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

Forward-Looking Statements

The Private Securities Litigation Reform Act of 1995 requires public companies 
to provide cautionary remarks about forward-looking statements that they make
in documents that are filed with the Securities and Exchange Commission.  

Forward-looking  statements  in  our  Management's Discussion and Analysis
include statements about the following:

- -       deregulation;
- -       environmental investigations and cleanups; and
- -       "Year 2000" readiness.

Important factors that could cause our actual results to differ substantially
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;
- -       uncertainties about state and federal legislative and regulatory issues;
- -       the effects of deregulation and competition, particularly in markets
        where prices and providers historically have been regulated;
- -       changes in accounting policies and practices;
- -       uncertainties about environmental and competitive issues; and
- -       other factors discussed in the following section: Year 2000 Readiness
        Disclosure - Forward-Looking Statements.

Nature of Our Business

Following  shareholder  and regulatory  approval on March 6, 1996, AGL Resources
Inc. became the holding company for:

- - Atlanta Gas Light Company (AGLC) and its wholly owned subsidiary,  Chattanooga
Gas Company (Chattanooga),  which are local natural gas distribution  utilities;
and 
- - several nonutility subsidiaries.

We collectively refer to AGL Resources Inc. and its subsidiaries as "AGL
Resources."

AGLC conducts our primary  business:  the distribution of natural gas in
Georgia,  including  the  Atlanta,  Athens,  Augusta,  Brunswick,  Macon,  Rome,
Savannah,  and Valdosta areas and in Tennessee,  including the  Chattanooga  and
Cleveland  areas. The Georgia Public Service  Commission  (GPSC) regulates AGLC,
and  the  Tennessee  Regulatory  Authority  (TRA)  regulates  Chattanooga.  AGLC
comprises  substantially  all of AGL Resources' assets, revenues, and earnings.
When we discuss the operations and activities of AGLC and Chattanooga,  we refer
to them, collectively, as the "utility."

Graph depicts the utility service area (major cities).

AGL Resources also owns the following wholly owned nonutility subsidiaries:

- - AGL Energy  Services,  Inc., a gas supply services company that has one wholly
owned nonutility subsidiary, Georgia Gas Company;
- - AGL  Interstate  Pipeline  Company  which owns a 50%  interest  in  Cumberland
Pipeline Company;  Cumberland Pipeline Company is expected to provide interstate
pipeline  services to customers in Georgia and Tennessee  beginning  November 1,
2000;
- - AGL  Investments,  Inc.,  which was  established  to develop and manage
certain nonutility businesses including:

* AGL Gas Marketing,  Inc., which owns a 35% interest in Sonat Marketing, L.P.;
 Sonat Marketing,  L.P. engages in wholesale and retail natural gas trading;

* AGL Power Services, Inc., which owns a 35% interest in Sonat Power Marketing,
  L.P.; Sonat Power Marketing,  L.P.  engages in wholesale power trading;

* AGL Propane, Inc., which engages in the sale of propane and related  products
  and services;

* Trustees  Investments, Inc.,  which owns Trustees  Gardens, a residential and
 retail  development  located in Savannah, Georgia; and 

* Utilipro, Inc., which engages in the sale of integrated  customer care 
  solutions to energy marketers; and

- - AGL Peaking  Services,  Inc.,  which owns a 50% interest in Etowah LNG Company
  LLC; Etowah LNG Company LLC is a joint venture with Southern Natural Gas
  Company and was  formed  for the  purpose  of  constructing,  owning,  and 
  operating a liquefied natural gas peaking facility.

In July 1998,  AGL Resources  formed a joint  venture known as SouthStar  Energy
Services  LLC  (SouthStar).  SouthStar  was  established  to sell  natural  gas,
propane, fuel oil, electricity, and related services to industrial,  commercial,
and  residential  customers in Georgia and the  Southeast.  SouthStar is a joint
venture  among a  subsidiary  of AGL  Resources,  Dynegy Hub  Services,  Inc., a
subsidiary  of Dynegy,  Inc.,  and Piedmont  Energy  Company,  a  subsidiary  of
Piedmont  Natural Gas Company.  SouthStar  filed for  certification  as a retail
marketer  with the GPSC on July 15,  1998,  and was approved on October 6, 1998.
SouthStar operates in Georgia under the name "Georgia Natural Gas Services."

Graph reflects throughput (utility operations) of therms sold and transported by
class of customer for the year ended September 30, 1998.  Data presented is as
follows:
                 
                   Throughput
                    (utility        Percentage
Customer           operations)       of  Total
- ----------------------------------------------
Industrial        1.7  billion            51%
Commercial         .55 billion            16%
Residential       1.1  billion            33%
- ----------------------------------------------


Graph reflects margin (utility operations) by class of customer for the year
ended September 30, 1998. Data presented is as follows:

                     Margin
                    (utility
Customer           operations)
- -------------------------------
Industrial             10%
Commercial             22%
Residential            68%
- -------------------------------                  

Results of Operations

In this section we compare the results of our operations for fiscal 1996,  1997,
and 1998. Our fiscal year ends on September 30.

Fiscal 1998 compared with fiscal 1997

Operating Revenues    Our fiscal 1998 operating  revenues  increased 4.0%
compared with fiscal 1997  primarily for four reasons: 

- - We sold more gas outside of the utility's  distribution  system; 
- - The utility sold more gas to its customers due to weather that was 28.1%
  colder in 1998 than in 1997;
- - We received  increased revenues in the fourth quarter due to the timing of the
  implementation of the new rate structure that became effective July 1, 1998,
  for AGLC's gas distribution  service. (For a discussion of the levelizing
  effect that the new rate structure will have on the collection of revenues by
  AGLC for its gas distribution service, see Financial Condition.); and 
- - The utility sold more gas  due to an  increase  of  approximately  35,000  in
  the  average  number of customers served. 

The increase in operating revenues was offset somewhat because of a decrease of
$16.8 million in the amount that AGLC recovered  through a rate rider for 
expenses  associated  with an Integrated  Resources  Plan  (IRP), a demand-side
management  program that was phased out during  fiscal 1998.  AGLC balanced IRP
expenses,  which were included in operating expenses, with revenues collected 
under the rate rider,  thereby eliminating the effect that recovery of IRP
expenses otherwise would have had on net income.

Cost of Sales    We incur costs for the natural gas that we purchase and resell
to our customers.  Our cost of sales increased 3.8% in fiscal 1998 compared with
fiscal  1997  for the  following  reasons:

- - We sold more gas outside of the utility's distribution system; 
- - The utility sold more gas to its customers due to weather that was 28.1%
  colder in 1998 than in 1997;  and
- - The utility sold more gas due to an increase of approximately  35,000 in the 
  average number of customers served.

The utility's cost of gas per therm was 36.9 cents in fiscal 1998 and 39.4 cents
in fiscal 1997.

We charged  our utility  customers  for the cost of the natural gas they
consumed using purchased gas adjustment  (PGA)  mechanisms  approved by the GPSC
and the  TRA.  Under  the PGA,  we  deferred  (included  as a  current  asset or
liability in our Consolidated Balance Sheets and excluded from our Statements of
Consolidated  Income) the difference between the utility's actual cost of gas
and what the utility  collected  from its  customers in a given  period.  Then,
the utility either billed or refunded its customers the deferred amount.

Operating Margin    Because the utility's cost of gas was completely recovered
from its customers, the cost of gas had no effect on our operating margin. Our
operating margin increased 4.1% in fiscal 1998 over fiscal 1997 for three 
primary reasons:

- - the  timing  of the  implementation  of the new  rate  structure  that  became
  effective July 1, 1998, for AGLC's gas distribution service. (For a discussion
  of the levelizing  effect that the new rate structure will have on operating 
  margin associated with AGLCs gas distribution service, see Financial
  Condition.);  
- - an increase  of  approximately  35,000 in the average  number of utility 
  customers served; and 
- - increased margins of $10.7 million from nonutility operations. 

The increase in operating margin was offset somewhat because of a decrease of
$16.8 million in the amount that AGLC recovered through a rate rider for
expenses associated with an IRP.

Other Operating Expenses    Operation and maintenance expenses increased 7.6% in
fiscal 1998 compared with fiscal 1997 primarily because of the following:

- - noncash,  nonrecurring charges of $13.9 million associated with the impairment
  of certain assets no longer useful primarily due to changes in our information
  systems strategy. (See Note 1 in Notes to Consolidated Financial Statements.);
- - increased  expenses of $6.2 million  related to maintenance of general plant
  and distribution  facilities;  
- - start-up  marketing  expenses  of $3.7  million for
  Georgia  Natural Gas Services  the trade name in Georgia for SouthStar Energy
  Services;
- - charges of $2.6 million related to management  restructuring;  and 
- - increased operating expenses of $2.1 million for AGL Propane,  Inc., 
  reflecting twelve months' activity for propane operations acquired during
  February and June 1997.

The increase in other operating  expenses was offset somewhat because of a
decrease of $16.8 million in the amount that AGLC recovered through a rate rider
for expenses associated with an IRP.

Depreciation  expense increased 6.8% in fiscal 1998 compared with fiscal 1997 
primarily  because  of more  depreciable  plant  in  service.  The composite  
straight-line  depreciation rate was  approximately  3.2% for depreciable 
utility and nonutility  property,  excluding  transportation equipment,  during
fiscal 1998 and fiscal 1997.  

Taxes other than income taxes increased  $1.4 million in fiscal 1998 compared
with fiscal 1997 primarily because of higher ad valorem taxes.

Other Income    Other income increased $2.6 million in fiscal 1998 compared with
fiscal 1997 primarily because of increased income from two joint ventures: AGL
Power Services, Inc. and AGL Gas Marketing, Inc.

Interest Expense    Total interest expense increased $2.7 million in fiscal 1998
compared with fiscal 1997 primarily because of higher amounts of long-term deb
outstanding during the period. That increase in interest expense was offset
partly by less interest expense for short-term debt due to decreased amounts of
short-term debt outstanding.

Dividends on Preferred Stock of  Subsidiaries    Dividends on Preferred Stock of
Subsidiaries  increased  $.5 million in fiscal 1998  compared  with fiscal 1997.
That increase was due to dividend requirements for a full twelve-month period on
$75 million in principal amount of Capital Securities issued in June 1997.

Income Taxes    Income taxes decreased $8.0 million in fiscal 1998 compared with
fiscal  1997 due to a decrease in taxable  income and a reduction  of income tax
expense  related to a favorable  resolution  of certain  outstanding  income tax
issues.  Income tax  reserves  related to those  issues  were  reduced,  thereby
reducing income tax expense. Also, tax benefits associated with the contribution
of certain assets to a private charitable  foundation  resulted in a decrease in
the  effective  tax rate for fiscal 1998.  (See Note 3 in Notes to  Consolidated
Financial Statements.)

Net Income, Earnings per Share, and Dividends per Share:
_______________________________________________________________________________
                              Basic Earnings      Diluted Earnings    Dividends
                                per Common           per Common      per Common
Fiscal Year       Net Income      Share                Share           Share
________________________________________________________________________________

   1998         $80.6 million     $1.41              $1.41             $1.08
________________________________________________________________________________

   1997         $76.6 million     $1.37              $1.36             $1.08
________________________________________________________________________________

Net Income and Earnings per Share   Net income for fiscal 1998 was $80.6 million
compared  with $76.6  million in fiscal 1997.  The increase is primarily  due to
increased  operating  margins and decreased  income taxes.  Increased  operating
margins are due to the timing of the  implementation  of the new rate  structure
that became effective July 1, 1998, for AGLC's gas distribution  service. (For a
discussion of the  levelizing  effect that the new rate  structure  will have on
operating margin associated with AGLCs gas distribution  service,  see Financial
Condition.)  Increased  operating  margins  are  also  due  to  an  increase  of
approximately 35,000 in the average number of utility customers served. However,
that  increase  in  operating  margin  was  offset  partly by higher  operating
expenses  resulting  principally from charges  associated with the impairment of
certain  assets no longer  useful  primarily  due to changes in our  information
systems strategy. (See Note 1 in Notes to Consolidated Financial Statements.)

Basic earnings per share in fiscal 1998 were $1.41 compared with $1.37 in fiscal
1997.  The  weighted  average  number of  common  shares  outstanding increased
from 56.1 million to 57.0 million.  Diluted  earnings per common share in fiscal
1998 were $1.41  compared  with $1.36 in fiscal  1997.  The  weighted average 
number  of common  shares  outstanding  and  common  share  equivalents
increased from 56.2 million to 57.1 million.

Fiscal 1997 compared with fiscal 1996

Operating Revenues    Our fiscal 1997 operating revenues increased 4.8% compared
with fiscal 1996 primarily for two reasons:

- - higher  revenues  from two  subsidiaries - $54.4 million from a nonutility
  retail energy marketing company, which was formed in June 1996, and $4.4
  million from a nonutility gas supply services company, which was formed in
  July  1996;  and
- - higher  utility  base revenues as a result of approximately 32,000 new
  customers served.

However,  the increase in operating  revenues was offset somewhat because of the
following:

- - The utility sold less gas to its customers due to weather that was 24.7%
  warmer in 1997 than in 1996; and
- - Some industrial customers began using AGLCs  transportation  services only and
  stopped buying gas from AGLC.  Therefore,  operating  revenues  related to 
  those industrial  customers did not include revenues related to recovery of 
  gas costs.

Cost of Sales    We incur costs for the  natural gas we purchase  and resell to 
our customers.  Our cost of sales increased 5.7% in fiscal 1997 compared with
fiscal 1996 for the following  reasons: 

- - a nonutility retail energy marketing company and a nonutility gas supply
  services company formed in June and July 1996, incurred greater gas
  costs  of  $30.2  million  and  $12.5  million, respectively.
- - The cost of gas for the utility was higher.

The increase in the cost of gas was offset somewhat by the following:

- - The  utility  sold less gas to its  customers  due to  weather  that was 24.7%
  warmer in 1997 than in 1996.
- - As noted above,  some industrial  customers  began using AGLCs  transportation
  services only and stopped  buying gas from AGLC.

The utility's cost of gas per therm was 39.4 cents in fiscal 1997 and 32.2 cents
in fiscal 1996.

We charged  our utility  customers  for the cost of the natural gas they
consumed using PGA  mechanisms  approved by the GPSC and the TRA. Under the PGA,
we  deferred  (included  as a current  asset or  liability  in our  Consolidated
Balance  Sheets and excluded  from our  Statements of  Consolidated  Income) the
difference  between  the  utilitys  actual  cost of gas  and  what  the  utility
collected from its customers in a given period.  Then, the utility either billed
or refunded its customers the deferred amount.

Operating Margin    Because the utility's cost of gas was completely recovered
from its customers, the cost of gas had no effect on our operating margin. Our
operating  margin increased 3.6% in fiscal 1997 over fiscal 1996 for two primary
reasons:

- - Approximately  32,000 additional  utility customers  generated higher base
  revenues.  
- - AGL Energy Services,  Inc., which was formed in July 1996, and AGL Propane, 
  Inc.,  which acquired  operating assets in February and June 1997, produced
  greater operating margins.

Other Operating Expenses    Operation and maintenance expenses increased 2.3% in
fiscal 1997 compared with fiscal 1996 primarily  because of $4.3 million in
greater expenses related to uncollectible  accounts,  $3.9 million in greater
expenses related to AGL Propane,  Inc., which acquired operating assets in 
February and June 1997,  and $1.9 million in greater expenses related to
maintenance of general plant.

Depreciation expense increased 5.2% in fiscal 1997 compared with fiscal 1996
primarily because of more depreciable plant in service.  In fiscal  1997 and  
fiscal 1996, the composite straight-line depreciation was approximately 3.2% for
depreciable utility and nonutility property excluding transportation equipment.

Taxes  other than  income  taxes  increased  $1  million in fiscal  1997
compared with fiscal 1996  primarily  because of higher gross receipts taxes and
ad valorem taxes.

Other Income    Other income decreased $2.8 million in fiscal 1997 compared 
with fiscal 1996 primarily for the following reasons:

- - $3.8 million less income from AGL Gas Marketing, Inc.;
- - $1.5  million less in recoveries of environmental response costs 
  (investigation, testing, cleanup and litigation costs associated with 
  our former manufactured gas production sites) from insurance carriers and
  third parties; and 
- - $1.3  million in higher  carrying  costs on  recoveries  of  environmental
  response costs from insurance carriers and third parties.

Partly offsetting the decrease in other income was the recovery from utility 
customers of $2.7 million in increased  carrying  costs related to storage gas 
inventories that were not included in base rates.

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

Dividends on Preferred Stock of Subsidiaries     Dividends on preferred stock
of subsidiaries increased $1.8 million in fiscal 1997 compared with fiscal 1996.
That increase came from dividends on $75 million in Capital  Securities  that an
AGL Resources  wholly owned business  trust issued in June 1997.  (See Note 7 in
Notes to Consolidated Financial Statements.)

Income Taxes     Income taxes decreased $.7 million in fiscal 1997  compared 
with fiscal 1996 because our effective tax rate was lower.  The rate was lower 
because we made a  tax-deductible interest payment on subordinated debt that was
used to fund dividends on Capital Securities issued in June 1997.

Net Income, Earnings per Share, and Dividends per Share:
_______________________________________________________________________________
                              Basic Earnings      Diluted Earnings    Dividends
                                per Common           per Common      per Common
Fiscal Year       Net Income      Share                Share           Share
________________________________________________________________________________

   1997         $76.6 million     $1.37              $1.36             $1.08
________________________________________________________________________________

   1996         $75.6 million     $1.37              $1.36             $1.06
________________________________________________________________________________

Net Income and Earnings per Share    Net income for fiscal 1997 was $76.6
million compared with $75.6 million in fiscal 1996. The increase in net income 
was due to higher operating margins from approximately 32,000 new utility 
customers and from two nonutility businesses that were formed during 1996.
However, that  increase was offset partly by higher operating expenses and 
financing costs and lower other income.

Basic earnings per common share in fiscal 1996 were unchanged compared to 
fiscal 1997. The weighted  average  number of common shares outstanding
increased from 55.3 million to 56.1 million. Diluted earnings per common share
in fiscal 1996 were unchanged compared to fiscal 1997. The weighted average
number of common shares outstanding and common share equivalents increased from
55.4 million to 56.2 million.

Financial Condition

Impact of Deregulation   Under Georgias Natural Gas Competition and Deregulation
Act (the Act), AGLC elected to  unbundle, or separate, the  various components 
of its services to its customers. As a result,  numerous changes have occurred
with respect to the services being offered by AGLC and with respect to the
manner in which AGLC prices and accounts for those  services.  Consequently, 
AGLCs future expenses and revenues will not follow the same pattern as they
have historically. 

Pursuant to the Act, regulated rates ended on October 6, 1998, for natural gas
commodity sales to AGLC  customers.  Consequently,  AGLC will no longer defer
any over-recoveries or under-recoveries of gas costs and will refund to 
customers the over-recovery that existed when the PGA provisions were
deregulated.

Going  forward,  AGLC intends to design its prices for deregulated gas sales
in a manner  that,  at a minimum,  will  allow it to recover its annual gas 
costs.  Accordingly,  substantial changes to future quarterly statements  of
income are expected  from this new  regulatory approach. AGLC intends to
recover all its gas costs  through  the prices it will establish  such that on 
an annual basis it recovers,  at a minimum,  the actual costs of acquiring  gas
supplies for sales  services.  

As part of the GPSCs rate case  ruling,  AGLC began  billing  customers  on 
July 1, 1998, under a rate structure that recovers nongas costs evenly 
throughout the year consistent with the way the costs are incurred.  The
effect  of  the  new  rate   structure   will  be  to   levelize   on  a
quarter-to-quarter basis the revenues collected by AGLC for gas delivery
services  rendered  by the  utility.  Prior to July 1,  rates to provide
distribution  service  were  based  principally  on  the  amount  of gas
customers used.Therefore, total distribution  rates were  typically  lower in
the summer when customers used less gas, and higher in the winter when customers
used more gas. Going forward, AGLC will collect  such  rates  evenly  throughout
the  year regardless of volumetric summer and winter differences in gas usage.

Graph reflects consolidated operating revenues, operating expenses and operating
expenses as a percentage of operating revenues for the fiscal years ended
September 30, 1996 through 1998, inclusive.  Data presented is as follows:

In millions of dollars *     1996     1997     1998
- ----------------------------------------------------
Operating Revenues *         1,229    1,288    1,339
Operating Expenses *         1,065    1,116    1,171
% Operating Expenses to
     Operating Revenues        87%      87%      87%
- ----------------------------------------------------

Graph reflects common stock market value, book value and % market to book value
for the fiscal years ended September 30, 1996, through 1998, inclusive.  Data
presented is as follows:

In dollars per share *       1996     1997    1998
- ----------------------------------------------------
Market value per share *     19.13    18.94    19.38
Book value per share *       10.56    10.99    11.42
% market value to book
     value                    181%     172%     170%
- ----------------------------------------------------
      
In addition, there are other AGLC revenues that reflect costs associated
with services  deemed  ancillary  to  distribution service that will change as
customers select a marketer for sales service. For example, as customers choose
a marketer,  the associated  revenues to AGLC for billing,  billing  inquiries,
payment collection, payment processing, and possibly meter reading will decrease
if those  services  are  provided by the  marketer.  The  regulatory  provisions
provide for a reduction in the revenues  associated  with those services as AGLC
has the opportunity to avoid such future costs.  Consequently,  those provisions
will reduce some of the regulated revenue and associated expenses for AGLC.

Subsidiary Obligated Mandatorily Redeemable Preferred Securities (Capital 
Securities)    In June 1997 we established AGL Capital Trust (the Trust), a
Delaware business trust. The Trust issued two types of securities. Common
voting securities were issued to AGL Resources. In addition, the Trust issued 
and sold $75 million principal amount of 8.17% Capital Securities to certain 
initial investors. The Trust used the proceeds to purchase 8.17% Junior 
Subordinated Deferrable Interest Debentures, which are due June 1, 2037,
from AGL Resources.  

The Capital Securities are subject to mandatory  redemption at the time
of the repayment of the Junior  Subordinated  Debentures on June 1, 2037, or
the optional prepayment by AGL Resources after May 31, 2007.
       
AGL Resources  fully and  unconditionally  guarantees  all of the Trust's
obligations for the Capital Securities.   We used the net proceeds of
approximately $74 million from the sale of the Junior Subordinated Debentures 
to repay short-term debt, to redeem some of AGLC's  outstanding  issues of
preferred stock, and for other corporate purposes.

AGLC Preferred Securities    On August 15, 1997, AGLC fully redeemed the
following:

- - 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. 

Those issues of preferred stock were redeemed,  at the call price in effect for
each issue, for a total of $14.7 million.
       

On December 1, 1997, AGLC redeemed all of its  outstanding  7.70% Series
depositary  preferred stock.  Accordingly,  a current liability  associated with
that redemption of $44.5 million was recorded on the Consolidated Balance Sheets
as of  September  30,  1997.  (See  Note 7 in  Notes to  Consolidated  Financial
Statements for additional information regarding preferred stock.)

Common Stock    We issued the following shares of common stock:
- - 739,380 shares in fiscal 1998;
- - 753,866  shares in fiscal  1997;  and
- - 792,919  shares in fiscal 1996. 

Those shares were issued under  ResourcesDirect,  a direct stock purchase
and dividend  reinvestment plan; the Retirement Savings Plus Plan; the Long-Term
Stock  Incentive  Plan;  the  Nonqualified  Savings Plan;  and the  Non-Employee
Directors Equity Compensation Plan.
        

Those  issuances  increased  common equity by the following  amounts:
- - $12.9 million  in fiscal  1998;  
- - $13.8 million in fiscal  1997;  and 
- - $14.0 million in fiscal  1996.  

Ratios and Coverages:                    -----------------------------------
                                                  September 30,
                                         -----------------------------------
                                              1998      1997      1996
                                         ___________________________________
Weighted average cost of long-term debt        7.5%      7.5%      7.6%
                                         -----------------------------------
Weighted average cost of preferred stock       8.1%      8.0%      7.5%
                                         -----------------------------------
Return on average common equity               12.6%     12.7%     13.2%    
                                         -----------------------------------
Ratio of earnings to combined fixed
charges(1) and preferred stock dividends       2.77      2.90      3.08
                                         -----------------------------------
Ratio of earnings to interest charges(2)
and preferred stock dividends                  2.94      3.10      3.28
                                         -----------------------------------
Ratio of earnings to interest charges(2)       3.30      3.46      3.58
                                         ___________________________________

(1) Fixed charges consist of interest on short- and long-term debt, other
    interest, and the estimated interest components of rentals.
(2) Interest charges exclude the debt portion of allowance for funds used
    during construction.


Long-Term Debt    During fiscal 1997 we 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 7.30%.  The  notes  are 
unsecured and rank on parity with all other unsecured indebtedness.  We used 
the net  proceeds  to fund  capital  expenditures, repay short-term debt, and 
for other corporate  purposes.  We issued no long-term debt
during fiscal 1998.

Short-Term Debt    Because our primary business is highly seasonal, we use
short-term debt 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 $240  million in the 
summer to $290  million for peak winter  financing.
       

Short-term debt increased $47 million from $29.5 million as of September 30,
1997, to $76.5 million as of September 30, 1998,  to meet working capital 
requirements.  (See Note 9 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 $121.8 
million  during fiscal 1998.  Typically,  we provide  funding for those 
expenditures  through a  combination  of  internal  sources,  the issuance  of
short-term  and  long-term  debt,  and  issuance of equity securities. 

We estimate our capital requirements for the next three years, ending on 
September 30, 2001, to be approximately $471.9 million, of which approximately  
$150  million  is  attributable  to a  pipeline replacement program approved
by the GPSC.
        

As of September 30, 1998, natural gas stored underground decreased $13.7
million to $138.1  million,  primarily  due to a decrease in the cost of the gas
that we placed into storage.

Ratios and Coverages    On September 30, 1998, our capitalization ratios
consisted of:

- - 47.5%  long-term  debt;
- - 5.4%  preferred  securities;  and 
- - 47.1% common equity. 

The  weighted  average cost of long-term  debt  decreased  from 7.6% on
September 30, 1996, to 7.5% on September 30, 1998. The decrease was due to lower
interest rates for long-term debt issued in fiscal 1997.

The ratio of earnings  to combined  fixed  charges and  preferred  stock
dividends  decreased in fiscal 1998 compared  with fiscal 1996  primarily due to
increased  interest  charges.  The ratio of  earnings  to  interest  charges and
preferred  stock  dividends  decreased in fiscal 1998  compared with fiscal 1996
primarily due to increased  interest charges.  The ratio of earnings to interest
charges  decreased in fiscal 1998  compared  with fiscal 1996  primarily  due to
increased interest charges.


State Regulatory Activity

Unbundling  and  AGLC  Rate  Filing    Georgia's Natural Gas Competition and
Deregulation  Act  became  law on April 14,  1997.  It  provides a legal
framework for comprehensive  deregulation of many aspects of the natural
gas business in Georgia.  

On November 26, 1997, AGLC filed the following items with the GPSC:

- - a notice of AGLC's election to be subject to the Act; and
- - an application to unbundle (offer separately and establish separate rates for)
  the  various  components  of AGLC's  services  to its  customers  and to 
  regulate distribution   rates,   charges,   classifications,   and   services
  under a performance-based regulation plan.

After  hearings were held in that  proceeding,  the GPSC set the rates AGLC will
charge end-use  customers  (during the transition to competition)  and marketers
(during and after the  transition to  competition)  for natural gas delivery and
ancillary services.  Those decisions are reflected in the GPSC's initial order
of June 30, 1998.  On July 10,  1998,  AGLC and other  parties to the proceeding
petitioned  the GPSC to reconsider  some issues in its initial  order.  The GPSC
subsequently  issued  partial  orders on  reconsidered  issues on September  18,
October 16, and October 22, 1998.
       

Key decisions adopted by the GPSC are as follows:

- - a $12.75 million annual rate decrease based on a fully forecasted  future test
  year for the 12 months  ending May 31,  1999;  
- - an 11% rate of return on common equity; 
- - the end of regulated  rates for natural gas commodity sales effective
  October 6, 1998;
- - separate, distinct ancillary service rates for meter reading, billing, billing
  inquiries,  payment processing, and payment collection  based on AGLC's fully
  allocated costs;
- - balancing  services,  storage services,  and peaking services provided  on  a
  separate  basis; 
- - denial  of  AGLC's  proposed  comprehensive performance-based rate regulation 
  plan;  
- - any  customer  may,  during  the transition period, return to the natural gas
  commodity sales service offered by AGLC;
- - advance  payment by marketers to AGLC for fixed  charges for services to
  be provided;  
- - 90% of revenues from interruptible  service by AGLC will go to a
  universal  service fund (see explanation  below),  and the remaining 10% will
  be revenue  for AGLC; 
- - AGLC must conduct  its  business so that it does not give preference  to any 
  marketer;  and 
- - AGLC  must  implement  a fully  operational electronic  bulletin board (EBB) 
  by November 1, 1998; the EBB provides marketers with  equal and timely access 
  to  information   about  the  availability  of distribution service to 
  residential and small commercial  customers. 

As part of the GPSC's rate case ruling,  AGLC began billing customers on July 1,
1998, under a rate  structure  that  recovers  nongas  costs  evenly throughout 
the  year consistent  with the way the  costs  are  incurred.  The new rate 
structure:  

- - provides for a level  monthly  charge for gas delivery  service; 
- - provides the opportunity to grow margins at a rate more commensurate with
  AGLC's above average customer  growth rate; 
- - eliminates  the need for weather  normalization;  and
- - eliminates  the adverse  effects of declining use per  customer,  which AGLC
  has experienced for the past several years.

The Act provides for a transition period before competition is fully in effect. 
AGLC will unbundle, or separate, all services to its natural gas customers; 
allocate  delivery  capacity to approved marketers who sell the gas commodity
to residential and small commercial users; and create a secondary market for
large commercial and industrial transportation capacity.
       

Approved marketers,  including our marketing affiliate,  will compete to
sell natural gas to all end-use  customers  at  market-based  prices.  AGLC will
continue to deliver gas to all end-use  customers  through its existing pipeline
system, subject to the GPSC's continued regulation.  The GPSC's order
acknowledges that under the Act, the PGA  mechanism  will be  deregulated  when
at least five nonaffiliated  marketers are  authorized  to serve an area of
Georgia.  The GPSC issued more than five such authorizations on October 6, 1998.
Consequently, AGLC will no longer defer any  over-recoveries or under-recoveries
of gas costs, and will refund to customers the  over-recovery  that existed when
the PGA mechanism was deregulated on October 6, 1998.
        

Going  forward,  AGLC intends to design its prices for  deregulated  gas
sales in a manner  that,  at a minimum,  will allow it to recover its annual gas
costs.  Even though the recovery of gas costs is not currently  subject to price
regulation,  the GPSC continues to regulate  delivery rates,  safety,  access to
AGLC's system, and quality of service for all aspects of delivery service.
        

Generally,  under the Act,  the  transition  to  full-scale  competition
occurs when residential and small commercial  customers who represent  one-third
of the peak day  requirements  for a particular  delivery group have voluntarily
selected a marketer.  When the GPSC  determines  such market  conditions  exist,
there will be a 120-day  process to notify  and  assign  customers  who have not
selected  a  marketer.  Following  the  120-day  period,  residential  and small
commercial  customers  who have not yet  selected  a marketer  will be  randomly
assigned a marketer under the rules issued by the GPSC.
        

The 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 our system.  It imposes on marketers an  obligation to
serve  end-use  customers,  and creates a universal  service  fund.  The
universal  service  fund  provides  a  method  to fund the  recovery  of
marketer's  uncollectible  accounts,  and it  enables  AGLC to expand its
facilities to serve the public  interest.  

Retail  marketing  companies, including our marketing affiliate, filed separate 
applications with the GPSC to sell  natural  gas to AGLC's residential and small
commercial customers.   On  October  6,  1998,  the  GPSC approved 19 marketers'
applications  to begin selling  natural gas services at market prices to
Georgia customers on November 1, 1998.

Regulatory Accounting    We have recorded regulatory assets and liabilities in 
our Consolidated Balance Sheets in accordance with Statement of Financial
Accounting Standards No. 71, "Accounting for the Effects of Certain Types of 
Regulation" (SFAS 71).
        
In July 1997, the Emerging Issues Task Force (EITF)  concluded that once
legislation is passed to deregulate a segment of a utility and that  legislation
includes  sufficient  detail for the  enterprise to determine how the transition
plan will affect that segment,  SFAS 71 should be discontinued  for that segment
of  the  utility.  The  EITF  consensus  permits  assets  and  liabilities  of a
deregulated  segment to be  retained if they are  recoverable  through a segment
that remains regulated.
        
Georgia has enacted  legislation,  the Act, which allows deregulation of
natural gas sales and the separation of some ancillary services of local natural
gas  distribution  companies.  However,  the rates that  AGLC,  as the local gas
distribution  company,  charges to transport  natural gas through its intrastate
pipe  system will  continue  to be  regulated  by the GPSC.  Therefore,  we have
concluded  that the continued  application of SFAS 71 remains  appropriate.  The
remaining regulatory liability associated with the deregulated gas function will
be refunded.

Chattanooga Gas Company - Rate Filing    On May 1, 1997, Chattanooga filed a
rate case with the TRA  seeking  an annual  increase  in  revenues  of $4.4
million. Chattanooga  sought the  additional  revenue  in order to: 

- - improve  and expand Chattanooga's  natural gas distribution  system; 
- - recover  increased  operation, maintenance  and tax expenses;  and 
- - provide a reasonable  return to investors.

Hearings were held in February  1998. On July 21, 1998,  the TRA voted to direct
Chattanooga to decrease rates by $1.2 million, primarily as a result of the
TRA's rejection of the proposed  overhead  allocation method and rejection of
proposed recovery  of a  previously  incurred  acquisition  premium.  Following
the TRA's October 7,  1998,  written  order,  Chattanooga  filed  tariffs
reflecting the reduction in revenue for service beginning November 1, 1998.

Gas Supply Plan Filing    AGLC had been required by Georgia law to submit 
annually for GPSC approval a proposed gas supply plan, as well as a proposed 
cost recovery factor for the following year.
        

In September  1997, the GPSC approved AGLC's fiscal 1998 Gas Supply Plan,
which included limited gas supply hedging activities.  Under that plan, AGLC was
allowed  to  hedge up to  one-half  of its  estimated  monthly  winter  wellhead
purchases.  Furthermore, to help avoid price fluctuation, AGLC was able to set a
price for those  purchases  at an amount  other than the  beginning-of-the-month
index price. Because AGLC then passed on those costs directly to residential and
small  commercial  customers,  its hedging  program  did not affect  fiscal 1998
earnings.
       

On July 31,  1998,  AGLC filed with the GPSC its fiscal  1999 Gas Supply
Plan (the 1999 Plan), which consisted of gas supply, transportation, and storage
options.  The 1999  Plan  was  designed  to  provide  reliable  gas  service  to
residential  and  small  commercial  customers  at the  best  cost  (least  cost
consistent  with  desired  levels  of  reliability  and  flexibility).  The GPSC
approved the 1999 Plan with some modifications on September 14, 1998.
       

Under the Act, the 1999 Plan, as approved,  became AGLCs first  Capacity
Supply Plan  (Capacity  Plan) when,  on October 6, 1998,  the GPSC approved more
than five marketers' applications to begin selling natural gas services at
market prices to Georgia consumers.  Capacity plans, which must be approved by
the GPSC at least once every  three  years,  describe  the array of  interstate
capacity assets  selected  by AGLC to make gas  available  to  end-use
customers  on its system.  Rights to use  capacity  assets as set forth in the
Capacity  Plan are assigned by AGLC to marketers as the marketers acquire firm
customers. Marketers are responsible for paying fixed charges  associated with
the assigned  capacity assets.

AGLC Pipeline Safety    On January 8, 1998, the GPSC issued procedures and set a
schedule for hearings about alleged pipeline safety violations. On July 21,
1998, the GPSC approved a settlement between AGLC and the Adversary Staff of
the GPSC that details a 10-year replacement program for approximately 2,300
miles of cast iron and bare steel pipelines. Over that 10-year period, AGLC
will recover from customers the costs related to the program net of any cost 
savings resulting from the replacement program.

Weather  Normalization  The GPSC authorized a weather  normalization  adjustment
rider (WNAR) which was in effect during fiscal 1996,  fiscal 1997, and the first
nine months of fiscal 1998. In addition, the TRA has authorized a WNAR. They are
designed  to offset the impact of  unusually  cold or warm  weather on  customer
billings and operating margin. Consequently,  weather normalization affected net
income in the following manner:

- - net income decreased by $1.2 million in fiscal 1998;
- - net income increased by $16.2 million in fiscal 1997;  and
- - net income decreased by $4.4 million in fiscal  1996. 

On June 30, 1998,  the WNAR for AGLC
was  discontinued,  since the rate structure  mandated by the Act eliminates the
effect  of   weather-related   volumetric   variances  on  nongas  cost  revenue
collections. The WNAR for Chattanooga remains in effect.

Inventory Assignment   In Georgia's  new  competitive  environment, certificated
marketing companies, including AGLC's marketing affiliate, began selling natural
gas to firm end-use  customers at market-based  prices in November 1998. Part of
the  unbundling  process that provides for this  competitive  environment is the
allocation  of  certain  pipeline  services  that  AGLC has under  contract.  In
particular,  AGLC will  allocate the majority of its pipeline  storage  services
that it has under contract to the certificated  marketing companies along with a
corresponding  amount  of  inventory.   Consequently,   AGLC  has  filed  tariff
provisions  with the GPSC to govern the sale of its gas storage  inventories  to
certificated  marketers.  Following the rules of the tariff, the sale price will
be the weighted-average  cost of the storage inventory at the time of sale. AGLC
changed its inventory  costing  method for its gas  inventories  from  first-in,
first-out to weighted average  effective  October 1, 1998. The  weighted-average
cost-flow  assumption  provides for a more equitable pricing method for the sale
of gas inventories to certificated marketers.

Federal Regulatory Activity

FERC Order 636: Transition Costs Settlement Agreements    The utility  purchases
natural  gas  transportation  and  storage  services  from  interstate  pipeline
companies,  and the Federal Energy Regulatory  Commission (FERC) regulates those
services and the rates the  interstate  pipeline  companies  charge the utility.
During the past decade,  the 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
the utility have been required to:

- - unbundle, or separate, their transportation and gas supply services; and
- - provide a separate transportation service on a nondiscriminatory basis for the
  gas that is supplied by numerous gas producers or other third parties.  
  

The FERC is considering further revisions to its rules, including the following:

- - its policies governing secondary market transactions for use of pipeline 
  capacity; and
- - revisions  that would  permit  pipelines  and their  customers  to  establish
  individually  negotiated  terms and  conditions  of  service  that  depart  
  from generally  applicable  pipeline tariff rules. 

The utility cannot predict whether those changes will be adopted or how they
potentially might affect it.
       
The FERC has required the utility,  as well as other interstate pipeline
customers,  to pay  transition  costs  associated  with  the  separation  of the
suppliers' transportation  and  gas  supply  services.  Based  on  its  pipeline
suppliers' filings with the FERC, the utility estimates the total portion of its
transition costs from all its pipeline  suppliers will be  approximately  $106.2
million.  As of September 30, 1998,  approximately  $97.8 million of those costs
had been incurred and were being recovered from the utility's customers under
the purchased gas provisions of its rate schedules. Going forward, AGLC will
recover the majority of the remaining  costs  through its gas sales.  A small
portion of the  costs  will  be  recovered  from  certificated  marketers  as
part of the assignment process under its unbundling plan.
        

The  largest  portion  of the  transition  costs  the  utility  must pay
consists  of gas supply  realignment  costs that  Southern  Natural  Gas
Company  (Southern) and Tennessee Gas Pipeline Company  (Tennessee) bill
the utility.  The utility and other  parties have entered  restructuring
settlements with Southern and Tennessee that resolve all transition cost
issues for those pipelines. 

Under the Southern settlement, the utility's share of Southern's  transition  
costs is approximately  $88 million,  of which the utility incurred $84.5
million as of September 30, 1998. Under the Tennessee  settlement, the utility's
share of Tennessee's transition costs is  approximately  $14.7  million,  of
which the utility  incurred approximately $10 million as of September 30, 1998. 

AGLC requested and was granted clarification and assignment waiver of certain
FERC policies concerning  interstate  pipeline capacity.  The request was
necessary to ensure  that it  would  be able to make  certain  pipeline  
services it receives  available to certificated  marketers as part of its
unbundling plan.

Environmental Matters    Before natural gas was available in the Southeast in
the early 1930s, AGLC manufactured gas from coal and other materials. Those 
manufacturing operations were known as "manufactured gas plants," or "MGPs." 
Because of recent environmental concerns, we are required to investigate
possible contamination at those plants and, if necessary, clean them up.
        

Through  the years  AGLC has been  associated  with  twelve MGP sites in
Georgia and three in Florida.  Based on  investigations to date, we believe that
some  cleanup  will be  likely  at most of the  sites.  In  Georgia,  the  state
Environmental  Protection  Division  supervises the investigation and cleanup of
MGP  sites.  In  Florida,  the U.S.  Environmental  Protection  Agency  has that
responsibility.
        

For each of the MGP sites, we estimated our share of the likely costs of
investigation and cleanup.  We used the following process to make the estimates:
First,  we  eliminated  the  sites  where  we  believe  no  cleanup  or  further
investigation is likely to be necessary.  Second, we estimated the likely future
cost of  investigation  and cleanup at each of the remaining  sites.  Third, for
some  sites, we estimated our likely "share" of the costs.  We  developed  our
estimate based on any agreements for cost sharing we have, the legal  principles
for sharing costs,  our  evaluation of other entities' ability to pay, and other
similar factors.
       

Using that  process,  we believe our total future cost of  investigating and
cleaning up our MGP sites is between $47 million and $81.3  million. Within that
range, we cannot identify a single number as the "best" estimate.  Therefore,
we have recorded the lower value, or $47 million, as a liability as of September
30, 1998.  As of September  30, 1997,  the  liability  which we had recorded was
$37.3 million.  During the year, the liability  increased  $25.7 million.  After
making payments of $16.0 million,  related to legal fees and technical  support,
the net  increase  in the  liability  was  $9.7  million.  The  increase  in the
liability  was based on revised  estimates,  which  resulted in a  corresponding
increase in the unrecovered environmental response cost asset.
        

We have two ways of recovering  investigation and cleanup costs.  First,
the GPSC has approved an "Environmental Response Cost Recovery Rider." It allows
us to recover our costs of  investigation,  testing,  cleanup,  and  litigation.
Because  of that  rider,  we have  recorded  an asset in the same  amount as our
investigation and cleanup liability.  The GPSC,  however, is conducting hearings
about  three  aspects  of the  rider.  Depending  on how  the  GPSC  rules,  our
recoveries  under  the  rider  could  be  affected.  If the  GPSC  were to limit
significantly our recovery under the rider, the results could be material.
       

The second way we could recover costs is by exercising  the legal rights
we believe we have to recover a share of our costs from other  corporations  and
from insurance  companies.  We have been actively pursuing those recoveries.  In
fiscal 1998, we recovered  $1.9 million.  As required by the rider,  we retained
$.9 million of that amount, and we credited the balance to our customers.

Accounting Developments    In June 1997 the Financial Accounting Standards Board
(FASB) 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  reporting  and  displaying
  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  public  companies  report 
  information  about  operating segments in annual  financial  statements.  
  It also requires those  companies to report  selected  information  about 
  operating  segments  in interim financial reports issued to shareholders.


We will adopt SFAS 130 and SFAS 131 in fiscal 1999.
        

In June 1998 the FASB issued Statement of Financial Accounting Standards
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities"
(SFAS 133). SFAS 133 establishes  accounting and reporting standards for
derivative   instruments,   including  certain  derivative   instruments
embedded in other contracts,  and for hedging activities.  We will adopt
SFAS 133 in  fiscal  2000. 

In  March  1998 the  American  Institute  of Certified  Public  Accountants  
issued  Statement of Position  98-1 (SOP 98-1), "Accounting  for the  Costs of 
Computer  Software  Developed or Obtained for Internal Use." SOP 98-1 provides  
guidance on accounting for the costs of computer  software  developed or
obtained for internal use.  We will adopt SOP 98-1 in fiscal 2000.
        

We do not expect those new  pronouncements  to have a material effect on
our consolidated financial statements.

Competition

In this  section  we  discuss  the  way  competition  affects  our  utility  and
nonutility businesses.

Utility    The utility competes to supply natural gas to large commercial and 
industrial customers. Those customers can switch to alternative fuels, 
including propane, fuel and waste oils, electricity and, in some cases, 
combustible wood by-products. We also compete to supply gas to large
commercial and industrial customers who seek to bypass our distribution system.
        

Before the GPSCs rate case order of June 30,  1998,  AGLC was  providing
service  under 56  negotiated  contracts  with  customers who had the ability to
bypass our  distribution  system and receive  service  directly from  interstate
pipelines. In addition, AGLC was providing service under seven special long-term
contracts that involve competing with alternative fuels where physical bypass is
not the relevant competition. Under the regulatory structure then in place, AGLC
was allowed to recover from other  customers  most of the  discounts  associated
with such contracts.
        

The change in the regulatory  structure  associated  with unbundling and
restatement  of  rates  removed  the  need to  recover  discounts  going
forward. Nevertheless, the GPSC specifically authorized AGLC to continue
to enter into future  contracts if the initial  term of a contract  does
not  exceed  three  years  and  if all  such  future  contracts  include
market-out provisions. The GPSC issued a written order setting forth its
decision on May 21,  1998.  

Subsequent  to July 1, 1998,  AGLC can price distribution  services to large  
commercial and industrial customers in one of three ways:

- - GPSC-approved rates in AGLCs tariff;
- - discounted rates - if an  existing  rate is not priced competitively with
  a customers competitive alternative fuel; or
- - special contracts approved by the GPSC.

Additionally,  interruptible  customers  have the option of purchasing  delivery
service  directly from  marketers,  who are  authorized to use capacity on AGLCs
distribution system that is allocated to the marketers for residential and small
business  firm  customers,  whenever  such  capacity  is not being used for firm
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  requires that before a large  Tennessee  customer is
allowed a  discounted  rate,  both the  customer  and  Chattanooga  must
request  that the TRA approve the rates  requested in the  contract.

On October 7, 1997, the TRA denied requests from Chattanooga and four large
customers for discounted  rates after deciding that customer  bypass was
not  imminent.   On  January  14,  1998,  however,  the  Federal  Energy
Regulation  Commission  (FERC)  issued  an  order  authorizing  Southern
Natural Gas Company to bypass  Chattanooga  to serve a large  industrial
customer.  Chattanooga  later reached a settlement with that customer to
avoid bypass.

Nonutility    We  engage in several competitive, energy-related  businesses,
including gas supply services, wholesale and retail propane sales, wholesale  
gas and power  marketing,  retail  energy  marketing,  customer  care
services, and the sale of energy-related  products and services for residential,
commercial,  and industrial  customers  throughout  the Southeast.  (For a brief
description  of each  nonutility  business  refer to the section,  Nature of Our
Business,  at the  beginning  of this  Managements  Discussion  and  Analysis of
Results of Operations and Financial Condition.)
        

Unlike the utility,  our nonutility  businesses  are not regulated.  Our
nonutility  businesses  typically face  competition  from other companies in the
same or similar businesses.  Currently,  our nonutility businesses do not have a
material effect on our consolidated financial statements.

Year 2000 Readiness Disclosure

The  widespread  use by governments  and  businesses,  including us, of computer
software  that relies on two  digits,  rather  than four  digits,  to define the
applicable year may cause computers,  computer-controlled systems, and equipment
with embedded software to malfunction or incorrectly process data as we approach
and enter the year 2000.

Our Year 2000 Readiness Initiative    In view of the potential adverse impact of
the "Year 2000" issue on our business,  operations,  and financial condition, we
have  established  a  cross-functional  team to  coordinate,  and to  report  to
management on a regular basis about, our assessment,  remediation planning,  and
plan  implementation  processes  directed  to Year  2000.  We also have  engaged
independent  consultants to assist us in the assessment,  remediation  planning,
and implementation phases of our Year 2000 initiative.  Our Year 2000 initiative
is proceeding on schedule.

The  mission  of our Year 2000  initiative  is to define  and  provide a
continuing process for assessment, remediation planning, and plan implementation
to achieve a level of readiness that will meet the challenges presented to us by
the Year 2000 in a timely  manner.  Achieving  Year 2000 readiness does not mean
correcting every Year 2000  limitation.  Achieving Year 2000 readiness does mean
that critical systems,  critical  electronic  assets, and relationships with key
business  partners  have been  evaluated  and are  expected to be  suitable  for
continued use into and beyond the Year 2000, and that  contingency  plans are in
place.
        
Our Year 2000 readiness  initiative involves a three-phase  process. The
initiative is a continuing process with all phases of the initiative progressing
concurrently  with respect to both IT and non-IT assets,  as defined below,  and
with  respect to key business  relationships.  The three phases of our Year 2000
initiative are as follows:

1. Assessment -Assessment involves identifying and inventorying  business assets
   and processes.  It also involves  determining the Year 2000 readiness  status
   of our  assets  and of key  business  partners.  Key  business  partners  are
   those customers and suppliers who we believe may be material to our business,
   results of  operations,   or  financial   condition.   In   appropriate   
   circumstances, pre-remediation  testing is conducted  as a part of the 
   assessment  phase.  The assessment phase of our Year 2000 initiative includes
   assessment for Year 2000 readiness of the following:

- - information technology (IT) assets  - Computer systems and software maintained
  by our Information Systems (IS) Department;
- - noninformation technology (non-IT) assets - including microprocessors embedded
  in equipment,  and  information  technology  purchased and  maintained by 
  business units other than our IS Department; and  
- - and key business partners (customers and suppliers).

2. Preparation of Remediation Plans  - The purpose of this phase is to develop
   plans which, when implemented,  will enable assets and business relationships
   to be Year 2000 ready. This phase involves implementation planning and
   prioritizing the  implementation of remediation plans.

3. Implementation  - This step involves the implementation of remediation plans,
   including  post-remediation testing and contingency planning.


State of Readiness    We  continue to assess the  impact of the Year 2000 issue
throughout  our business  and  operations,  including  our customer and supplier
base.  The scope of our Year 2000  initiative  includes  AGL  Resources  and its
subsidiaries.  A number of our joint  ventures,  including Sonat Power Services,
L.P., Sonat  Marketing,  L.P., and SouthStar Energy Services LLC, are not within
the  scope  of our Year  2000  initiative.  We plan to  address  the  Year  2000
readiness of those joint  ventures using the same processes we use to assess the
Year 2000 readiness of key business partners. (See "Key Business Partners"
below.) The  following is a description  of the progress of our Year 2000
initiative in all business units that are within the scope of our Year 2000
initiative,  with the exception of Utilipro,  Inc., a recently acquired 
subsidiary.  The Year 2000 initiative  is about to commence with respect to
Utilipro,  Inc.,  and we expect Utilipro's business and operations to achieve
Year 2000 readiness.

IT Assets    Assessment of IT assets is complete. Remediation planning and
implementation are underway.  As part of our IT assessment process, we completed
the assessment of our 79 mainframe and personal computer systems.  We deem 13 of
those 79 systems to be critical systems. The results of our Year 2000 initiative
with respect to IT assets indicate that, to date: 

- - 29 systems now are ready for Year 2000, including 12 of the 13 critical 
  systems; 
- - one critical system is being  evaluated to determine  whether  replacement 
  or  remediation is the most efficient  course of  action;  
- - 10 systems  are in testing to verify  Year 2000 readiness;  
- - two  systems  are  in  remediation  for  purposes  of  correcting
  noncompliant  Year 2000 code; 
- - three  systems have been  eliminated;  and 
- - 34 systems  are  scheduled  for  either  testing,  replacement,  remediation, 
  or elimination  in the future.

We expect our one critical IT asset that is not yet
Year 2000 ready to be Year 2000 ready by March 31, 1999.  Remediation completion
schedules  for  achieving  Year 2000  readiness  of  noncritical  IT assets  are
expected to extend through September 1999.

Non-IT Assets    Assessment of non-IT assets is complete.  Our  non-IT asset
assessment process involved the following: 
- - identifying business processes; 
- - identifying  non-IT  assets and defining  the  business  process or processes
  to which such assets relate; 
- - identifying the mission  criticality of each non-IT asset and business 
  process;  and 
- - documenting  in a  tracking  database  the existence,  and the  
  mission-criticality,  of each  non-IT  asset  and  business process.


We expect  to  complete  remediation  planning  for  critical  non-IT  assets by
December  15,  1998.  The  expected   completion  date  for   remediation   plan
implementation  for  critical  non-IT  assets  will depend on the results of the
remediation  planning  phase for non-IT  assets,  but is not  expected to extend
beyond June 30, 1999.

Key Business Partners    We are  contacting  key  business  partners,  including
suppliers and customers,  to evaluate their Year 2000 readiness plans and status
of readiness.  We have contacted over 1,400  suppliers by letter.  That group of
suppliers  includes  suppliers whom we consider key business partners as well as
other selected suppliers.  However, to date, we have not received responses from
the majority of suppliers we contacted.  We have begun following up by telephone
with those key suppliers from whom we have not yet received  responses.  We also
initiated  contact with more than 2,500  commercial and industrial  customers by
personal or telephone  interview or by fax survey. To date, we have not received
responses  from most of those  customers.  If key  customers  do not  respond by
January 1, 1999,  we plan to begin to follow up by fax or  telephone  with those
customers.
        

We are  assessing  the state of readiness  of key business  partners who
have responded to our request for  information  and will continue to do so as we
receive  additional  responses.  As a general matter, we, like other businesses,
are  vulnerable  to  key  business  partners' inability  to  achieve  Year  2000
readiness.  We cannot  predict the outcome of our  business  partners' readiness
efforts.  However,  we plan to  develop  contingency  plans  to  mitigate  risks
associated with the Year 2000 readiness of certain business partners,  including
key business partners.  At this stage of our review of key business partners, we
do not have sufficient  information to determine whether the Year 2000 readiness
of key business  partners is likely to have a material  impact on our  business,
results of operations, or financial condition.

Costs to Address Year 2000 Issues    Management intends to devote the  resources
necessary  to  achieve  a level of  readiness  that  will  meet  our  Year  2000
challenges  in a timely  manner.  Through  September  30, 1998,  our  cumulative
expenses in connection with our Year 2000 assessment,  remediation planning, and
plan implementation  processes were approximately $3 million.  Through September
30, 1998, we had spent an  additional  $7.1 million for the  replacement  of our
general ledger and human resources  information  systems. Our primary reason for
replacing those systems was to achieve increased  efficiency and  functionality.
An added  benefit of replacing  those  systems was the avoidance of the costs of
remediating  Year 2000 problems  associated with our previous general ledger and
human  resources  information  systems.  We will capitalize the costs of our new
general ledger and human resources  information  systems, in accordance with our
accounting policies and with generally accepted accounting principles.
       

We expect to spend approximately $6 million in fiscal 1999 in connection
with our Year 2000 initiative.  That estimate includes costs associated with the
use of outside  consultants  as well as hardware  and  software  costs.  It also
includes direct costs associated with employees of our IS Department who work on
the Year 2000  initiative.  However,  the  fiscal  1999  estimate  is subject to
change, based on the results of our ongoing Year 2000 processes.
        

On June 30,  1998,  the GPSC  issued a rate case order in  response to a
filing by AGLC. The GPSC provided for the deferral and amortization of some Year
2000 costs over a five-year period, beginning July 1, 1998. The portion of those
costs that will be deferred in this way  includes  costs that are required to be
expensed  under   generally   accepted   accounting   principles  and  that  are
attributable to AGLC. Going forward,  we estimate that  approximately 90% of our
Year 2000 costs will be  attributable  to AGLC. At September 30, 1998,  AGLC had
deferred  total  costs of $2.0  million  less  accumulated  amortization  of $.1
million.
       

At present,  the cost  estimates  associated  with  achieving  Year 2000
readiness  are not  expected to  materially  impact our  consolidated  financial
statements.  We will account for costs related to achieving  Year 2000 readiness
in accordance with our accounting policies, with regulatory treatment,  and with
generally accepted accounting principles.

Risks of Year 2000 Issues    We are in the  process  of  identifying  our  most
reasonably  likely worst case Year 2000 scenarios.  As such, we are not yet able
to comment on whether the  consequences  of such scenarios could have a material
impact on our  business,  results of  operations,  or financial  condition.  The
process of defining our most  reasonably  likely worst case scenarios is part of
the  contingency  planning  effort that is currently  underway.  Our process for
identifying  our most  reasonably  likely  worst  case  scenarios  includes  the
following:

- - identifying core business processes;
- - identifying  key business  partners  (including  suppliers and  customers);  
- - conducting Year 2000 business impact analysis;  and
- - reviewing experts' views of factors likely to contribute to such a scenario.


The contingency  planning  process and the process of developing most reasonably
likely worst case  scenarios  will be ongoing  processes,  requiring  continuing
development,  modification,  and refinement as we obtain additional  information
regarding (a) our internal systems and equipment during the implementation phase
of our Year 2000  initiative,  and (b) the status,  and the impact on us, of the
Year 2000 readiness of others.

Business Continuity and Contingency Planning
We are developing Year 2000 contingency  plans.  Those plans, which are intended
to enable  us to  deliver  an  acceptable  level of  service  despite  Year 2000
failures, include performing certain processes manually, changing suppliers, and
reducing or suspending certain noncritical aspects of our operations.  We expect
our contingency planning effort to focus on our potential internal risks as well
as potential risks associated with our suppliers and customers.  Identifying our
most  reasonably  likely worst case scenarios as described above will define the
boundaries of our contingency  planning effort. The contingency planning process
also includes, but is not limited to the following:

- - identifying the nature of Year 2000 risks to understand the business impact of
  those risks; 
- - identifying our minimal  acceptable service levels;
- - identifying alternative providers of goods and services;
- - identifying necessary investments in additional back-up equipment such as
  generators and communications equipment; and
- - developing  manual  methods of  performing  critical  functions  currently
  performed by electronic systems and equipment.  

From February through June 1999, we expect to be testing  and  refining  our  
contingency  plans,  with a planned testing completion date of June 30, 1999.  
Although the expected completion date for our contingency  planning  effort is
June 30, 1999,  during the last half of 1999 we will  update and refine our  
contingency  plans,  as needed,  to reflect system and business changes as 
they evolve.
        
Presently,   management   believes  that  its  assessment,   remediation
planning,  plan  implementation  and  contingency  planning  processes  will  be
effective to achieve Year 2000 readiness in a timely manner.

Forward-Looking  Statements    The  preceding "Year 2000 Readiness Disclosure"
discussion contains  various  forward-looking  statements  that  represent our
beliefs or expectations regarding  future events.  When used in the "Year 2000
Readiness Disclosure" discussion, the words "believes,"  "intends," "expects,"
"estimates," "plans," "goals," and similar  expressions  are  intended  to
identify  forward-looking statements. Forward-looking  statements include,
without limitation, our expectations as to when we will complete the assessment,
remediation planning, and implementation phases  of our  Year  2000  initiative
as well  as our  Year 2000  contingency planning; our estimated cost of
achieving Year 2000 readiness; and our belief that our internal  systems and
equipment will be Year 2000 ready in a timely and appropriate manner. All
forward-looking statements involve a number of risks and uncertainties  that
could cause the actual results to differ materially from the projected results.
Factors that may cause those differences include availability of  information
technology  resources;  customer  demand for our  products  and services;
continued  availability  of  materials, services,  and data from our suppliers;
the ability to identify and  remediate all  date-sensitive  lines of computer
code and to replace  embedded  computer chips in affected systems and equipment;
the  failure  of  others  to timely achieve  appropriate  Year 2000 readiness;
and the actions or inaction of governmental agencies and others with respect to
Year 2000 problems.



Statements of Consolidated Income

                                                                            For the years ended September 30,

                                                        ---------------------------------------------------------------------


In millions                                                         1998                   1997                   1996

- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Operating Revenues                                               $ 1,338.6              $ 1,287.6              $ 1,228.6
Cost of Sales                                                        796.0                  766.5                  725.5

- -----------------------------------------------------------------------------------------------------------------------------

Operating Margin                                                     542.6                  521.1                  503.1

- -----------------------------------------------------------------------------------------------------------------------------

Other Operating Expenses
      Operation                                                      238.1                  226.2                  221.8
      Maintenance                                                     38.4                   30.8                   29.5
      Depreciation                                                    71.1                   66.6                   63.3
      Taxes other than income taxes                                   27.4                   26.0                   25.0

- -----------------------------------------------------------------------------------------------------------------------------

          Total other operating expenses                             375.0                  349.6                  339.6

- -----------------------------------------------------------------------------------------------------------------------------

Operating Income                                                     167.6                  171.5                  163.5

- -----------------------------------------------------------------------------------------------------------------------------

Other Income                                                          12.9                   10.3                   13.1

- -----------------------------------------------------------------------------------------------------------------------------

Interest Expense and Preferred Stock
    Dividends
      Interest on long-term debt                                      49.7                   45.1                   42.2
      Other interest                                                   4.7                    7.1                    6.9
      Dividends on preferred stock of subsidiary                       6.7                    6.2                    4.4

- -----------------------------------------------------------------------------------------------------------------------------

          Total interest expense and preferred stock
              dividends                                               61.1                   58.4                   53.5

- -----------------------------------------------------------------------------------------------------------------------------

Income Before Income Taxes                                           119.4                  123.4                  123.1

- -----------------------------------------------------------------------------------------------------------------------------

Income Taxes                                                          38.8                   46.8                   47.5

- -----------------------------------------------------------------------------------------------------------------------------

Net Income                                                          $ 80.6                 $ 76.6                 $ 75.6

- -----------------------------------------------------------------------------------------------------------------------------

Earnings Per Common Share (Note 1)
      Basic                                                          $ 1.41                 $ 1.37                 $ 1.37
      Diluted                                                        $ 1.41                 $ 1.36                 $ 1.36

- -----------------------------------------------------------------------------------------------------------------------------

Weighted Average Number of Common
    Shares Outstanding (Note 1)
      Basic                                                           57.0                   56.1                   55.3
      Diluted                                                         57.1                   56.2                   55.4

- -----------------------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Statements of Consolidated Cash Flows

                                                                     For the years ended September 30,


                                                             ------------------------------------------------------

In millions                                                         1998                  1997                 1996
- -------------------------------------------------------------------------------------------------------------------
                                                                                                       

Cash Flows from Operating Activities
      Net income                                                   $ 80.6                $ 76.6               $ 75.6
      Adjustments to reconcile net income to
        net cash flow from operating activities
          Depreciation and amortization                              75.7                  70.3                 67.5
          Provision for writedown of assets                          13.9
          Deferred income taxes                                      11.3                  18.5                 25.7
          Other                                                       2.0                   0.3                  0.4

- -------------------------------------------------------------------------------------------------------------------

                                                                    183.5                 165.7                169.2
      Changes in assets and liabilities
          Receivables                                               (29.6)                  5.8                (29.6)
          Inventories                                                13.1                 (10.3)               (35.8)
          Deferred purchased gas adjustment                          17.4                  (3.8)               (11.0)
          Accounts payable                                          (13.8)                (12.8)                 1.4
          Other-net                                                   6.9                   8.6                (12.3)

- -------------------------------------------------------------------------------------------------------------------

            Net cash flow from operating
              activities                                            177.5                 153.2                 81.9

- -------------------------------------------------------------------------------------------------------------------

Cash Flows from Financing Activities
      Sale of common stock, net of expenses                            .9                   1.7                  1.8
      Short-term borrowings, net                                     47.0                (124.0)               101.0
      Redemptions of preferred securities                           (44.5)                (14.7)
      Sale of preferred securities, net of expenses                                        74.3
      Sale of long-term debt                                                              105.5
      Dividends paid on common stock                                (51.6)                (50.7)               (49.1)

- -------------------------------------------------------------------------------------------------------------------

            Net cash flow from financing
              activities                                            (48.2)                 (7.9)                53.7

- -------------------------------------------------------------------------------------------------------------------

Cash Flows from Investing Activities
      Utility plant expenditures                                    (94.8)               (123.5)              (132.0)
      Nonutility property expenditures                              (22.5)                (23.3)                  .3
      Cash received from joint ventures                               3.0                   2.0                  3.1
      Investment in joint ventures                                  (12.9)                 (2.8)                (1.0)
      Other                                                          (6.0)                 (1.6)                (1.0)

- -------------------------------------------------------------------------------------------------------------------

            Net cash flow from investing
              activities                                           (133.2)               (149.2)              (130.6)

- -------------------------------------------------------------------------------------------------------------------

            Net increase (decrease) in cash and cash
              equivalents                                            (3.9)                 (3.9)                 5.0
            Cash and cash equivalents
              at beginning of year                                    4.8                   8.7                  3.7

- -------------------------------------------------------------------------------------------------------------------

            Cash and cash equivalents
              at end of year                                        $  .9                 $ 4.8                $ 8.7

- -------------------------------------------------------------------------------------------------------------------

Cash Paid During the Year for
      Interest                                                     $ 51.5                $ 48.8               $ 49.2
      Income taxes                                                 $ 39.2                $ 28.2               $ 19.3

- -------------------------------------------------------------------------------------------------------------------

<FN>
See notes to consolidated financial statements.
</FN>



Consolidated Balance Sheets

Assets                                                                             September 30,

                                                                     ------------------------------------------

In millions                                                                     1998                1997

- ---------------------------------------------------------------------------------------------------------------
                                                                                               

Current Assets
      Cash and cash equivalents                                                 $  .9               $ 4.8
      Receivables
          Gas (less allowance for uncollectible accounts
            of $3.7 in 1998 and $2.4 in 1997)                                    81.6                56.1
          Integrated Resource Plan loans (less allowance
            for uncollectible accounts of $.1)                                                        3.2
          Other (less allowance for uncollectible accounts
            of $.4 in 1998 and $.1 in 1997)                                       8.7                10.8
      Unbilled revenues                                                          31.4                22.0
      Inventories
          Natural gas stored underground                                        138.1               151.8
          Liquefied natural gas                                                  17.7                17.5
          Materials and supplies                                                 10.0                 8.2
          Other                                                                   4.6                 6.0
      Deferred purchased gas adjustment                                                               8.5
      Other                                                                       1.9                 2.0

- ---------------------------------------------------------------------------------------------------------------

          Total current assets                                                  294.9               290.9

- ---------------------------------------------------------------------------------------------------------------

Property, Plant, and Equipment
      Utility plant                                                           2,133.5             2,069.1
      Less accumulated depreciation                                             680.9               648.8

- ---------------------------------------------------------------------------------------------------------------

          Utility plant - net                                                 1,452.6             1,420.3

- ---------------------------------------------------------------------------------------------------------------

      Nonutility property                                                       106.0               106.7
      Less accumulated depreciation                                              24.6                29.5

- ---------------------------------------------------------------------------------------------------------------

          Nonutility property - net                                              81.4                77.2

- ---------------------------------------------------------------------------------------------------------------

          Total property, plant and equipment - net                           1,534.0             1,497.5

- ---------------------------------------------------------------------------------------------------------------

Deferred Debits and Other Assets
      Unrecovered environmental response costs                                   77.6                55.0
      Investment in joint ventures                                               46.3                34.5
      Unrecovered postretirement benefits costs                                   9.3                10.0
      Prepaid pension costs                                                                           3.2
      Unamortized cost to repurchase long-term debt                               1.0                 2.2
      Other                                                                      18.7                32.2

- ---------------------------------------------------------------------------------------------------------------

          Total deferred debits and other assets                                152.9               137.1

- ---------------------------------------------------------------------------------------------------------------

          Total Assets                                                      $ 1,981.8           $ 1,925.5

- ---------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Liabilities and Capitalization                                                     September 30,

                                                                     ------------------------------------------

In millions                                                                     1998                 1997

- ---------------------------------------------------------------------------------------------------------------
                                                                                                

Current Liabilities
      Accounts payable-trade                                                   $ 48.4              $ 62.2
      Short-term debt                                                            76.5                29.5
      Customer deposits                                                          30.5                29.2
      Interest                                                                   32.8                29.6
      Wages and salaries                                                         14.8                 8.0
      Other accrued liabilities                                                  12.1                21.3
      Deferred purchased gas adjustment                                           8.9
      Redemption requirements on preferred stock                                                     44.5
      Other                                                                      26.0                19.1

- ---------------------------------------------------------------------------------------------------------------

          Total current liabilities                                             250.0               243.4

- ---------------------------------------------------------------------------------------------------------------

Accumulated Deferred Income Taxes                                               203.0               191.7

- ---------------------------------------------------------------------------------------------------------------

Long-Term Liabilities
      Accrued environmental response costs                                       47.0                37.3
      Accrued pension costs                                                       2.2
      Accrued postretirement benefits costs                                      33.4                34.3

- ---------------------------------------------------------------------------------------------------------------

          Total long-term liabilities                                            82.6                71.6

- ---------------------------------------------------------------------------------------------------------------

Deferred Credits
      Unamortized investment tax credit                                          25.8                27.3
      Regulatory tax liability                                                   17.3                18.3
      Other                                                                      14.7                16.8

- ---------------------------------------------------------------------------------------------------------------

          Total deferred credits                                                 57.8                62.4

- ---------------------------------------------------------------------------------------------------------------

Commitments and Contingencies  (Notes 10 and 12)

- ---------------------------------------------------------------------------------------------------------------

Capitalization
      Long-term debt                                                            660.0               660.0
      Subsidiary obligated mandatorily redeemable
              preferred securities                                               74.3                74.3
      Common stockholders' equity (See accompanying
              statements of consolidated common stock equity)                   654.1               622.1

- ---------------------------------------------------------------------------------------------------------------

          Total capitalization                                                1,388.4             1,356.4

- ---------------------------------------------------------------------------------------------------------------

          Total Liabilities and Capitalization                              $ 1,981.8           $ 1,925.5

- ---------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>



Statements of Consolidated Common Stock Equity

                                                                             For the years ended September 30,

                                                                   -------------------------------------------------


In millions, except per share amounts                                       1998             1997              1996

- -------------------------------------------------------------------------------------------------------------------------
                                                                                                       

Common Stock
      $5 par value; authorized 100.0 shares;
          outstanding, 57.3 in 1998, 56.6 in 1997
          and 55.7 in 1996
      Beginning of year                                                   $ 283.1           $ 278.4           $ 137.3
            Benefit, stock compensation, dividend
                reinvestment and stock purchase plans                         3.5               3.7               3.6
            Stock dividend                                                                                      137.5
            Acquisition of nonregulated operation                                               1.0

- -------------------------------------------------------------------------------------------------------------------------

      End of year                                                           286.6             283.1             278.4

- -------------------------------------------------------------------------------------------------------------------------

Premium on Capital Stock
      Beginning of year                                                     183.6             170.6             297.7
            Benefit, stock compensation, dividend
                reinvestment and stock purchase plans                         9.4              10.1              10.4
            Stock dividend                                                                                     (137.5)
            Acquisition of nonregulated operation                                               2.9

- -------------------------------------------------------------------------------------------------------------------------

      End of year                                                           193.0             183.6             170.6

- -------------------------------------------------------------------------------------------------------------------------

Earnings Reinvested
      Beginning of year                                                     155.4             139.3             122.3
          Net income                                                         80.6              76.6              75.6
          Common stock dividends ($1.08 a share in 1998, $1.08
             a share in 1997 and $1.06 a share in 1996)                     (61.5)            (60.5)            (58.6)

- -------------------------------------------------------------------------------------------------------------------------

      End of year                                                           174.5             155.4             139.3

- -------------------------------------------------------------------------------------------------------------------------

          Total common stock equity                                       $ 654.1           $ 622.1           $ 588.3

- -------------------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>


Note 1. Significant Accounting Policies

Nature of Our Business

Following  shareholder  and regulatory approval on March 6, 1996, AGL Resources
Inc. became the holding company for:

- - Atlanta Gas Light Company (AGLC) and its wholly owned subsidiary, Chattanooga
  Gas Company (Chattanooga), which are local natural gas distribution
  utilities; and
- - several nonutility subsidiaries.

We collectively refer to AGL Resources Inc. and its subsidiaries as "AGL 
Resources."
       
AGLC conducts our primary  business:  the distribution of natural gas in
Georgia,  including  the  Atlanta,  Athens,  Augusta,  Brunswick,  Macon,  Rome,
Savannah,  and Valdosta areas and in Tennessee,  including the  Chattanooga  and
Cleveland  areas. The Georgia Public Service  Commission  (GPSC) regulates AGLC,
and  the  Tennessee  Regulatory  Authority  (TRA)  regulates  Chattanooga.  AGLC
comprises substantially  all of AGL Resources' assets,  revenues,  and earnings.
When we discuss the operations and activities of AGLC and Chattanooga,  we refer
to them, collectively, as the "utility."
        
AGL  Resources  also  operates the  following  wholly  owned  nonutility
subsidiaries:

- - AGL Energy  Services,  Inc., a gas supply services company that has one
  wholly owned nonutility subsidiary, Georgia Gas Company;
- - AGL  Interstate  Pipeline  Company  which owns a 50%  interest in  Cumberland
  Pipeline Company;  Cumberland Pipeline Company is expected to provide
  interstate pipeline  services to customers in Georgia and Tennessee beginning 
  November 1, 2000;  
- - AGL  Investments,  Inc.,  which was  established  to develop and manage
  certain nonutility businesses including:

       
*   AGL Gas Marketing,  Inc.,  which owns a 35% interest in Sonat  Marketing,
    L.P.; Sonat Marketing, L.P. engages in wholesale and retail natural gas
    trading;

      
*   AGL Power  Services,  Inc.,  which  owns a 35%  interest  in Sonat  Power
    Marketing,  L.P.; Sonat Power Marketing,  L.P. engages in wholesale power
    trading; 

*   AGL  Propane,  Inc.,  which  engages in the sale of propane and
    related  products and services; 

*   Trustees  Investments,  Inc., which owns Trustees  Gardens,  a  residentia
    and retail development located  in Savannah,  Georgia;  and  

*   Utilipro,  Inc.,  which  engages in the sale of integrated customer care 
    solutions to energy marketers; and


- - AGL Peaking Services, Inc., which owns a 50% interest in Etowah LNG Company
  LLC; Etowah LNG Company LLC is a joint venture with Southern Natural Gas 
  Company and was formed for the purpose of constructing, owning, and operating
  a liquefied natural gas peaking facility.

In July 1998,  AGL Resources formed a joint  venture known as SouthStar  Energy
Services  LLC  (SouthStar).  SouthStar  was  established  to sell natural  gas,
propane, fuel oil, electricity, and related services to industrial, commercial,
and  residential  customers in Georgia and the Southeast.  SouthStar is a joint
venture  among a  subsidiary  of AGL  Resources,  Dynegy Hub Services,  Inc., a
subsidiary  of Dynegy,  Inc.,  and Piedmont  Energy  Company, a  subsidiary  of
Piedmont  Natural Gas Company.  SouthStar  filed for  certification as a retail
marketer  with the GPSC on July 15,  1998, and was approved on October 6, 1998.
SouthStar operates in Georgia under the name Georgia Natural Gas Services.

Regulation of the Utility Business

The GPSC and the TRA  regulate our  utility  business  with  respect  to rates,
maintenance of accounting records, and various other matters. Generally, we use
the  same  accounting  policies  and  practices  nonutility  companies use  for
financial  reporting under generally accepted  accounting principles.  However,
sometimes the GPSC and the TRA order an accounting treatment different from 
that used by  nonregulated  companies to determine the rates we charge our
customers.  (See Note 4 in Notes to Consolidated Financial Statements.)

Consolidation Policy

We use two different accounting methods to report our investments in our 
subsidiaries or other companies: consolidation and the equity method.

Consolidation    We use consolidation when we own a majority of the voting stock
of the subsidiary or if we can otherwise exercise control over the entity. That
means we combine our subsidiaries' accounts with our accounts. We eliminate
intercompany balances and transactions when we consolidate the accounts. Our
consolidated financial statements include the accounts of the following 
subsidiaries:

- -       AGLC and its subsidiary, Chattanooga;
- -       AGL Energy Services, Inc. and its subsidiary;
- -       AGL Interstate Pipeline Company;
- -       AGL Investments, Inc. and its subsidiaries; and
- -       AGL Peaking Services, Inc.

The Equity Method    We use the equity  method  to  report  corporate  joint
ventures  where  we hold a 20% to 50%  voting  interest,  unless  we can
exercise control over the entity. Under the equity method, we report our
interest  in the entity as an  investment  in our  Consolidated  Balance
Sheets,  and our percentage share of the earnings from the entity in our
Statements of  Consolidated  Income.  

We use the equity method to report our investments in the following:

- -       Sonat Power Marketing, L.P.;
- -       Sonat Marketing Company, L.P.;
- -       Etowah LNG;
- -       SouthStar Energy Services LLC; and
- -       Cumberland Pipeline Company.


Utility Revenues

We record utility revenues in our Statements of Consolidated Income when we
provide service to customers.  Those revenues include  estimated amounts
for gas  delivered,  but not  yet  billed.  Revenues  from  our  utility
business are based on rates approved by the GPSC and the TRA.

On July 1, 1998,  AGLC began  billing  customers  under a new rate  structure 
that recovers nongas costs evenly throughout the year consistent with the way
the costs are incurred.  (See Note 2 in Notes to Consolidated  Financial
Statements.)  

The GPSC  authorized  a weather  normalization  adjustment
rider (WNAR), which was in effect  during fiscal 1996,  fiscal 1997,  and
the  first  nine  months  of  fiscal  1998.  In  addition,  the  TRA has
authorized a WNAR. They are designed to offset the impact
of unusually cold or warm weather on customer  billings and operating margin. On
June  30,  1998,  the WNAR for AGLC  was  discontinued,  since  the rate  design
mandated by the Georgia Natural Gas Competition and  Deregulation  Act (the Act)
eliminates  the effect of  weather-related  volumetric  variances on nongas cost
revenue collections. The WNAR for Chattanooga remains in effect.
        

Some industrial and commercial  customers purchase gas directly from gas
producers and  marketers.  The GPSC and the TRA have approved  programs in which
transportation charges are billed on those purchases.

Gas Costs

The utility  incurs costs for the natural gas that it  purchases  and resells to
customers.  The utility  charged its customers for the natural gas they consumed
using  purchased gas  adjustment  (PGA)  mechanisms set by the GPSC and the TRA.
Under the PGA, the utility deferred (included as a current asset or liability in
the Consolidated Balance Sheets and excluded from the Statements of Consolidated
Income)  the  difference  between  the  utility's actual cost of gas and what it
collected from  customers in a given period.  Then, the utility either billed or
refunded its customers the deferred amount. The GPSC's order  acknowledges  that
under the Act, AGLC's PGA will be deregulated  when at least five  nonaffiliated
marketers are authorized to serve an area of Georgia.  The GPSC issued more than
five such authorizations on October 6, 1998.  Consequently,  AGLC will no longer
defer any  over-recoveries or  under-recoveries of gas costs, and will refund to
customers any over-recovery  that existed when the PGA mechanism was deregulated
on October 6, 1998.

Risk Management

AGLCs Gas Supply  Plan for  fiscal  1998  included  limited  gas supply  hedging
activities.  AGLC was  authorized  to begin an  expanded  program to hedge up to
one-half 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. Such a program creates an additional element of diversification and
price  stability.  The financial  results of all hedging  activities were passed
through to residential and small  commercial  customers under the PGA provisions
of AGLC's rate  schedules.  Accordingly, the hedging  program did not affect our
earnings.
       
Consistent with fiscal 1998,  AGLC's Gas Supply Plan for fiscal 1999 will
include limited gas supply hedging activities. In conjunction with deregulation,
the fiscal 1999 hedging  results will not pass through to residential  and small
commercial customers through a regulated PGA mechanism.  Accordingly,  in fiscal
1999, the hedging program may affect earnings.
        
Beginning in November 1998, AGLC began to make public the price at which
it sells gas. AGLC also began a fixed-price option program to minimize the risk
of loss incurred as a result of gas volume and price volatility after the price
has been  published.  Each month  before  publishing the sales price, AGLC will
determine  whether  to  enter  into  a  fixed-price option  agreement  for  the
respective month. In the event AGLC enters into such an agreement,it will pay a
monthly option premium based on the potential need for incremental wellhead
purchases. Such premium will fix AGLC's maximum gas  purchase cost for
incremental wellhead purchases at the  agreements  fixed price.  Accordingly, in
the event actual gas prices on any day during the month exceed the agreement's
fixed price for the month, the option  reimburses AGLC the difference in excess
of the fixed price.  If the actual gas price on any day during the month is less
than the fixed price, AGLC pays the lesser price. The anticipated results of
fixed-price option agreements will be to limit the effect of gas price
volatility on earnings.

Income Taxes

We must report some of our assets and liabilities differently for financial
accounting purposes than we do for income tax purposes. The tax effects
of the  differences in those items are reported as deferred income tax assets
or liabilities  in our  Consolidated   Balance  Sheets. Investment tax credits
associated  with our  utility  have been  deferred and are being amortized  as
credits to income in accordance  with  regulatory treatment over the estimated
lives of the related properties.  We reduce income tax expense in our
Statements of  Consolidated  Income for the  investment  tax  credits and other
tax credits associated with our nonutility subsidiaries.

Evaluation of Assets for Impairment

Statement  of  Financial  Accounting  Standards  No. 121,  "Accounting  for  the
Impairment  of  Long-Lived  Assets and for  Long-Lived Assets to Be Disposed Of"
(SFAS 121) requires us to review long-lived  assets and certain  intangibles 
for impairment  when events or changes in  circumstances  indicate that the
carrying amount of an asset may not be recoverable. Any impairment losses are
reported in the period in which the recognition criteria are first applied
based on the fair value of the asset. In accordance with SFAS 121, AGL
Resources has evaluated its long-lived  assets for  financial  impairment.  As
a result of this review,  AGL Resources  recorded charges  totaling $13.9 
million to other operating  expenses during the fourth quarter of 1998. Those
charges included:

- - a $10.8 million  expense related to the impairment of certain assets no 
  longer useful  primarily due to changes in our information  systems strategy;
  and
- - a $3.1 million  expense due to a decision by  management not to seek recovery 
  for certain deferred expenses.

Utility Plant and Depreciation

Utility Plant    Utility plant is the term we use to describe our utility  
business property  and  equipment  that is in use,  being held for future use, 
and under construction.  We report our utility plant at its original cost,
which includes:

- - material and labor; 
- - contractor  costs; 
- - construction  overhead costs (where applicable);  and
- - an allowance for funds used during  construction  (described later in this
  note). 

We charge retired or otherwise-disposed-of utility plant to accumulated 
depreciation.

Depreciation Expense    We compute depreciation by applying composite,
straight-line rates (approved by the GPSC and TRA) to the average investment
in classes of depreciable utility property. The composite straight-line 
depreciation rate was approximately 3.2% for depreciable utility and nonutility
property excluding transportation equipment during fiscal years 1998, 1997, 
and 1996. Transportation equipment is depreciated on a straight-line basis over
a period of five to ten years.

Allowance for Funds Used During Construction (AFUDC)    We finance  construction
projects with borrowed funds and equity funds.  The GPSC allows us to record 
the cost of  those  funds  as  part of the  cost  of  construction  projects  
on our Consolidated  Balance Sheets.  We do that through the AFUDC in our 
Statements of Consolidated Income. We calculate the AFUDC using a rate
authorized by the GPSC.  Beginning July 1, 1998, the GPSC  authorized a rate
of 9.11% for AFUDC.  For the nine  months  ended June 30,  1998,  and for 
fiscal  1997 and fiscal  1996,  the authorized AFUDC rate was 9.32%.

Statement of Cash Flows

For reporting our cash flows,  we define cash  equivalents  as highly liquid
investments that mature in three months or less.
  
Noncash  investing and financing transactions include the following:

- -  the issuance of common stock for ResourcesDirect, a stock purchase and 
   dividend reinvestment plan; the Retirement Savings Plus Plan; the Long-Term 
   Stock Incentive Plan; the Nonqualified Savings Plan; and the Non-Employee 
   Directors Equity Compensation Plan of $12.0 million in fiscal 1998, $12.5
   million in fiscal 1997, and $12.3 million in fiscal 1996; and

- -  the issuance of 200,000 shares of AGL Resources common stock in the amount
   of $3.9 million for the acquisition of propane operations in June 1997.

During  fiscal 1998 AGL  Resources  recorded  noncash charges of $13.9  million
related to the impairment of certain long-lived assets.

Earnings per Common Share

Earnings per common  share  for all  periods  have  been  computed  under  the
provisions  of a new  accounting standard,  Statement of  Financial  Accounting
Standards No.128, "Earnings Per Share," which was adopted  October 1, 1997, and
calls for the restatement of all periods presented on a comparable  basis.  The
following weighted average common share and common share equivalent amounts
were used for the  calculation  of basic and diluted  earnings per common
share.  The common share equivalents relate to stock options under stock
compensation plans.

               ______________________________________________________________
                    Weighted Average         Weighted Average Number
                      Number of                Common Shares and
                    of Common Shares         Common Share Equivalents
Fiscal Year          (Basic Shares)             (Diluted Shares)
- -----------------------------------------------------------------------------
  1998                57.0 million                57.1 million
- -----------------------------------------------------------------------------
  1997                56.1 million                56.2 million
- -----------------------------------------------------------------------------
  1996                55.3 million                55.4 million
_____________________________________________________________________________



Use of Accounting Estimates

We make estimates and  assumptions when preparing  financial  statements  under
generally accepted accounting principles. Those estimates and assumptions 
affect various  matters:  

- -  reported amounts of assets and liabilities in our Consolidated  Balance  
   Sheets  at the  dates  of  the  financial  statements; 
- -  disclosure of contingent  assets and  liabilities  at the dates of the 
   financial statements; and
- -  reported amounts of revenues and expenses in our Statements of
   Consolidated  Income  during the  reporting  periods.  

Those  estimates  involve judgments with respect to, among other things, future
economic factors that are difficult to predict and are beyond management's 
control.  Consequently,  actual amounts could differ from our estimates.

Other

Gas inventories are stated at cost principally on a 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 GPSC and the TRA, vacation 
pay and short-term  disability benefits for the utility are expensed as those
benefits are paid.

We have reclassified certain prior year amounts for comparative purposes. Those
reclassifications did not affect consolidated net income for the years
presented.


Recently Issued Accounting Pronouncements

In June 1997 the Financial Accounting Standards Board (FASB) 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 reporting and displaying 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 public companies report 
  information about operating segments in annual financial  statements. It also
  requires  those  companies  to report  selected information about operating  
  segments in interim  financial  reports issued to shareholders.

We will adopt SFAS 130 and SFAS 131 in fiscal 1999.
        
In June 1998 the FASB issued Statement of Financial Accounting Standards
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities"
(SFAS 133). SFAS 133 establishes  accounting and reporting standards for
derivative   instruments,   including  certain  derivative   instruments
embedded in other contracts,  and for hedging activities.  We will adopt
SFAS 133 in  fiscal  2000.  

In  March  1998 the  American  Institute  of Certified  Public  Accountants  
issued  Statement of Position  98-1 (SOP 98-1),  "Accounting  for the  Costs of 
Computer  Software  Developed  or Obtained for Internal Use." SOP 98-1 provides 
guidance on accounting for the costs of computer  software  developed or 
obtained for internal use.   We will adopt SOP 98-1 in fiscal 2000.
        

We do not expect those new  pronouncements  to have a material effect on
our consolidated financial statements.


Note 2. Impact of Deregulation

Under Georgias Natural Gas Competition and  Deregulation  Act (the Act), AGLC
elected to unbundle, or separate, the various components of its services to its
customers.  As a result, numerous changes have occurred with respect to the  
services being offered by AGLC and with respect to the manner  in  which  AGLC 
prices  and   accounts   for  those   services.   Consequently,  AGLC's future 
expenses  and revenues  will not follow the same pattern as they have 
historically.  

Pursuant to the Act, regulated rates ended on October 6, 1998, for natural gas 
commodity sales to AGLC customers.  Consequently,  AGLC will no longer defer
any over-recoveries or  under-recoveries  of gas costs  and will  refund  to 
customers the over-recovery that existed when the purchased gas adjustment 
provisions were deregulated.  

Going forward,  AGLC intends to design its prices for deregulated  gas sales 
in a manner that, at a minimum,  will allow it to recover its annual gas costs.
Accordingly, substantial changes to future quarterly  statements  of income
are expected  from this new  regulatory approach.  AGLC intends to recover all
its gas costs  through the prices it will  establish  such  that on an  annual 
basis it recovers,  at a minimum,  the actual costs of acquiring gas supplies
for sales services.

As part of the GPSC's rate case ruling,  AGLC began billing  customers on
Therefore,  total  distribution rates were  typically  lower in the summer when
customers used less gas, and higher in the winter when customers used more gas.
Going  forward,  AGLC  will  collect  such  rates  evenly  throughout the year
regardless of volumetric summer and winter differences in gas usage.

In addition, there are other AGLC revenues that reflect costs associated
with services deemed ancillary  to  distribution  service that will change as
customers select a marketer for sales service. For example, as customers choose
a marketer, the associated  revenues to AGLC for billing,  billing  inquiries,
payment collection, payment processing, and possibly meter reading will 
decrease if those services are provided by the marketer.  The regulatory 
provisions provide for a reduction in the revenues associated with those 
services as AGLC has the opportunity to avoid such future costs.  
Consequently, those provisions will reduce some of the regulated revenue and 
associated expenses for AGLC.

Note 3. Income Taxes

Income Tax Expense

We have two categories of income taxes in our Statements of Consolidated Income:
current and  deferred.  Our current income tax expense  consists of regular tax
less applicable tax credits.  Our deferred income tax expense generally is 
equal to the changes in the deferred income tax liability during the year.

Investment Tax Credits

We have  deferred  investment  tax credits  associated  with our  utility  as a
regulatory liability in our Consolidated Balance Sheets. (See Note 4 in Notes
to Consolidated  Financial  Statements.)  Those  investment tax credits are 
being amortized as credits to income in accordance with regulatory treatment 
over the estimated  life of the related  properties.  We reduce income tax 
expense in our Statements of Consolidated Income for the investment tax credits 
and other tax credits associated with our nonutility subsidiaries.

Deferred Income Tax Assets and Liabilities

We must  report some of our assets and  liabilities differently  for  financial
accounting purposes than we do for income tax purposes.  The tax effects of the
differences in those  items are reported as deferred income  tax  assets or
liabilities in our Consolidated  Balance Sheets.  We  measure the assets and
liabilities using income tax rates that are currently in effect.  Because of 
the regulated nature of the utility's business, a regulatory tax liability has 
been recorded in accordance with Statement of Financial Accounting Standards
No. 109, "Accounting for Income Taxes."  The regulatory tax liability is being  
amortized over approximately 30 years.  (See Note 4 in Notes to Consolidated  
Financial Statements.)

Components of income tax expense shown in the Statements of Consolidated Income
are as follows:       
                         
                                   ___________________________________
Millions of dollars                     1998      1997      1996
- ----------------------------------------------------------------------
Included in expenses:
Current income taxes
  Federal                               $25.3     $24.2     $20.3
  State                                   3.6       5.5       3.0
Deferred income taxes                        
  Federal                                 9.7      16.7      21.6
  State                                   1.6       1.8       4.1
Amortization of investment
 tax credits                             (1.4)     (1.4)     (1.5)
- ----------------------------------------------------------------------
Total                                   $38.8     $46.8     $47.5
______________________________________________________________________



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

                                             _________________________
Millions of dollars                                   1998
- ----------------------------------------------------------------------
                                                           % of Pretax
                                              Amount         Income
- ----------------------------------------------------------------------
Computed tax expense                          $41.8          35.0

State income tax, net of federal
 income tax benefit                             3.5           2.9

Amortization of investment tax credits         (1.4)         (1.2)

Adjustment of prior year's income taxes        (2.3)         (1.9)

Other - net                                    (2.8)         (2.3)
- ----------------------------------------------------------------------
Total income tax expense                      $38.8          32.5
______________________________________________________________________



                                             _________________________
Millions of dollars                                   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                                      .5            .4
- ----------------------------------------------------------------------
Total income tax expense                      $46.8          38.0
______________________________________________________________________




                                             _________________________
Millions of dollars                                   1996
- ----------------------------------------------------------------------
                                                           % of Pretax
                                              Amount         Income
- ----------------------------------------------------------------------
Computed tax expense                          $43.1          35.0

State income tax, net of federal
 income tax benefit                             4.3           3.5

Amortization of investment tax credits         (1.5)         (1.2)

Other - net                                     1.6           1.3     
- ----------------------------------------------------------------------
Total income tax expense                      $47.5          38.6
______________________________________________________________________




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

                                                  ____________________
Millions of dollars                                 1998      1997
- ----------------------------------------------------------------------
Deferred tax liabilities:

Property - accelerated depreciation and
other property-related items                      $221.9    $206.8
Other                                               19.1      18.5
- ----------------------------------------------------------------------
Total deferred tax liabilities                     241.0     225.3
- ----------------------------------------------------------------------
Deferred tax assets:

Deferred investment tax credits                   $ 10.0    $ 10.6
Other                                               28.0      23.0
- ----------------------------------------------------------------------
Total deferred tax assets                           38.0      33.6
- ----------------------------------------------------------------------
Net deferred tax liability                        $203.0    $191.7
______________________________________________________________________




Note 4. Regulatory Assets and Liabilities

As discussed in Note 1, the GPSC and the TRA regulate our utility business. We
generally use the same accounting policies and practices nonregulated  
companies use for financial  reporting  under generally accepted accounting
principles. However, sometimes the GPSC and the TRA order an accounting 
treatment  different  from that used by  nonregulated companies to determine 
the rates we charge our  customers.  When that happens,  we must defer certain 
utility  expenses  and  income in our  Consolidated  Balance  Sheets as
regulatory  assets and  liabilities.  We then record them in our  Statements  
of Consolidated  Income (using  amortization)  when we include them in the 
rates we charge our customers.
       

We have recorded  regulatory  assets and liabilities in our Consolidated
Balance Sheets in accordance with Statement of Financial Accounting
Standards  No. 71,  "Accounting for the  Effects of Certain Types of
Regulation"  (SFAS 71).  

In July 1997,  the  Emerging  Issues  Task Force (EITF) concluded that once 
legislation is passed to deregulate a segment of a utility and that legislation
includes sufficient detail for the enterprise to determine how the transition  
plan will affect that segment, SFAS 71 should be  discontinued for that segment
of the utility.  The EITF consensus permits assets and  liabilities of a
deregulated segment to be retained if they are recoverable through a segment
that remains regulated.
        
Georgia has enacted legislation, the Act, which allows deregulation of
natural gas sales and the separation of some ancillary services of local
natural gas distribution companies.  However, the rates local gas distribution
companies charge to  transport  natural  gas  through  their  intrastate pipe 
system will continue to be  regulated by the GPSC.  Therefore, we have 
concluded that the continued application of SFAS 71 remains appropriate.  The
remaining regulatory liability associated with the deregulated gas function
will be refunded.

We summarize  our  regulatory  assets and  liabilities  in the following
table (in millions):


                                             _________________________
At September 30,                                1998        1997
- ----------------------------------------------------------------------
Assets:

Unrecovered environmental response costs       $77.6        $55.0

Unrecovered postretirement benefits costs        9.3         10.0

Deferred purchased gas adjustment                             8.5

Other                                            7.9          4.2
- ---------------------------------------------------------------------
Total                                          $94.8        $77.7
- ---------------------------------------------------------------------

Liabilities:

Unamortized investment tax credit              $25.8        $27.3

Deferred purchased gas adjustment                8.9

Regulatory tax liability                        17.3         18.3

Environmental response cost recoveries 
 from third parties - customer portion           9.5         10.1

Environmental response cost recoveries
 from third parties - deferred company
 portion                                         4.8          6.1

Other                                            2.2          3.7
- ----------------------------------------------------------------------
Total                                          $68.5        $65.5
______________________________________________________________________




Note 5. Employee Benefit Plans and Stock-Based Compensation Plans

Substantially  all AGL Resources  employees are eligible to  participate in the
company's employee benefit plans.

Pension Benefits

AGL Resources  sponsors a defined benefit  retirement plan for its employees. 
A defined benefit plan specifies the amount of benefits an eligible plan
participant eventually will receive using information about the participant.  
We generally calculate the benefits under that plan based on age, years of
service, and pay. Our employees do not contribute to that plan.
        
Sometimes we amend the plan retroactively.  Retroactive plan amendments require 
us to recalculate benefits related to participants' past service.  We amortize  
the change in the benefit costs from those plan amendments on a straight-line 
basis over the average remaining service period of active employees.  We fund 
the plan by contributing annually the amount required by applicable regulations
and recommended by our actuary.  We calculate the amount of funding using an  
actuarial method called the projected unit credit cost method. The plan's assets
consist primarily of marketable securities, corporate obligations, U.S. 
government obligations, insurance contracts, mutual funds, and cash 
equivalents.
        
AGL Resources  has an excess  benefit plan that is unfunded and provides
supplemental  benefits to some officers after  retirement.  In September 1994 
we established a voluntary early retirement plan for some AGL Resources 
officers 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.  

We show the components of total net pension cost in the following table:

                                       ______________________________________
Millions of dollars                     1998           1997           1996
- -----------------------------------------------------------------------------
Service cost                           $  4.6         $  4.0         $  4.0

Interest cost                            16.6           16.2           15.8

Actual return on assets                 (32.0)         (30.6)         (19.3)

Net amortization and deferral            16.2           16.9            6.3
- ----------------------------------------------------------------------------
Net periodic pension cost              $  5.4         $  6.5         $  6.8
- ----------------------------------------------------------------------------

Actuarial assumptions used include:

Discount rate                             7.5%           7.5%           7.8%

Rate of increase in compensation 
 levels                                   4.5%           4.5%           4.5%

Expected long-term rate of return 
 on assets                                8.3%           8.3%           8.3%
____________________________________________________________________________





We show the funded status of the plan in the following table:


                                                       ____________________
Millions of dollars                                     1998       1997
- ---------------------------------------------------------------------------

Actuarial present value of benefit obligations

Vested benefit obligation                             $ 202.1    $ 187.2
- ---------------------------------------------------------------------------

Accumulated benefit obligation                        $ 206.2    $ 190.5
- ---------------------------------------------------------------------------

Projected benefit obligation                          $(242.8)   $(223.8)
Plan assets at fair value                               229.5      212.1
- ---------------------------------------------------------------------------

Plan assets less than projected benefit
 obligation                                             (13.3)     (11.7)

Unrecognized net loss                                    11.0       15.1

Remaining unrecognized net assets at date
 of initial adoption                                     (3.0)      (3.7)

Unrecognized prior service cost                           3.1        3.5
- ---------------------------------------------------------------------------
Prepaid (accrued) pension costs                        $ (2.2)   $   3.2
___________________________________________________________________________




Employee Savings Plan Benefits

AGL Resources also sponsors the Retirement Savings Plus Plan, a defined
contribution benefit plan. In a defined contribution benefit plan, the benefits
a participant ultimately receives come from regular contributions to a
participant account.  Under the Retirement Savings Plus Plan, we made matching
contributions to participant accounts in the following amounts: 

- - $3.5 million in fiscal 1998;  
- - $3.3 million in fiscal 1997; and 
- - $3.2 million in fiscal 1996.

AGL Resources' Nonqualified Savings Plan, an unfunded, nonqualified plan
similar to the defined contribution savings plan described above, was
established on July 1, 1995. The Nonqualified Savings Plan provides an
opportunity for eligible employees to contribute for retirement savings. Our
contributions to the Nonqualified Savings Plan during fiscal years 1998, 1997,
and 1996 were not significant.

Employee Stock Ownership Benefits

AGL Resources' Leveraged Employee Stock Ownership Plan (LESOP) provides eligible
employees  with another source of retirement  income,  while enabling them to be
AGL Resources shareholders.

In January 1988 we purchased 2 million shares of common stock for $11.75 per 
share with the proceeds of a loan secured by the common stock. We did not 
guarantee the repayment of the loan. The loan was repaid from regular cash
dividends on our common stock paid to the LESOP and from contributions to the 
LESOP, as approved by our Board of Directors. Repayment of the loan was
completed December 31, 1997. Contributions to the LESOP were as follows:

- -       $.2 million for fiscal 1998;
- -       $.9 million for fiscal 1997; and
- -       $.7 million for fiscal 1996.

Postretirement Benefits

We sponsor defined benefit postretirement health care and life insurance plans,
which cover nearly all employees if they reach retirement age while working for
AGL Resources.  We generally calculate the benefits under those plans based on
age and years of service.  

Some retirees contribute a portion of health care plan costs.  Retirees do not
contribute toward the cost of the life insurance plan.
       

Effective October 1, 1993, we adopted Statement of Financial  Accounting
Standards No. 106, "Employer's Accounting for Postretirement Benefits Other Than
Pensions," which requires accrual of postretirement benefits other than pensions
during the years an employee provides service.  In 1993 the GPSC approved a
five-year phase-in that defers a portion of other postretirement benefits
expense for future recovery.  A regulatory asset has been recorded for that
amount. In 1993 the TRA approved the recovery of other postretirement benefits
expense that is funded through an external trust.
        

We show the components of net periodic postretirement benefits costs in the
following table:


                                        ___________________________________
Millions of dollars                       1998         1997       1996
- ---------------------------------------------------------------------------
Service cost                             $   .9       $   .8     $   .8

Interest cost                               7.6          8.0        8.8

Actual return on assets                    (1.5)        (1.0)       (.6)

Amortization of transition obligation       3.6          3.8        4.2
- ---------------------------------------------------------------------------
Net postretirement benefits costs        $ 10.6       $ 11.6     $ 13.2
___________________________________________________________________________



Net periodic postretirement benefits costs were recovered from utility
customers as follows:

- - $11.3 million in fiscal 1998;
- - $11.3 million in fiscal 1997; and
- - $10.7 million in fiscal 1996.


The difference  between our total net postretirement benefits costs and the  
associated costs recovered from our utility customers of $.3  million in 1997 
and $2.5 million in fiscal 1996 was deferred for future recovery through  
amortization and recognized as regulatory assets in the financial statements
consistent with regulatory decisions. The $.7 million difference in fiscal 
1998 represents the amortization of the regulatory asset.

The following schedule sets forth the plan's funded status as of September 30,
1998 and 1997:

                                             ___________________________
Millions of dollars                             1998          1997
- ------------------------------------------------------------------------
Retirees                                      $ 81.5         $ 82.2

Fully eligible active plan participants          7.1            6.4

Other active plan participants                  16.2           14.8
- ------------------------------------------------------------------------
Total accumulated postretirement benefit 
 obligation                                    104.8          103.4

Plan assets at fair value                       23.6           17.9
- ------------------------------------------------------------------------
Accumulated postretirement benefit
 obligation in excess of plan assets            81.2           85.5

Unrecognized transition obligation             (61.3)         (65.5)

Unrecognized gain                               13.5           14.3
- ------------------------------------------------------------------------
Accrued postretirement benefits costs         $ 33.4         $ 34.3
________________________________________________________________________



Assumptions    For purposes of measuring the accumulated postretirement benefit
obligation, the assumed health care inflation rate for pre-Medicare eligibility
is as follows:  

- - 10.0% in 1998, decreasing  .5% per year to 6.0% in the year 2006, decreasing 
  .25% to 5.75% in 2007, and decreasing .5% to 5.25% in 2008.

The assumed health care inflation rate for post-Medicare eligibility is as
follows:

- - 8.5% in 1998, decreasing .5% per year to 5.5% in the year 2004, decreasing 
  .25% to 5.25% in 2005, and decreasing .25% to 5.0% in 2006.

Increasing the assumed health care inflation rate by 1% would increase the
accumulated postretirement benefit obligation by approximately $4.2 million as
of September 30, 1998, and increase the accrued postretirement benefits cost by
approximately $.3 million for fiscal 1998.

The assumed discount rate used in determining the postretirement benefit 
obligation was as follows:

- -  7.0% in 1998;
- -  7.5% in 1997; and
- -  7.75% in 1996.

Stock-Based Compensation Plans

AGL Resources' Long-Term Stock Incentive Plan (LTSIP) provides for grants of
restricted stock awards, incentive and nonqualified stock options, and stock
appreciation rights to key employees. The LTSIP currently authorizes issuance of
up to 3.2 million shares of our common stock.  In addition, we maintain AGL
Resources' Non-Employee Directors Equity Compensation Plan (Directors Plan) in
which all non-employee directors participate.  The Directors Plan currently
authorizes the issuance of up to 200,000 shares of common stock. Key employees
and non-employee directors realize value from option grants only to the extent
that the fair market value of the common stock of AGL Resources on the date of
exercise of the option exceeds the fair market value of the common stock on the
date of grant.

LTSIP Stock Awards

Stock awards generally are subject to some vesting restrictions.  We recognize
compensation expense for those stock awards over the related vesting periods. 
We awarded  shares of stock to key employees in the following amounts:  

- - 41,424 shares in fiscal  1998; 
- - 31,863  shares in fiscal  1997; and 
- - 7,249 shares in fiscal 1996.  

At the date of the award,  the weighted  average fair value of the
shares was as follows: 

- - $19.890 in fiscal 1998; 
- - $20.125 in fiscal 1997; and 
- - $19.758 in fiscal 1996.

LTSIP Incentive and Nonqualified Stock Options

Incentive and nonqualified stock options are granted at the fair market value
on the date of grant.  The  vesting of incentive options is subject to a
statutory limitation of $100,000 per year under Section 422A of the Internal 
Revenue Code.  Otherwise, nonqualified options become fully exercisable six
months after the date of grant and generally expire 10 years after that date. 

A summary of activity related to grants of incentive and nonqualified stock
options follows:

                              _________________________________________
                                   Number of      Weighted Average
                                   Options        Excercise Price
- -----------------------------------------------------------------------
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
- -----------------------------------------------------------------------
Granted                             510,119           $ 20.17

Exercised                          (104,520)            16.70

Forfeited                           (28,169)            19.76
- -----------------------------------------------------------------------
Outstanding - Sept. 30, 1997      1,388,774           $ 18.69
- -----------------------------------------------------------------------
Granted                             810,572             19.90

Exercised                           (68,684)            16.95

Forfeited                           (51,867)            20.11
- -----------------------------------------------------------------------
Outstanding - Sept. 30, 1998      2,078,795           $ 19.19
_______________________________________________________________________



Information about outstanding and exercisable options as of September 30, 1998,
follows:



                                _____________________________________________________      _________________________________
                                                Options Outstanding                              Options Exercisable        
                                _____________________________________________________      _________________________________


                                                  Weighted Average
                                                    Remaining            Weighted                                Weighted
                                                  Contractual Life       Average                                 Average
Range of Exercise Prices      Number of Options     (in years)        Exercise Price       Number of Options   Exercise Price
- ------------------------------------------------------------------------------------------------------------------------------     
                                                                                                        

$13.75 to $17.44                     299,730           4.8                 $15.88                299,730           $15.88
   
$18.13 to $19.81                     815,138           6.9                 $19.23                755,138           $19.26

$20.00 to $22.06                     963,927           8.2                 $20.18                953,713           $20.16
- ------------------------------------------------------------------------------------------------------------------------------

$13.75 to $22.06                   2,078,795           7.2                 $19.19              2,008,581           $19.18
______________________________________________________________________________________________________________________________





A summary of outstanding options that are fully exercisable follows:


                                    ___________________________________
                                      Number of       Weighted Average
                                       Options         Exercise Price
- -----------------------------------------------------------------------
Exercisable - September 30, 1996      1,006,166          $17.76

Exercisable - September 30, 1997      1,384,125          $18.69

Exercisable - September 30, 1998      2,008,581          $19.18
_______________________________________________________________________



We apply Accounting Principles Board Opinion No. 25, "Accounting for Stock 
Issued to Employees," and related interpretations in accounting for our stock 
option plans.  Accordingly, no compensation expense has been recognized in 
connection with our LTSIP option grants. If we had determined compensation
expense for the issuance of options based on the fair value method described
in SFAS No. 123, "Accounting for Stock-Based Compensation," our net income and 
earnings per share would have been reduced to the pro forma amounts presented 
below:

                                    ___________________________________________
For the years ended Sept. 30,           1998           1997           1996
- -------------------------------------------------------------------------------
Net income-as reported (millions)       $80.6          $76.6          $75.6

Net income-pro forma (millions)         $79.4          $75.6          $75.2

Basic earnings per share-as reported    $1.41          $1.37          $1.37

Basic earnings per share-pro forma      $1.39          $1.35          $1.36

Diluted earnings per share-as reported  $1.41          $1.36          $1.36

Diluted earnings per share-pro forma    $1.39          $1.35          $1.36 
_______________________________________________________________________________



In accordance  with the fair value method of determining  compensation  expense,
the weighted  average grant date fair value per share of options  granted was as
follows: 

- - $2.55 in fiscal 1998;
- - $2.93 in fiscal 1997;  and
- - $2.34 in fiscal 1996.

We used the Black-Scholes pricing model to estimate the fair value of each
option granted with the following weighted average assumptions:

                                   __________________________________
For the years ended Sept. 30,           1998      1997      1996
- ---------------------------------------------------------------------
Expected life (years)                     7         7         7
Interest rate                           5.5%      6.3%      5.5%
Volatility                             17.8%     17.1%     16.5%
Dividend yield                          5.5%      5.3%      5.4%
_____________________________________________________________________




Non-Employee Directors Equity Compensation Plan (Directors Plan)

Under the Directors Plan, each  non-employee  director  receives an annual grant
of:

- - a stock award equal to the fair market value of the $16,000 annual retainer,
  which is payable to each director; and 
- - a nonqualified stock option to purchase the same number of shares of common
  stock as the annual stock award.

Nonqualified stock options are granted at the fair market market value on the
date of  grant.  Options  generally  expire  10 years after the date of grant.
Non-employee directors were granted options to purchase an aggregate of the
following:  

- - 7,980 shares in fiscal 1998; 
- - 7,960 shares in fiscal 1997; and 
- - 9,306 shares in fiscal 1996.


Note 6. Common Stock

Shareholder Rights Plan

On March 6, 1996, AGL Resources' Board of Directors adopted a Shareholder Rights
Plan. The plan contains provisions to protect AGL Resources' shareholders in the
event of unsolicited offers to acquire AGL Resources or other takeover bids and
practices  that could impair the ability of the Board of Directors to represent
shareholders' interests  fully. As required by the Shareholder  Rights Plan, the
Board of Directors declared a dividend of one preferred share purchase right (a
"Right") for  each  outstanding   share  of  AGL  Resources' common  stock, with
distribution made to shareholders of record on March 22, 1996.
        

The  Rights,  which  will  expire  March  6,  2006,  initially  will  be
represented by, and traded together with, AGL Resources common stock. The Rights
are not currently  exercisable  and  do not  become  exercisable  unless  some
triggering events occur. One of the triggering events is the acquisition of 10%
or more of AGL  Resources' common stock by a person or group of  affiliated  or
associated persons.  Unless previously redeemed,  upon the occurrence of one of
the specified triggering events, each Right will entitle its holder to purchase
one one-hundredth of a share of Class A Junior Participating Preferred Stock at
a purchase  price of $60.  Each preferred share will have 100  votes,  voting
together with the common stock.  Because of the nature of the preferred  shares'
dividend, liquidation  and  voting  rights,  one  one-hundredth  of a share of
preferred stock is intended to have the value,  rights, and preferences of one
share of common stock.  As of September 30, 1998, 1 million  shares of Class A
Junior Participating Preferred Stock were reserved for issuance under that plan.

Stock Split

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.
All  references  to number of shares and to per share amounts have been restated
retroactively to reflect the stock dividend.

Other

AGL Resources issued the following:

- -  739,380 shares of its common stock in fiscal 1998;
- -  753,866 shares of its common stock in fiscal 1997; and
- -  792,919 shares of its common stock in fiscal 1996

under  ResourcesDirect, a stock purchase and dividend reinvestment plan; the
Retirement Savings  Plus  Plan;  the  Long-Term   Stock  Incentive Plan;  the
Nonqualified Savings Plan; and the Non-Employee Directors Equity  Compensation
Plan.
        
As of September 30, 1998, 7,295,993 shares of common stock were reserved
for issuance pursuant to ResourcesDirect, the Retirement Savings Plus Plan, the
Long-Term  Stock  Incentive  Plan,  the  Nonqualified  Savings  Plan,  and  the
Non-Employee Directors Equity Compensation Plan.

Note 7. Preferred Stock

Subsidiary Obligated Mandatorily Redeemable Preferred Securities 
(Capital Securities)

In June 1997 we established AGL Capital Trust (the Trust), a Delaware  business
trust,  and we own all the common voting securities.  The Trust issued and sold
$75 million  principal amount of 8.17% Capital Securities  (liquidation  amount
$1,000 per Capital  Security) to certain initial investors.  The Trust used the
proceeds to purchase 8.17% Junior Sub-ordinated Deferrable Interest Debentures,
which are due June 1, 2037, from AGL Resources.
       
The Capital Securities are subject to mandatory  redemption at the time
of the repayment of the Junior Subordinated Debentures on June 1, 2037, or the
optional prepayment by AGL Resources after May 31, 2007.
       
We fully and unconditionally guarantee all the Trust's obligations for the 
Capital Securities.  We used the net proceeds of approximately  $74 million
from the sale of the Junior Subordinated Debentures to repay short-term debt, 
to redeem  some of AGLC's  outstanding  issues  of  preferred  stock,  and for 
other corporate purposes.

Other Preferred Securities

As of September  30, 1998,  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, 1998,  AGLC had 10
million  shares of authorized,  but unissued,  preferred  stock,  no par
value.

On August 15, 1997, AGLC redeemed the following

- -  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.

Those  issues of preferred  stock were redeemed at the call price in effect for
each issue, for a total of $14.7 million. They have been retired in full.
        
On December 1, 1997, AGLC redeemed its 7.70% Series depositary preferred
stock at the redemption  price of $100 per share. That issue of preferred stock
has been retired in full.

Note 8. Long-Term Debt

Long-term  debt matures  more  than  one year  from  the date of the  financial
statements. 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
parity with all other unsecured indebtedness.  During 1997 the remaining $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, repay short-term debt, and for other corporate  purposes.  The 
annual maturities of long-term  debt for the five-year  period ending September 
30, 2003, are as follows: 

- - $50 million in fiscal 2000;  
- - $20 million in fiscal 2001; 
- - $45 million in fiscal 2002; and 
- - $48 million in fiscal 2003. 


The outstanding  long-term debt as of September 30 is as follows:

                                   ________________________
Millions of dollars                  1998         1997     
- -----------------------------------------------------------
Medium-term notes

Series A(1)                         $ 60.0        $ 60.0

Series B(2)                          300.0         300.0

Series C(3)                          300.0         300.0
- -----------------------------------------------------------
Total                               $660.0        $660.0
___________________________________________________________
(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 9. Short-Term Debt

Short-term debt matures within  one  year  from  the  date  of the  financial
statements. 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 $240  million in the summer  months to $290  million  for peak 
winter financing.  Certain of the lines are on a commitment-fee  basis. As of
September 30, 1998, $165 million was available on lines of credit.



                                        __________________________________
Millions of dollars                       1998         1997        1996
- --------------------------------------------------------------------------
Maximum amounts of short-term debt
 outstanding at any month end
 during the year                       $ 149.0       $ 189.0    $ 156.3
- --------------------------------------------------------------------------
Weighted average interest rates

Short-term debt outstanding at end 
 of year                                  5.8%          5.9%       5.7%
__________________________________________________________________________



Note 10. Commitments and Contingencies

Agreements for Firm Pipeline and Storage Capacity

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 $1.3 billion, with annual required payments of $221 million in
fiscal 1999, $221 million in fiscal  2000,  $203  million in fiscal  2001, 
$181 million in fiscal 2002, and $77 million in fiscal 2003.  Total payments
of fixed charges under all agreements  were $220 million in fiscal 1998, 
$215 million in fiscal 1997, and $225 million in fiscal 1996.  The  purchased 
gas  adjustment provisions of the utilitys  rate  schedules  have  permitted 
the recovery of these gas costs from customers.  As a result of the Act,  AGLC's
rights to capacity under the purchase agreements will be assigned to 
certificated marketers as they acquire firm customers.  Marketers  will be  
responsible for payment of the fixed charges associated with the assignments.

FERC Order 636: Transition Costs Settlement Agreements

The utility  purchases  natural gas  transportation  and storage  services  from
interstate  pipeline  companies,  and the Federal Energy  Regulatory  Commission
(FERC) regulates those services and the rates the interstate  pipeline companies
charge it. During the past decade,  the FERC has  transformed  dramatically  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 the utility have been required to - 

- -   unbundle, or separate, their transportation and gas supply services, and
- -   provide a separate transportation service on a nondiscriminatory basis for
    the gas that is supplied by numerous gas producers or other third parties.

The FERC is considering further revisions to its rules, including the 
following:

- -  its policies governing secondary market transactions; and
- -  revisions that would  permit  pipelines  and their customers  to  establish
   individually  negotiated  terms and  conditions  of  service  that  depart 
   from generally  applicable  pipeline tariff rules. 

The utility cannot predict whether those changes will be adopted or how they 
potentially might affect it.
       
The FERC has required the utility,  as well as other interstate pipeline
customers,  to pay  transition costs associated  with  the  separation  of the
suppliers' transportation  and  gas supply  services.  Based on its  pipeline
suppliers' filings with the FERC, the utility estimates the total portion of its
transition costs from all its pipeline suppliers will be approximately  $106.2
million.  As of September 30, 1998, approximately  $97.8 million of those costs
has been incurred and is being recovered from the utility's customers under the
purchased gas provisions of its rate schedules. Going forward, AGLC will
recover the majority of the remaining costs through its gas sales.  A small
portion of the  costs  will  be  recovered  from  certificated  marketers as
part of the assignment process under its unbundling plan.
        

The largest portion of the transition costs the utility must pay consists of 
gas supply  realignment  costs that  Southern  Natural  Gas Company (Southern)
and Tennessee Gas Pipeline Company  (Tennessee) bill the utility.  The utility
and other parties have entered restructuring settlements with Southern and 
Tennessee that resolve all transition cost issues for those pipelines.  

Under the Southern settlement, the utility's share of Southern's transition
costs is about $88 million, of which the utility  incurred  $84.5  million as of
September  30,  1998.  Under the Tennessee settlement,  the utility's share of 
Tennessee's transition costs is about $14.7 million, of which the utility 
incurred $10 million as of September 30, 1998.


Collective Bargaining Agreements

On September 30, 1998, AGL Resources and its subsidiaries  had 2,791 employees.
Of  that  total,  approximately 702 employees are covered  under  collective
bargaining agreements.  Those agreements provided for a $500 lump sum payment
to each  bargaining  unit  employee in 1998.  Based on current  pay  levels, 
it is anticipated  that the majority of bargaining unit employees will not
receive any base pay increases until 1999. The collective bargaining
agreements  expire in 2000 and 2001.

Rental Expense

Total rental expense for property and equipment was as follows:

- -       $7.7 million in fiscal 1998;
- -       $6.5 million in fiscal 1997; and
- -       $7 million in fiscal 1996.

Minimum annual rentals under noncancelable operating leases are as follows:

- -       fiscal 1999 - $8.9 million;
- -       fiscal 2000 - $8.6 million;
- -       fiscal 2001 - $8.8 million;
- -       fiscal 2002 - $8.6 million;
- -       fiscal 2003 - $6.1 million; and
- -       thereafter - $6.5 million.


On October 14, 1998, AGL Resources entered into an arrangement to sublease 
certain corporate office space, the term of which will begin on December 1, 
1998, and will expire on January 3, 2003. The original lease is an operating
lease. Annual sublease rental receipts are as follows:

- -       fiscal 1999 - $.9 million;
- -       fiscal 2000 - $1.5 million;
- -       fiscal 2001 - $1.5 million;
- -       fiscal 2002 - $1.5 million; and
- -       fiscal 2003 - $.4 million.


Litigation

We are involved in litigation arising in the normal  course of business. (See
Note 12 in Notes to Consolidated Financial Statements regarding Environmental
Matters.) We believe the ultimate  resolution of that litigation will not 
have a material adverse effect on the consolidated financial statements.

Note 11. Suppliers' Refunds

The utility has received refunds  from its  interstate  natural gas  suppliers.
Those  refunds  are a result of FERC orders  that  adjust  the price of various
pipeline  services  purchased by the utility from  suppliers in prior  periods.
Under  purchased  gas  provisions of  rate  schedules   approved  by  the  TRA,
Chattanooga credits the refunds to customers. Under purchased gas provisions of
rate  schedules  approved by the GPSC,  AGLC credited  the refunds to customers
until June 30, 1998.  Beginning July 1, 1998, and thereafter,  the Act requires
AGLC to credit  refunds  from  interstate natural gas suppliers to a universal
service fund. The universal service fund provides a method to fund the recovery
of  marketers' uncollectible accounts,  and it enables  AGLC  to  expand  its
facilities to serve the public interest.

Note 12. Environmental Matters

Before natural gas was  available in the  Southeast in the early  1930s,  AGLC
manufactured gas from coal and other materials. Those manufacturing  operations
were known as "manufactured gas plants," or "MGPs."  Because of recent
environmental concerns, we are required to investigate possible contamination at
those plants and, if necessary, clean them up.
        

Through  the years  AGLC has been  associated  with  twelve MGP sites in
Georgia and three in Florida.  Based on investigations to date, we believe that
some  cleanup  will be  likely  at most of the sites.  In Georgia,  the  state
Environmental  Protection Division supervises the investigation and cleanup of
MGP  sites.  In Florida, the U.S.  Environmental  Protection  Agency  has that
responsibility.
       

For each of those sites,  we estimated  our share of the likely costs of
investigation and cleanup.  We used the following  process to do the estimates:
First,  we  eliminated  the  sites  where  we  believe  no cleanup  or further
investigation is likely to be necessary.  Second, we estimated the likely 
future cost of  investigation and cleanup at each of the remaining  sites. 
Third, for some sites,  we  estimated  our likely  "share" of the costs.  
We  developed  our estimate based on any agreements for cost sharing we have, 
the legal  principles for sharing costs, our evaluation of other entities' 
ability to pay, and other similar factors.
       
Using that  process,  we believe our total future cost of  investigating and
cleaning up our MGP sites is between $47 million and $81.3  million.  Within
the range of $47 million to $81.3 million, we cannot identify a single number 
as the "best" estimate.  Therefore, we have recorded the lower value, or $47
million, as a liability as of September 30, 1998. As of September 30, 1997, 
the liability which we had recorded was $37.3 million. During the year the 
liability increased $25.7 million. After making payments of $16.0 million,
related to legal fees and technical  support,  the net increase in the  
liability  was $9.7  million.  The increase in the liability was based on
revised  estimates,  which  resulted in a corresponding increase in the
unrecovered environmental response cost asset.
       
We have two ways of recovering  investigation and cleanup costs.  First,
the GPSC has approved an "Environmental Response Cost Recovery Rider." It allows
us to recover our costs of  investigation, testing,  cleanup,  and  litigation.
Because  of that  rider,  we have recorded an asset in the same  amount as our
investigation and cleanup liability.  The GPSC, however, is conducting hearings
about  three  aspects  of the  rider. Depending on how  the  GPSC  rules,  our
recoveries  under  the  rider  could be affected.  If the  GPSC  were to limit
significantly our recovery under the rider, the results could be material.
        
The second way we could recover costs is by exercising  the legal rights
we believe we have to recover a share of our costs from other corporations and
from insurance companies.  We have been actively pursuing those recoveries. In
fiscal 1998, we recovered  $1.9 million. As required by the rider,  we retained
$.9 million of that amount, and we credited the balance to our customers.

Note 13. Fair Value of Financial Instruments

In the  following  table,  we show  the  carrying  amounts  and fair  values  of
financial  instruments  included  in  our  Consolidated  Balance  Sheets  as  of
September 30, 1998, and 1997.

                                               Carrying      Estimated
Millions of dollars                            Amount        Fair Value
 1998
 Long-term debt including
 current portion                               $660.0         $714.6
 Capital Securities                              74.3           81.5
 1997
 Long-term debt including
 current portion                               $660.0          $687.0
 Capital Securities                              74.3            76.3

The estimated fair values are determined based on the following:
* Long-term debt - interest  rates that are currently  available for issuance of
debt with similar terms and remaining  maturities.
* Capital securities - quoted market price and dividend rates for preferred
  stock with similar terms.

Considerable   judgment  is  required  to  develop  the  fair  value  estimates;
therefore,  the values are not necessarily  indicative of the amounts that could
be realized in a current market exchange.  The fair value estimates are based on
information  available to management as of September 30, 1998. Management is not
aware of any subsequent  factors that would affect  significantly  the estimated
fair value amounts.


Note 14. Joint Ventures and Nonutility Acquisitions

SouthStar Energy Services LLC

In July 1998, AGL Resources  formed a venture known as SouthStar Energy Services
LLC (SouthStar).  SouthStar was established to sell natural gas,  propane,  fuel
oil,  electricity,   and  related  services  to  industrial,   commercial,   and
residential customers in Georgia and the Southeast. SouthStar is a joint venture
among a subsidiary of AGL Resources,  Dynegy Hub Services, Inc., a subsidiary of
Dynegy,  Inc., and Piedmont Energy Company, a subsidiary of Piedmont Natural Gas
Company. SouthStar filed for certification as a retail marketer with the GPSC on
July 15,  1998,  and was  approved  on October 6, 1998.  SouthStar  operates  in
Georgia under the name "Georgia Natural Gas Services."

Etowah LNG

On  December  15,  1997,  AGL  Resources,  through  its  subsidiary  AGL Peaking
Services,  and Southern Natural Gas Company,  a subsidiary of Sonat Inc., signed
an agreement to construct,  own, and operate a new liquefied natural gas peaking
facility,  Etowah LNG (Etowah).  AGL Peaking Services and Southern each will own
50% of Etowah,  the operations of which will be subject to  jurisdiction  of the
FERC. Etowah is located in Polk County, Georgia.

The proposed plant will connect AGLC's and Southern's  pipelines directly.
Etowah will provide natural gas storage and peaking services to AGLC and
other southeastern  customers.  The new facility will cost approximately
$90 million and will have 2.5 billion  cubic feet of natural gas storage
capacity and 300 million  cubic feet per day of  vaporization  capacity.
AGL Resources'  affiliates  will manage the  construction of the facility
and operate it.  Southern  will  provide  administrative  services.

The companies  filed a  certificate  application  with the FERC on April 20,
1998. Subject to receiving timely FERC approval,  construction is expected to
begin in early 1999 in order to provide peaking services during the 2001-2002
winter heating season.

Etowah has received  subscriptions  for peaking  services for 71% of its
firm  peak-service  capacity.  The majority of such capacity has been subscribed
for by AGLC  pursuant to an  agreement  between AGLC and Etowah LNG Company LLC.
Under  this  agreement,  AGLC  may,  until February 15, 1999,  terminate  its
subscription for capacity if, among other things, it determines that as a result
of GPSC actions or inactions, the subscription for such capacity is not in 
AGLC's best interests.  Termination by AGLC of its capacity subscription would
not have a material effect on our consolidated financial statements.


Cumberland Pipeline Company

On December  1, 1997,  AGL  Resources,  through its  subsidiary  AGL  Interstate
Pipeline,  entered a joint  venture with  Transcumberland  Pipeline  Company,  a
subsidiary of Transcontinental  Gas Pipe Line Corporation  (Transco).  The joint
venture,  Cumberland  Pipeline  Company  (Cumberland),  will provide  interstate
pipeline services to customers in Georgia and Tennessee.

Initially,   the  135-mile   pipeline  will  include  existing  pipeline
infrastructure owned by the two companies extending from Walton County, Georgia,
to Catoosa  County,  Georgia.  The  pipeline is  projected  to enter  service by
November 1, 2000; Cumberland will be positioned to serve AGLC, Chattanooga,  and
other markets throughout the eastern Tennessee Valley,  northwest  Georgia,  and
northeast  Alabama.  Transco and AGL Resources  affiliates  each will own 50% of
Cumberland,  and a Transco  affiliate  will  serve as  operator.  The  companies
announced an open season from March 30, 1998,  to May 29, 1998,  for  nonbinding
subscriptions  for capacity on Cumberland,  and the project will be submitted to
the FERC for approval during fiscal 1999.

Service from  Cumberland  was included in the five-year  forecast  filed
with AGLCs 1999 Gas Supply Plan at the GPSC. In that  proceeding,  the GPSC
granted a request by East  Tennessee  Natural Gas Company  (East  Tennessee)  to
establish a separate  proceeding to examine AGLC's plans to replace service from
East Tennessee with service from Cumberland.  The separate  proceeding  provides
for two rounds of comments by interested  parties,  to be filed with the GPSC in
December  1998 and January  1999.  Although  the GPSC  decision may affect
AGLC's plans to contract for service from  Cumberland,  AGLC cannot predict the
outcome of that proceeding.

Sonat Marketing Company, L.P.

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

AGLC  invested  $32.6  million  for a 35%  ownership  interest  in Sonat
Marketing,  which was  transferred  to AGL Gas  Marketing,  Inc., a wholly owned
subsidiary of AGL Investments,  during the third quarter of fiscal 1996. AGL Gas
Marketing, Inc.'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 rights through August 2000 to sell its interest in
Sonat Marketing to Sonat Inc. at a predetermined fixed price, as defined, or for
fair market value at any time.

Sonat Power Marketing, L.P.

AGL Power Services, Inc., 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,  Inc.  invested  approximately  $1 million in
exchange for a 35% ownership interest in the partnership.

Regional Propane Operations

During  fiscal 1997 AGL  Investments  acquired  regional  propane  operations in
northern  Alabama,  northern  Georgia,  and eastern  Tennessee for approximately
$17.7  million.  Those  acquisitions  are  accounted  for following the purchase
method of  accounting.  The excess of the purchase price over the estimated fair
value  of the net  tangible  assets  of  approximately  $5.8  million  has  been
allocated to goodwill and is being amortized over 40 years.

Note 15. Related Party Transactions

AGL  Resources  purchased  gas totaling  $208.2  million in fiscal 1998,  $287.9
million in fiscal 1997, and $247.5  million in fiscal 1996 from Sonat  Marketing
and its affiliates.  AGL Resources had outstanding obligations payable to Sonat
Marketing  of $27.4  million  as of  September  30,  1998, and $32.6 million as
of September 30, 1997.

AGL  Resources  sold  gas  totaling  $1.9  million  in  fiscal  1998  to
SouthStar.  AGL Resources recognized revenue of $.5 million on services provided
to SouthStar  during  fiscal 1998.  AGL  Resources  had $2.5 million in accounts
receivable from SouthStar as of September 30, 1998. AGL Resources' purchases
from SouthStar in fiscal 1998 were immaterial.

Note 16. Quarterly Financial Data (Unaudited)

The increase in operating revenues and net income in the quarter ended September
30, 1998, is primarily due to a new rate structure,  which recovers nongas costs
evenly throughout the year consistent with the way the costs are incurred.  That
rate structure for AGLC's gas distribution service was effective July 1, 1998.

The increase was offset partly by higher  operating  expenses  resulting
principally  from  noncash,   nonrecurring   charges  of  $13.9  million
associated  with the  impairment  of  certain  assets no  longer  useful
primarily due to changes in our information systems strategy.  (See Note
1 in Notes to Consolidated  Financial  Statements.) During the quarter ended
September 30, 1998, we reduced our income tax liability for prior years by
$2.3 million.

Quarterly financial data for fiscal 1998 and fiscal 1997 are summarized as
follows:

Millions of dollars,
except per share data                 Operating      Operating
Quarter Ended                          Revenues       Income
1998
December 31, 1997                      $402.3          $52.4
March 31, 1998                          483.9           83.3
June 30, 1998                           247.0            8.8
September 30, 1998                      205.4           23.1
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


                                  Basic         Diluted
                                  Earnings      Earnings
                        Net       (Loss)Per    (Loss) Per
                        Income    Common        Common
Quarter Ended          (Loss)(a)  Share(a)      Share(a)
1998
December 31, 1997      $25.7       $.45          $.45
March 31, 1998          45.1        .79           .79
June 30, 1998           (1.2)      (.02)         (.02)
September 30, 1998      11.0        .19           .19
1997
December 31, 1996      $29.6       $.53          $.53
March 31, 1997          49.0        .88           .87
June 30, 1997            1.4        .03           .03
September 30, 1997      (3.4)      (.06)         (.06)

(a) The wide  variance in quarterly  earnings  results from the highly  seasonal
nature of AGL Resources' primary business.

Basic and diluted earnings per common share are calculated based on the weighted
average number of common shares  outstanding and common share equivalents during
the quarter.  Those totals differ from the basic and diluted earnings per share,
as shown on the  Statements  of  Consolidated  Income,  which  are  based on the
weighted   average  number  of  common  shares   outstanding  and  common  share
equivalents for the entire year.

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,  1998 and 1997,  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,  1998.  These  financial
statements   are  the   responsibility   of  AGL  Resource's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management as well as evaluating the overall financial  statement  presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of AGL Resources Inc. and subsidiaries
as of September  30, 1998 and 1997,  and the results of its  operations  and its
cash flows for each of the three years in the period ended  September  30, 1998,
in conformity with generally accepted accounting principles.


DELOITTE AND TOUCHE LLP
Atlanta, Georgia
November 2, 1998       



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.

Walter M. Higgins                        J. Michael Riley
President and                            Senior Vice President and
Chief Executive Officer                  Chief Financial Officer
November 2, 1998                         November 2, 1998


Selected Financial Data
                                                                            For the years ended September 30,
                                                    -------------------------------------------------------------------------------


In millions, except per share amounts              1998          1997          1996          1995          1994           1993

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         

Income Statement Data
   Operating revenues                          $ 1,338.6      $ 1,287.6     $ 1,228.6      $ 1,068.5     $ 1,199.9      $ 1,130.3
   Cost of sales                                   796.0          766.5         725.5          574.1         736.8          701.0
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
   Operating margin                                542.6          521.1         503.1          494.4         463.1          429.3
- -----------------------------------------------------------------------------------------------------------------------------------
   Other operating expenses
      Operation                                    238.1          226.2         221.8          215.5         207.0          187.6
      Restructuring costs                                                                       70.3
      Maintenance                                   38.4           30.8          29.5           30.4          32.8           30.9
      Depreciation                                  71.1           66.6          63.3           59.0          55.4           58.8
      Taxes other than income taxes                 27.4           26.0          25.0           25.7          26.0           23.9
- -----------------------------------------------------------------------------------------------------------------------------------
          Total other operating expenses           375.0          349.6         339.6          400.9         321.2          301.2
- -----------------------------------------------------------------------------------------------------------------------------------
   Operating income                                167.6          171.5         163.5           93.5         141.9          128.1
- -----------------------------------------------------------------------------------------------------------------------------------
   Other income                                     12.9           10.3          13.1            1.5           5.2            6.6
- -----------------------------------------------------------------------------------------------------------------------------------
    Interest expense and
      preferred stock dividends                     61.1           58.4          53.5           51.9          52.1           51.0
- -----------------------------------------------------------------------------------------------------------------------------------
   Income before income taxes                      119.4          123.4         123.1           43.1          95.0           83.7
- -----------------------------------------------------------------------------------------------------------------------------------
   Income taxes                                     38.8           46.8          47.5           16.7          36.3           30.5
- -----------------------------------------------------------------------------------------------------------------------------------
   Net income                                       80.6           76.6          75.6           26.4          58.7           53.2
   Common dividends paid                            61.5           60.5          58.6           54.2          52.2           51.1
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
   Earnings reinvested                            $ 19.1         $ 16.1        $ 17.0        $ (27.8)        $ 6.5          $ 2.1
- -----------------------------------------------------------------------------------------------------------------------------------
Common Stock Data  (1)
   Weighted average shares outstanding - basic      57.0           56.1          55.3           52.4          50.2           49.2
   Weighted average shares outstanding - diluted    57.1           56.2          55.4           52.5          50.3           49.2
   Earnings per share - basic                      $ 1.41         $ 1.37        $ 1.37         $ 0.50        $ 1.17         $ 1.08
   Earnings per share - diluted                    $ 1.41         $ 1.36        $ 1.36         $ 0.50        $ 1.17         $ 1.08
   Dividends paid per share                        $ 1.08         $ 1.08        $ 1.06         $ 1.04        $ 1.04         $ 1.04
   Dividend payout ratio                            76.6%          78.8%         77.4%         208.0%         88.9%          96.3%
   Book value per share (2)                       $ 11.42        $ 10.99       $ 10.56        $ 10.15       $ 10.20         $ 9.90
   Market value per share (3)                     $ 19.38        $ 18.94       $ 19.13        $ 19.31       $ 15.31        $ 18.81
- -----------------------------------------------------------------------------------------------------------------------------------
Balance Sheet Data  (2)
   Total assets                                $ 1,981.8      $ 1,925.5     $ 1,823.1      $ 1,674.6     $ 1,642.9      $ 1,533.0
   Long-term liabilities
      Accrued environmental response costs        $ 47.0         $ 37.3        $ 30.4         $ 28.6        $ 24.3         $ 19.6
      Accrued pension costs                        $ 2.2                        $ 4.9         $ 10.3
      Accrued postretirement benefits costs       $ 33.4         $ 34.3        $ 36.2         $ 30.1         $ 3.6
      Deferred credits                            $ 57.8         $ 62.4        $ 60.9         $ 65.6        $ 66.6         $ 42.3
- -----------------------------------------------------------------------------------------------------------------------------------
   Capitalization
      Long-term debt
          (including current portion)            $ 660.0        $ 660.0       $ 554.5        $ 554.5       $ 569.5        $ 500.7
      Preferred stock 
          (including current portion)
          Preferred stock of subsidiary                            44.5          58.8           58.8          58.8           59.0
          Subsidiary obligated mandatorily
              redeemable preferred securities       74.3           74.3
      Common equity                                654.1          622.1         588.3          557.3         518.5          492.0
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
           Total                               $ 1,388.4      $ 1,400.9     $ 1,201.6      $ 1,170.6     $ 1,146.8      $ 1,051.7
- -----------------------------------------------------------------------------------------------------------------------------------
Financial Ratios  (2)
   Capitalization
      Long-term debt                                47.5%          47.1%         46.1%          47.4%         49.6%          47.6%
      Preferred stock of subsidiary                                 3.2           4.9            5.0           5.2            5.6
      Subsidiary obligated mandatorily
          redeemable preferred securities            5.4            5.3
      Common equity                                 47.1           44.4          49.0           47.6          45.2           46.8
- -----------------------------------------------------------------------------------------------------------------------------------
          Total                                    100.0%         100.0%        100.0%         100.0%        100.0%         100.0%
- -----------------------------------------------------------------------------------------------------------------------------------
   Return on average common equity                  12.6%          12.7%         13.2%           4.9%         11.6%          11.0%
- -----------------------------------------------------------------------------------------------------------------------------------
   Ratio of earnings to:  (4)
      Interest charges                               3.30           3.46          3.58           1.99          3.08           2.86
      Interest charges and
         preferred stock dividends                   2.94           3.10          3.28           1.83          2.82           2.63
      Combined fixed charges and 
          preferred stock dividends  (5)             2.77           2.90          3.08           1.75          2.66           2.49
- -----------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Adjusted  for  two-for-one  stock  splits  paid in the  form of 100%  stock
dividends on December 1, 1995. (2) Year-end.
(3) September 30 closing market price.
(4) Interest charges exclude the debt portion of allowance for funds used during
construction.
(5) Fixed  charges  consist of  interest  on short- and  long-term  debt,  other
interest and the estimated interest component of rentals.
</FN>



Gas Sales and Statistics
- ----------------------------------------------------------------------------------------------------------------------
                                                                    For the years ended September 30,
                                                  --------------------------------------------------------------------

                                                  1998        1997        1996        1995        1994        1993    

- ----------------------------------------------------------------------------------------------------------------------
                                                                                                 

Operating Revenues (Millions of Dollars)
   Sales of natural gas
      Residential                               $ 775.9     $ 728.5     $ 708.8     $ 610.6     $ 700.7     $ 658.2   
      Commercial                                  294.1       290.9       288.8       243.2       285.8       268.1   
      Industrial                                  152.6       148.0       178.8       169.4       172.1       154.2   
   Transportation revenues                         34.8        28.5        21.5        23.9        22.6        33.8   
   Miscellaneous revenues                          21.4        20.2        19.7        15.9        18.7        16.0   

- ----------------------------------------------------------------------------------------------------------------------

   Total utility operating revenues             1,278.8     1,216.1     1,217.6     1,063.0     1,199.9     1,130.3   

- ----------------------------------------------------------------------------------------------------------------------

   Other operating revenues                        59.8        71.5        11.0         5.5

- ----------------------------------------------------------------------------------------------------------------------

          Total operating revenues            $ 1,338.6   $ 1,287.6   $ 1,228.6   $ 1,068.5   $ 1,199.9   $ 1,130.3   

- ----------------------------------------------------------------------------------------------------------------------

Utility Throughput
   Therms sold (Millions)
      Residential                               1,084.9       986.1     1,165.4       916.8     1,003.1     1,001.4   
      Commercial                                  467.8       455.5       538.2       454.0       478.9       478.5   
      Industrial                                  438.1       344.9       449.6       526.0       424.8       388.7   
   Therms transported                           1,310.6     1,014.5       738.7       722.8       697.4       795.6   

- ----------------------------------------------------------------------------------------------------------------------

          Total utility throughput              3,301.4     2,801.0     2,891.9     2,619.6     2,604.2     2,664.2   

- ----------------------------------------------------------------------------------------------------------------------

Average Utility Customers (Thousands)
      Residential                               1,351.5     1,319.0     1,289.4     1,250.4     1,215.2     1,182.7   
      Commercial                                  107.4       104.5       102.5       100.0        98.0        95.7   
      Industrial                                    2.6         2.7         2.6         2.6         2.5         2.5   

- ----------------------------------------------------------------------------------------------------------------------

          Total                                 1,461.5     1,426.2     1,394.5     1,353.0     1,315.7     1,280.9   

- ----------------------------------------------------------------------------------------------------------------------

Sales, Per Average Residential
  Utility Customer
   Gas sold (Therms)                              803         748         904         733         825         847     
   Revenue                                       $574.10     $552.00     $550.00     $488.32     $576.61     $556.52  
   Revenue per therm (cents)                       71.5        73.9        60.8        66.6        69.9        65.7   
Degree Days - Atlanta Area
   30-year normal                               2,991       2,991       2,991       2,991       2,991       3,021     
   Actual                                       3,078       2,402       3,191       2,121       2,565       2,852     
   Percentage of actual to 30-year normal         102.9        80.3       106.7        70.9        85.8        94.4   
Gas Account (Millions of Therms)
   Natural gas purchased                        1,459.1     1,323.4     1,632.9     1,406.9     1,453.6     1,629.9   
   Natural gas withdrawn from storage             604.7       472.4       596.0       520.7       500.3       276.4   
   Natural gas transported                      1,310.8     1,014.5       738.7       722.8       697.4       795.6   

- ----------------------------------------------------------------------------------------------------------------------

          Total send-out                        3,374.6     2,810.3     2,967.6     2,650.4     2,651.3     2,701.9   
   Less
      Unaccounted for                              66.2         1.3        60.4        20.4        37.2        29.0   
      Company use                                   7.0         8.0        15.3        10.4         9.9         8.7   

- ----------------------------------------------------------------------------------------------------------------------

          Sold and transported
             to utility customers               3,301.4     2,801.0     2,891.9     2,619.6     2,604.2     2,664.2   

- ----------------------------------------------------------------------------------------------------------------------

Cost of Gas (Millions of Dollars)
   Natural gas purchased                        $ 558.8     $ 532.5     $ 547.1     $ 389.4     $ 550.1     $ 595.7   
   Natural gas withdrawn from storage             203.7       175.7       171.6       182.4       186.7       105.3   

- ----------------------------------------------------------------------------------------------------------------------

   Cost of gas - utility operations               762.5       708.2       718.7       571.8       736.8       701.0   

- ----------------------------------------------------------------------------------------------------------------------

   Cost of gas - other                             33.5        58.3         6.8         2.3

- ----------------------------------------------------------------------------------------------------------------------

          Total cost of gas                     $ 796.0     $ 766.5     $ 725.5     $ 574.1     $ 736.8     $ 701.0   

- ----------------------------------------------------------------------------------------------------------------------

Utility Plant - End of Year
 (Millions of Dollars)
      Gross plant                             $ 2,133.5   $ 2,069.1   $ 1,969.0   $ 1,919.9   $ 1,833.2   $ 1,740.6   
      Net plant                               $ 1,452.6   $ 1,420.3   $ 1,361.2   $ 1,336.6   $ 1,279.6   $ 1,217.9   
      Gross plant investment per utility
         customer (Thousands of Dollars)          $ 1.5       $ 1.5       $ 1.4       $ 1.4       $ 1.4       $ 1.4   
Capital Expenditures (Millions of Dollars)      $ 118.2     $ 147.7     $ 132.5     $ 121.7     $ 122.5     $ 122.2   
Gas Mains - Miles of 3" Equivalent             30,753      30,261      29,045      28,520      27,972      27,390     
Employees - Average                             3,024       2,986       2,942       3,249       3,764       3,764     
Average Btu Content of Natural Gas              1,028       1,024       1,024       1,027       1,032       1,027     

- ----------------------------------------------------------------------------------------------------------------------