Operating Revenues        91%      87%     87%
- ----------------------------------------------------
(a) Operating expenses include restructuring costs of $70.3 million.


Graph reflects common stock market value, book value and % market to book value
for the fiscal years ended September 30, 1995, through 1997, inclusive.  Data
presented is as follows:

In dollars per share         1995    1996     1997
- ----------------------------------------------------
Market value per share     $19.31  $19.13   $18.94
Book value per share        10.15   10.56    10.99
% market value to book
     value                    190%    181%     172%
- ----------------------------------------------------


        The following  discussion and analysis reflect the results of operations
and financial condition of AGL Resources for the three years ended September 30,
1997, and factors expected to impact its future operations.

Forward-Looking Statements

The Private  Securities  Litigation  Reform Act of 1995  provides for the use of
cautionary  statements  accompanying  forward-looking  statements.   Disclosures
provided  contain  forward-looking  statements  concerning,  among other things,
deregulation and restructuring costs and environmental remediation.
        Important  factors that could cause actual results to differ  materially
from those in the forward-looking  statements  include,  but are not limited to,
the following: changes in price and demand for natural gas and related products;
uncertainty  as to state and federal  legislative  and  regulatory  issues;  the
effects of  competition,  particularly  in markets  where  prices and  providers
historically  have been regulated;  and uncertainty with regard to environmental
issues and competitive issues in general.

Results of Operations

Fiscal 1997 Compared with Fiscal 1996

Operating  Revenues - Operating  revenues  increased  4.8% in 1997 compared with
1996  primarily  due to  (1)  increased  operating  revenues  attributable  to a
nonregulated  retail energy marketing company formed in June 1996, (2) increased
operating  revenues from a nonregulated  gas supply  services  company formed in
July 1996, and (3) increased  utility base revenues  attributable to an increase
of  approximately  32,000 in the number of  customers  served.  The  increase in
operating  revenues was offset  partly by (1)  decreased  volumes of natural gas
sold to utility  customers  due to weather that was 24.7% warmer in 1997 than 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.  AGL's transportation rate
generates the same operating  income as the  applicable  sales rate schedule for
interruptible sales of gas; therefore, earnings are not affected.

Cost of Gas - Cost of gas increased  5.7% in 1997  compared with 1996  primarily
due to (1) increased cost of gas  attributable  to a nonregulated  retail energy
marketing  company  formed  in June  1996,  (2)  increased  cost  of gas  from a
nonregulated  gas  supply  services  company  formed  in July  1996,  and (3) an
increase  in the cost of the gas  supply  recovered  from  customers  under  the
purchased gas  provisions of the utility's rate  schedules.  The increase in the
cost of gas was offset  partly by (1)  decreased  volumes of natural gas sold to
utility  customers due to weather that was 24.7% warmer in 1997 than in 1996 and
(2) a shift by  certain  interruptible  customers  from  interruptible  sales to
transportation service.
        The  utility's  cost of natural gas per therm was 39.4 cents in 1997 and
32.2 cents in 1996.  Variations in the cost of purchased gas are passed  through
to customers under the purchased gas provisions of the utility's rate schedules.
Over-recoveries  or  under-recoveries  of  purchased  gas costs are  charged  or
credited to the cost of gas and are included in current  assets or  liabilities,
thereby  eliminating  the effect that recovery of gas costs otherwise would have
on net income.

Operating  Margin - Operating  margin  increased 3.6% in 1997 compared with 1996
primarily due to (1) higher utility base revenues  resulting from  approximately
32,000 additional customers, (2) an increase in operating margin attributable to
a  nonregulated  gas supply  services  company  formed in July 1996,  and (3) an
increase in operating margin resulting from propane  operations  acquired during
February and June 1997.

Other Operating Expenses - Operation and maintenance  expenses increased 2.3% in
1997 compared with 1996  primarily due to (1) increased  uncollectible  accounts
expenses,  (2) increased expenses  attributable to propane  operations  acquired
during February and June 1997, and (3) increased maintenance of general plant.
        Depreciation expense increased 5.2% in 1997 compared with 1996 primarily
due to an  increase  in  depreciable  plant in  service.  The  composite
straight-line depreciation rate was approximately  3.2% for depreciable property
other than transportation equipment during 1997 and 1996.
        Taxes other than income taxes  increased $1 million in 1997 compared
with 1996 primarily due to (1) increased gross receipts taxes and (2) increased
ad valorem taxes.


Graph reflects throughput (utility operations) of therms sold and transported by
class of customer for the year ended September 30, 1997.  Data presented is as
follows:
                 
                   Throughput
                    (utility        Percentage
Customer           operations)       of  Total
- ----------------------------------------------
Industrial        1.3  billion            47%
Commercial         .51 billion            18%
Residential        .99 billion            35%
- ----------------------------------------------


Graph reflects margin (utility operations) by class of customer for the year
ended September 30, 1997. Data presented is as follows:

                     Margin
                    (utility
Customer           operations)
- -------------------------------
Industrial             12%
Commercial             23%
Residential            65%
- -------------------------------                  


Other Income - Other income  decreased  $2.8 million in 1997  compared with 1996
primarily due to (1) decreased  income from a gas marketing  joint venture,  (2)
decreased recoveries of environmental response costs from insurance carriers and
third  parties,  and (3) increased  carrying  costs on portions of recoveries of
environmental  response  costs from insurance  carriers and third  parties.  The
decrease  in other  income  was  offset  partly  by the  recovery  from  utility
customers of  increased  carrying  costs not  included in base rates  related to
storage gas inventories.

Interest  Expense  - Total  interest  expense  increased  $3.1  million  in 1997
compared  with  1996  primarily  due  to  increased  amounts  of  long-term  and
short-term debt outstanding during the period.

Dividends on Preferred  Stock of  Subsidiaries - Dividends on preferred stock of
subsidiaries  increased $1.8 million in 1997 compared with 1996 primarily due to
dividend  requirements on $75 million in principal amount of Capital  Securities
issued in June 1997 by a business trust wholly owned by AGL Resources. (See Note
6 in Notes to Consolidated Financial Statements.)

Income Taxes - Income taxes  decreased  $0.7 million in 1997  compared with 1996
primarily  due to a decrease in the  effective  tax accrual  rate as a result of
payment of tax  deductible  interest on  subordinated  debt to fund dividends on
Capital Securities issued in June 1997.

Net Income and Dividends - Net income for 1997 was $76.6 million,  compared with
$75.6 million in 1996. Earnings per share of common stock were $1.37 in 1997 and
1996.  Dividends  per share of common  stock were $1.08 in 1997,  compared  with
$1.06 in 1996.  The increase in net income was  primarily due to (1) an increase
in operating  margin as a result of an increase of  approximately  32,000 in the
number of utility  customers  served and (2)  increased  operating  margins from
nonregulated  businesses  formed  during  1996.  The  increase in net income was
offset  partly by (1) increased  operating  expenses,  (2)  increased  financing
costs,  and (3) decreased other income.  Earnings per share of common stock were
unchanged for 1997 compared with 1996 due to an increase in the number of shares
outstanding.

Fiscal 1996 Compared with Fiscal 1995

Operating Revenues - Operating revenues increased 15% in 1996 compared with 1995
primarily  due to (1) an increase in the cost of the gas supply  recovered  from
customers  under the purchased gas provisions of the utility's  rate  schedules,
(2)  increased  volumes  of gas sold to firm  service  customers  as a result of
weather  that was 50%  colder  in 1996  than in  1995,  and (3) an  increase  of
approximately 41,000 in the number of utility customers served.

Cost of Gas - Cost of gas increased  26.4% in 1996 compared with 1995  primarily
due to (1) an increase in the cost of the gas supply  recovered  from  customers
under the purchased  gas  provisions  of the  utility's  rate  schedules and (2)
increased  volumes of gas sold to firm service  customers as a result of weather
that was 50% colder in 1996 than in 1995.
        The  utility's  cost of natural gas per therm was 32.2 cents in 1996 and
29.7 cents in 1995.  Variations in the cost of purchased gas are passed  through
to customers under the purchased gas provisions of the utility's rate schedules.
Over-recoveries  or  under-recoveries  of  purchased  gas costs are  charged  or
credited  to cost of gas and are  included  in  current  assets or  liabilities,
thereby  eliminating  the effect that recovery of gas costs otherwise would have
on net income.

Operating  Margin - Operating  margin  increased 1.8% in 1996 compared with 1995
primarily  due to (1) recovery of increased  expenses  related to an  Integrated
Resource  Plan (IRP),  which are recovered  through an IRP Cost  Recovery  Rider
approved by the Georgia Public Service Commission  (Georgia  Commission),  (2) a
revenue increase granted by the Tennessee Regulatory Authority (TRA),  effective
November 1, 1995, and (3) an increase of  approximately  41,000 in the number of
utility customers served.

Restructuring  Costs - In  November  1994 AGL  Resources  announced  a corporate
restructuring  plan in  response  to  increased  competition  and changes in the
federal and state regulatory  environments in which AGL operates.  Restructuring
costs of $61.4 million  related to early  retirement and severance  programs and
$8.9  million  related  to office  closings  and costs to exit  AGL's  appliance
merchandising and real estate  investment  operations were recorded during 1995.
There were no restructuring costs recorded in 1996.
        During the fourth  quarter of fiscal 1996,  AGL  Resources  reviewed its
remaining  liabilities  with respect to its corporate  restructuring  plan. As a
result, AGL Resources adjusted its restructuring  accruals and reduced operating
expenses  by $2.7  million,  before  income  taxes.  The  remaining  balance  of
restructuring liabilities as of September 30, 1996, was $1 million.

Other Operating Expenses - Operation and maintenance  expenses increased 2.2% in
1996  compared  with 1995  primarily  due to (1) an increase of $3.6  million in
expenses  related  to IRP  and (2) an  increase  of $1.2  million  in  franchise
expenses.  IRP and franchise  expenses are recovered from customers through rate
recovery riders  approved by the Georgia  Commission.  As a result,  IRP program
costs and franchise expenses do not affect net income. Operation and maintenance
expenses, excluding IRP and franchise expenses, increased slightly primarily due
to (1) increased  uncollectible  accounts  expenses and (2) expenses  associated
with the formation of AGL Resources.  The increase in operation and  maintenance
expenses,  excluding IRP and franchise expenses,  was offset partly by decreased
labor-related expenses.
        Depreciation expense increased 7.3% in 1996 compared with 1995 primarily
due  to  increased   depreciable   plant  in  service.   The   composite
straight-line depreciation rate was approximately 3.2% for depreciable property
other than transportation equipment during 1996 and 1995.

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

Other Income - Other income  increased  $11.6 million in 1996 compared with 1995
primarily  due to (1) income in 1996 from a gas  marketing  joint  venture,  (2)
income from carrying costs on increased deferred purchased gas undercollections,
and (3) recoveries of environmental  response costs from insurance  carriers and
third parties.

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

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

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

Financial Condition

Financing

Preferred  Securities - 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
$75 million  principal amount of 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 $74.3 million were used to repay
short-term debt, to redeem certain of AGL's outstanding  issues of preferred
stock, and for other corporate purposes.
        On August 15, 1997, AGL redeemed 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 call
price in  effect  for each  issue  for an  aggregate  principal  amount of $14.7
million. Those issues of preferred stock have been retired in full.
        On December 1, 1997, AGL redeemed its 7.70% depositary  preferred shares
at the  redemption  price of $100 per share.  Accordingly,  a current  liability
associated  with that  redemption  of $44.5 million is recorded in the financial
statements.  (See  Note 6 in  Notes to  Consolidated  Financial  Statements  for
additional information regarding preferred stock.)

Common Stock - On June 16, 1995,  approximately 3 million shares of common stock
were  issued and sold at $16.81 per share,  resulting  in net  proceeds of $48.6
million.  Proceeds  from that sale of common stock were used to finance  capital
expenditures  and for other corporate  purposes.  AGL Resources  issued 753,866;
792,919;  and  1,107,324  shares of common stock during fiscal 1997,  1996,  and
1995, respectively,  pursuant to ResourcesDirect,  a stock purchase and dividend
reinvestment plan; Retirement Savings Plus Plan; Long-Term Stock Incentive Plan;
Nonqualified  Savings Plan; and the Non-Employee  Directors Equity  Compensation
Plan, which increased common equity by approximately  $14 million,  $14 million,
and $18 million, respectively.

Long-Term  Debt - During  fiscal 1997,  AGL issued  $105.5  million in principal
amount of medium-term notes, Series C, with maturity dates ranging from 20 to 30
years and with interest  rates ranging from 6.55% to 7.3%. The notes were issued
under an  Indenture  dated  December 1, 1989,  and are  unsecured  and rank on a
parity with all other unsecured

indebtedness.  Net proceeds from the notes were used to fund capital
expenditures, to repay short-term  debt, and for other corporate purposes.

Short-Term Debt - Because AGL Resources'  primary  business is highly  seasonal,
short-term  debt is  used to meet  seasonal  working  capital  requirements.  In
addition,  capital  expenditures  are funded  temporarily  with short-term debt.
Lines of credit with various banks provide for direct borrowings and are subject
to annual  renewal.  The current lines of credit vary from $156.3 million in the
summer  months  to $305  million  for peak  winter  financing.  Short-term  debt
decreased  $122.5 million from the amount  outstanding as of September 30, 1996,
to $29.5  million as of September  30, 1997,  primarily as a result of repayment
from the proceeds of the issuance of Capital Securities and long-term debt. (See
Note 8 in Notes to Consolidated  Financial Statements for additional information
concerning short-term debt.)

Capital  Requirements - Capital  expenditures  for  construction of distribution
facilities,  purchase of equipment,  and other general  improvements were $147.7
million during 1997. Capital requirements are estimated to be approximately $340
million  for the three  years  ending  September  30,  2000.  Funding  for those
expenditures  will be provided through a combination of internal sources and the
issuance of short-term and long-term debt and equity securities.
        The cost of natural gas stored  underground  increased  $7.8  million to
$151.8  million as of September  30, 1997,  primarily  due to an increase in the
cost of the gas that was injected into storage.

Ratios and  Coverages - On September  30, 1997,  AGL  Resources'  capitalization
ratios consisted of 47.1% long-term debt, 8.5% preferred  securities,  and 44.4%
common equity. The times interest earned and ratio of earnings to combined fixed
charges and  preferred  stock  dividends  decreased in 1997  compared  with 1996
primarily  due to the issuance of long-term  debt and  preferred  securities  in
1997. The times interest  earned and ratio of earnings to combined fixed charges
and preferred stock dividends increased in 1996 compared with 1995 primarily due
to increased earnings.
        The  weighted  average  cost of long-term  debt  decreased  from 7.6% on
September 30, 1995,  to 7.5% on September 30, 1997.  The decrease was due to the
redemption  of $15 million in  principal  amount of 8.85%  medium-term  notes in
January 1995,  and lower  interest  rates for long-term debt issued in 1997. The
weighted  average cost of preferred  stock was 7.5% on September  30, 1995,  and
1996, and 8% on September 30, 1997. The return on average common equity was 4.9%
for 1995,  13.2% for 1996,  and 12.7% for 1997.  Net  income in 1995  included a
charge for restructuring of $43.1 million, after income taxes.

Regulatory Activity

Gas Cost  Recovery  Filing - Pursuant  to  legislation  enacted  by the  Georgia
General Assembly, each investor-owned local gas distribution company is required
to file on or before  August 1 of each year a proposed  gas supply  plan for the
subsequent year, as well as a proposed cost recovery factor.
        As part of the 1997 Gas Supply Plan,  AGL  continued  limited gas supply
hedging activities.  On August 1, 1997, AGL filed its Gas Supply Plan for fiscal
1998, which consists of gas supply, transportation, and storage options designed
to provide reliable service to firm customers at the best cost. On September 12,
1997, the Georgia Commission  approved the entire supply portfolio  contained in
the Gas Supply Plan for fiscal 1998.
        As part of the Gas Supply Plan for fiscal  1998,  AGL is  authorized  to
enter into an expanded program to hedge up to one-half of its estimated  monthly
winter  wellhead  purchases  and to establish a price for those  purchases at an
amount other than the beginning of the month index price to create an additional
element of  diversification  and price stability.  The financial  results of all
hedging  activities  are passed  through  to firm  service  customers  under the
purchased  gas  provisions  of AGL's rate  schedules.  Accordingly,  there is no
earnings impact as a result of the hedging program.
        Additionally,   the  approved  plan  contains  a  gas  supply  incentive
mechanism for off-system and capacity  release sales that is consistent with the
incentive  mechanism in the Natural Gas Competition and  Deregulation Act signed
into law on April 14,  1997,  whereby  AGL and its firm  customers  share in any
benefits produced from the incremental use of gas supply assets.

Competition - AGL 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.  AGL also competes to supply
gas to interruptible customers who might seek to bypass its distribution system.
        AGL can price  distribution  services to  interruptible  customers  four
ways.  First,  multiple rates are established  under the rate schedules of AGL's
tariff approved by the Georgia  Commission.  If an existing tariff rate does not
produce a price competitive with a customer's relevant competitive  alternative,
three alternate pricing mechanisms exist:  Negotiated  Contracts,  Interruptible
Transportation and Sales Maintenance (ITSM) discounts, and Special Contracts.
        On February 17, 1995, the Georgia Commission  approved a settlement that
permits  AGL to  negotiate  contracts  with  customers  who have the  option  of
bypassing AGL'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 AGL's filed rate,  but not less than
AGL'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.
All of the Negotiated Contracts filed to date with the Georgia Commission are in
effect.
        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 AGL resulting from a general rate case. Under the recovery  mechanism,
AGL 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  twelve-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, AGL
is allowed to retain a 44% share of capacity  release  revenues  in excess of $5
million  until AGL is made whole for discounts from Negotiated Contracts.



1998 Gas Supply Plan

10 therms = 1 dekatherm         Firm                           Production    Supplemental                  Total
                                Transportation   Wellhead      Underground   Underground    Liquefied      Peak-Day
                                Capacity         Gas Supply    Storage       Storage        Natural Gas    Supply
Atlanta Gas Light Company      (dekatherms)     (dekatherms)  (dekatherms)  (dekatherms)   (dekatherms)   (dekatherms)
                                                                                                             
Southern                        775,995                        414,753       168,500

Transco                         137,989                        104,416       280,241

Tennessee / East Tennessee       63,860                         33,976

Southern / South Georgia         12,115                          6,906           708

Total                           989,959          520,655       560,051       449,449        665,000        2,106,450


Chattanooga Gas Company

East Tennessee                   46,350                         23,871

Southern                         27,567                         14,346

Total                            73,917           34,696        38,217             0         90,000           158,812



        In  addition  to  Negotiated  Contracts,  which  are  designed  to serve
existing and potential  Bypass  Customers,  AGL'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 AGL's 1993 rate
case, will continue to be recovered under the ITSM Rider.
        The settlement approved by the Georgia Commission also provides that AGL
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
AGL providing a long-term  service  contract to compete with  alternative  fuels
where physical bypass is not the relevant competition.
        Pursuant  to the  approved  settlement,  AGL has filed and is  providing
service pursuant to more than 50 Negotiated Contracts. Additionally, the Georgia
Commission has approved Special  Contracts  between AGL and seven  interruptible
customers.
        On November 27, 1996,  the TRA approved an  experimental  rule  allowing
Chattanooga  to  negotiate   contracts  with  large  commercial  and  industrial
customers  who  have  long-term  competitive  options,   including  bypass.  The
experimental

rule provides that before any such customer is allowed a discounted rate, both
the large customer and  Chattanooga  must petition the TRA for prior approval of
the rates set forth in the  contract.  On October 7, 1997,  the TRA denied the
petitions filed  by  Chattanooga  and  four  large  customers  for discounted
rates pursuant to the experimental  rule upon a finding that customer bypass was
not imminent.

Regulatory Reform Initiatives - The 1997 session of the Georgia General Assembly
enacted   legislation   that  provides  a  legal  framework  for   comprehensive
deregulation of many aspects of the natural gas business in Georgia. The Natural
Gas Competition and Deregulation Act was signed into law by Governor Zell Miller
on April 14, 1997.
        On November 26, 1997, AGL filed with the Georgia  Commission a notice of
its election to be subject to this new law and to establish  separate  rates for
unbundled services. AGL filed  contemporaneously an application with the Georgia
Commission  to  have  its  distribution  rates,  charges,  classifications,  and
services regulated pursuant to performance-based regulation. The filing requests
an increase  in  revenues of $18.6  million  annually.  The  requested  increase
includes  the costs to  support  changes  in AGL's  business  systems  to ensure
reliable service to customers and that the systems are in place to serve new gas
suppliers in the competitive marketplace.
        Within seven months from the date of such filing, the Georgia Commission
must issue an order  approving  the plan as filed or with  modification.  Retail
marketing  companies,  including AGL  affiliates,  may now file with the Georgia
Commission separate certificate of authority applications to sell natural gas to
firm customers  connected to AGL's delivery system. It is currently  anticipated
that  marketers  who become  certificated  by the Georgia  Commission  may begin
offering natural gas sales services to customers of AGL by November 1998.
        The Natural Gas Competition and  Deregulation  Act provides a transition
period  leading to a  condition  of  effective  competition  in all  natural gas
markets. AGL, as an electing distribution company, will unbundle all services to
its natural gas  customers,  allocate  firm  delivery  capacity to  certificated
marketers  selling  the  gas  commodity,  and  create  a  secondary  market  for
interruptible   transportation  capacity.   Certificated  marketers,   including
nonregulated  affiliates  of  AGL,  will  compete  to  sell  natural  gas to all
customers  at  market-based  prices.  AGL will  continue  to provide  intrastate
delivery of gas to end users through its existing  system,  subject to continued
rate  regulation  by the  Georgia  Commission.  As a result of the  Natural  Gas
Competition  and  Deregulation  Act,  it is  expected  that  the  purchased  gas
adjustment  provisions  included in AGL's rate  schedules  will be  discontinued
during  fiscal  1999.  The November  26,  1997,  filing  contains a provision to
true-up  any  over-recovery  or  under-recovery  that may exist at the time such
purchased gas adjustment provisions are discontinued.  Accordingly,  AGL will no
longer defer any  over-recoveries or under-recoveries of gas costs when the
purchased gas adjustment provisions are discontinued. In addition, the Georgia
Commission will continue to regulate safety, access, and quality of service
pursuant to an alternative form of regulation.
        The Natural Gas  Competition  and  Deregulation  Act provides  marketing
standards and rules of business practice to ensure the benefits of a competitive
natural gas market are  available  to all  customers  on AGL's  system.  The act
imposes on marketers an  obligation  to serve,  with a  corresponding  universal
service fund that provides a funding  mechanism for  uncollectible  accounts and
enables AGL to expand its facilities and serve in the public interest.
        Additionally,  the Natural Gas Competition and Deregulation Act requires
that the Georgia  Commission  issue rules and  regulations by December 31, 1997,
for  certification  of marketers and  assignment of firm  customers to marketers
(for  customers who  ultimately do not select a marketer  after  competition  is
fully  developed).  Notices of proposed  rulemakings  on those two subjects were
issued by the Georgia Commission on September 23, 1997.
        AGL supported the regulatory initiatives provided for by the Natural Gas
Competition and  Deregulation  Act for several  reasons.  AGL currently makes no
profit on the purchase and sale of gas because actual gas procurement  costs are
passed  through to customers  under the purchased  gas  provisions of AGL's rate
schedules.  Earnings  are provided  through  revenues  received  for  intrastate
transportation of the commodity.  Consequently,  allowing AGL to cease its sales
service  function and the  associated  sales  obligation  would not affect AGL's
ability to earn a return on its distribution system investment.  Allowing gas to
be sold to all  customers  by numerous  retail  marketing  companies,  including
nonregulated   subsidiaries  of  AGL  Resources,   would  provide  new  business
opportunities.
        On May 21,  1996,  the  Georgia  Commission  adopted a Policy  Statement
concerning  changes in state  regulatory  guidelines to respond to trends toward
increased competition

in natural gas markets. Consistent with the specific goals expressed in the
Policy  Statement,  AGL filed on June 10, 1996, the Natural Gas Service Provider
Selection Plan (the Plan), a comprehensive plan for serving interruptible
markets. The Plan proposed further unbundling of services to provide large 
customers  more service  options and the ability to purchase only those services
they  required.  As a result of various  procedural  delays,  a decision on the
proposed  Plan had not been  reached by the Georgia  Commission prior to AGL's
election  to be subject  to the  Natural Gas Competition and Deregulation  Act.
Since  implementation of the Plan would be unlikely to occur significantly in
advance of  implementation  of AGL's election under the Natural Gas Competition
and  Deregulation  Act, the Plan could not serve as a meaningful opportunity for
AGL, marketers, and end-use customers to gain experience with pooling and
aggregation of loads. Consequently, simultaneous with the filing of the notice
of election under the Natural Gas Competition and Deregulation Act on November
26, 1997, AGL filed with the Georgia  Commission a notice of withdrawal of the
Plan.

Chattanooga  Rate Filing - 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 would 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 was
suspended until November 1, 1997. Hearings in the rate proceeding were scheduled
to begin on October 13, 1997. On October 3, 1997,  all parties to the proceeding
filed a motion with the TRA  requesting  that the hearings be continued and that
the suspended  effective date for new rates be extended to afford an opportunity
to pursue  settlement  discussions.  On  October 7, 1997,  the TRA  granted  the
motion.  The TRA has  rescheduled the hearings in this case to begin on February
9, 1998. AGL cannot predict the outcome of the proceedings.

Order 636 - During the past decade,  the Federal  Energy  Regulatory  Commission
(FERC) has dramatically transformed the natural gas industry through a series of
generic  orders  promoting   competition  in  the  industry.  As  part  of  that
transformation,  the  interstate  pipelines that serve AGL have been required to
unbundle  their   transportation   and  gas  supply   services  and  to  provide
transportation service on a nondiscriminatory basis for gas supplied by numerous
gas producers or other third parties. FERC is considering further changes to its
regulatory structure,  including, but not limited to, potential revisions to its
policies  governing  secondary  market  transactions  and  revisions  to  permit
pipelines and their  customers to establish  individually  negotiated  terms and
conditions of service that depart from pipeline tariff rules. AGL cannot predict
the  likelihood  that such  initiatives  will be  adopted or the effect of those
potential changes upon AGL.
        Based on filings  with FERC by its  pipeline  suppliers,  AGL  currently
estimates  that its total portion of  transition  costs from all of its pipeline
suppliers would be approximately $105.8 million.  Approximately $92.2 million of
such costs has been  incurred  by AGL as of  September  30,  1997,  and is being
recovered  from its customers  under the purchased gas  provisions of AGL's rate
schedules.  Transition  costs have not  affected  the total cost of gas to AGL's
customers  significantly  because (1) AGL  purchases  its  wellhead gas supplies
based on market prices that are below the cost of gas previously embedded in the
bundled pipelines' sales service rates and (2) many elements of transition costs
previously were embedded in the rates for the pipelines'  bundled sales service.
(See Note 9 in Notes to Consolidated Financial Statements for further discussion
of recovery of gas costs.)

Weather  Normalization  - The  Georgia  Commission  and the TRA have  authorized
weather  normalization  adjustment riders (WNARs),  which are designed to offset
the impact that  unusually  cold or warm  weather has on customer  billings  and
operating  margin.  Fiscal 1997 and 1995 were warmer than normal,  and the WNARs
increased  net  income  and net cash flow from  operating  activities  to normal
levels for those periods.  Because fiscal 1996 was colder than normal, the WNARs
reduced net income and net cash flow from operating activities to normal levels.
The WNARs increased net income by $16.2 million in 1997, decreased net income by
$4.4 million in 1996,  and  increased  net income by $27.3 million in 1995. As a
result of the Natural Gas Competition and Deregulation  Act, it is expected that
the WNAR authorized by the Georgia Commission will be discontinued.

Environmental Matters

AGL has identified nine sites in Georgia where it currently

owns all or part of a manufactured gas plant (MGP) site. In addition, AGL has
identified three other sites in Georgia  that AGL does not own, but that may
have been associated with the operation of MGPs by AGL or its predecessors.
        Those sites are potentially subject to a variety of regulatory programs.
AGL's response to MGP sites in Georgia is  proceeding  under two state
regulatory  programs: the Georgia Hazardous Waste Management Act (HWMA) and the
Hazardous Site Response Act (HSRA).  Some degree of response action, under one
or both of those programs, is likely to be required at most of the Georgia
sites.
        AGL also  has  identified  three  sites in  Florida  that may have  been
associated with AGL or its predecessors.  AGL does not own any of the former MGP
sites in Florida.  However,  AGL has been contacted by the current owners of two
of those sites. In addition, AGL has received a "Special Notice Letter" from the
U.S. Environmental Protection Agency (EPA) with respect to one of the two sites.
AGL  expects  that some  degree of  response  action is likely to be required at
those two sites. AGL currently is negotiating  with both regulatory  authorities
and  other  potentially  responsible  parties  to  determine  the  extent of its
responsibility for the two sites.
        AGL has estimated the investigation  and remediation  expenses likely to
be associated with the former MGP sites. AGL currently estimates that the future
cost to AGL of  investigating  and  remediating the former MGP sites could be as
low as $37.3  million or as high as $76.5  million.  That range does not include
other expenses,  such as unasserted property damage claims, for which AGL may be
held  liable,  but for  which  neither  the  existence  nor the  amount  of such
liabilities can be reasonably forecast. Within the stated range of $37.3 million
to $76.5  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 that range has been  recorded in the  financial  statements.  (See Note 11 in
Notes to Consolidated Financial Statements for additional information concerning
environmental response costs.)
        AGL has two means of recovering the expenses  associated with the former
MGP sites.  First,  the Georgia  Commission  has approved the recovery by AGL 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.  A
regulatory asset in the amount of $55 million has been recorded in the financial
statements to reflect the recovery of those costs through the ERCRR.
        In connection  with the ERCRR,  the staff of the Georgia  Commission has
undertaken a financial  and  management  process audit related to the MGP sites,
cleanup activities at the sites, and environmental response costs that have been
incurred for purposes of the ERCRR. On October 10, 1996, the Georgia  Commission
issued an order to prohibit  funds  collected  through the ERCRR from being used
for payment of any damage award,  including punitive damages, as a result of any
litigation  associated  with the MGP sites in which AGL is involved.  On October
22, 1997, the Georgia  Commission  issued an order rescinding its 1996 order and
has scheduled a hearing for February 16, 1998, to consider three issues relating
to the ERCRR.  Specifically, the Georgia Commission is to consider whether the
term "Environmental  Response  Costs" should include punitive  damages,  whether
AGL should be required to provide an annual accounting  for revenue  recovered
from customers  through the ERCRR, and whether a schedule  should be established
for site  remediation.
        Second,  AGL  intends to seek  recovery  of  appropriate  costs from its
insurers  and other  potentially  responsible  parties.  During  fiscal 1997 AGL
recovered  $5.7  million  from its  insurance  carriers  and  other  potentially
responsible  parties. In accordance with provisions of the ERCRR, AGL recognized
other  income of $1.4 million and  established  regulatory  liabilities  for the
remainder of the recoveries.
        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 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
AGL or the  diminution in fair market value of  properties  not tendered to AGL.
Settlements  have  been  paid  to 188  property  owners  in the  class  totaling
approximately $2.9 million, including legal fees and expenses of the plaintiffs.
There are seven settlements yet to be paid. One settlement of approximately
$64,000,


including attorney's fees, is pending reconsideration, and AGL has filed motions
to vacate six settlements totaling  approximately $4.3 million. An order was
entered on July 8, 1997, denying the motion to vacate. AGL has filed a notice of
appeal with the Georgia Court of Appeals seeking to reverse the denial of the
motion to vacate.

Accounting Developments

During its July 1997 meeting, the Emerging Issues Task Force 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,  Statement of Financial  Accounting Standards No.
71,  "Accounting  for the  Effects of Certain  Types of  Regulation"  (SFAS 71),
should be  discontinued  for that  segment.  The state of  Georgia  has  enacted
legislation (the Natural Gas Competition and  Deregulation  Act) that allows for
the  deregulation of the merchant  function and unbundling of certain  ancillary
services  of local gas  distribution  companies.  AGL has filed its  election to
become an electing  distribution  company.  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  AGL's  regulatory  assets  and
liabilities  associated  with its gas  distribution  activities  continue  to be
regulated,  AGL has determined that the continued application of SFAS 71 related
to those  distribution  activities remains  appropriate.  (See Notes 1 and 14 in
Notes to Consolidated Financial Statements for additional information.)
        In  February  1997  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting Standards 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 1998.
Management does not expect that new  pronouncement to  significantly  impact the
presentation of AGL Resources' consolidated financial statements.
        In June 1997 the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
(SFAS 130) and Statement of Financial Accounting Standards No. 131, "Disclosures
about Segments of an Enterprise and Related  Information"  (SFAS 131).  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.  AGL  Resources  will adopt SFAS 130 and SFAS 131 in fiscal  1999.
Management does not expect those new pronouncements to significantly  impact the
presentation of AGL Resources' consolidated financial statements.

Impact of Inflation

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

Year 2000

AGL Resources uses several  application  programs  written over many years using
two-digit year fields to define the applicable year, rather than four-digit year
fields.  Programs that are time-sensitive may recognize a date using "00" as the
year 1900 rather than the year 2000.  That  misinterpretation  of the year could
result in incorrect computations or computer shutdown.
        AGL Resources has  identified  the systems that could be affected by the
year 2000 issue and is developing an  implementation  plan to resolve the issue.
That plan  contemplates,  among other things, the replacement or modification of
existing data processing systems as necessary. In addition, management is in the
process of developing cost estimates  associated with the  implementation of the
plan.  Those  costs are not  expected  to  significantly  impact AGL  Resources'
consolidated financial statements.
        Management  believes  that  with  the  appropriate  modifications,   AGL
Resources will be able to operate its  time-sensitive  business  systems through
the turn of the century.


Statements of Consolidated Income


                                                      For the years ended September 30,
In millions, except per share amounts                     1997        1996        1995
                                                                             
                                                       --------------------------------
Operating Revenues                                     $1,287.6    $1,228.6    $1,068.5
Cost of Gas                                               766.5       725.5       574.1
                                                       --------------------------------
Operating Margin                                          521.1       503.1       494.4
                                                       --------------------------------
Other Operating Expenses
        Operation                                         226.2       221.8       215.5
        Restructuring costs                                                        70.3
        Maintenance                                        30.8        29.5        30.4
        Depreciation                                       66.6        63.3        59.0
        Taxes other than income taxes                      26.0        25.0        25.7
                                                       --------------------------------
                Total other operating expenses            349.6       339.6       400.9
                                                       --------------------------------
Operating Income                                          171.5       163.5        93.5
                                                       --------------------------------
Other Income                                               10.3        13.1         1.5
                                                       --------------------------------
Income Before Interest, Preferred Stock
        Dividends, and Income Taxes                       181.8       176.6        95.0
                                                       --------------------------------
Interest Expense and Preferred
        Stock Dividends
        Interest on long-term debt                         45.1        42.2        42.7
        Other interest                                      7.1         6.9         4.8
        Dividends on preferred stock of subsidiaries        6.2         4.4         4.4
                                                       --------------------------------
                Total interest expense and
                  preferred stock dividends                58.4        53.5        51.9
                                                       --------------------------------
Income Before Income Taxes                                123.4       123.1        43.1
                                                       --------------------------------
Income Taxes                                               46.8        47.5        16.7
                                                       --------------------------------
Net Income                                             $   76.6    $   75.6    $   26.4
                                                       --------------------------------
Earnings Per Share of Common Stock                     $   1.37    $   1.37    $   0.50
                                                       --------------------------------
Weighted Average Number of Common
        Shares Outstanding                                 56.1        55.3        52.4
- ---------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Statements of Consolidated Cash Flows


                                                         For the years ended September 30,
In millions                                                   1997       1996       1995
                                                            ------------------------------
                                                                           
Cash Flows from Operating Activities
        Net income                                          $  76.6    $  75.6    $  26.4
        Adjustments to reconcile net income to
                net cash flow from operating activities
                Depreciation and amortization                  70.3       67.5       62.5
                Noncash restructuring costs                                          52.9
                Deferred income taxes                          18.5       25.7       (1.2)
                Other                                           0.3        0.4        3.8
                                                            ------------------------------
                                                              165.7      169.2      144.4
        Changes in assets and liabilities
                Receivables                                     4.0      (29.6)      14.6
                Inventories                                   (10.3)     (35.8)      43.3
                Deferred purchased gas adjustment              (3.8)     (11.0)     (13.8)
                Accounts payable                               (9.9)       1.4       14.7
                Other - net                                     5.7      (12.3)       2.4
                                                            ------------------------------
                Net cash flow from operating activities       151.4       81.9      205.6
                                                            ------------------------------
Cash Flows from Financing Activities
        Sale of common stock, net of expenses                   1.7        1.8       50.4
        Short-term borrowings, net                           (124.0)     101.0      (44.4)
        Redemptions and purchase fund
                requirements of preferred stock               (14.7)
        Redemptions of long-term debt                                               (15.0)
        Sale of preferred securities, net of expenses          74.3
        Sale of long-term debt                                105.5
        Dividends paid on common stock                        (50.7)     (49.1)     (44.3)
                                                            ------------------------------  
                Net cash flow (used in) from financing
                        activities                             (7.9)      53.7      (53.3)
                                                            ------------------------------
Cash Flows from Investing Activities
        Utility plant expenditures                           (123.5)    (132.0)    (120.8)
        Nonutility property expenditures                      (23.3)       0.3       (0.4)
        Cash received from joint venture                        2.0        3.1
        Investment in joint ventures                           (1.0)      (1.0)     (32.6)
        Other                                                  (1.6)      (1.0)       1.9
                                                            ------------------------------
                Net cash flow used in investing activities   (147.4)    (130.6)    (151.9)
                                                            ------------------------------
                Net (decrease) increase in cash and
                        cash equivalents                       (3.9)       5.0        0.4
                Cash and cash equivalents at
                        beginning of year                       8.7        3.7        3.3
                                                            ------------------------------
                Cash and cash equivalents at end of year    $   4.8    $   8.7    $   3.7
                                                            ------------------------------
Cash Paid During the Year for
        Interest                                            $  48.8    $  49.2    $  48.4
        Income taxes                                        $  28.2    $  19.3    $  28.6
- ------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Consolidated Balance Sheets

Assets

                                                                For the years ended September 30,
In millions                                                                  1997           1996
                                                                          -----------------------   
                                                                                      
Current Assets
        Cash and cash equivalents                                         $    4.8       $    8.7
        Receivables
                Gas (less allowance for uncollectible accounts
                        of $2.4 in 1997 and $2.2 in 1996)                     56.1           62.4
                Merchandise (less allowance for uncollectible
                        accounts of $.1 in 1997 and $.4 in 1996)               0.4            2.5
                Integrated resource plan loans (less allowance
                        for uncollectible accounts of $.1 in 1997 and          3.2            3.4
                        $.2 in 1996)
                Other                                                         12.2            4.8
        Unbilled revenues                                                     22.0           20.5
        Inventories
                Natural gas stored underground                               151.8          144.0
                Liquefied natural gas                                         17.5           16.8
                Materials and supplies                                         8.2            8.1
                Other                                                          6.0            3.0
        Deferred purchased gas adjustment                                      8.5            4.7
        Other                                                                  2.0           10.3
                                                                          -----------------------
                Total current assets                                         292.7          289.2
                                                                          -----------------------
Property, Plant, and Equipment
        Utility plant                                                      2,069.1        1,969.0
        Less accumulated depreciation                                        648.8          607.8
                                                                          -----------------------
                Utility plant - net                                        1,420.3        1,361.2
                                                                          -----------------------
        Nonutility property                                                  105.8           80.4
        Less accumulated depreciation                                         29.5           26.3
                                                                          -----------------------
                Nonutility property - net                                     76.3           54.1
                                                                          -----------------------
                Total property, plant, and equipment - net                 1,496.6        1,415.3
                                                                          -----------------------
Deferred Debits and Other Assets
        Unrecovered environmental response costs                              55.0           38.0
        Investment in joint ventures                                          32.7           34.0
        Unrecovered integrated resource plan costs                             2.0           10.0
        Unrecovered postretirement benefits costs                             10.0            9.7
        Unamortized cost to repurchase long-term debt                          2.2            3.5
        Prepaid pension costs                                                  3.2
        Other                                                                 30.6           23.4
                                                                          -----------------------
                Total deferred debits and other assets                       135.7          118.6
                                                                          -----------------------
                Total Assets                                              $1,925.0       $1,823.1
- -------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Liabilities and
Capitalization


                                                              For the years ended September 30,
In millions                                                                  1997         1996
                                                                          ---------------------
                                                                                     
Current Liabilities
        Accounts payable - trade                                          $   65.1     $   73.7
        Short-term debt                                                       29.5        152.0
        Customer deposits                                                     29.2         27.8
        Interest                                                              29.6         25.7
        Other accrued liabilities                                             26.4         22.3
        Redemption requirements on preferred stock                            44.5          0.3
        Other                                                                 19.1         20.5
                                                                          ---------------------
                Total current liabilities                                    243.4        322.3
                                                                          ---------------------
Accumulated Deferred Income Taxes                                            191.7        167.1
                                                                          ---------------------
Long-Term Liabilities
        Accrued environmental response costs                                  37.3         30.4
        Accrued pension costs                                                               4.9
        Accrued postretirement benefits costs                                 34.3         36.2
                                                                          ---------------------
                Total long-term liabilities                                   71.6         71.5
                                                                          ---------------------
Deferred Credits
        Unamortized investment tax credit                                     27.3         28.8
        Regulatory tax liability                                              18.3         19.3
        Other                                                                 16.3         12.8
                                                                          ---------------------
                Total deferred credits                                        61.9         60.9
                                                                          ---------------------
Commitments and Contingencies (Notes 9 and 11)
Capitalization
        Long-term debt                                                       660.0        554.5
        Preferred stock
                Subsidiary obligated mandatorily redeemable
                        preferred securities                                  74.3
                Cumulative preferred stock of subsidiary                                   58.5
        Common stockholders' equity (See accompanying
                        statements of consolidated common stock equity.)     622.1        588.3
                                                                          ---------------------
                Total capitalization                                       1,356.4      1,201.3
                                                                          ---------------------
                Total Liabilities and Capitalization                      $1,925.0     $1,823.1
                                                                          ---------------------



Statements of Consolidated Common Stock Equity


                                                                    For the years ended September 30,
In millions, except per share amounts                                  1997        1996        1995
                                                                     --------------------------------
                                                                                       
Common Stock
        $5 par value; authorized 100.0 shares;
                outstanding, 56.6 in 1997, 55.7 in 1996,
                and 54.9 in 1995
        Beginning of year                                            $ 278.4     $ 137.3     $ 127.1
                Issuance of common stock
                        Public sale                                                              7.5
                        Acquisition of nonregulated operation            1.0
                        Benefit, stock compensation,
                        dividend reinvestment, and stock
                                purchase plans                           3.7         3.6         2.7
                        Stock dividend                                             137.5
                                                                     --------------------------------
        End of year                                                    283.1       278.4       137.3
                                                                     --------------------------------
Premium on Capital Stock
        Beginning of year                                              170.6       297.7       241.3
                Issuance of common stock
                        Public sale                                                             41.1
                        Acquisition of nonregulated operation            2.9
                        Benefit, stock compensation,
                                dividend reinvestment, and stock
                                purchase plans                          10.1        10.4        15.3
                        Stock dividend                                            (137.5)
                                                                     --------------------------------
        End of year                                                    183.6       170.6       297.7
                                                                     --------------------------------
Earnings Reinvested
        Beginning of year                                              139.3       122.3       150.1
                Net income                                              76.6        75.6        26.4
                Common stock dividends ($1.08 a share
                        in 1997, $1.06 a share in 1996, and
                        $1.04 a share in 1995)                         (60.5)      (58.6)      (54.2)
                                                                     --------------------------------
        End of year                                                    155.4       139.3       122.3
                                                                     --------------------------------
        Total common stock equity                                    $ 622.1     $ 588.3     $ 557.3
- -----------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>


Notes to Consolidated Financial Statements

Note 1. Summary of Significant Accounting Policies

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

Subsidiaries - AGL Resources engages in natural gas distribution through AGL and
AGL's  wholly  owned  subsidiary,  Chattanooga.  AGL is a  public  utility  that
distributes  and transports  natural gas in Georgia and Tennessee and is subject
to regulation by the Georgia Public Service Commission (Georgia  Commission) and
the Tennessee Regulatory Authority (TRA), with respect to its rates for service,
maintenance  of  its  accounting  records,   and  various  other  matters.   The
consolidated  financial  statements  are prepared in accordance  with  generally
accepted  accounting  principles,  which  give  appropriate  recognition  to the
rate-making and accounting  practices and policies of the Georgia Commission and
the TRA.
        AGL Resources engages in nonregulated  business  activities  through its
wholly owned subsidiaries,  AGL Energy Services,  Inc. (AGL Energy Services),  a
gas  supply  services  company;  AGL  Investments,  Inc.  (AGL  Investments),  a
subsidiary  established to develop and manage certain  nonregulated  businesses;
The Energy Spring,  Inc., a retail energy marketing  company;  and AGL Resources
Service Company  (Service  Company).  AGL Energy  Services has one  nonregulated
subsidiary,   Georgia  Gas  Company.   AGL  Investments  has  six   nonregulated
subsidiaries:  AGL Propane, Inc., formerly known as Georgia Gas Service Company;
AGL Consumer Services,  Inc.; AGL Gas Marketing,  Inc. (AGL Gas Marketing);  AGL
Power Services,  Inc. (AGL Power Services);  AGL Energy Wise Services,  Inc. and
Trustees Investments, Inc.

Regulation - The consolidated financial statements reflect regulatory actions by
the Georgia  Commission  and the TRA that result in the  recognition  of certain
revenues and expenses in time periods that are different from  enterprises  that
are not rate  regulated.  In accordance  with Statement of Financial  Accounting
Standards No. 71,  "Accounting  for the Effects of Certain Types of  Regulation"
(SFAS 71), AGL has recorded  regulatory  assets and  liabilities  that represent
regulator-approved deferrals resulting from the rate-making process.
        During its July 1997 meeting,  the Emerging  Issues Task Force 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.  The state of Georgia has enacted  legislation  (the  Natural Gas
Competition  and  Deregulation  Act) that  allows  for the  deregulation  of the
merchant  function and  unbundling  of certain  ancillary  services of local gas
distribution  companies.   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  AGL's  regulatory  assets  and  liabilities
associated with its gas distribution  activities  continue to be regulated,  AGL
has  determined  that the  continued  application  of SFAS 71  related  to these
distribution  activities  remains  appropriate.  (See  Note  14  for  additional
information.) SFAS 71 assets and liabilities recorded on September 30 consist of
the following:


In millions                                          1997           1996
                                                   ---------------------
Assets
Unrecovered environmental response costs           $ 55.0         $ 38.0
Unrecovered integrated resource plan costs            2.0           10.0
Unrecovered postretirement benefits costs            10.0            9.7
Deferred purchased gas adjustment                     8.5            4.7
Unamortized cost to repurchase
        long-term debt                                2.2            3.5
                                                   ---------------------
Total                                              $ 77.7         $ 65.9
                                                   =====================

Liabilities
Unamortized investment tax credit                  $ 27.3         $ 28.8
Regulatory tax liability                             18.3           19.3
Environmental response cost recoveries
        from third parties - customer portion        10.1            7.4
Environmental response cost recoveries
        from third parties - deferred
        company portion                               6.1            4.5
Other                                                 3.7            3.7
                                                   ---------------------
Total                                              $ 65.5         $ 63.7
                                                   =====================

Utility  Plant and  Depreciation  - Utility  plant is stated at  original  cost.
Direct  labor and  material  costs of plant  construction  and related  indirect
construction costs, including administrative,  engineering and general overhead,
taxes, and an allowance for funds used during construction (AFUDC), are added to
utility plant. The portion of AFUDC  attributable to equity funds is included in
other  income,  and the portion  attributable  to  borrowed  funds is shown as a
reduction in interest  charges in the  statements of  consolidated  income.  The
AFUDC  rate of 9.32% in fiscal  1997,  1996,  and 1995,  was the cost of capital
approved by the Georgia Commission in a prior rate proceeding.
        The original cost of utility property retired or otherwise  disposed of,
plus the cost of  dismantling,  less salvage,  is charged to accumulated
depreciation.  Maintenance, repairs and minor additions, renewals, and
betterments  to  property  are  charged  to  operations.
        The  composite straight-line depreciation rate was approximately 3.2%
for depreciable property other than transportation equipment during 1997, 1996,
and 1995. Transportation  equipment is depreciated on a straight-line basis over
a period of five to 10 years.

Deferred  Purchased  Gas  Adjustment  - The  utility's  rate  schedules  include
purchased gas  adjustment  provisions  that permit the recovery of purchased gas
costs.  The purchased gas adjustment  factor is revised  periodically to reflect
changes in the cost of  purchased  gas  without  formal  rate  proceedings.  Any
over-recoveries or under-recoveries of gas costs are charged or credited to cost
of gas and are  included in current  assets or  liabilities.  As a result of the
Natural Gas Competition and Deregulation  Act, it is expected that the purchased
gas adjustment  provisions included in AGL's rate schedules will be discontinued
during  fiscal  1999.  The November  26,  1997,  filing  contains a provision to
true-up  any  over-recovery  or  under-recovery  that may exist at the time such
purchased gas adjustment provisions are discontinued.  Accordingly,  AGL will no
longer defer any over-recoveries or under-recoveries of gas costs when the
purchased gas adjustment provisions are discontinued.
        As part of the 1997 Gas Supply Plan,  AGL  continued  limited gas supply
hedging activities.  Accounting for hedging activities is provided in accordance
with Statement of Financial Accounting Standards No. 80, "Accounting for Futures
Contracts." The financial  results of all hedging  activities are passed through
to firm service  customers  under the  purchased  gas  provisions  of AGL's rate
schedules.  Accordingly,  there is no earnings impact as a result of the hedging
program.  Contracts  outstanding  as of September 30, 1997, and 1996, and during
the years then ended, were not significant.

Operating  Revenues - Revenues from AGL Resources' utility business are based on
rates approved by the Georgia Commission and the TRA.  Customers' base rates may
not be changed  without  formal  approval of the Georgia  Commission or the TRA.
Revenues are recognized on the accrual basis,  which includes  estimated amounts
for gas delivered but not yet billed.
        The Georgia Commission and the TRA have authorized weather normalization
adjustment riders.  Such riders are designed to offset the impact that unusually
cold  or  warm  weather  has  on  operating  margin.
        Certain interruptible  customers  purchase gas directly from gas 
producers and marketers.  The Georgia Commission and the TRA have approved
programs whereby transportation charges are billed on those purchases.

Income Taxes - Deferred income taxes result from temporary  differences  between
book and taxable income and principally relate to depreciation.
        Investment  tax credits have been  deferred  and are being  amortized by
credits to income in accordance  with  regulatory  treatment  over the estimated
lives of the related properties.

Statements of Cash Flows - For purposes of reporting  cash flows,  AGL Resources
considers  all highly  liquid  investments  purchased  with a maturity  of three
months or less to be cash equivalents.
        Noncash investing and financing transactions include (1) the issuance of
common stock for dividend  reinvestments  pursuant to  ResourcesDirect,  a stock
purchase and dividend reinvestment plan; Retirement Savings Plus Plan; Long-Term
Stock Incentive Plan;  Nonqualified Savings Plan; and the Non-Employee Directors
Equity  Compensation  Plan of $12.5 million in 1997,  $12.3 million in 1996, and
$16.2 million in 1995 and (2) the issuance of 200,000  shares of common stock in
the amount of $3.9 million  related to the  acquisition of a propane  company in
June 1997.

Use of Estimates - Preparing  financial  statements in conformity with generally
accepted  accounting  principles  requires

management to make estimates and assumptions. Those estimates and assumptions
affect the reported amounts of assets and liabilities, disclosure on contingent
assets and liabilities at the date of the financial statements, and the reported
amounts of revenues and expenses during the reporting period. Actual results
could differ from those estimates.

Other - Gas inventories are stated at cost on a principally first-in,  first-out
method.  Materials and supplies  inventories are stated at lower of average cost
or market.
        Consistent with the rate treatment  prescribed by the Georgia Commission
and the TRA, vacation pay and short-term disability benefits for AGL are
expensed when those benefits are paid.
        The computation of earnings per share of common stock is based on the
weighted  average number of common shares outstanding during each year.
        Certain  reclassifications  have been  made in 1996 and 1995 to  conform
with the 1997 financial statement presentation.

Recently  Issued  Accounting  Pronouncements  - In February  1997 the  Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
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 1998.
        In June 1997 the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards No. 130,  "Reporting  Comprehensive  Income"
(SFAS  130),   and  Statement  of  Financial   Accounting   Standards  No.  131,
"Disclosures  about  Segments of an Enterprise  and Related  Information"  (SFAS
131).  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.  AGL Resources will adopt SFAS 130 and
SFAS 131 in fiscal 1999.
        Management  does  not  expect  those  new   pronouncements   to  have  a
significant impact on the presentation of AGL Resources'  consolidated financial
statements.


Note 2. Income Tax Expense

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

In millions                    1997      1996      1995
- --------------------------------------------------------
Included in expenses
Current income taxes
        Federal              $ 24.2    $ 20.3    $ 16.9
        State                   5.5       3.0       2.6
Deferred income taxes
        Federal                16.7      21.6      (1.0)
        State                   1.8       4.1      (0.2)
Amortization of investment
        tax credits            (1.4)     (1.5)     (1.6)
- --------------------------------------------------------
Total                        $ 46.8    $ 47.5    $ 16.7
========================================================

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

In millions                                   1997
- --------------------------------------------------------
                                                    % of
                                                  Pretax
                                         Amount   Income
- --------------------------------------------------------
Computed tax expense                    $ 43.2     35.0
State income tax, net of federal
        income tax benefit                 4.5      3.7
Amortization of investment tax credits    (1.4)    (1.1)
Other - net                                0.5      0.4
- --------------------------------------------------------
Total income tax expense                $ 46.8     38.0
========================================================

 In millions                                  1996
- --------------------------------------------------------
                                                    % of
                                                  Pretax
                                        Amount    Income

Computed tax expense                   $ 43.1      35.0
State income tax, net of federal
        income tax benefit                4.3       3.5
Amortization of investment tax credits   (1.5)     (1.2)
Other - net                               1.6       1.3
- --------------------------------------------------------
Total income tax expense               $ 47.5      38.6
========================================================


 In millions                                  1995
- --------------------------------------------------------
                                                    % of
                                                  Pretax
                                        Amount    Income

Computed tax expense                   $ 15.1      35.0
State income tax, net of federal
        income tax benefit                1.3       3.0
Amortization of investment tax credits   (1.6)     (3.7)
Other - net                               1.9       4.4
- --------------------------------------------------------
Total income tax expense               $ 16.7      38.7
========================================================

        Components that give rise to the net deferred income tax liability as of
September 30 are as follows:

In millions                                  1997        1996
- --------------------------------------------------------------
Deferred tax liabilities
Property - accelerated depreciation and
           other property-related items   $ 206.8     $ 204.4
Other                                        18.5        15.2
- --------------------------------------------------------------
Total deferred tax liabilities              225.3       219.6
- --------------------------------------------------------------
Deferred tax assets
Deferred investment tax credits              10.6        11.1
Alternative minimum tax                       4.2        11.8
Other                                        18.8        29.6
- --------------------------------------------------------------
Total deferred tax assets                    33.6        52.5
- --------------------------------------------------------------
Net deferred tax liability                $ 191.7     $ 167.1
==============================================================

Note 3. Corporate Restructuring

In November  1994 AGL  Resources  announced a corporate  restructuring  plan and
began its  implementation  during fiscal 1995. As a result of the restructuring,
AGL combined  offices,  established  centralized  customer service centers,  and
reduced  the  number  of  employees  through  voluntary  retirement,   severance
programs,  and attrition.  Restructuring  costs of $43.1  million,  after income
taxes,  were recorded  during 1995.  The principal  effect of the  restructuring
charges  was to  increase  obligations  with  respect  to pension  benefits  and
postretirement benefits other than pensions.
        During the fourth  quarter of fiscal 1996,  AGL  Resources  reviewed its
remaining  liabilities  with respect to its corporate  restructuring  plan. As a
result, AGL Resources adjusted its restructuring  accruals and reduced operating
expenses by $2.7 million. The remaining balance of restructuring  liabilities as
of September 30, 1997, and 1996, was $0.2 million and $1 million, respectively.

Note 4.         Employee Benefit Plans and Stock Compensation Plans

Effective  July 1, 1996,  the Board of Directors  authorized the transfer of the
sponsorship   of  all  employee   benefit  plans  from  AGL  to  AGL  Resources.
Substantially  all employees of AGL Resources and its  subsidiaries are eligible
to participate in the benefit plans.
        AGL Resources has a noncontributory defined benefit retirement plan. The
plan's assets consist primarily of marketable securities, corporate obligations,
U.S. government obligations,  insurance contracts, real estate investments,  and
cash equivalents.  The plan provides pension benefits that are based on years of
service and the employee's  highest 36 consecutive  months'  compensation out of
the last 60 months worked.  AGL Resources'  funding policy is to make the annual
contribution required by applicable regulations and recommended by its actuary.
        AGL Resources  has an excess  benefit plan that is unfunded and provides
supplemental  benefits to certain officers after  retirement.  In September 1994
AGL Resources established a voluntary early retirement plan for certain officers
of AGL Resources that is unfunded and provides  supplemental pension benefits to
participants  who elected early  retirement.  The annual expense and accumulated
benefits of such plans are not significant.
        Net periodic pension costs for the plans include service cost,  interest
cost, return on pension assets,  and straight-line  amortization of unrecognized
initial net assets over  approximately  16 years.  Net  periodic  pension  costs
include the following components:

In millions                       1997       1996       1995
- -------------------------------------------------------------
Service cost                    $  4.0     $  4.0     $  4.5
Interest cost                     16.2       15.8       14.9
Actual return on assets          (30.6)     (19.3)     (17.0)
Net amortization and deferral     16.9        6.3        5.9
- -------------------------------------------------------------
Net periodic pension cost       $  6.5     $  6.8     $  8.3
- -------------------------------------------------------------
Actuarial assumptions used include:
Discount rate                      7.5%       7.8%       8.3%
Rate of increase in
        compensation levels        4.5%       4.5%       5.0%
Expected long-term rate
        of return on assets        8.3%       8.3%       8.3%
=============================================================

        The  following  schedule  sets forth the plans' funded status as of June
30, 1997, and 1996, and amounts recognized in the consolidated balance sheets as
of September 30, 1997, and 1996:

In millions                                  1997       1996
- -------------------------------------------------------------
Actuarial present value
of benefit obligations
Vested benefit obligation                $  187.2   $  180.5
- -------------------------------------------------------------
Accumulated benefit obligation           $  190.5   $  183.2
- -------------------------------------------------------------
Projected benefit obligation             $ (223.8)  $ (212.9)
Plan assets at fair value                   212.1      181.8
- -------------------------------------------------------------
Plan assets less than projected
        benefit obligation                  (11.7)     (31.1)
Unrecognized net loss                        15.1       26.8
Remaining unrecognized net
        assets at date of initial adoption   (3.7)      (4.5)
Unrecognized prior service cost               3.5        3.9
- -------------------------------------------------------------
Prepaid (accrued) pension costs          $    3.2   $   (4.9)
=============================================================

        AGL Resources'  Retirement  Savings Plus Plan (RSP Plan), a 401(k) plan,
provides  participants  a  mechanism  for making  contributions  for  retirement
savings.  Each  participant  may  contribute  amounts  up  to  15%  of  eligible
compensation.   AGL  Resources  makes  a  contribution   equal  to  65%  of  the
participant's  contribution not to exceed 3.9% of the participant's compensation
for the plan year. The  contribution was $3.3 million for 1997, $3.2 million for
1996, and $3.3 million for 1995.
        AGL   Resources'   Nonqualified   Savings   Plan  (NSP),   an  unfunded,
nonqualified  plan similar to the RSP Plan, was established on July 1, 1995. The
NSP provides an opportunity  for eligible  employees to make  contributions  for
retirement savings. AGL Resources' contributions during 1997 and 1996 to the NSP
were not significant.
        In January 1988, in connection with a Leveraged Employee Stock Ownership
Plan (LESOP),  AGL Resources  purchased 2 million shares of its common stock for
$11.75 per share,  with the proceeds of a loan secured by such common stock. AGL
Resources has not  guaranteed the repayment of the loan. The loan is repaid from
regular  cash  dividends on AGL  Resources'  common stock paid to LESOP and from
contributions  to LESOP,  as  approved  by AGL  Resources'  Board of  Directors.
Contributions  to LESOP were $0.9 million for 1997,  $0.7 million for 1996,  and
$0.8 million for 1995. The principal  balance of the loan was $0.6 million as of
September  30,  1997,  and $2.9 million as of  September  30, 1996.  The loan is
payable on December 31, 1997.
        In  addition to  providing  pension  benefits,  AGL  Resources  provides
certain  health  care  and  life  insurance   benefits  for  retired  employees.
Substantially  all employees  become  eligible for those  benefits if they reach
retirement age while working for AGL Resources.
        In  1993  the  Georgia  Commission  approved  a  five-year  phase-in  of
Statement of Financial Accounting Standards No. 106, "Employers'  Accounting for
Postretirement Benefits Other Than Pensions" (SFAS 106), that defers a portion
of SFAS 106 expense for future  recovery.  A regulatory asset has been recorded
for the deferred portion of SFAS 106 expense.  In 1993 the TRA approved the
recovery of SFAS 106 expense that is funded through an external trust.
        Net periodic  postretirement  benefits costs for fiscal 1997,  1996, and
1995 include the following components:

In millions                      1997       1996       1995
- ------------------------------------------------------------
Service cost                   $  0.8     $  0.8     $  0.9
Interest cost                     8.0        8.8        7.6
Actual return on assets          (1.0)      (0.6)      (0.3)
Amortization of transition
        obligation and other      3.8        4.2        4.2
- ------------------------------------------------------------
Net postretirement
        benefits costs         $ 11.6     $ 13.2     $ 12.4
============================================================

        Approximately  $11.3  million,  $10.7  million,  and $8.7 million of net
periodic  postretirement  benefits  costs  for  fiscal  1997,  1996,  and  1995,
respectively,  were recovered from the utility's  customers.  The remaining $0.3
million, $2.5 million, and $3.7 million for 1997, 1996, and 1995,  respectively,
were  deferred  for future  recovery  through  amortization  and  recognized  as
regulatory  assets  in  the  financial  statements  consistent  with  regulatory
decisions. AGL Resources has funded, through an external trust, SFAS 106 expense
recovered from its utility customers in excess of the pay-as-you-go amounts.
         The  following  schedule  sets  forth the  plan's  funded  status as of
September 30, 1997, and 1996:

In millions                                      1997       1996
- -----------------------------------------------------------------
Retirees                                      $  82.2    $  85.8
Fully eligible active plan participants           6.4        6.4
Other active plan participants                   14.8       13.3
- -----------------------------------------------------------------
Total accumulated postretirement
        benefit obligation                      103.4      105.5
Plan assets at fair value                        17.9       10.4
- -----------------------------------------------------------------
Accumulated postretirement benefit
        obligation in excess of plan assets      85.5       95.1
Unrecognized transition obligation              (65.5)     (69.5)
Unrecognized gain                                14.3       10.6
- -----------------------------------------------------------------
Accrued postretirement benefits costs         $  34.3    $  36.2
=================================================================

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
accumulated  postretirement  benefit obligation for pre-Medicare  eligibility is
10.5% in 1997, decreasing 0.5% per year to 6% in the year 2006 and an additional
0.25% to 5.75% in 2007. The rate for post-Medicare  eligibility is 9.0% in 1997,
decreasing  0.5% per year to 5.5% in the year  2004 and an  additional  0.25% to
5.25% in 2005.  Increasing  the assumed  health care cost trend rate by 1% would
increase the accumulated  postretirement  benefit obligation as of September 30,
1997, by approximately $5.1 million and the accrued postretirement benefits cost
by approximately $0.4 million for fiscal 1997. The assumed discount rate used in
determining the postretirement benefit obligation was 7.50% in 1997 and 7.75% in
1996.
        The AGL Resources  Long-Term Stock Incentive Plan (LTSIP)  provides that
incentive and nonqualified  stock options,  restricted  stock awards,  and stock
appreciation  rights may be granted to key  employees of AGL  Resources  and its
subsidiaries.  The exercise  price of shares  underlying  each option must be at
least equal to the fair market  value of the common stock on the date the option
is granted.  Options become fully exercisable six months after the date of grant
and  generally  expire 10 years  after the date of  grant.  The LTSIP  currently
authorizes for issuance up to 3.2 million shares of AGL Resources common stock.
        AGL Resources issued stock awards for 31,863; 7,249; and 2,000 shares to
key employees under the LTSIP during the years ended  September 30, 1997,  1996,
and 1995,  respectively.  The 1997 stock  awards are subject to certain  vesting
restrictions.  The  weighted-average  fair value at date of issuance  for shares
awarded during the years ended September 30, 1997,  1996, and 1995, was $20.125,
$19.758,  and $15.625 per share,  respectively.  AGL  Resources  is  recognizing
compensation expense for these stock awards over the related vesting periods.
        Option  transactions  during the three years ended  September  30, 1997,
were as follows:

                                                    Weighted-Avg.
                                    Shares         Exercise Price
- -----------------------------------------------------------------
Outstanding - Sept. 30, 1994        619,338           $ 17.78
   Granted                          318,028             16.07
   Exercised                        (46,264)            15.94
   Forfeited                        (41,942)            18.91
- -----------------------------------------------------------------
Outstanding - Sept. 30, 1995        849,160           $ 17.18
=================================================================
Exercisable - Sept. 30, 1995        841,870           $ 17.17
=================================================================
Outstanding - Sept. 30, 1995        849,160           $ 17.18
   Granted                          299,340             19.40
   Exercised                       (109,980)            17.24
   Forfeited                        (27,176)            19.49
- -----------------------------------------------------------------
Outstanding - Sept. 30, 1996      1,011,344           $ 17.77
=================================================================
Exercisable - Sept. 30, 1996      1,006,166           $ 17.76
=================================================================
Outstanding - Sept. 30, 1996      1,011,344           $ 17.77
   Granted                          510,119             20.17
   Exercised                       (104,520)            16.70
   Forfeited                        (28,169)            19.76
- -----------------------------------------------------------------
Outstanding - Sept. 30, 1997      1,388,774           $ 18.69
=================================================================
Exercisable - Sept. 30, 1997      1,384,125           $ 18.69
=================================================================

        Exercise  prices for the 1,388,774  options  outstanding as of September
30,  1997,  ranged  from  $13.75  to  $21.625.  The  weighted-average  remaining
contractual life of those options is 7.6 years.
        In  1997  AGL  Resources  adopted  Statement  of  Financial   Accounting
Standards No. 123,  "Accounting for Stock-Based  Compensation"  (SFAS 123), and
determined it would continue to follow the requirements of Accounting Principles
Board  Opinion  No.  25,  "Accounting  for Stock  Issued to  Employees,"  in its
accounting for employee  stock  options.  Because the exercise price of employee
stock  options  equals the market price of the  underlying  stock on the date of
grant,  no  compensation  expense is  recognized.  As of September 30, 1997, AGL
Resources adopted the  disclosure-only  provisions of SFAS 123. Had compensation
expense  been  reflected  for the  issuance of options  granted in 1997 and 1996
based on the fair  value  method of SFAS 123,  AGL  Resources'  net  income  and
earnings  per share would have  changed to the pro forma  amounts  indicated  as
follows:

For the years ended September 30,         1997      1996
- ---------------------------------------------------------
Net income - as reported (millions)     $ 76.6    $ 75.6
Net income - pro forma (millions)       $ 75.6    $ 75.2
Earnings per share - as reported        $ 1.37    $ 1.37
Earnings per share - pro forma          $ 1.35    $ 1.36
- ---------------------------------------------------------

        The  weighted-average  fair  value at date of grant  for  stock  options
granted  during the years ended  September 30, 1997,  1996, and 1995, was $2.93,
$2.34,  and  $2.03 per  option,  respectively.  The fair  value of  options  was
estimated   using  the   Black-Scholes   pricing   model   with  the   following
weighted-average assumptions:

For the years ended September 30,     1997     1996     1995
- -------------------------------------------------------------
Expected life (years)                   7        7        7
Interest rate                          6.3%     5.5%     7.4%
Volatility                            17.1%    16.5%    16.4%
Dividend yield                         5.3%     5.4%     6.5%
- -------------------------------------------------------------

        AGL  Resources  maintains  the  AGL  Resources  Inc.  1996  Non-Employee
Directors Equity  Compensation  Plan (Directors  Plan), in which all nonemployee
directors  participate.  The Directors  Plan provides for an automatic  grant to
each nonemployee director on the first day of each annual service term of (1) an
award of  common  stock  equivalent  in fair  market  value on such  date to the
$16,000 annual  retainer  payable to each director and (2) a nonqualified  stock
option to purchase  the same number of shares of common  stock as are awarded on
such date in payment of the  retainer.  The per share option  exercise  price is
equal to the fair market  value of AGL  Resources'  common  stock on the date of
grant of the option.  Nonemployee  directors were granted options to purchase an
aggregate  of 7,960 shares and 9,306  shares for the years ended  September  30,
1997,  and 1996,  respectively.  The Directors  Plan  currently  authorizes  for
issuance  up to  200,000  shares of common  stock for stock  awards  and  option
grants.

Note 5. Common Stock

AGL Resources has a Shareholder Rights Plan designed to protect the interests of
shareholders in the event of an unfavorable attempt to acquire AGL Resources and
to make it more  difficult  for a person to gain  control of AGL  Resources in a
manner or on terms not approved by the Board of Directors. The plan provides for
the  issuance  of one right for each  outstanding  share of  common  stock.  The
purchase  rights  issued  under  the  plan  are  redeemable  at any  time by AGL
Resources  before their expiration on March 6, 2006,  unless certain  triggering
events  have  occurred.  The  purchase  rights  outstanding  under  the plan are
exercisable  for  one  one-hundredth  of a  share  of  no  par  Class  A  Junior
Participating Preferred Stock at a purchase price of $60, with each share having
substantially  the rights and  preferences of 100 shares of common stock.  As of
September 30, 1997, 1 million shares of Class A Junior  Participating  Preferred
Stock were reserved for issuance under this plan.
        On November 3, 1995, the Board of Directors declared a two-for-one stock
split of the  common  stock  effected  in the form of a 100% stock  dividend  to
shareholders  of record on November 17,  1995,  and payable on December 1, 1995.
AGL Resources recorded a decrease to premium on capital stock and an increase to
common  stock of $137.5  million to transfer  the amount of the par value of the
stock  dividend to common stock.  All  references to number of shares and to per
share amounts have been restated retroactively to reflect the stock dividend.
        On June 16, 1995,  approximately  3 million  shares of common stock were
issued and sold at $16.81 per share, resulting in net proceeds of $48.6 million.
Proceeds  from

that  sale  of  common  stock  were  used  to  finance capital expenditures and
for other corporate purposes.
        AGL Resources also issued 753,866;  792,919; and 1,107,324 shares of its
common  stock  during  the years  ended  September  30,  1997,  1996,  and 1995,
respectively,  pursuant to ResourcesDirect, a direct stock purchase and dividend
reinvestment  plan; the RSP Plan;  LTSIP;  NSP; and the  Non-Employee  Directors
Equity Compensation Plans.
        As of September 30, 1997, 7,760,821 shares of common stock were reserved
for issuance  pursuant to  ResourcesDirect,  the RSP Plan,  LTSIP,  NSP, and the
Non-Employee Directors Equity Compensation Plan.

Note 6. Preferred Stock

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 $75 million in principal
amount of 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 $74.3 million was used to repay  short-term debt, to
redeem certain of AGL's  outstanding  issues of preferred  stock,  and for other
corporate purposes.
        As of  September  30,  1997,  AGL  Resources  had 10  million  shares of
authorized,  but unissued,  Class A Junior Participating Preferred Stock, no par
value,  and 10 million shares of authorized,  but unissued,  preferred stock, no
par value.  As of September 30, 1997,  AGL had 10 million  shares of authorized,
but unissued, preferred stock, no par value.
        On  July 1,  1997,  AGL  redeemed  60  shares  of its  7.84%  Cumulative
Preferred  Stock  at a  price  of $100  per  share  pursuant  to  purchase  fund
provisions associated with that issue.
        On August 15, 1997, AGL redeemed 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 call
price in effect for each  issue for a total  repurchase  of  142,724  shares for
$14.7 million.  That preferred stock had a carrying value of $14 million, net of
current  maturities,  as of September 30, 1996.  Those issues of preferred stock
have been retired in full.
        In  addition  to the  Capital  Securities  outstanding,  AGL has 445,000
shares of 7.70% Series  depositary  preferred stock  outstanding with a carrying
value of $44.5  million as of September  30, 1997,  and 1996.  AGL announced the
redemption  in  full  of  those  shares,  effective  December  1,  1997,  at the
redemption price of $100 per share.

Note 7. Long-Term Debt

Medium-term  notes  Series  A,  Series  B,  and  Series C were  issued  under an
Indenture  dated  December 1, 1989. The notes are unsecured and rank on a parity
with all other unsecured  indebtedness.  During 1997 $105.5 million in principal
amount of such notes was issued, with maturity dates ranging from 20 to 30 years
and with  interest  rates  ranging  from 6.55% to 7.3%.  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.  The annual  maturities of
long-term debt for the five years ending  September 30, 2002, are $50 million in
2000, $20 million in 2001, and $45 million in 2002.
        The  outstanding  long-term  debt,  net  of  current  maturities,  as of
September 30 is as follows:

In millions              1997       1996
- -----------------------------------------
Medium-term notes
Series A (1)          $  60.0    $  60.0
Series B (2)            300.0      300.0
Series C (3)            300.0      194.5
- -----------------------------------------
Total                 $ 660.0    $ 554.5
=========================================

(1) Interest rates from 8.90% to 9.10% with maturity dates from 2000 to 2021
(2) Interest  rates from 7.15% to 8.70% with maturity  dates from 2000 to 2023.
(3) Interest rates from 5.90% to 7.30% with maturity dates from 2004 to 2027.

Note 8. Short-Term Debt

Lines of credit with various banks provide for direct borrowings and are subject
to annual  renewal.  The current lines of credit vary  throughout  the year from
$156.3  million in the summer months to $305 million for peak winter  financing.
Certain of the lines are on a  commitment-fee  basis.  As of September 30, 1997,
$152 million was available on lines of credit.
        Short-term borrowings consisted of the following:

In millions                                1997       1996      1995
- ---------------------------------------------------------------------
Short-term debt outstanding
        at end of year                  $  29.5    $ 152.0   $  51.0
Maximum amounts of
        short-term debt outstanding
        at any month end during
        the year                          189.0      156.3     155.0
Average amounts of
        short-term debt outstanding
        during the year (a)                98.0       87.5      51.5
- ---------------------------------------------------------------------
Weighted Average
        Interest Rates                     1997       1996      1995
- ---------------------------------------------------------------------
Short-term debt outstanding
        at end of year                      5.9%       5.7%      5.9%
Average amounts of
        short-term debt outstanding
        during the year (a)                 5.7%       5.8%      5.7%
- ---------------------------------------------------------------------

(a)  Average  amount  outstanding  during  the  year  calculated  based on daily
outstanding balances.  Weighted average interest rate during the year calculated
based on interest expense and average amount outstanding during the year.

Note 9. Commitments and Contingencies

In connection with its utility  business,  AGL Resources has agreements for firm
pipeline and storage  capacity that expire at various  dates  through 2014.  The
aggregate amount of required payments under such agreements totals approximately
$1.4  billion,  with  annual  required  payments of $221  million in 1998,  $218
million in 1999, $216 million in 2000, $196 million in 2001, and $184 million in
2002.  Total payments of fixed charges under all agreements were $215 million in
1997,  $225  million  in 1996,  and $230  million  in 1995.  The  purchased  gas
adjustment provisions of the utility's rate schedules permit the recovery of gas
costs  from  customers.   As  a  result  of  the  Natural  Gas  Competition  and
Deregulation  Act, those purchase  commitments  will be assigned to certificated
marketers.
        During the past decade the Federal Energy  Regulatory  Commission (FERC)
has  dramatically  transformed  the  natural  gas  industry  through a series of
generic  orders  promoting   competition  in  the  industry.  As  part  of  this
transformation,  the  interstate  pipelines that serve AGL have been required to
unbundle  their   transportation   and  gas  supply   services  and  to  provide
transportation service on a nondiscriminatory basis for gas supplied by numerous
gas producers or other third parties. FERC is considering further changes to its
regulatory structure,  including, but not limited to, potential revisions to its
policies  governing  secondary  market  transactions  and  revisions  to  permit
pipelines and their  customers to establish  individually  negotiated  terms and
conditions of service that depart from pipeline tariff rules. AGL cannot predict
the  likelihood  that such  initiatives  will be  adopted or the effect of those
potential changes upon AGL.
        Based on filings  with FERC by its  pipeline  suppliers,  AGL  currently
estimates  that its total portion of  transition  costs from all of its pipeline
suppliers would be approximately $105.8 million.  Approximately $92.2 million of
such costs has been  incurred  by AGL as of  September  30,  1997,  and is being
recovered  from its customers  under the purchased gas  provisions of AGL's rate
schedules.  Transition  costs have not  affected  the total cost of gas to AGL's
customers  significantly  because (1) AGL  purchases  its  wellhead gas supplies
based on market prices that are below the cost of gas previously embedded in the
bundled pipelines' sales service rates and (2) many elements of transition costs
previously were embedded in the rates for the pipelines' bundled sales service.
        In  conjunction  with the regulatory  changes  mandated by FERC, AGL has
been required to pay  transition  costs  associated  with the  unbundling of its
interstate  pipeline  suppliers,  including  substantial gas supply  realignment
costs billed to AGL by Southern Natural Gas Company (Southern) and Tennessee Gas
Pipeline  Company   (Tennessee).   AGL  and  other  parties  have  entered  into
restructuring   settlements   with  Southern  and  Tennessee  that  resolve  all
transition cost issues for those pipelines. Pursuant to the Southern settlement,
AGL's share of  Southern's  transition  costs is estimated to be $87.6  million,
$79.4 million of which has been  incurred by AGL as of September  30, 1997.  The
Southern settlement has been approved by FERC, but is subject to judicial
review;

thus, AGL's ultimate  liability for Southern's  transition costs is not finally
established.  Pursuant  to the  Tennessee  settlement,  AGL's  share of
Tennessee's  transition costs is estimated to be $14.7 million,  $9.6 million of
which  has  been  incurred  by AGL  as of  September  30,  1997.  The  Tennessee
settlement is final, as it has been approved by FERC and is no longer subject to
judicial review.
        On September  30, 1997,  AGL Resources  and its  subsidiaries  had 3,035
employees.  Approximately 724 employees working for AGL and 50 employees working
for  Service  Company  are  covered  by  provisions  of  collective   bargaining
agreements.  Those  agreements  provide  for a $500  lump  sum  payment  to each
bargaining  unit employee in 1997 and 1998.  Based on current pay levels,  it is
anticipated  that the majority of bargaining unit employees will not receive any
base rate increases until 1999. The collective  bargaining  agreements expire in
2000 and 2001.
        Total  rental  expense for property  and  equipment  was $6.5 million in
1997, $7 million in 1996, and $6.3 million in 1995. Minimum annual rentals under
noncancelable  operating leases are as follows: 1998 - $6.2 million; 1999 - $5.4
million;  2000 - $4.9  million;  2001 - $3.6 million;  2002 - $3.5 million;  and
thereafter - $3 million.
        AGL Resources and its subsidiaries are involved in litigation arising in
the normal course of business.  (See Note 11 regarding  Environmental  Matters.)
Management  believes that the ultimate  resolution of such  litigation  will not
have a material adverse effect on the consolidated financial statements.

Note 10. Customers' and Suppliers' Refunds

Pursuant to orders of FERC, the utility has received refunds from its interstate
natural gas suppliers.  Those refunds are a result of FERC orders  adjusting the
price of various pipeline  services  purchased by the utility from its suppliers
in prior  periods.  The  utility  passes the refunds on to its  customers  under
purchased gas  provisions of rate schedules  approved by the Georgia  Commission
and the TRA.
        On August 23, 1995, the Georgia Commission approved a $38.5 million plus
interest  refund of deferred  purchased gas costs.  The refund resulted from the
over-recovery of gas costs through the purchased gas provisions of the utility's
rate schedules. The refund was credited to customers' bills in September 1995.

Note 11. Environmental Matters

AGL has identified nine sites in Georgia where it currently owns all or part of
a manufactured gas plant (MGP) site. In addition,  AGL has identified three
other sites in Georgia that AGL does not own, but that may have been associated
with the operation of MGPs by AGL or its  predecessors.
        Those sites are potentially subject to a variety of regulatory programs.
AGL's  response  to MGP sites in Georgia is  proceeding  under two state 
regulatory  programs: the Georgia Hazardous Waste Management Act (HWMA) and the
Hazardous Site Response Act (HSRA). Some degree of response action, under one or
both of those programs, is likely to be required at most of the Georgia sites.
        AGL also  has  identified  three  sites in  Florida  that may have  been
associated with AGL or its predecessors.  AGL does not own any of the former MGP
sites in Florida.  However,  AGL has been contacted by the current owners of two
of those sites. In addition, AGL has received a "Special Notice Letter" from the
U.S. Environmental Protection Agency (EPA) with respect to one of the two sites.
AGL  expects  that some  degree of  response  action is likely to be required at
those two sites. AGL currently is negotiating  with both regulatory  authorities
and  other  potentially  responsible  parties  to  determine  the  extent of its
responsibility for the two sites.
        AGL has estimated the investigation  and remediation  expenses likely to
be associated with the former MGP sites. AGL currently estimates that the future
cost to AGL of  investigating  and  remediating the former MGP sites could be as
low as $37.3  million or as high as $76.5  million.  That range does not include
other expenses,  such as unasserted property damage claims, for which AGL may be
held  liable,  but for  which  neither  the  existence  nor the  amount  of such
liabilities can be reasonably forecast. Within the stated range of $37.3 million
to $76.5  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 that range has been recorded in the financial statements.
        AGL has two means of recovering the expenses  associated with the former
MGP sites.  First,  the Georgia  Commission  has approved the recovery by AGL 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.  A regulatory asset in the amount of $55 million has been
recorded in the financial statements to reflect the recovery of those costs
through the ERCRR.
        In connection  with the ERCRR,  the staff of the Georgia  Commission has
undertaken a financial  and  management  process audit related to the MGP sites,
cleanup activities at the sites, and environmental response costs that have been
incurred for purposes of the ERCRR. On October 10, 1996, the Georgia  Commission
issued an order to prohibit  funds  collected  through the ERCRR from being used
for payment of any damage award,  including punitive damages, as a result of any
litigation  associated  with the MGP sites in which AGL is involved.  On October
22, 1997, the Georgia Commission issued an order rescinding its 1996 order and
has scheduled a hearing for February 16, 1998, to consider three issues relating
to the ERCRR. Specifically, the Georgia Commission is to consider whether the 
term "Environmental  Response  Costs" should include  punitive damages, whether
AGL should be required to provide an annual  accounting  for revenue  recovered
from customers  through the ERCRR, and whether a schedule should be established
for site  remediation.
        Second,  AGL  intends to seek  recovery  of  appropriate  costs from its
insurers  and other  potentially  responsible  parties.  During  fiscal 1997 and
fiscal 1996, AGL recovered $5.7 million and $14.7  million,  respectively,  from
its insurance carriers and other potentially  responsible parties. In accordance
with provisions of the ERCRR, AGL recognized other income of $1.4 million during
fiscal  1997 and $2.9  million  during  fiscal 1996 and  established  regulatory
liabilities for the remainder of the recoveries.
        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 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
AGL or the  diminution in fair market value of  properties  not tendered to AGL.
Settlements  have  been  paid  to 188  property  owners  in the  class  totaling
approximately $2.9 million, including legal fees and expenses of the plaintiffs.
There are seven  settlements  yet to be paid.  One  settlement of  approximately
$64,000,  including  attorney's  fees, is pending  reconsideration,  and AGL has
filed motions to vacate six settlements totaling  approximately $4.3 million. An
order was entered on July 8, 1997, denying the motion to vacate. AGL has filed a
notice of appeal with the Georgia Court of Appeals seeking to reverse the denial
of the motion to vacate.

Note 12. Fair Value of Financial Instruments

AGL Resources has  estimated  the fair value of its financial  instruments,  the
carrying  value of which  differed  from  fair  value,  using  available  market
information and appropriate  valuation  methodologies.  Considerable judgment is
required  in  developing  the  estimates  of fair value  presented  herein  and,
therefore,  the values are not necessarily  indicative of the amounts that could
be realized in a current market exchange.
        The  carrying  amount and the  estimated  fair  value of such  financial
instruments as of September 30, 1997, and 1996, consist of the following:

                                   Carrying     Estimated
In millions                          Amount    Fair Value
- ----------------------------------------------------------
1997
Long-term debt, including
        current portion             $ 660.0       $ 687.0
Capital Securities                     74.3          76.3
- ----------------------------------------------------------
1996
Long-term debt, including
        current portion             $ 554.5       $ 566.6
Redeemable cumulative preferred
        stock of AGL, including
        current portion                55.8          56.9
- ----------------------------------------------------------

        The estimated fair values are determined based on the following:

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

Capital  Securities - quoted market price and dividend rates for preferred stock
with similar terms.

        The fair  value  estimates  presented  herein  are based on  information
available to management as of September  30, 1997,  and 1996.  Management is not
aware of any  subsequent  factors  that would  affect the  estimated  fair value
amounts significantly.

Note 13. Joint Ventures and Nonregulated Acquisitions

During  November  1997  AGL  Resources  and  Southern  Natural  Gas  Company,  a
subsidiary  of Sonat Inc.,  (Sonat),  entered into a letter of intent to jointly
construct, own, and operate a new liquefied natural gas peaking facility, Etowah
LNG  (Etowah)  in Polk  County,  Georgia.  Under the letter of intent,  which is
subject to regulatory  approval and the execution of definitive  documents,  AGL
Resources  and Southern  Natural Gas each will own 50% of Etowah,  which will be
regulated by FERC.
        The proposed plant will connect directly into AGL's and Southern Natural
Gas' pipeline.  Etowah will provide natural gas storage and peaking  services to
AGL and other southeastern  customers.  The new facility will cost approximately
$90 million,  with 3 billion-cubic-feet of natural gas storage  capacity and 450
million-cubic-feet per day of vaporization capacity. Affiliates of AGL Resources
will manage the  construction of the facility and operate it.  Southern  Natural
Gas will provide administrative services.
        During  December  1996 AGL  Resources  signed a letter  of  intent  with
Transcontinental  Gas Pipe Line  Corporation  (Transco) to form a joint venture,
which would be known as Cumberland  Pipeline  Company  (Cumberland),  to provide
interstate  pipeline  services  to  customers  in  Georgia  and  Tennessee.  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,  extending from Walton County,  Georgia,  to Catoosa
County, Georgia. Projected to enter service by November 1, 2000, Cumberland will
be  positioned  to serve AGL,  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  Cumberland,  and an affiliate
of Transco will serve as operator.  It currently is anticipated that the project
will be submitted to FERC for approval during fiscal 1998.
        AGL Power Services, a wholly owned subsidiary of AGL Investments,  holds
a 35% interest in Sonat Power Marketing L.P., which provides power marketing and
all related  services in key market areas  throughout the United States.  During
fiscal 1996 AGL Power Services invested approximately $1 million in exchange for
a 35% ownership interest in the partnership.
        During  August 1995 AGL signed an  agreement  with Sonat to form a joint
venture to acquire  the  business of Sonat  Marketing  Company,  a wholly  owned
subsidiary of Sonat.  The joint venture,  Sonat  Marketing  Company L.P.  (Sonat
Marketing),  offers  natural gas sales,  transportation,  risk  management,  and
storage services to natural gas users and producers in key natural gas producing
and consuming areas of the United States.
        AGL  invested  $32.6  million  for a 35%  ownership  interest  in  Sonat
Marketing, which was transferred to AGL Gas Marketing, a wholly owned subsidiary
of AGL Investments, during the third quarter of fiscal 1996. AGL Gas Marketing's
35% investment is being accounted for under the equity method. The excess of the
purchase  price  over the  estimated  fair value of the net  tangible  assets of
approximately  $23 million has been allocated to intangible assets consisting of
customer  lists and goodwill;  those assets are being  amortized  over 10 and 35
years, respectively.
        AGL  Investments  has  certain  rights  through  August 2000 to sell its
interest in Sonat Marketing to Sonat at a predetermined fixed price, as defined,
or for fair market value at any time.
        During fiscal 1997 and 1996, AGL Resources purchased gas totaling $287.9
million  and  $247.5  million,  respectively,   from  Sonat  Marketing  and  its
affiliates.  As of September 30, 1997, and September 30, 1996, AGL Resources had
outstanding  obligations  payable to Sonat  Marketing of $32.6 million and $18.8
million, respectively.
        During fiscal 1997 AGL Investments  acquired regional propane operations
located in northern Alabama, northern Georgia, and eastern Tennessee for a total
cost of  approximately  $17.7  million.  Those  acquisitions  are  accounted for
pursuant to the purchase method of accounting.

Note 14. Subsequent Event

On November  26,  1997,  AGL filed with the Georgia  Commission  a notice of its
election  to become an  electing  distribution  company  pursuant  to  Georgia's
Natural Gas  Competition and  Deregulation  Act. That election will allow AGL to
unbundle  its  services  and  eventually  exit from the sale of gas.  Unbundling
services  involves  separating  AGL's  transportation  business  from  ancillary
services, such as peaking services, meter reading, billing services,  collection
services,  payment  processing  services,  and billing inquiry  services.  Rates
requested  in  connection   with  that  filing  will  be   calculated   using  a
performance-based measurement.

Note 15. Quarterly Financial Data (Unaudited)

Quarterly financial data for fiscal 1997 and 1996 are summarized as follows:

                        Operating     Operating
In millions              Revenues        Income
- ------------------------------------------------
Quarter Ended
1997
December 31, 1996         $ 379.6        $ 60.2
March 31, 1997              496.7          89.0
June 30, 1997               216.7          15.1
September 30, 1997          194.6           7.2
- ------------------------------------------------
1996
December 31, 1995         $ 330.7        $ 59.5
March 31, 1996              482.0          79.8
June 30, 1996               241.6          17.4
September 30, 1996          174.3           6.8
- ------------------------------------------------

                                        Net      Earnings (Loss)
                                     Income        Per Share of
                                      (Loss)       Common Stock
In millions except per share data      (a)              (a)
- ----------------------------------------------------------------
Quarter Ended
1997
December 31, 1996                    $ 29.6          $ 0.53
March 31, 1997                         49.0            0.88
June 30, 1997                           1.4            0.03
September 30, 1997                     (3.4)          (0.06)
- ----------------------------------------------------------------
1996
December 31, 1995                     $ 29.1         $ 0.53
March 31, 1996                          45.0           0.81
June 30, 1996                            3.6           0.06
September 30, 1996 (b)                  (2.1)         (0.04)
- ----------------------------------------------------------------

(a) The wide  variance in quarterly  earnings  results from the highly  seasonal
nature of AGL Resources' primary business.
        Earnings per share are calculated  based on the weighted  average number
of shares outstanding  during the quarter.  That total differs from the earnings
per share, as shown on the statements of consolidated  income, which is based on
the weighted average number of shares outstanding for the entire year.

(b) During the fourth quarter of fiscal 1996, AGL Resources increased net income
and earnings per share by $1.6 million and $.03, respectively,  as a result of a
review of remaining  liabilities  in connection  with a corporate  restructuring
plan. (See Note 3.)
        In addition, net income and earnings per share were increased during the
fourth  quarter  of  fiscal  1996 by $1.6  million  and $.03,  respectively,  in
connection  with  recoveries  from insurers in accordance  with provisions of an
environmental response cost recovery rider. (See Note 11.)

Independent Auditors' Report

To the Shareholders and Board of Directors
of AGL Resources Inc.:

We have audited the  accompanying  consolidated  balance sheets of AGL Resources
Inc. and  subsidiaries  as of  September  30,  1997,  and 1996,  and the related
statements of consolidated income,  common stock equity, and cash flows for each
of the three years in the period  ended  September  30,  1997.  These  financial
statements   are  the   responsibility   of  AGL  Resources'   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.
        We conducted our audits in accordance with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
        In our opinion,  such consolidated  financial statements present fairly,
in all material  respects,  the  financial  position of AGL  Resources  Inc. and
subsidiaries  as of  September  30,  1997,  and  1996,  and the  results  of its
operations  and its cash flows for each of the three  years in the period  ended
September 30, 1997, in conformity with generally accepted accounting principles.


DELOITTE & TOUCHE LLP
Atlanta, Georgia
November 7, 1997
(November 26, 1997 as to Note 14)



Management's Responsibility for Financial Reporting

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



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


Selected Financial Data


                                                                                  For the years ended September 30,
In millions, except per share amounts                             1997        1996        1995        1994        1993        1992
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Income Statement Data
   Operating revenues                                         $ 1,287.6   $ 1,228.6   $ 1,068.5   $ 1,199.9   $ 1,130.3   $   994.6
   Cost of gas                                                    766.5       725.5       574.1       736.8       701.0       590.5
- ------------------------------------------------------------------------------------------------------------------------------------
        Operating margin                                          521.1       503.1       494.4       463.1       429.3       404.1
- ------------------------------------------------------------------------------------------------------------------------------------
   Other operating expenses
                Operation                                         226.2       221.8       215.5       207.0       187.6       170.7
                Restructuring costs                                                        70.3
                Maintenance                                        30.8        29.5        30.4        32.8        30.9        29.5
                Depreciation                                       66.6        63.3        59.0        55.4        58.8        54.9
                Taxes other than income taxes                      26.0        25.0        25.7        26.0        23.9        23.2
- ------------------------------------------------------------------------------------------------------------------------------------
                        Total other operating expenses            349.6       339.6       400.9       321.2       301.2       278.3
- ------------------------------------------------------------------------------------------------------------------------------------
   Operating income                                               171.5       163.5        93.5       141.9       128.1       125.8
- ------------------------------------------------------------------------------------------------------------------------------------
   Other income                                                    10.3        13.1         1.5         5.2         6.6         2.8
- ------------------------------------------------------------------------------------------------------------------------------------
   Income before interest
        and income taxes                                          181.8       176.6        95.0       147.1       134.7       128.6
- ------------------------------------------------------------------------------------------------------------------------------------
   Interest expense
        and preferred stock dividends                              58.4        53.5        51.9        52.1        51.0        48.4
- ------------------------------------------------------------------------------------------------------------------------------------
   Income before income taxes                                     123.4       123.1        43.1        95.0        83.7        80.2
- ------------------------------------------------------------------------------------------------------------------------------------
   Income taxes                                                    46.8        47.5        16.7        36.3        30.5        25.8
- ------------------------------------------------------------------------------------------------------------------------------------
   Net income                                                      76.6        75.6        26.4        58.7        53.2        54.4
   Common dividends paid                                           60.5        58.6        54.2        52.2        51.1        49.6
- ------------------------------------------------------------------------------------------------------------------------------------
   Earnings reinvested                                        $    16.1   $    17.0   $   (27.8)  $     6.5   $     2.1   $     4.8
====================================================================================================================================
Common Stock Data  (1)
   Weighted average shares
        outstanding                                                56.1        55.3        52.4        50.2        49.2        48.2
   Earnings per share                                         $     1.37  $     1.37  $     0.50  $     1.17  $     1.08  $     1.13
   Dividends paid per share                                   $     1.08  $     1.06  $     1.04  $     1.04  $     1.04  $     1.03
   Dividend payout ratio                                           78.8%       77.4%      208.0%       88.9%       96.3%       91.2%
   Book value per share (2)                                   $    10.99  $    10.56  $    10.15  $    10.20  $     9.90  $     9.70
   Market value per share (2)                                 $    18.94  $    19.13  $    19.31  $    15.31  $    18.81  $    18.81
====================================================================================================================================
Balance Sheet Data  (2)
        Total assets                                          $ 1,925.0   $ 1,823.1   $ 1,674.6   $ 1,642.9   $ 1,533.0   $ 1,428.6
        Long-term liabilities
                Take-or-pay charges payable                                                                               $     5.0
                Accrued environmental
                        response costs                        $    37.3   $    30.4   $    28.6   $    24.3   $    19.6   $    25.0
                Accrued pension costs                                     $     4.9   $    10.3
                Accrued postretirement
                        benefits costs                        $    34.3   $    36.2   $    30.1   $     3.6
                Deferred credits                              $    61.9   $    60.9   $    65.6   $    66.6   $    42.3   $    43.8
- ------------------------------------------------------------------------------------------------------------------------------------
        Capitalization
                Long-term debt
                        (including current portion)           $   660.0   $   554.5   $   554.5   $   569.5   $   500.7   $   476.5
                Preferred stock (including current portion)
                        Preferred stock of
                                subsidiary                         44.5        58.8        58.8        58.8        59.0        14.5
                        Subsidiary obligated
                                mandatorily redeemable
                                        preferred securities       74.3
                Common equity                                     622.1       588.3       557.3       518.5       492.0       472.1
- ------------------------------------------------------------------------------------------------------------------------------------
                        Total                                 $ 1,400.9   $ 1,201.6   $ 1,170.6   $ 1,146.8   $ 1,051.7   $   963.1
====================================================================================================================================
Financial Ratios  (2)
        Capitalization
                Long-term debt
                        (including current portion)                47.1%       46.1%       47.4%       49.6%       47.6%       49.5%
                Preferred stock (including current portion)
                        Preferred stock of subsidiary               3.2         4.9         5.0         5.2         5.6         1.5
                        Subsidiary obligated
                                mandatorily redeemable
                                        preferred securities        5.3
                Common equity                                      44.4        49.0        47.6        45.2        46.8        49.0
- ------------------------------------------------------------------------------------------------------------------------------------
                        Total                                     100.0%      100.0%      100.0%      100.0%      100.0%      100.0%
====================================================================================================================================
        Return on average common
                equity                                             12.7%       13.2%        4.9%       11.6%       11.0%       11.8%
- ------------------------------------------------------------------------------------------------------------------------------------
        Times charges earned before income taxes (3)
                Total interest                                      3.46        3.58        1.99        3.08        2.86        2.66
                Total interest and preferred
                        dividends                                   3.10        3.28        1.83        2.82        2.63        2.60
                Fixed (4)                                           2.90        3.08        1.75        2.66        2.49        2.54
====================================================================================================================================
<FN>
(1) Adjusted for two-for-one stock split paid in the form of 100% stock dividends on December 1, 1995.   (2) Year-end.
(3) Interest charges exclude the debt portion of allowance for funds used during construction.  (4) Fixed charges consist of
    interest on short- and long-term debt, other interest, preferred dividends, and the estimated interest component of rentals.
</FN>



Gas Sales and Statistics


                                                                              For the years ended September 30,
In millions                                                 1997         1996         1995         1994         1993         1992
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Operating Revenues
        Sales of gas
                Residential                             $   728.5    $   708.8    $   610.6    $   700.7    $   658.2    $   575.7
                Commercial                                  290.9        288.8        243.2        285.8        268.1        231.5
                Industrial                                  148.0        178.8        169.4        172.1        154.2        140.9
        Transportation revenues                              28.5         21.5         23.9         22.6         33.8         36.6
        Miscellaneous revenues                               20.2         19.7         15.9         18.7         16.0          9.9
- ------------------------------------------------------------------------------------------------------------------------------------
        Total utility operating
                        revenues                          1,216.1      1,217.6      1,063.0      1,199.9      1,130.3        994.6
- ------------------------------------------------------------------------------------------------------------------------------------
        Other operating revenues                             71.5         11.0          5.5
- ------------------------------------------------------------------------------------------------------------------------------------
                Total operating revenues                $ 1,287.6    $ 1,228.6    $ 1,068.5    $ 1,199.9    $ 1,130.3    $   994.6
====================================================================================================================================
Utility Throughput
        Therms sold (Millions)
                Residential                                 986.1      1,165.4        916.8      1,003.1      1,001.4        915.4
                Commercial                                  455.5        538.2        454.0        478.9        478.5        433.9
                Industrial                                  344.9        449.6        526.0        424.8        388.7        445.0
        Therms transported                                1,014.5        738.7        722.8        697.4        795.6        901.8
- ------------------------------------------------------------------------------------------------------------------------------------
                Total utility throughput                  2,801.0      2,891.9      2,619.6      2,604.2      2,664.2      2,696.1
====================================================================================================================================
Average Utility Customers (Thousands)
        Residential                                       1,319.0      1,289.4      1,250.4      1,215.2      1,182.7      1,152.2
        Commercial                                          104.5        102.5        100.0         98.0         95.7         93.7
        Industrial                                            2.7          2.6          2.6          2.5          2.5          2.5
- ------------------------------------------------------------------------------------------------------------------------------------
                Total                                     1,426.2      1,394.5      1,353.0      1,315.7      1,280.9      1,248.4
====================================================================================================================================
Sales, Per Average Residential Customer
        Gas sold (Therms)                                     748          904          733          825          847          794
        Revenue (Dollars)                                     552          550          488          577          557          500
        Revenue per therm (Cents)                            73.9         60.8         66.6         69.9         65.7         62.9
Degree Days - Atlanta Area
        30-year normal                                      2,991        2,991        2,991        2,991        3,021        3,021
        Actual                                              2,402        3,191        2,121        2,565        2,852        2,552
        Percentage of actual to
                30-year normal                               80.3        106.7         70.9         85.8         94.4         84.5
Gas Account (Millions of Therms)
        Natural gas purchased                             1,323.4      1,632.9      1,406.9      1,453.6      1,629.9      1,555.4
        Natural gas withdrawn
                from storage                                472.4        596.0        520.7        500.3        276.4        263.3
        Natural gas transported                           1,014.5        738.7        722.8        697.4        795.6        901.8
- ------------------------------------------------------------------------------------------------------------------------------------
                Total send-out                            2,810.3      2,967.6      2,650.4      2,651.3      2,701.9      2,720.5
        Less
                Unaccounted for                               1.3         60.4         20.4         37.2         29.0         16.2
                Company use                                   8.0         15.3         10.4          9.9          8.7          8.2
- ------------------------------------------------------------------------------------------------------------------------------------
                        Sold and transported
                                to utility customers      2,801.0      2,891.9      2,619.6      2,604.2      2,664.2      2,696.1
====================================================================================================================================
Cost of Gas (Millions of Dollars)
        Natural gas purchased                           $   532.5    $   547.1    $   389.4    $   550.1    $   595.7    $   487.9
        Natural gas withdrawn
                from storage                                175.7        171.6        182.4        186.7        105.3        102.6
- ------------------------------------------------------------------------------------------------------------------------------------
   Cost of gas - utility operations                         708.2        718.7        571.8        736.8        701.0        590.5
- ------------------------------------------------------------------------------------------------------------------------------------
   Cost of gas - other                                       58.3          6.8          2.3
- ------------------------------------------------------------------------------------------------------------------------------------
          Total cost of gas                             $   766.5    $   725.5    $   574.1    $   736.8    $   701.0    $   590.5
====================================================================================================================================
Utility Plant - End of Year (Millions of Dollars)
        Gross plant                                     $ 2,069.1    $ 1,969.0    $ 1,919.9    $ 1,833.2    $ 1,740.6    $ 1,634.8
        Net plant                                       $ 1,420.3    $ 1,361.2    $ 1,336.6    $ 1,279.6    $ 1,217.9    $ 1,157.4
        Gross plant investment per utility customer
                (Thousands of Dollars)                  $     1.5    $     1.4    $     1.4    $     1.4    $     1.4    $     1.3
Capital Expenditures
        (Millions of Dollars)                           $   147.7    $   132.5    $   121.7    $   122.5    $   122.2    $   132.9
Gas Mains - Miles of 3" Equivalent                         30,261       29,045       28,520       27,972       27,390       26,936
Employees - Average                                         2,986        2,942        3,249        3,764        3,764        3,794
Average Btu Content of Natural Gas                          1,024        1,024        1,027        1,032        1,027        1,024
====================================================================================================================================


Officers of AGL Resources Inc. and Subsidiaries

Executive Officers of AGL Resources Inc.

David R. Jones  (37)        President and Chief Executive Officer
Charles W. Bass  (27)       Executive Vice President and Chief Operating Officer
Thomas H. Benson  (27)      Executive Vice President;
                            President and Chief Operating Officer of Atlanta Gas
                            Light Company
Robert L. Goocher  (25)     Executive Vice President;
                            President and Chief Operating Officer of AGL
                            Resources Service Company

General Officers of AGL Resources Inc.

Stephen J. Gunther  (12)    Vice President;
                            President of AGL Energy Services, Inc.
Clayton H. Preble  (27)     Vice President;
                            President of The Energy Spring, Inc.
Richard H. Woodward (27)    Vice President;
                            President of AGL Investments, Inc.
Peter L. Banks  (15)        Vice President, External Affairs
Mark D. Caudill  (5)        Vice President, Regulatory Affairs
H. Edwin Overcast  (8)      Vice President, Strategic Planning and Rates
Melanie M. Platt  (2)       Vice President and Corporate Secretary
J. Michael Riley  (24)      Vice President and Chief Financial Officer
James S. Thomas, Jr. (11)   Vice President, Legal

Atlanta Gas Light Company

Isaac Blythers  (24)        Vice President, Metro Region
Jerry B. Brown  (22)        Vice President, Georgia Region
Michael D. Hutchins (24)    Vice President, Operations and Engineering
Charlie J. Lail  (33)       Senior Vice President, Operations Improvement
Catherine Land-Waters (15)  Vice President, Customer Service
Henry P. Linginfelter (16)  Vice President, Market Services and Development

AGL Resources Service Company

Verlene P. Cobb  (34)       Vice President, Corporate Communications
James W. Connally  (27)     Vice President, Human Resources
Gerald A. Hinesley  (18)    Vice President and Controller
John H. Mobley, Jr.  (2)    Vice President, Information Systems
Charles C. Moore, Jr. (29)  Vice President and Treasurer
Marvin M. Wyatt, Jr. (27)   Vice President, Operations Support

Chattanooga Gas Company

Harrison F. Thompson (27)   President

Number in parentheses denotes full years of service as of September 30, 1997.

Board of Directors

Frank Barron, Jr.  1,4
Vice President
Rome Coca-Cola Bottling Company
Rome, Georgia
Director since 1983

W. Waldo Bradley  2,3
Chairman of the Board
Bradley Plywood Corporation
Savannah, Georgia
Director since 1991

Otis A. Brumby, Jr.  2,3
Chairman of the Board and Chief Executive Officer
The Marietta Daily Journal and Neighbor Newspapers, Inc.
Marietta, Georgia
Director since 1990

L.L. Gellerstedt, III  2,4
Chairman and Chief Executive Officer
Beers Construction Company
Atlanta, Georgia
Director since 1996

David R. Jones  1,4
President and Chief Executive Officer
AGL Resources Inc.
Atlanta, Georgia
Director since 1985

Albert G. Norman, Jr.  1,3
Attorney
Long Aldridge & Norman LLP
Atlanta, Georgia
Director since 1976

D. Raymond Riddle  1,2
Retired Chairman and Chief Executive Officer
National Service Industries, Inc.
Atlanta, Georgia
Director since 1978

Dr. Betty L. Siegel  2,4
President
Kennesaw State University
Kennesaw, Georgia
Director since 1986

Ben J. Tarbutton, Jr. 1,3
Vice President
Sandersville Railroad Co.
Sandersville, Georgia
Director since 1983

Charles McKenzie Taylor  3,4
Chairman
Taylor & Mathis, Inc.
Atlanta, Georgia
Director since 1984

Felker W. Ward, Jr.  1,4
Chairman
Pinnacle Investment Advisors, Inc.
Atlanta, Georgia
Director since 1988

1 Member of Executive Committee
2 Member of Audit Committee
3 Member of Nominating and Compensation Committee
4 Member of Corporate Responsibility Committee




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

Ownership -  Approximately  56.6 million  outstanding  shares of AGL  Resources'
common  stock are  owned by 17,840  shareholders  of  record in 50  states,  the
District of Columbia, and 15 foreign countries.

Market Prices and Dividends - The following  table  reflects the quarterly  high
and low closing sales prices,  as reported in the listing of the NYSE  composite
transactions  for  shares of  common  stock for  fiscal  1997 and 1996,  and the
quarterly dividends paid per share.

                                                                   Dividends
                                                                     Paid
Quarter Ended                             High           Low       Per Share
1997
September 30, 1997                      $ 20.94       $ 18.88     $ .27
June 30, 1997                             20.75         18.75       .27
March 31, 1997                            21.50         18.63       .27
December 31, 1996                         21.75         19.50       .27

1996
September 30, 1996                      $ 20.88       $ 17.38     $ .265
June 30, 1996                             19.00         17.13       .265
March 31, 1996                            20.25         17.63       .265
December 31, 1995                         19.88         18.88       .265

Annual Meeting - The 1998 Annual Meeting of  Shareholders  will be held February
6, 1998,  at AGL  Resources'  offices,  303  Peachtree  Street,  N.E.,  Atlanta,
Georgia.  Proxies for the meeting of  shareholders  are being  solicited  by the
Board of Directors. A formal notice of the meeting,  proxy statement,  and proxy
card have been mailed with the 1997 Annual Report.

Shareholder Reports,  Form 10-K and Inquiries - Additional copies of this report
and the Form  10-K  Annual  Report to the  Securities  and  Exchange  Commission
(excluding  exhibits)  can be obtained  by writing to or calling  the  Corporate
Secretary's  Office,  AGL  Resources  Inc.,  Post Office Box 4569,  Atlanta,  GA
30302-4569, (404) 584-3794.

Shareholder  inquiries also may be directed to the Corporate  Secretary's office
or to AGL Resources' toll-free shareholder service number: (800) 633-4236.

ResourcesDirect  -  ResourcesDirect  provides  potential  investors and existing
shareholders with an economical and convenient method for purchasing  initial or
additional shares of common stock directly from AGL Resources without paying any
brokerage fees or service  charges.  Dividends  reinvested  through the plan are
used to  purchase  shares of common  stock  directly  from AGL  Resources.  Call
1-800-866-1543,  or visit our web site at www.aglr.com for a plan prospectus and
enrollment application.

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

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

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

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

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

Please  visit  our web  site at  http://www.aglr.com  for  additional  financial
information.