<PAGE> 1
EXHIBIT 11.1
ALLEGIANCE TELECOM, INC.
COMPUTATION OF PER SHARE EARNINGS (LOSS)
THREE MONTHS ENDED JUNE 30, 2000
(Dollar in thousands, except per share amounts)
<TABLE>
<CAPTION>
Number of Percent
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 626,094 99.74% 624,459
Stock Options Exercised 643,953 87.18% 561,382
Cash in Lieu of Stock Split (577) 100.00% (577)
Employee Stock Discount Purchase Plan Shares Issued 194,520 99.14% 192,838
Common Stock Issued for Business Acquisitions 393,482 17.86% 70,285
-------------
WEIGHTED AVERAGE SHARES OUTSTANDING 108,377,432
NET LOSS APPLICABLE TO COMMON STOCK $ (56,730,000)
NET LOSS PER SHARE, BASIC AND DILUTED $ (0.52)
=============
</TABLE>