<PAGE> 1
EXHIBIT 11.1
ALLEGIANCE TELECOM, INC.
COMPUTATION OF PER SHARE EARNINGS (LOSS)
THREE MONTHS ENDED SEPTEMBER 30, 2000
(Dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
Percent
Number of Shares Outstanding Equivalent Shares
---------------- ----------- -----------------
<S> <C> <C> <C>
Prior to Initial Public Offering
1997 Common Stock Offering 639 100.00% 639
After Initial Public Offering
1998 Common Stock Offering 15,000,000 100.00% 15,000,000
Preferred Stock Converted to Common Stock 60,511,692 100.00% 60,511,692
1999 Common Stock Offering 21,041,100 100.00% 21,041,100
2000 Common Stock Offering 10,703,109 100.00% 10,703,109
Treasury Shares (327,495) 100.00% (327,495)
Warrants Exercised 741,138 89.73% 665,047
Stock Options Exercised 825,659 90.51% 747,319
Cash in Lieu of Stock Split (577) 100.00% (577)
Employee Stock Discount Purchase Plan Shares Issued 217,830 98.60% 214,788
Common Stock Issued for Business Acquisitions 393,482 100.00% 393,482
-----------------
WEIGHTED AVERAGE SHARES OUTSTANDING 108,949,104
NET LOSS APPLICABLE TO COMMON STOCK $ (73,332,000)
NET LOSS PER SHARE, BASIC AND DILUTED $ (0.67)
=================
</TABLE>