AT&T CORP
10-Q, 1997-08-13
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: AMERICAN STANDARD INC, 10-Q/A, 1997-08-13
Next: AMERICAN TELEVISION & COMMUNICATIONS CORP, 10-Q, 1997-08-13



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
                                    FORM 10-Q



          ..X.. QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1997

                                       OR

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

          For the transition period from _____________to _____________


                          Commission file number 1-1105


                                   AT&T CORP.

A New York                                                       I.R.S. Employer
Corporation                                                       No. 13-4924710

            32 Avenue of the Americas, New York, New York 10013-2412

                       Telephone - Area Code 212-387-5400

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

At July 31, 1997, 1,624,434,000 common shares were outstanding.


<PAGE>


                                                         AT&T Form 10-Q - Part I

                         PART I - FINANCIAL INFORMATION
                        CONSOLIDATED STATEMENTS OF INCOME
                 (Dollars in Millions Except Per Share Amounts)
                                   (Unaudited)

                                             For the Three    For the Six
                                             Months Ended     Months Ended
                                                June 30,         June 30,
                                             1997    1996     1997    1996
Revenues
Communications services.................. $12,822 $12,449  $25,480 $24,819
Financial services ......................     351     419      741     899
Total revenues...........................  13,173  12,868   26,221  25,718

Operating Expenses
Access and other interconnection.........   4,237   3,852    8,489   8,020
Network and other
 communications services.................   2,371   1,897    4,622   3,724
Depreciation and amortization ...........     911     655    1,841   1,310
Selling, general and administrative .....   3,794   3,779    7,381   7,136
 Total communications services expenses..  11,313  10,183   22,333  20,190
Financial services expenses..............     301     366      639     796
Total operating expenses ................  11,614  10,549   22,972  20,986

Operating income ........................   1,559   2,319    3,249   4,732
Other income - net ......................      57     102      227     207
Interest expense ........................      56      97      105     220
Income from continuing operations
 before income taxes ....................   1,560   2,324    3,371   4,719
Provision for income taxes ..............     601     786    1,290   1,712
Income from continuing operations .......     959   1,538    2,081   3,007
Discontinued Operations:
Income(loss) from discontinued operations
 net of taxes of $0, ($56),
 $3 and ($372), respectively.............       -     (47)       4    (154)
Net income .............................. $   959 $ 1,491  $ 2,085 $ 2,853

Weighted average common shares and
 common share equivalents (millions).....   1,627   1,614    1,628   1,611
Earnings per common share:
 Income from continuing operations ...... $  0.59 $  0.95  $  1.28 $  1.87
 Income(loss) from discontinued
  operations ............................       -   (0.03)       -   (0.10)
 Net income ............................. $  0.59 $  0.92  $  1.28 $  1.77
Dividends declared per
   common share.......................... $  0.33 $  0.33  $  0.66 $  0.66

          See Notes to Consolidated Financial Statements.


<PAGE>


                                                         AT&T Form 10-Q - Part I

                           CONSOLIDATED BALANCE SHEETS
                   (Dollars in Millions Except Share Amounts)
                                   (Unaudited)

                                         June 30,     December 31,
                                           1997          1996
ASSETS

Cash and cash equivalents .............. $   200       $   134

Receivables less allowances
  of $1,318 and $1,336
  Accounts receivable...................   8,682         8,973
  Finance receivables...................   6,157         7,087

Deferred income taxes...................   1,311         1,413

Other current assets....................     494           703

Total current assets....................  16,844        18,310

Property, plant and equipment, net
  of accumulated depreciation of
  $20,840 and $19,728 ..................  19,984        19,794

Licensing costs, net of accumulated
  amortization of $989 and $913.........   8,397         8,071

Investments.............................   4,021         3,883

Long-term finance receivables...........     700           703

Prepaid pension costs...................   2,066         1,933

Other assets............................   2,588         2,332

Net assets of discontinued operations...     591           526

TOTAL ASSETS............................ $55,191       $55,552





                                  (CONT'D)


<PAGE>


                                                         AT&T Form 10-Q - Part I

                      CONSOLIDATED BALANCE SHEETS (CONT'D)
                   (Dollars in Millions Except Share Amounts)
                                   (Unaudited)


                                         June 30,     December 31,
                                           1997          1996
LIABILITIES
Accounts payable.......................  $ 5,741      $ 6,173
Payroll and benefit-related
  liabilities..........................    2,043        2,635
Debt maturing within one year..........    3,242        2,460
Dividends payable......................      538          536
Other current liabilities..............    3,724        4,514

Total current liabilities..............   15,288       16,318

Long-term debt.........................    7,216        7,883
Long-term benefit-related liabilities..    3,074        3,037
Deferred income taxes..................    5,075        4,827
Other long-term liabilities and
  deferred credits.....................    3,230        3,192

Total liabilities .....................   33,883       35,257

SHAREOWNERS' EQUITY
Common stock - par value $1 per share..    1,625        1,623
  Authorized shares: 2,000,000,000
  Outstanding shares:
  1,625,285,000 at June 30, 1997
  1,623,487,646 at December 31, 1996
Additional paid-in capital.............   15,715       15,643
Guaranteed ESOP obligation.............      (84)         (96)
Foreign currency translation
  adjustments..........................       22           47
Retained earnings......................    4,030        3,078

Total shareowners' equity..............   21,308       20,295

TOTAL LIABILITIES & SHAREOWNERS' EQUITY  $55,191      $55,552

      See Notes to Consolidated Financial Statements.


<PAGE>


                                                         AT&T Form 10-Q - Part I

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Dollars in Millions)
                                   (Unaudited)
                                                   For the Six
                                                   Months Ended
                                                     June 30,
                                                  1997      1996
Operating Activities
Net income ..............................      $ 2,085   $ 2,853
Add: (Income)loss from
  discontinued operations ...............           (4)      154

Income from continuing operations .......        2,081     3,007
Adjustments to reconcile net income to
  net cash provided by operating
  activities of continuing operations:
   Depreciation and amortization.........        1,841     1,310
   Provision for uncollectibles..........        1,213     1,041
   Increase in accounts receivable.......         (707)     (945)
   (Decrease)increase in accounts payable         (128)       56
   Net increase in other operating
     assets and liabilities..............       (1,339)   (1,468)
   Other adjustments for non-cash
     items - net.........................          171       173

Net cash provided by operating
  activities of continuing operations....        3,132     3,174

Investing Activities
  Capital expenditures...................       (2,942)   (2,387)
  Proceeds from sale or disposal of
    property, plant and equipment........           48        39
  Proceeds from securitizations..........        1,000     2,000
  (Increase)decrease in finance assets...         (248)      675
  Acquisitions of licenses...............         (291)     (107)
  Net increase in investments............         (260)     (135)
  Dispositions...........................          663       160
  Other investing activities - net.......          (47)       26

Net cash (used in)provided by investing
  activities of continuing operations....       (2,077)      271

                                    (CONT'D)


<PAGE>


                                                         AT&T Form 10-Q - Part I

                 CONSOLIDATED STATEMENTS OF CASH FLOWS (CONT'D)
                              (Dollars in Millions)
                                   (Unaudited)

                                                   For the Six
                                                   Months Ended
                                                     June 30,
                                                  1997      1996

Financing Activities
  Proceeds from long-term debt issuances.           25         2
  Retirements of long-term debt..........         (464)     (901)
  Issuance of common shares..............           70       755
  Dividends paid.........................       (1,070)   (1,057)
  Increase(decrease) in short-term
    borrowings - net.....................          562    (3,404)
  Other financing activities - net.......          (43)    1,896
Net cash used in financing activities
  of continuing operations...............         (920)   (2,709)

Effect of exchange rate
  changes on cash........................           (7)      (28)

Net cash used in discontinued operations.          (62)     (816)

Net increase(decrease) in cash and
 cash equivalents........................           66      (108)

Cash and cash equivalents
  at beginning of year...................          134       129

Cash and cash equivalents
  at end of period.......................      $   200   $    21



           See Notes to Consolidated Financial Statements.


<PAGE>


                                                         AT&T Form 10-Q - Part I

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in Millions Except Per Share Amounts)
                                   (Unaudited)

(a)               BASIS OF PRESENTATION
                  The  consolidated  financial  statements have been prepared by
                  AT&T Corp. ("AT&T" or the "Company") pursuant to the rules and
                  regulations of the Securities and Exchange  Commission ("SEC")
                  and, in the opinion of  management,  include all  adjustments,
                  consisting of only normal recurring adjustments, necessary for
                  a fair  statement of the  consolidated  results of operations,
                  financial  position and cash flows for each period  presented.
                  The   consolidated   results  for  interim   periods  are  not
                  necessarily  indicative  of results  for the full year.  These
                  financial statements should be read in conjunction with AT&T's
                  1996  Annual  Report  to  Shareowners,  Form 10-K for the year
                  ended  December  31,  1996 and the current  year's  previously
                  issued Form 10-Q.

(b)               DISCONTINUED OPERATIONS
                  Pursuant  to  Accounting   Principles  Board  Opinion  No.  30
                  "Reporting  the Results of  Operations - Reporting the Effects
                  of  Disposal of a Segment of a  Business,  and  Extraordinary,
                  Unusual and Infrequently  Occurring  Events and  Transactions"
                  ("APB  30")  the  consolidated  financial  statements  of AT&T
                  reflect  the   dispositions   of  Lucent   Technologies   Inc.
                  ("Lucent"),  NCR Corporation ("NCR"), AT&T Capital Corporation
                  ("AT&T  Capital") and other businesses in 1996 and the pending
                  disposition  of  AT&T  Submarine   Systems  Inc.   ("SSI")  as
                  discontinued operations.  Accordingly, the revenues, costs and
                  expenses,  assets and  liabilities,  and cash flows of Lucent,
                  NCR, AT&T Capital, SSI and other businesses have been excluded
                  from the respective captions in the Consolidated Statements of
                  Income,   Consolidated   Balance   Sheets   and   Consolidated
                  Statements of Cash Flows, and have been reported through their
                  respective   dates  of  disposition  as   "Income(loss)   from
                  discontinued  operations," net of applicable  income taxes; as
                  "Net assets of discontinued operations"; and as "Net cash used
                  in discontinued operations."

                  On July 1, 1997 AT&T sold SSI to Tyco  International  Ltd. for
                  approximately  $850  million  in cash.  Although  we expect to
                  record a gain on the sale of SSI,  such  amount is  subject to
                  post-closing  adjustments  and  cannot be  determined  at this
                  time.



<PAGE>


                                                         AT&T Form 10-Q - Part I

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in Millions Except Per Share Amounts)
                                   (Unaudited)

Summarized financial information for the discontinued operations is as follows:

                              For the Three         For the Six
                              Months Ended          Months Ended
                                June 30,              June 30,
                             1997      1996        1997      1996
Revenues                    $ 295    $6,964       $ 454  $ 12,888
Income(loss) before
  income taxes                  -      (103)          7      (526)
Net income(loss)            $   -    $  (47)      $   4  $   (154)

                                 At June     At December
                                 30, 1997     31, 1996
Current Assets                    $ 576       $  554
Total Assets                        901          862
Current Liabilities                 187          230
Total Liabilities                   310          336
Net assets of discontinued
  operations                      $ 591       $  526

The loss before  income taxes  includes  interest  expense of $5 for the quarter
ended June 30, 1996 and $33 for the six months ended June 30, 1996, allocated to
discontinued  operations  based  on the  ratio  of net  assets  of  discontinued
operations to total AT&T consolidated  assets. No interest expense was allocated
to  discontinued  operations  in both the  quarterly and six month periods ended
June 30, 1997 due to immateriality of the amounts.


<PAGE>


                                                         AT&T Form 10-Q - Part I

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in Millions Except Per Share Amounts)
                                   (Unaudited)

(c)               CREDIT HOLDINGS
                  In  connection  with a March 31, 1993 legal  restructuring  of
                  AT&T   Capital   Holdings,   Inc.   (formerly   AT&T   Capital
                  Corporation),  AT&T  issued a direct,  full and  unconditional
                  guarantee  of all the  outstanding  public debt of AT&T Credit
                  Holdings, Inc. (formerly AT&T Credit Corporation). At June 30,
                  1997, $58.9 of the guaranteed debt remained outstanding.

                  AT&T Credit  Holdings,  Inc.  holds the finance  assets of the
                  former AT&T Credit  Corporation  and prior to the sale of AT&T
                  Capital  on  October  1,  1996,  held the  majority  of AT&T's
                  investment in AT&T Capital.

                  The following table shows  summarized  consolidated  financial
                  information  for AT&T Credit  Holdings,  Inc.  The  summarized
                  financial information includes transactions with AT&T that are
                  eliminated in consolidation.

                                 For the Three       For the Six
                                  Months Ended       Months Ended
                                    June 30,           June 30,
                                 1997     1996      1997      1996
Total revenues                   $ 41     $ 31      $ 84      $ 64
Income(loss) from
 continuing operations              5      (20)       14       (13)
Income from
 discontinued operation             -       28         -        54
Net income                       $  5     $  8      $ 14      $ 41


                                            At           At
                                         June 30,    December 31,
                                           1997         1996

Finance receivables                      $1,103       $1,102
Total assets                              3,052        3,075
Total debt                                   60           60
Total liabilities                         1,868        1,891
Total shareowner's equity                $1,184       $1,184





<PAGE>


                                                         AT&T Form 10-Q - Part I

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Dollars in Millions Except Per Share Amounts)
                                   (Unaudited)

(d)  OPERATING EXPENSES OF FINANCIAL SERVICES

     Operating  expenses of the financial  services segment are comprised of the
     following:

                           For the Three        For the Six
                           Months Ended         Months Ended
                             June 30,             June 30,
                          1997     1996        1997     1996
Interest Expense         $  71    $ 106       $ 144    $ 229
Provision for losses        62       87         180      250
Other costs                 97      100         198      202
Selling, general and
  administrative            71       73         117      115
Total                    $ 301    $ 366       $ 639    $ 796


<PAGE>


                                                         AT&T Form 10-Q - Part I

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

OVERVIEW

Pursuant to Accounting Principles Board Opinion No. 30 "Reporting the Results of
Operations - Reporting  the Effects of Disposal of a Segment of a Business,  and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions" ("APB
30") the consolidated  financial  statements of AT&T reflect the dispositions of
Lucent  Technologies  Inc.  ("Lucent"),  NCR Corporation  ("NCR"),  AT&T Capital
Corporation  ("AT&T  Capital")  and  other  businesses  in 1996 and the  pending
disposition of AT&T Submarine  Systems Inc. ("SSI") as discontinued  operations.
Accordingly,  the revenues, costs and expenses, assets and liabilities, and cash
flows of Lucent, NCR, AT&T Capital,  SSI and other businesses have been excluded
from  the  respective  captions  in  the  Consolidated   Statements  of  Income,
Consolidated Balance Sheets and Consolidated  Statements of Cash Flows, and have
been reported  through their  respective  dates of disposition as  "Income(loss)
from discontinued operations," net of applicable income taxes; as "Net assets of
discontinued operations"; and as "Net cash used in discontinued operations."

On July 1, 1997 AT&T sold SSI to Tyco  International Ltd. for approximately $850
million in cash.  Although  we expect to record a gain on the sale of SSI,  such
amount is subject to  post-closing  adjustments and cannot be determined at this
time.

Throughout  the  discussion  and analysis of AT&T's  results of  operations  and
financial  condition,  references  are  made to  initiatives  in  which  AT&T is
investing  and to  AT&T's  core  business.  Initiatives  include  local  service
deployment; wireless services in new 1.9 GHz markets, wireless data services and
wireless international  expansion;  AT&T Solutions  outsourcing,  consulting and
systems  integration  business;  online services such as AT&T WorldNet* and AT&T
Easy  Commerce  Services*;  and  international  expansion.  AT&T's core business
includes business and consumer long distance  services,  wireless voice services
in existing 800 MHz markets, air-to-ground services, one-way messaging, wireless
product sales and financial services.

All  financial  data  presented  on a "core" and  "initiatives"  basis should be
considered  approximate.  Data on  initiatives  include costs and expenses on an
incremental basis, and require certain estimates and allocations that management
believes provide a reasonable basis on which to present such information.


(*Service mark of AT&T)


<PAGE>


                                                         AT&T Form 10-Q - Part I

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

Revenues from  continuing  operations grew 2.4% to $13,173 million in the second
quarter of 1997 compared with $12,868 million in the second quarter of 1996. For
the first half of 1997,  revenues from continuing  operations  increased 2.0% to
$26,221  million  from  $25,718  million in the first half of 1996.  The revenue
increase in both periods was led by growth in business long  distance  services,
local and other initiatives and wireless services,  partially offset by declines
in financial services and consumer long distance services. Competition continued
to affect long distance services revenues and is likely to increase.

Operating income decreased 32.7% to $1,559 million in the second quarter of 1997
compared with $2,319 million in the second quarter of 1996. Operating margin for
the second  quarter of 1997  decreased to 11.8% from 18.0% in the second quarter
of 1996.  Earnings  before  interest and taxes  ("EBIT"),  which  includes other
income,  was $1,616  million in the second  quarter of 1997, a decrease of 33.3%
from $2,421  million in the second  quarter of 1996.  The quarter  over  quarter
decreases in both operating income and EBIT were due to higher network and other
communications  services  expenses,  higher  access  and  other  interconnection
expenses, and higher depreciation and amortization expenses, partially offset by
higher revenues.

Operating  income for the six  months  ended June 30,  1997  decreased  31.3% to
$3,249 million from $4,732  million in the year ago period and operating  margin
decreased  to 12.4%  from  18.4% in the first  half of 1996.  For the six months
ended June 30, 1997,  EBIT decreased 29.6% to $3,476 million from $4,939 million
in the first half of 1996. The year over year decreases in both operating income
and EBIT were due to higher network and other communications  services expenses,
higher  depreciation  and  amortization  expenses,  and higher  access and other
interconnection expenses, partially offset by higher revenues.

Earnings before interest, taxes, depreciation and amortization ("EBITDA"), which
includes  other income,  decreased  17.8% to $2,545 million for the three months
ended June 30, 1997 from $3,092  million in the second  quarter of 1996. For the
first half of 1997, EBITDA decreased 14.8% to $5,351 million from $6,280 million
in the six months ended June 30, 1996.  The decreases in both the second quarter
and  first  half of 1997  were due to higher  network  and other  communications
services  expenses  and  higher  access  and  other  interconnection   expenses,
partially offset by higher revenues.

Income from  continuing  operations  was $959 million,  or $.59 per share in the
second  quarter  of 1997.  This  represents  a 37.7%  decrease  in  income  from
continuing  operations  and a 37.9% decrease in earnings per share compared with
income from continuing  operations of $1,538  million,  or $.95 per share in the
second quarter of 1996.  Losses from  initiatives  diluted earnings per share by
approximately $.23 in the second quarter of 1997 and by approximately $.16 in

<PAGE>


                                                         AT&T Form 10-Q - Part I

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

the second quarter of 1996.  For the six months ended June 30,1997,  income from
continuing  operations was $2,081 million,  a 30.8% decrease from $3,007 million
in the comparable  period ended June 30, 1996.  Losses from initiatives  diluted
earnings per share by  approximately  $.48 in the first half of 1997 and $.26 in
the first half of 1996.

Earnings per share for the core  business,  which  excludes  the  dilution  from
initiatives,  decreased 26% to approximately  $.82 in the second quarter of 1997
from  $1.11 in the  second  quarter  of 1996.  Earnings  per  share for the core
business  for the six months ended June 30,  1997,  which  excludes the dilution
from  initiatives,  decreased  17% to  approximately  $1.76  from  $2.13  in the
comparable year ago period.

Net income for the second  quarter of 1997 decreased  35.7% to $959 million,  or
$.59 per share, from $1,491 million, or $.92 per share, in the second quarter of
1996.  For the six months ended June 30,  1997,  net income  decreased  26.9% to
$2,085 million,  or $1.28 per share, from $2,853 million, or $1.77 per share, in
the first half of 1996.



<PAGE>


                                                         AT&T Form 10-Q - Part I

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

RESULTS OF OPERATIONS

COMMUNICATIONS SERVICES
Communications  services  revenues  increased  $373  million,  or 3.0%,  for the
quarter compared with the second quarter of 1996 and increased $661 million,  or
2.7%,  for the six months ended June 30, 1997 compared with the six months ended
June 30, 1996.

                                    Three months         Six months
                                       ended               ended
                                      June 30,            June 30,
In millions                         1997     1996       1997     1996

Business long distance services  $ 5,598  $ 5,375    $11,050  $10,698
Consumer long distance services    5,984    6,034     12,041   12,153
Wireless services                  1,090      957      2,110    1,853
Local and other initiatives          524      358        983      683
Other and eliminations              (374)    (275)      (704)    (568)
 Total communications
  services revenues              $12,822  $12,449    $25,480  $24,819

Operating income                 $ 1,509  $ 2,266    $ 3,147  $ 4,629
Operating margin                    11.8%    18.2%      12.4%    18.6%
EBIT                             $ 1,566  $ 2,368    $ 3,371  $ 4,836
EBITDA                             2,495    3,039      5,246    6,177

Long  distance  services  revenues,  which  include  business and consumer  long
distance services revenues from toll calling, network management, data services,
other  network-enabled  services and related product sales, were $11,582 million
in the second  quarter of 1997,  up $173 million,  or 1.5%,  compared to $11,409
million in the second quarter of 1996.  Revenue growth in business long distance
services was partially  offset by a decrease in consumer long distance  services
revenue.  In the second quarter of 1997,  total long distance  volumes grew 9.7%
compared  with the second  quarter of 1996.  The gap between  revenue and volume
growth for the quarter resulted from the continued  effects of pricing pressures
on long  distance  services,  changes in product mix, the  increased use of free
minutes in customer retention and acquisition  programs,  and increased customer
use of  calling  plans.  For the  first  half of 1997,  long  distance  services
revenues  increased  1.0%,  or $240  million,  to $23,091  million  from $22,851
million  compared  with the same  period  in 1996,  led again by  business  long
distance  services  partially  offset by a decrease  in consumer  long  distance
services.



<PAGE>


                                                         AT&T Form 10-Q - Part I

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

Business long distance services revenue for the second quarter of 1997 increased
$223 million,  or 4.1%,  compared with the second  quarter of 1996.  For the six
months ended June 30, 1997,  business long distance  services revenue  increased
$352  million,  or 3.3%,  compared  with the  first  half of 1996.  The  revenue
increase in both the second  quarter and first half of 1997 was driven by strong
double-digit  growth in revenues  from data  services.  Volume growth was in the
mid-teens in the second quarter of 1997 compared with the second quarter of 1996
and  continues  to be led by strength in business  inbound  services,  primarily
toll-free  800 and 888 services.  The gap between  revenue and volume growth for
the  quarter  was  primarily  due to  continued  pricing  pressures  on many new
business  contracts  resulting from increased  competition  and the  uncertainty
surrounding  detariffing.  Rapid growth in lower-priced  intra-LATA minutes also
contributed to the gap, as well as the shift of customers toward nodal services.
The rapid growth of these services is likely to continue throughout the year and
impact the gap.  However,  the gap is  expected to begin to narrow by the end of
1997 because pricing pressures on new business contracts began to impact revenue
in the second half of 1996.

Consumer long distance services revenue for the three months ended June 30, 1997
decreased  $50 million,  or .8%,  compared  with the three months ended June 30,
1996.  For the six months ended June 30, 1997,  consumer long distance  services
revenue  decreased $112 million,  or .9%,  compared with the first half of 1996.
The use of free  minutes,  which are recorded as  contra-revenue  as part of our
1997  customer  acquisition  and retention  programs,  reduced the consumer long
distance  services  revenue  growth rates by  approximately  1.6% for the second
quarter of 1997 and by  approximately  1.4% for the first  half of 1997.  Volume
growth in the  second  quarter  of 1997 was  slightly  below the  industry  rate
compared  to the  second  quarter  of 1996.  This  growth  was led by a surge in
intra-LATA  traffic as AT&T has taken  advantage of the  opportunity  offered by
presubscription  in a number of states.  Also  contributing  to the quarter over
quarter volume growth was continued double digit growth in international calling
volumes,  which have been stimulated by promotional pricing offers. The widening
gap between  revenue and volume growth for the quarter  reflects the increase in
lower-priced  intra-LATA  traffic,  free  minutes  recorded  as  contra-revenue,
international  promotions  and the  migration  of customers to the AT&T One Rate
plans.  Competitive pressures from traditional and non-traditional  sources such
as smaller  telecommunications  companies,  non-RBOC local exchange carriers and
dial-around  companies  continued to impact growth in the second quarter of 1997
and are expected to continue to impact  growth  throughout  1997.  Additionally,
factors  such as the  strategic  shift from  issuing  checks to  providing  free
minutes will continue to have a negative impact on revenue growth in the future.

<PAGE>


                                                         AT&T Form 10-Q - Part I

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



Wireless  services revenue,  which includes wireless voice and data,  messaging,
air-to-ground services, the sales of wireless products and revenue from wireless
initiatives grew $133 million,  or 13.9%, in the second quarter of 1997 compared
to the  second  quarter  of 1996,  driven  by  increased  cellular  subscribers.
Cellular  revenue  rose  13.5%  to  $910  million  while  consolidated  cellular
subscribers increased 23.3% to 5.6 million at the end of the second quarter from
4.5 million at the end of the second quarter of 1996. On a  consolidated  basis,
this represents a voice  penetration rate of 8.4% in the second quarter of 1997,
up from 6.8% in the second  quarter of 1996.  The  disposal of several  wireless
properties at the end of 1996 reduced the growth rates for both wireless revenue
and consolidated subscribers by more than 2% when compared to the second quarter
of 1996. During the quarter, net additions to consolidated  subscribers were 271
thousand,  representing  an 11.8%  decrease  over net  additions  in the  second
quarter of 1996. The disposal of wireless properties in 1996 negatively impacted
this growth rate by approximately  3.6%. The continued  decline in the quarterly
growth rate for net additions primarily reflects additional competitors entering
certain markets. Wireless services revenue increased 13.9% to $2,110 million for
the six months ended June 30, 1997 compared with the same period in 1996,  again
fueled by increased cellular  subscribers.  The previously mentioned disposal of
wireless properties reduced this growth rate by approximately 2.5%.

Total  cellular  customers  served by  companies  in which  AT&T has or shares a
controlling  interest  increased  22.1% to 7.6 million at June 30, 1997 from 6.3
million at June 30, 1996. On this basis, the voice penetration rate rose to 8.1%
this quarter from 6.6% in the second quarter of 1996.

Average  revenue per  subscriber  continued to decline in the second  quarter of
1997 to $55 per  subscriber  from $61 in the second  quarter of 1996, and to $54
per subscriber for the six months ended June 30, 1997 from $61 for the first six
months of 1996,  reflecting  industry  wide  pricing  pressures  experienced  by
cellular  service  providers,   as  well  as  the  industry  trend  toward  more
convenience-oriented  use of wireless phones.  Average revenue per subscriber is
expected to continue to decline throughout 1997.

Revenue from local and other  initiatives  includes revenue from AT&T Solutions'
consulting,  outsourcing,  and systems integration businesses, AT&T WorldNet and
other online services,  international expansion and local service deployment. In
the  second  quarter of 1997,  revenue  from these  initiatives  increased  $166
million, or 46.5%, from the second quarter of 1996. Revenue from these

<PAGE>



                                                         AT&T Form 10-Q - Part I

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

initiatives  for the six months ended June 30, 1997 increased  $300 million,  or
44.0%,  compared  with the first half of 1996.  The  revenue  growth in both the
second quarter and first half of 1997 was primarily due to growth in outsourcing
revenue  from AT&T  Solutions  and  increased  revenue  from AT&T  WorldNet  and
international expansion.

AT&T  WorldNet had  approximately  923,000  subscribers  at June 30, 1997.  AT&T
WorldNet's  subscriber  growth has slowed  primarily due to increased churn as a
result of the expiration of its initial  promotional  program which offered five
free hours of service per month for the first year. AT&T Easy Commerce  Services
had more than 2,800 hosted sites at the end of the second quarter of 1997.

Other and  eliminations  reflects the  elimination of revenues for services sold
between revenue  categories  (e.g.,  sales of business long distance services to
other units).

Operating  expenses for  communications  services  increased $1,130 million,  or
11.1%,  in the  second  quarter of 1997 from the  second  quarter  of 1996.  The
increase  was  driven  by  higher  network  and  other  communications  services
expenses,   higher  access  and  other   interconnection   expenses  and  higher
depreciation and amortization  expenses.  For the six months ended June 30, 1997
communications  services' operating expenses increased $2,143 million, or 10.6%,
compared with the first half of 1996.  The increase was driven by higher network
and other communications services expenses, higher depreciation and amortization
expenses, and higher access and other interconnection expenses.

Access  and  other  interconnection  expenses  for the  second  quarter  of 1997
increased $385 million,  or 10.0%, from the second quarter of 1996. The increase
was primarily due to a second  quarter 1996 favorable  accounting  adjustment to
previously estimated accruals to reflect actual billing.  Higher calling volumes
in 1997  partially  offset by unit cost  efficiencies  and  changes in  domestic
traffic mix also contributed to the increase.

For the six  months  ended  June 30,  1997,  access  and  other  interconnection
expenses increased $469 million,  or 5.8%, from the first half of 1996 primarily
reflecting  increased  volumes and the  favorable  accounting  adjustment in the
second  quarter  of last year  partially  offset by unit cost  efficiencies  and
changes in domestic traffic mix. Access and other interconnection  expenses as a
percentage of communications services revenues increased to 33.0% for the second
quarter of 1997 from 30.9% for the second  quarter  of 1996,  and  increased  to
33.3% for the first  half of 1997 from 32.3% for the same  period in 1996.  This
percentage is expected to decrease in the second half of 1997 due to access


<PAGE>


                                                         AT&T Form 10-Q - Part I

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

reform (see Legislative and Regulatory Developments).

Network and other  communications  services expenses increased $474 million,  or
25.0%,  in the  second  quarter  of  1997  from  the  second  quarter  of  1996.
Approximately  one-third  of the increase  was due to  compensation  to payphone
operators  resulting from a recent  Federal  Communications  Commission  ("FCC")
ruling.  The  remaining  increase  was  primarily  due to  increased  costs  for
initiatives  particularly  AT&T  Solutions,  AT&T  WorldNet  and  local  service
deployment.  For  the  six  months  ended  June  30,  1997,  network  and  other
communications  services expenses  increased 24.1% to $898 million compared with
the first half of 1996.  The increase  primarily  reflects  increased  costs for
initiatives,  particularly  AT&T  Solutions,  AT&T  WorldNet  and local  service
deployment.  The  remaining  increase  was  driven  by a  higher  provision  for
uncollectibles and payphone compensation.

Depreciation  and  amortization  expenses  for the  quarter  ended June 30, 1997
increased $256 million,  or 38.8%, from the second quarter of 1996 and increased
$531  million,  or 40.5%,  for the six months  ended June 30, 1997 from the same
period in 1996. The increases were primarily  driven by higher levels of capital
expenditures,  particularly  in the fourth  quarter of 1996 when  purchases from
Lucent began to be recorded at their full commercial price. The six-month period
ended June 30, 1997 also includes a charge of approximately $80 million recorded
to exit wireless services' two-way messaging initiative.

Selling,  general and administrative  ("SG&A") expenses were essentially flat in
the second  quarter of 1997  compared to the second  quarter of 1996.  SG&A as a
percentage of communications  services revenue decreased to 29.6% for the second
quarter,  from 30.4% in the second  quarter of 1996.  A downturn in  traditional
SG&A  expense  levels,  primarily  due to lower  customer  acquisition  costs in
consumer long distance services reflecting a reduction in the use of checks as a
customer  acquisition  tool,  was offset by increases  from  certain  transitory
projects and spending on initiatives.  These projects include customer retention
and acquisition costs in wireless services,  including costs of moving customers
to digital service, costs in consumer long distance services related to both the
creation of bundles of services and billing  costs.  The  increased  spending on
initiatives was driven by spending on local service deployment.

Although  customer   retention  and  acquisition  costs  for  wireless  services
increased in total due to increased cellular subscribers,  the cost per customer
acquisition  (cost per gross add, "CPGA") declined to $382 in the second quarter
of 1997,  down 8.4% from $417 in the second  quarter of 1996. For the six months
ended June 30, 1997,  CPGA  decreased  5.1% to $392 from $413 for the six months
ended June 30, 1996.  The decreases in the second quarter and first half of 1997
were primarily due to an emphasis on lower cost distribution channels.
<PAGE>


                                                         AT&T Form 10-Q - Part I

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


For the six months ended June 30, 1997 SG&A expenses increased $245 million,  or
3.4%,  from the  first  half of 1996.  SG&A as a  percentage  of  communications
services  revenue was 29.0% for the  six-month  period in 1997 up slightly  from
28.8% for the six-month  period in 1996.  The increase in SG&A was primarily due
to  higher  customer  retention  and  acquisition  costs in  wireless  services,
increased  costs for bundled  services  development  in consumer  long  distance
services,  and  higher  spending  on  initiatives,  particularly  local  service
deployment.  These increases were partially  offset by a reduction in the use of
checks as a customer acquisition tool in consumer long distance services.

The  operating  margin for  communications  services  decreased to 11.8% for the
second quarter of 1997 from 18.2% in the second quarter of 1996 and decreased to
12.4% for the first  half of 1997 from  18.6% in the first  half of 1996.  EBIT,
which includes other income,  for  communications  services  decreased  33.9% to
$1,566  million in the second  quarter of 1997 from $2,368 million in the second
quarter of 1996, and decreased 30.3% to $3,371 million for the six-month  period
of 1997, from $4,836 million in the comparable period of 1996.

EBIT for  communications  services  includes  $155  million and $122 million for
wireless services in the second quarter of 1997 and 1996, respectively, and $122
million  and $214  million  for the six  months  ended  June 30,  1997 and 1996,
respectively.  In the  second  quarters  of 1997 and  1996  EBIT  dilution  from
wireless  initiatives was not material.  For the six months ended June 30, 1997,
EBIT for wireless  services was diluted by approximately $.2 billion relating to
wireless  initiatives,  including  $160  million in costs  recorded in the first
quarter of 1997 to exit the two-way messaging business. For the first six months
of 1996, EBIT dilution from wireless initiatives was not material.

Additionally,  EBIT for  communications  services in the second quarters of 1997
and 1996 includes dilution relating to local service deployment of approximately
$.2  billion  and $.1  billion,  respectively,  and  dilution  relating to other
initiatives of approximately $.4 billion and $.3 billion,  respectively. For the
six  months  ended  June 30,  1997 and 1996,  EBIT for  communications  services
includes  dilution  relating to local service  deployment of  approximately  $.4
billion  and  $.2  billion,   respectively,   and  dilution  relating  to  other
initiatives of approximately $.7 billion and $.5 billion, respectively.


<PAGE>

                                                         AT&T Form 10-Q - Part I
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

EBITDA, which includes other income, for communications services decreased 14.6%
to $2,495  million in the  second  quarter  of 1997 from  $3,039  million in the
second  quarter of 1996.  For the six months  ended  June 30,  1997,  EBITDA for
communications services decreased 15.1% to $5,246 million from $6,177 million in
the six months ended June 30, 1996.

Wireless services EBITDA was $378 million in the second quarter of 1997 and $302
million in the second  quarter of 1996 and $622  million and $569 million in the
six  months  ended  June 30,  1997 and 1996,  respectively.  In both the  second
quarters of 1997 and 1996 EBITDA  dilution  from  wireless  initiatives  was not
material.  For the six months ended June 30, 1997 EBITDA for  wireless  services
was  diluted by  approximately  $.1 billion  relating  to wireless  initiatives,
primarily reflecting half of the charge recorded in the first quarter of 1997 to
exit the two-way  messaging  business.  For the six months  ended June 30, 1996,
EBITDA dilution from wireless initiatives was not material.

Similarly,  EBITDA for  communications  services  includes  dilution relating to
local  service  deployment of  approximately  $.2 billion and $.1 billion in the
second quarters of 1997 and 1996,  respectively,  and dilution of  approximately
$.3 billion for other  initiatives in the second quarters of both 1997 and 1996.
For the six months  ended  June 30,  1997 and 1996,  EBITDA  for  communications
services includes dilution relating to local service deployment of approximately
$.3  billion  and $.2  billion,  respectively,  and  dilution  relating to other
initiatives of approximately $.6 billion and $.5 billion, respectively.

<PAGE>


                                                         AT&T Form 10-Q - Part I
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL SERVICES

Financial  services  revenues  decreased  $68  million,  or 16.3% in the  second
quarter of 1997 compared with the second quarter of 1996,  and $158 million,  or
17.6%,  in the first six months of 1997  compared  with the same period in 1996.
The  declines  were  primarily a result of the  Universal  Card  Services  Corp.
("Universal  Card")  securitization  program but also  reflect the impact of the
increased use of promotional pricing.

In the first  quarter of 1997 AT&T adopted  Statement  of  Financial  Accounting
Standards ("SFAS") No. 125, "Accounting for Transfers and Servicing of Financial
Assets  and  Extinguishments  of  Liabilities."  Among  other  provisions,  this
standard  requires  Universal  Card to  recognize  anticipated  net revenue from
securitized receivables.  The adoption of this standard resulted in a benefit to
revenue in both the first and second quarters of 1997. <TABLE> <CAPTION> <S> <C>
_________________ <C>
                                    Three months         Six months
FINANCIAL SERVICES                     ended               ended
                                      June 30,            June 30,
In millions                        1997     1996       1997     1996

Financial services revenue         $351     $419       $741     $899

Operating income                   $ 50     $ 53       $102     $103
Operating margin                   14.1%    12.6%      13.8%    11.5%
EBT                                $ 50     $ 53       $105     $103

Universal Card Information:              At June 30,
In millions                            1997       1996

Total book finance receivables       $ 6,065    $ 7,666
Total managed finance receivables    $13,565    $13,166
Cardholder accounts                     18.9       18.3
</TABLE>

Since June 30, 1996,  Universal  Card  securitized  $2.0  billion of  cardholder
receivables;  $1.0 billion in the third  quarter of 1996 and $1.0 billion in the
second quarter of 1997.  This brings the total  receivables  securitized to $7.5
billion since August, 1995.

Universal Card's book receivables, which exclude the $7.5 billion of receivables
that have been  securitized to date,  were $6.1 billion at the end of the second
quarter  of  1997.   Universal   Card   retained  the   servicing  and  customer
relationships  of the securitized  credit card accounts.  Including  securitized
receivables,  Universal  Card's total managed  receivables were $13.6 billion at
the end of the second quarter of 1997, up $0.4 billion from the second quarter

<PAGE>



                                                         AT&T Form 10-Q - Part I
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

of 1996. The increase resulted  primarily from Universal Card restarting account
customer  acquisition  activity earlier this year,  including a balance transfer
program.

Financial  services  expenses  decreased  $65 million,  or 17.7%,  in the second
quarter of 1997 and $157  million,  or 19.7%,  for the six months ended June 30,
1997 due to declines in direct  portfolio  expenses  (interest,  provisions  for
losses,  and other related  costs) of $63 million in the second  quarter of 1997
and $159 million in the six-month  period of 1997.  The decreases were primarily
due to decreased receivable balances associated with the securitization program.
The  decreases  in  direct  portfolio  expenses  were also  partially  offset by
increases in net charge-offs as a percentage of average credit card  receivables
outstanding ("charge-off rate"). The charge-off rate for credit card receivables
was 7.3% for the second  quarter of 1997, up from 6.4% for the second quarter of
1996. However, the charge-off rate relating to managed receivables  decreased to
6.1%  for  the  second  quarter  from  6.5%  for the  second  quarter  of  1996.
Delinquencies,  or payments  that are thirty days or more past due, were 3.3% of
average  managed  receivables as of June 30, 1997, down from 3.9% as of June 30,
1996.

Financial  services  operating  income  for the  quarter  ended  June  30,  1997
decreased  $3 million  compared  to the second  quarter  of 1996,  however,  the
operating  margin  percentage  increased to 14.1% for the second quarter of 1997
from  12.6% in the  second  quarter  of 1996.  Earnings  before  taxes  ("EBT"),
including  other income,  decreased 6.7% to $50 million in the second quarter of
1997 from $53  million  in the  second  quarter  of 1996.  Absent  the impact of
revenue  recognized  in  accordance  with SFAS No. 125 and the benefit from this
quarter's  securitization,  financial  services  would  have  reported  a slight
operating  loss in the second  quarter of 1997.  This  represents a  substantial
improvement  over the  second  quarter  of 1996 on the same  basis.  For the six
months  ended  June 30,  1997,  financial  services  operating  income  was $102
million, essentially flat from the first half of 1996, and EBT increased 2.1% to
$105 million for the six months  ended June 30, 1997  compared to the first half
of 1996.


<PAGE>


                                                         AT&T Form 10-Q - Part I
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

OTHER INCOME STATEMENT ITEMS

Other income decreased $45 million, or 45.5%, quarter over quarter primarily due
to lower  earnings  from equity  investments.  For the six months ended June 30,
1997 other income increased $20 million, or 9.0%, from the six months ended June
30, 1996 primarily due to the gain of approximately  $100 million on the sale of
AT&T Skynet Satellite  Services,  partially offset by lower earnings from equity
investments.

Interest expense for the second quarter of 1997 decreased $41 million, or 43.2%,
from the second  quarter of 1996 and decreased $115 million,  or 52.4%,  for the
six months  ended June 30, 1997 from the first half of 1996 due to lower  levels
of average debt partially offset by higher interest rates.

The provision  for income taxes for the second  quarter of 1997  decreased  $185
million from the second  quarter of 1996 and decreased  $422 million for the six
months ended June 30, 1997 from the same six-month  period in 1996 primarily due
to lower income before income taxes partially  offset by a higher  effective tax
rate.  The increases in the effective tax rates to 38.6% for the second  quarter
of 1997 from  33.8% for the  second  quarter  of 1996 and to 38.3% for the first
half of 1997 from 36.3% for the first six months of 1996 were  primarily  due to
certain tax benefits to AT&T in 1996 from various legal entity restructurings.

Income from discontinued operations increased $47 million for the second quarter
of 1997 compared with the second  quarter of 1996 and increased $158 million for
the first half of 1997  compared  with the same period  last year.  In the first
half of 1997 income from discontinued operations reflects the results of SSI. In
the  second  quarter  and  six  months  ended  June  30,  1996,  the  loss  from
discontinued  operations includes the results of Lucent, NCR, AT&T Capital,  SSI
and other  businesses.  The dispositions of Lucent,  NCR, AT&T Capital and other
businesses were successfully completed during 1996. Discontinued operations also
includes the elimination of intercompany  transactions,  an allocation of AT&T's
interest expense (based on the ratio of net assets of discontinued operations to
total AT&T consolidated  assets) in the first and second quarters of 1996, and a
portion of AT&T's consolidated taxes attributable to discontinued businesses.


<PAGE>


                                                         AT&T Form 10-Q - Part I
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION

JUNE 30, 1997 VERSUS DECEMBER 31, 1996

Total assets by business category consist of the following:
<TABLE>
<CAPTION>

                               June 30,       Dec. 31,
In billions                      1997          1996
<S>                               <C>           <C>

Long distance - business
  and consumer                 $ 19.7         $ 20.3
Wireless services                16.6           16.2
Local service initiative          3.3            2.7
Other initiatives                 2.3            1.8
Other business categories         5.2            5.5
Total communications
  services                       47.1           46.5
Financial services                7.5            8.5
Net assets of discontinued
  operations                       .6             .6
Total assets                   $ 55.2         $ 55.6
</TABLE>

Total assets decreased $361 million,  or 0.7%,  during the six months ended June
30,  1997.  A decline in current  assets was  partially  offset by  increases in
licensing  costs,  other assets and in net property,  plant and  equipment.  The
current  asset  decline  was  driven by  decreases  in finance  receivables  and
accounts receivable.

Finance  receivables  decreased  from  December  31,  1996  mainly  due  to  the
securitization  of $1 billion of  receivables  by  Universal  Card in the second
quarter of 1997.  The decrease in accounts  receivable  was primarily due to the
collection of employee benefit-related  receivables from Lucent. The increase in
licensing  costs  primarily  reflects  additional   purchases  of  PCS  licenses
partially  offset by amortization.  Other assets  increased  primarily due to an
increase  in  assets  related  to  promotional  programs.  Property,  plant  and
equipment  increased due to 1997 capital  expenditures  substantially  offset by
current year depreciation and the sale of AT&T Skynet Satellite Services.

Total  liabilities  decreased  $1,374 million,  or 3.9%, from December 31, 1996,
primarily  reflecting  lower current  liabilities and a lower level of long-term
debt.   Total  current   liabilities   decreased  due  to  lower  other  current
liabilities,  payroll and  benefit-related  liabilities  and  accounts  payable,
partially offset by a higher level of debt maturing within one year.
<PAGE>



                                                         AT&T Form 10-Q - Part I

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

The  decrease in other  current  liabilities  primarily  reflects the payment of
income taxes. Payroll and benefit-related liabilities decreased primarily due to
the annual  payment of year-end  employee  bonuses in the first quarter of 1997.
The  accounts  payable  decrease   primarily   reflects   payments  for  capital
expenditures  and other  purchases  accrued  for at the end of 1996.  The higher
level of debt maturing within one year is primarily due to increased  borrowings
in communications  services and a reclassification from long-term debt partially
offset by lower  levels  of debt for  Universal  Card due to the  securitization
program.  The decrease in long-term debt resulted from the previously  mentioned
reclassification to short-term debt.

Shareowners' equity increased $1,013 million primarily resulting from net income
for the first half of 1997 partially offset by dividends paid.

The ratio of total debt to total  capital  (total debt and equity)  decreased to
32.9% at June 30, 1997,  compared  with 33.8% at December  31,  1996.  Excluding
financial  services  operations,  the debt  ratio  was  21.2%  at June 30,  1997
compared with 18.7% at December 31, 1996.

In the  normal  course of  business,  AT&T  uses  certain  derivative  financial
instruments,  mainly  interest  rate swaps and foreign  currency  exchange  rate
contracts.  The interest rate swaps and foreign  currency  contracts and options
allow the  Company  to manage  its  exposures  to  changing  interest  rates and
currency exchange rates. AT&T does not use derivative financial  instruments for
speculative purposes. Credit policies are designed to limit the risks of dealing
with other parties to these instruments. In management's view, the risks to AT&T
from using these  derivative  financial  instruments  are small and the benefits
include  more  stable  earnings  in periods  when  interest  rates and  currency
exchange rates are changing.



<PAGE>


                                                         AT&T Form 10-Q - Part I

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


CASH FLOWS

SIX MONTHS ENDED JUNE 30, 1997 VERSUS SIX MONTHS ENDED JUNE 30, 1996

Cash flows provided by operating  activities of continuing  operations of $3,132
million  decreased  $42 million for the six months ended June 30, 1997  compared
with the first six months of 1996  despite a decrease in income from  continuing
operations  of $926  million  which was  primarily  driven by  depreciation  and
amortization and the provision for uncollectibles.  In addition,  increased cash
tax payments in 1997 were substantially  offset by a prepayment to Lucent in the
second quarter of 1996.

For the six months ended June 30, 1997 net cash used in investing  activities of
$2,077  million  increased  by  $2,348  million  from $271  million  of net cash
provided by investing activities in the first half of 1996. The change primarily
reflects lower proceeds from Universal Card  securitizations in 1997 compared to
1996 and  increased  cash  payments  required  in 1997  compared to 1996 to fund
receivables growth for Universal Card. Also contributing to the increased use of
cash in 1997 compared to 1996 were higher cash payments for capital expenditures
and PCS license  acquisitions.  All of these items were  partially  offset by an
increase in  dispositions,  primarily  reflecting  the proceeds from the sale of
Skynet in the first quarter of 1997.

Capital expenditures,  per the statement of cash flows, represents only the cash
payments  made thus far in 1997.  This amount  differs  from the $2.5 billion of
capital  expenditures  reported  on an  accrual  basis due to the timing of cash
payments.  Capital  expenditures  for the six months  ended June 30,  1997 on an
accrual basis were approximately $2.5 billion,  an increase of approximately $.4
billion from the first half of 1996. Long distance services capital expenditures
were  approximately  $1.4 billion in the first half of 1997,  an increase of $.2
billion  compared  to the  first  six  months  of  1996.  Additionally,  capital
expenditures for wireless  services were  approximately $.7 billion in the first
half of 1997,  an increase of  approximately  $.2 billion from the first half of
1996. AT&T expects capital  expenditures  for the year to total in the lower end
of the range of $8 billion to $9 billion.

Net cash used in  financing  activities  of $920 million in the six months ended
June 30, 1997  decreased  $1,789  million  from $2,709  million in the first six
months of 1996.  The activity for the first six months of 1996  included a large
decrease in debt,  partially  offset by an  increase  in cash  provided by other
financing activities,  both as a result of Lucent spin-off related transactions.
This net use of cash in 1996 was  partially  offset  by cash  provided  from the
issuance of common  shares.  In 1997 we have  predominantly  satisfied the share
requirements  for our employee plans through open market  purchases  rather than
the issuance of new shares.


<PAGE>


                                                         AT&T Form 10-Q - Part I

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

Future financing is contemplated to be arranged as necessary to meet our capital
and other  requirements  with the  timing of issue,  principal  amount  and form
depending on our needs, prevailing market and general economic conditions.

We anticipate  obtaining all necessary  external  financing through issuances of
commercial  paper,  long-term debt and equity,  asset-backed  financings  (i.e.,
securitizations) and available lines of credit.





<PAGE>


                                                         AT&T Form 10-Q - Part I

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

RECENT PRONOUNCEMENTS

In February 1997 the Financial  Accounting  Standards Board issued  Statement of
Financial  Accounting  Standards ("SFAS") No. 128,  "Earnings Per Share".  Among
other  provisions,  the standard sets forth provisions for calculating basic and
diluted  earnings per share and requires  disclosure  of both on the face of the
income  statement  for income from  continuing  operations  and net  income.  As
prescribed by the standard,  the basic earnings per share  calculation  includes
only common shares  outstanding  while diluted  earnings per share  includes all
common shares and dilutive potential common shares outstanding.  The standard is
effective for both interim and annual  periods  ending after  December 15, 1997.
For AT&T, this means that the standard is effective December 31, 1997. Since the
standard  applies to the  earnings per share  calculation,  it will not have any
impact on AT&T's results of operations,  financial  position or cash flows,  and
will not have a material  impact on AT&T's  results of operations  reported on a
per share basis.

In June 1997 the  Financial  Accounting  Standards  Board  issued  SFAS No. 130,
"Reporting  Comprehensive  Income".  SFAS No. 130  establishes the standards for
reporting and  displaying  comprehensive  income and its  components  (revenues,
expenses, gains, and losses) as part of a full set of financial statements. This
statement  requires that all elements of  comprehensive  income be reported in a
financial  statement  that is  displayed  with  the  same  prominence  as  other
financial  statements.  The  statement is effective  for fiscal years  beginning
after December 15, 1997. For AT&T, this means the standard is effective  January
1, 1998.  Since this standard  applies only to the presentation of comprehensive
income,  it will not have any impact on AT&T's results of operations,  financial
position or cash flows.

In June 1997 the Financial  Accounting Standards Board also issued SFAS No. 131,
"Disclosures about Segments of an Enterprise and Related  Information." SFAS No.
131  establishes  the standards for the manner in which public  enterprises  are
required to report financial and descriptive  information  about their operating
segments. The standard defines operating segments as components of an enterprise
for which separate financial information is available and evaluated regularly as
a means for assessing segment performance and allocating  resources to segments.
A measure of profit or loss,  total  assets and other  related  information  are
required to be disclosed for each operating segment. In addition,  this standard
requires the annual disclosure of information  concerning  revenues derived from
the  enterprise's  products or services,  countries in which it earns revenue or
holds assets,  and major  customers.  The statement is also effective for fiscal
years  beginning  after December 15, 1997. For AT&T,  this means the standard is
effective for the 1998 annual  report.  Since this standard  applies only to the
presentation  of  segment  information,  it will not have any  impact  on AT&T's
results of operations, financial position or cash flows.
<PAGE>


                                                         AT&T Form 10-Q - Part I

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


OTHER DEVELOPMENTS

AT&T has  established  processes for evaluating and managing the risks and costs
associated  with  preparing our systems and  applications  for the year 2000. We
expect to incur  internal  staff costs as well as consulting  and other expenses
related to the conversion and testing of our systems and applications. We expect
the cost of this  project  to be  approximately  $100  million  in 1997 and have
reflected this in our targets.  We are still assessing the total expected impact
to AT&T over the life of the project. We plan on having substantially all repair
work completed by the end of 1998, leaving a full year for testing.

LEGISLATIVE AND REGULATORY DEVELOPMENTS

AT&T  has  experienced  significant  difficulty  in  penetrating  local  markets
primarily due to the lack of cooperation by local exchange carriers ("LECs"). At
June 30, 1997 AT&T had received  authority to provide local service in 46 states
and the District of Columbia.  As of such date,  AT&T was offering  AT&T Digital
Link local service for medium- and large-sized business customers on an outbound
only basis in 45 states and on an inbound and outbound basis in one state.  Also
at such date, AT&T was offering resold local service to consumers in California,
Connecticut,  Georgia, Illinois, Michigan, Texas and Rochester, New York as well
as offering  resold local service to small business  customers in California and
Connecticut.

In  addition,  on July 18,  1997,  the 8th  Circuit  Court of  Appeals  issued a
decision  holding that the FCC lacks  authority to  establish  pricing  rules to
implement   the   sections   of  the  local   competition   provisions   of  the
Telecommunications  Act applicable to interconnection  with LEC networks and the
purchase  of  unbundled  network  elements  and  wholesale  services  from LECs.
Accordingly,  the Court  vacated  the rules  that the FCC had  adopted in August
1996, and which had been stayed by the Court since September 1996.

Absent  effectiveness  of the  pricing  rules,  each  state will  determine  the
applicable rates and procedures  independent of the framework established by the
FCC. However, since the stay was issued, many states have used the pricing rules
as  guidelines  in  establishing  interim  rates  that will  apply  pending  the
determination of permanent rates in subsequent state proceedings.  Nevertheless,
there can be no assurance  that the prices and other  conditions  established in
each state will provide for effective  local service  entry and  competition  or
provide AT&T with new market opportunities.


<PAGE>

                                                         AT&T Form 10-Q - Part I

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

     In addition,  in May 1997,  the FCC adopted three orders  relating to Price
Caps,  Access  Reform,  and  Universal  Service that will result in  substantial
revisions  to the level and  structure  of  access  charges  that AT&T as a long
distance  carrier  pays to  incumbent  LECs.  AT&T has agreed to pass through to
consumers  savings  to AT&T as a result  of access  charge  reform.  AT&T  began
implementing these reductions July 15, 1997. As a result,  AT&T's future results
will  reflect  lower  revenue  per  minute of usage and lower  access  and other
interconnection costs per minute of usage.

The Price Cap Order  requires  LECs to reduce  their  price cap  indices  by 6.5
percent annually, less an adjustment for inflation, which is likely to result in
a reduction in the interstate access charges that long distance  carriers,  such
as AT&T, pay to LECs. The Access Charge Reform Order restructured access charges
so that  certain  costs  that do not vary  with  usage  will be  recovered  on a
flat-rate  basis  and  permits  increased  flat-rate  assessments  on  multiline
business  customers and on residential  lines beyond the primary telephone line.
This  restructuring  allows a  reduction  in  access  charges  assessed  on long
distance carriers on a usage basis.  Finally, the Universal Service Order adopts
a new mechanism for funding  universal service which expands the set of carriers
that must  contribute  to  support  universal  service  from only  long-distance
carriers   to  all   carriers,   including   LECs,   that   provide   interstate
telecommunications  services.  Similarly,  the set of carriers  eligible for the
universal  service  support  has been  expanded  from only LECs to any  eligible
carrier  providing local service to a customer,  including AT&T as a new entrant
in local markets.  The Universal  Service Order also adopted measures to provide
discounts on  telecommunications  services,  Internet  access and inside wire to
eligible schools and libraries and rural health carrier providers.

COMPETITION

AT&T  currently  faces   significant   competition  in  the   communication  and
information  services  industry and expects that the level of  competition  will
continue to increase.  For  example,  non-RBOC  LECs,  which are not required to
implement the  Telecommunications  Act's competitive checklist prior to offering
long distance in their home markets,  have begun integrating their local service
offerings  with long  distance  offerings in advance of AT&T being able to offer
combined  local  and  long  distance  service  in  these  areas.   This  forward
integration  adversely  affected  AT&T's  consumer  long-distance  revenues  and
earnings in these service regions in the first half of 1997.



<PAGE>

                                                         AT&T Form 10-Q - Part I

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

In addition,  the  Telecommunications Act will permit RBOCs to provide interLATA
interexchange  services after demonstrating to the FCC that such provision is in
the  public  interest  and  satisfying  the  conditions  for  developing   local
competition  established by the  Telecommunications  Act. Most of the RBOCs have
indicated  their  intention  to petition the FCC during 1997 for  permission  to
provide interLATA interexchange services in one or more states within their home
market.  On June 26, 1997, the FCC denied an  application by SBC  Communications
Inc. to provide in-region interLATA services originating in Oklahoma. On May 21,
1997,  Ameritech  Michigan filed an application to provide  in-region  interLATA
services  originating  in  Michigan,  and a decision on that  application  must,
according to the  Telecommunications  Act, be rendered  within 90 days (i.e., by
August  19,  1997).  To the extent  that the RBOCs  obtain  in-region  interLATA
authority before the Telecommunications  Act's checklist of conditions have been
fully or satisfactorily implemented and adequate facilities-based local exchange
competition   exists,   there  is  a  substantial   risk  that  AT&T  and  other
interexchange  service  providers  would be at a  disadvantage  to the  RBOCs in
providing both local service and combined service packages. Because it is widely
anticipated  that  substantial  numbers of long distance  customers will seek to
purchase local,  interexchange  and other services from a single carrier as part
of a combined or full service package, any competitive  disadvantage,  inability
to  profitably   provide  local  service  at  competitive  rates  or  delays  or
limitations  in  providing  local  service or combined  service  packages  could
adversely affect AT&T's future revenues and earnings.

In addition to the matters referred to above,  various other factors,  including
market  acceptance,  start-up and ongoing costs associated with the provision of
new services and local  conditions and  obstacles,  could  adversely  affect the
timing and success of AT&T's  entrance into the local exchange  services  market
and  AT&T's  ability to offer  combined  service  packages  that  include  local
service. In addition,  the simultaneous entrance of numerous new competitors for
interexchange and combined service packages is likely to adversely affect AT&T's
long distance revenues and could adversely affect earnings.

FORWARD LOOKING STATEMENTS

Except  for  the  historical   statements  and  discussions   contained  herein,
statements  contained in this Report on Form 10-Q  constitute  "forward  looking
statements"  within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Any Form 10-K, Annual Report
to  Shareowners,  Form  10-Q or Form 8-K of AT&T  may  include  forward  looking
statements, including statements concerning future operating performance, AT&T's
share of new and  existing  markets,  AT&T's  short- and  long-term  revenue and
<PAGE>


                                                         AT&T Form 10-Q - Part I

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

earnings growth rates, and general industry growth rates and AT&T's  performance
relative  thereto.  These  forward  looking  statements  rely  on  a  number  of
assumptions concerning future events,  including the adoption and implementation
of balanced and effective  rules and regulations by the FCC and the state public
regulatory  agencies,  and  AT&T's  ability  to  achieve  a  significant  market
penetration in new markets.  These forward  looking  statements are subject to a
number of  uncertainties  and other  factors,  many of which are outside  AT&T's
control,  that  could  cause  actual  results  to  differ  materially  from such
statements. These factors include, but are not limited to:

- - the efficacy of the rules and  regulations  to be adopted by the FCC and state
public regulatory agencies to implement the provisions of the Telecommunications
Act;  and the  impact  of  regulatory  changes  relating  to access  reform  and
international settlement reform;

- - the outcome of negotiations  with LECs and state  regulatory  arbitrations and
approvals  with  respect  to  interconnection  agreements;  and the  ability  to
purchase  unbundled network elements or wholesale  services from LECs at a price
sufficient  to permit  the  profitable  offering  of local  exchange  service at
competitive rates;

- - success and market acceptance for new initiatives, many of which are untested;
the level  and  timing  of the  growth  and  profitability  of new  initiatives,
particularly  local  (consumer  and  business)  service,  business data service,
personal  communications  service  and AT&T  Worldnet  service;  start-up  costs
associated  with entering new markets,  including  advertising  and  promotional
efforts;  successful  deployment of new systems and  applications to support new
initiatives; and local conditions and obstacles;
- -  competitive  pressures,   including  pricing  pressures,  ____  technological
developments,  alternative  routing  developments,  and  the  ability  to  offer
combined  service  packages that include local  service;  the extent and pace at
which  different  competitive  environments  develop  for  each  segment  of the
telecommunications  industry;  the extent at and duration for which  competitors
from each segment of the telecommunications  industry are able to offer combined
or full  service  packages  prior to AT&T being able to; and the degree to which
AT&T  experiences  material  competitive  impacts  to  its  traditional  service
offerings prior to achieving adequate local service entry;

- - the  availability,  terms and deployment of capital;  the impact of regulatory
and competitive developments on capital outlays; and the ability to achieve cost
savings and realize productivity improvements; and



<PAGE>

                                                         AT&T Form 10-Q - Part I

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

factors that could cause actual results to differ  materially  from such forward
looking  statements,   see  "Results  of  Operations",   "Financial  Condition",
"Regulatory and Legislative  Developments",  and "Competition"  included in this
Form 10-Q.  AT&T  disclaims  any intention or obligation to update or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.



<PAGE>


                                                        AT&T Form 10-Q - Part II

Item 1. Legal Proceedings

   On July 6, 1997 MCI  Telecommunications  Corp. and Ronald A. Katz  Technology
Licensing,  L.P.  filed suit in United States  District  Court in  Philadelphia,
Pennsylvania  against  AT&T.  The suit  alleges  that a number of AT&T  services
infringe patents owned by Katz but licensed to MCI for enforcement against AT&T.
AT&T is reviewing the allegations of the Complaint.  Based on review to date, it
is  management's  opinion that the claims do not present any  material  monetary
liability  or financial  impact to AT&T that is not subject to patent  indemnity
agreements with third-party equipment vendors.

Item 4.  Submission of Matters to a Vote of Security-Holders.

(a) The annual meeting of the shareholders of the registrant was held on May 21,
    1997.

(b) Election of Directors(*)
<TABLE>
<CAPTION>
                                             Votes
                                           (Millions)

      Nominee                        For           Withheld
<S>                                  <C>              <C>

Robert E. Allen                     1,275             35
Kenneth T. Derr                     1,283             26
M. Kathryn Eickhoff                 1,284             26
Walter Y. Elisha                    1,284             26
George M. C. Fisher                 1,285             25
Ralph S. Larsen                     1,284             25
Donald F. McHenry                   1,282             27
Michael I. Sovern                   1,283             27
John R. Walter                      1,284             25
Thomas H. Wyman                     1,282             28
</TABLE>

* In June 1997, John D. Zeglis was elected as a member and vice chairman
  of the board of directors.  In July 1997, John R. Walter resigned as a
  member of the board of directors and Donald V. Fites was
  elected as a member of the board of directors.

(c)     _____  Holders of common  shares voted at this meeting on the  following
        matters,  which were set forth in the registrant's proxy statement dated
        April 1, 1997.


<PAGE>


                                                        AT&T Form 10-Q - Part II


(i)   Ratification of Auditors
<TABLE>
<CAPTION>

                                For     Against     Abstain
<S>                            <C>        <C>          <C>

Ratification of the firm        1,294       9          8
of Coopers & Lybrand L.L.P.    (99.3%)    (.7%)
as the independent auditors
to audit the registrant's
financial statements for
the year 1997.(*)
</TABLE>

<TABLE>
<CAPTION>

(ii)  Directors Proposals
                                                                  Broker
                               For    Against     Abstain         Non-Votes
<S>                            <C>      <C>        <C>              <C>

That the Shareholders          972       96         38              204
approve the AT&T 1997         (60%)     (6%)       (2%)            (13%)
Long Term Incentive
Program.(**)
</TABLE>

 *Percentages  are based on the total  common  shares  voted.  Approval  of this
  proposal required a majority of the common shares voted.
**Percentages are based on total number of outstanding  common shares.  Approval
  of this proposal required a majority of the outstanding common shares.


<PAGE>


                                                        AT&T Form 10-Q - Part II

 (iii)Shareholder Proposals
<TABLE>
<CAPTION>


                                                    Broker
                            For  Against  Abstain  Non-Votes
<S>                         <C>     <C>      <C>      <C>

That the management will    69      972       64      204
be required to advise the  (6.7%)  (93.3%)
shareholders how many
corporate dollars are
being spent for
political purposes and
to specify what political
causes the management
seeks to promote with
these funds.(*)
</TABLE>
<TABLE>
<S>                        <C>     <C>       <C>       <C>

That the board adopt        74      918      114       204
policies for dealings      (7.4%)  (92.6%)
with China and the former
Soviet Union regarding
the use of slave or
forced labor to produce
goods and services purchased
by the company, its
subsidiaries, affiliates, or
joint ventures, and regarding
the distribution the Company's
products and services to
facilities utilizing slave or
forced labor, and that the
Company shall pursue the right
of on-site inspection, and the
Company shall cooperate with
the United States and
international organizations
in their laws or policies to
discourage the use of slave
or forced labor. (*)
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                        AT&T Form 10-Q - Part II

                                                         Broker
                                 For  Against  Abstain  Non-Votes
<S>                              <C>    <C>      <C>       <C>

That along with the brief        96     957      52        204
biography of the people         (9.1%) (90.9%)
nominated for AT&T's company
directors, a personal state-
ment of belief should be
published, which should
include where the director
wants the company to go,
how they want the company
to get there and what the
director has done in the past.(*)
</TABLE>
<TABLE>
<S>                            <C>     <C>       <C>       <C>
That the board institute a      150     905      51        204
comprehensive Executive        (14.2%) (85.8%)
Compensation Review, which
will consider 1) whether the
compensation of corporate
executives should be frozen
during periods of
significant corporate down-
sizing and cost-cutting; 2)
whether company performance
targets should be measured
relative to peer group
companies, rather than only
by internally set goals; 3)
what are appropriate performance
measurements for the long-term
incentive program during the
period of restructuring; 4) how
executive compensation will be
adjusted in light of AT&T's
smaller size following the
restructuring; 5)whether a cap
should be placed on compensation
packages for officers to prevent
our company from paying excessive
executive compensation; and 6) ways
to link compensation to social and
environmental performance.(*)
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                                                        AT&T Form 10-Q - Part II

                                                       Broker
                              For  Against  Abstain  Non-Votes
<S>                           <C>    <C>      <C>       <C>
That the board of directors   118    935      53        204
provide that all future     (11.2%) (88.8%)
non-cash compensation
components, such as options
that are designed to help
retain senior management, are
nullified if the manager
leaves the company before
retirement.(*)
</TABLE>


*Percentages  are based on the  total  common  shares  voted.  Approval  of this
 proposal required a majority of the common shares voted.





Item 6. Exhibits and Reports on Form 8-K.


(a)   Exhibits

      Exhibit Number
         10   Agreement and Release between AT&T Corp. and Richard W. Miller
              dated May, 1997.

         12   Computation of Ratio of Earnings to Fixed Charges

         27   Financial Data Schedule

(b)   Reports on Form 8-K:
      Form 8-K  dated  January  15,  1997 was  filed  pursuant  to Item 5 (Other
      Events) and Item 7 (Financial  Statements  and  Exhibits).  Form 8-K dated
      March 3, 1997 was filed pursuant to Item 5 and Item 7. Form 8-K dated June
      19, 1997 was filed  pursuant to Item 5 and Item 7. Form 8-K dated July 15,
      1997 was filed pursuant to Item 5.



<PAGE>


                                                                  AT&T Form 10-Q

                                   SIGNATURES

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




                                 AT&T Corp.




Date August 12, 1997            /s/ Maureen B. Tart
                                -------------------
                                 M. B. Tart
                                 Vice President and Controller
                                 (Principal Accounting Officer)



<PAGE>


                                                                  AT&T Form 10-Q


                                  Exhibit Index


Exhibit
Number

10   Agreement and Release between AT&T Corp. and Richard W. Miller
              dated May, 1997.

12    Computation of Ratio of Earnings to Fixed Charges

27    Financial Data Schedule

<PAGE>


                                                                      Exhibit 12
                                                                 Form 10-Q
                                                                 For the Three
                                                                 Months Ended
                                                                 June 30, 1997
<TABLE>
<CAPTION>


                                   AT&T Corp.
               Computation of Ratio of Earnings to Fixed Charges

                             (Dollars in Millions)
                                  (Unaudited)

                                                         For the Six
                                                         Months Ended
                                                         June 30, 1997
<S>                                                          <C>

Income from Continuing Operations
  Before Income Taxes .................................     $3,371

Less Interest Capitalized during
  the Period...........................................        129

Add Equity Investment Losses, net of distributions
  of Less than 50% Owned Affiliates..................           76

Add Fixed Charges......................................        549

Total Earnings from Continuing
  Operations Before Income Taxes
  and Fixed Charges....................................     $3,867



Fixed Charges

Total Interest Expense Including Capitalized Interest..     $  378

Interest Portion of Rental Expense.....................        171

    Total Fixed Charges................................     $  549

Ratio of Earnings to Fixed Charges.....................        7.0

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

                                                         
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
unaudited  balance  sheet  of AT&T  Corp.  at June 30,  1997  and the  unaudited
consolidated  statement of income for the  six-month  period ended June 30, 1997
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                                  3-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 APR-01-1997
<PERIOD-END>                                   JUN-30-1997
<CASH>                                         200
<SECURITIES>                                   0
<RECEIVABLES>                                  9,669
<ALLOWANCES>                                   987
<INVENTORY>                                    0
<CURRENT-ASSETS>                               16,844
<PP&E>                                         40,824
<DEPRECIATION>                                 20,840
<TOTAL-ASSETS>                                 55,191
<CURRENT-LIABILITIES>                          15,288
<BONDS>                                        7,216
                          0
                                    0
<COMMON>                                       1,625
<OTHER-SE>                                     19,683
<TOTAL-LIABILITY-AND-EQUITY>                   55,191
<SALES>                                        0
<TOTAL-REVENUES>                               26,221
<CGS>                                          0
<TOTAL-COSTS>                                  22,972
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               1,213
<INTEREST-EXPENSE>                             105
<INCOME-PRETAX>                                3,371
<INCOME-TAX>                                   1,290
<INCOME-CONTINUING>                            2,081
<DISCONTINUED>                                 4
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,085
<EPS-PRIMARY>                                  1.28
<EPS-DILUTED>                                  0
        


</TABLE>


                              AGREEMENT AND RELEASE

     This  AGREEMENT  is made this _____ day of May,  1997 by and  between  AT&T
Corp.,  (hereinafter  "Company"  or "AT&T") and  Richard W. Miller  (hereinafter
"Employee").

    WHEREAS, Employee has been employed by AT&T since August 9, 1993; and

    WHEREAS,  Employee  and the Company have decided to settle fully and finally
all  obligations  related to  Employee's  employment  and  resignation  from the
Company.

    NOW,  THEREFORE,  in  consideration  of the mutual  promises  and  covenants
hereinafter set forth, the parties agree as follows:

    1. Employee will resign his active  employment with the Company on or before
June 2,  1997,  this date or such later  resignation  date  under  Paragraph  8,
hereinafter "Resignation Date".

    2.  Should  Employee  die after  executing  this  Agreement  but  before the
intended  Resignation  Date,  this  Agreement  shall  be  null  and  void in its
entirety.

    3.  As special consideration  for this  Agreement, the Company will provide
the following:

    a.   Special AT&T  Performance Share Treatment: In accordance with the terms
         and conditions   of  such   grants,  Employee's 12,436 AT&T Performance
         Shares/Stock Units for the   1995-1997  performance period, 12,436 AT&T
         Performance   Shares/Stock   Units   for   the   1996-1998  performance
         period  and  17,000 AT&T   Performance   Shares   for   the   1997-1999
         performance  period  would  be  canceled  as  of  the Resignation Date.
         However, notwithstanding  the foregoing,  the Company  agrees  that for
         the sole  purpose  of such  three Performance Share grants, the Company
         will  treat  Employee as  if he were a Service Pensioner under the AT&T
         Management  Pension  Plan, i.e., the  Company  will permit Employee  to
         retain 100% of  all three undistributed Performance Share grants.  Such
         retained  Performance  Shares will  be continued after the  Resignation
         Date  under  the  terms and  conditions    applicable   to  a   Service
         Pensioner.  For  grants   related  to   performance   periods   1995-97
         and  1996-98,  payout  will be  at 100% of target per the resolution of
         the Compensation Committee of the Board, and for  the  grant related to
         performance  period 1997-99, the  payout  will be based on  achievement
         of corporate  performance  criteria  established  by the Board for such
         period.  All payouts/distributions associated  with  these  grants will
         not  be  eligible   for  deferral  under  the  AT&T  Senior  Management
         Incentive Award Deferral Plan.

    b.   Special  AT&T Stock Option Treatment:  In accordance with  the terms of
         such  awards,  Employee's  AT&T Stock Options  granted  in 1994 and any
         prior year which are  unexercised as of the Resignation  Date  would be
         canceled as of such Resignation  Date and Employee's AT&T Stock Options
         granted  on January  3,  1995, September 25, 1995 and January 31, 1997,
         which are  unexercised as of the Resignation Date would  be canceled 90
         days  after  such  Resignation  Date.   However,   notwithstanding  the
         foregoing, all such AT&T Stock Options  and related   Lucent/NCR   SARs
         will  not be canceled  (See  Appendix A). All such outstanding  Options
         and SARs, with  the exception of  Leveraged  Stock Option grant   dated
         September 25, 1995, will continue to be  exercisable in accordance with
         their terms applicable to  a Service Pensioner.  With  respect  to  the
         September  25,  1995 Leveraged  Stock  Option  grant, such  grant shall
         continue  to  vest and be exercisable in accordance with  its provision
         without  regard to  the  term  which  provides  for  cancellation  upon
         termination of employment.

    c.   Restricted  Stock Units:  In accordance  with the terms of such awards,
         Employee's  30,008 AT&T Restricted  Stock Unit Award granted  September
         25, 1995, and unvested as of the Employee's  Resignation  Date would be
         canceled as of such  Resignation  Date.  However,  notwithstanding  the
         foregoing,  Employee will be permitted to retain such Restricted  Stock
         Units in  accordance  with its terms  without  regard to the term which
         provides for cancellation upon termination of employment.

    d.   Annual  Incentive  Treatment:  In  March  1998,  Employee  will receive
         prorated   1997 AT&T Performance  Award (APA) and Merit Award (MA). The
         amount of  such  APA/MA  will  be  determined  in  accordance with plan
         provisions.

    e.   Special  Pension Treatment:  The   Company   will  pay Employee for his
         lifetime   an   individual    non-qualified Special   Pension   payable
         monthly  from  operating  income   in   the  amount of $9,750 per month
         commencing  on  the  first   of  the  month  following  the   month  of
         Resignation.  (This  is  a  single  life  annuity  and,  therefore,  no
         surviving  spouse  benefit  is  payable.  In  the  event  any  "ad hoc"
         inflation  adjustment  is made after  Employee's  Resignation  Date  to
         the   AT&T   Non-Qualified    Pension   Plan (AT&TNQPP),  the amount of
         Special  Pension  payable  to  Employee  will  be  increased   by  same
         percentage   which  is  applicable  to  Service Pensioners  who retired
         on  Employee's Resignation  Date and  utilizing  any  other terms   and
         conditions   of  such  ad  hoc adjustment provision.

    4. Except as  provided in  Paragraphs  3 and 4 of this  Agreement,  Employee
hereby waives any and all claims to salary, incentives, payments, or benefits of
any kind,  including,  but not limited to, any  entitlements  Employee  may have
under his Employment  Agreement with the Company signed and dated by Employee on
October 26, 1993 and any amendments thereto, other than:

    a. Employee and/or his survivors, will receive payout of previously deferred
incentive  plan  awards made under the AT&T Senior  Management  Incentive  Award
Deferral Plan in accordance  with Employee's  elected payout  schedules and with
the terms and conditions of the plan.

    b.   Those payments and other benefits shown in Appendix B.

    5.  Except as required by law or valid  legal  process,  Employee  shall not
disclose or discuss,  other than with legal  counsel,  personal tax or financial
advisors,  or members of Employee's  immediate family,  any facts concerning the
negotiation,  execution or implementation of this Agreement.  Moreover, Employee
specifically  agrees that he will not  criticize,  denigrate or otherwise  speak
adversely  or  originate,  disclose or  otherwise  be the source of any negative
information  about the  operations,  management or  performance  of the Company,
affiliates of the Company, or about any director,  officer, employee or agent of
any of the foregoing;  or the  circumstances  related to his resignation,  other
than to state  that  Employee  was Senior  Executive  Vice  President  and Chief
Financial  Officer - AT&T and that he resigned  voluntarily  therefrom to pursue
other opportunities.


 6.  Employee specifically covenants that:

     Paragraphs  3 (a), 3 (b) and 3 (c),  provide for the  extension  of certain
     grants  made  under  the  AT&T  1987  Long  Term  Incentive   Program  (the
     "Program"),  ____  after  ____ the  Resignation  Date  (under the terms and
     conditions of the Program and/or related individual grant agreements,  such
     grants would have been canceled at the  Resignation  Date or within 90 days
     of such Resignation  Date).  Continuation and payout of such Program grants
     under  the  provision  of  the  Program  and/or  related  individual  grant
     agreements and this Agreement,  are conditioned  upon Employee  adhering to
     and not violating the AT&T Non-Competition Guideline (Appendix C). Benefits
     provided for under  Paragraphs 3 (d) and 3(e) will also be conditioned upon
     Employee adhering to and not violating the AT&T Non-Competition  Guideline.
     Such Guideline, in addition to _____ Non-Competition constraints includes a
     provision  which calls for  forfeiture  of  benefits in the event  Employee
     engages in  activities  in conflict  with or adverse to the interest of the
     Company.

  b. The Employee  recognizes and acknowledges that the Company considers its
     confidential and proprietary  information and trade secrets to be among its
     most  valuable  assets,  including,  but not limited to, its  customer  and
     vendor  lists,  databases,  computer  programs,   frameworks,  models,  its
     marketing programs, its sales, financial, marketing, training and technical
     information,  and  any  other  information,  whether  communicated  orally,
     electronically,  in writing or in other tangible forms  concerning how AT&T
     creates,  develops or maintains  its  products,  services and its marketing
     plans,  targets its  potential  customers  and operates its  business.  The
     parties to this Agreement  recognize that AT&T has invested,  and continues
     to  invest,  considerable  amounts  of time  and  money  in  obtaining  and
     developing the goodwill of its customers, its other external relationships,
     its  data  systems  and  data  bases,  and all the  proprietary  and  other
     information described above (hereinafter  collectively referred to as "AT&T
     Confidential  Information"),  that it is  essential  to the  protection  of
     AT&T's goodwill and to the maintenance of AT&T's  competitive  position and
     that AT&T  Confidential  Information  be kept secret and that  Employee not
     disclose AT&T  Confidential  Information to others or use AT&T Confidential
     Information  to Employee's  own  advantage or the advantage of others,  and
     agrees  that  any  misappropriation  or  unauthorized  disclosure  of  AT&T
     Confidential  Information  (including  trade  secrets)  in any  form  would
     irreparably harm AT&T. (Such AT&T Confidential Information does not include
     any publicly available  material.)  Employee affirms his obligation to keep
     secret all AT&T  Confidential  Information and that he will not disclose it
     to any third party in the future.

  c. Employee  acknowledges that the restrictions set forth in this Paragraph
     6 are  necessary and  reasonable to prevent the use and  disclosure of AT&T
     Confidential  Information and to otherwise protect the legitimate  business
     interests  of  the  Company.   Employee  further   acknowledges  that  when
     Employee's  employment  with  AT&T  terminates,  he  will be able to earn a
     livelihood without violating any of the foregoing restrictions.

  7.  Employee  acknowledges  that  remedies at law,  and those  remedies
contained  in  Paragraph  11, for any breach by  Employee of the  provisions  of
Paragraph  6 will be  inadequate  and that the  Company  shall  be  entitled  to
injunctive  relief against Employee in the event of any such breach, in addition
to any other  remedy  and  damages  available.  Employee  acknowledges  that the
restrictions  contained therein are reasonable,  but agrees that if any court of
competent  jurisdiction  shall hold such  restrictions  unreasonable as to time,
geographic area, activities,  or otherwise, such restrictions shall be deemed to
be  reduced to the extent  necessary  in the  opinion of such court to make them
reasonable.  Any waiver, or failure to seek enforcement or remedy for any breach
or suspected  breach of any  provision  of this  Agreement by the Company in any
instance  shall not be deemed a waiver of such  provision  in the  future or any
other provision.

8.  If Employee becomes disabled after executing this Agreement,  but before
June 2, 1997,  and if he is  receiving  or entitled  to receive  sickness or
accident disability benefit payments from the Company as of June 3, 1997, then:

 a. Should Employee die while disabled and receiving sickness or accident
benefit payments, this Agreement shall be null and void in its entirety; OR

 b. Should  Employee's  period of  disability  be  determined  by the Company to
terminate  prior to the  expiration of the period during which in accordance wit
the terms of the Sickness and Accident  Disability Benefit Plan, he could become
entitled to receive sickness and accident disability benefit payments,  Employee
will  resign  his  active  employment  with  the  Company  effective  on the day
following  the last  day of  disability  for  which he  receives  such  payments
(hereinafter his "actual resignation date");  further,  Employee understands and
agrees that, in such event, the total amount of the  incentive/pension  payments
specified  in Paragraph 3 above shall be reduced by the total amount of sickness
or accident  disability  benefit payments which he has received from the Company
for the period of disability after his intended  resignation date, i.e., June 2,
1997  to his  actual  resignation  date  inclusive  and  shall  be  paid  out in
accordance with Paragraph 3 above OR

c. Should  Employee be  determined  by the Company to continue to be disabled at
the expiration of the period during which he is entitled to receive  sickness or
accident  disability benefit payments,  Employee  understands and agrees that he
will  thereupon  be  retired  by  action  of the  Company's  Benefit  Committee,
effective on the day following the last day of eligibility  for such sickness or
accident disability payments (hereafter his "actual resignation date") and that,
under such  circumstances,  the total amount of the  incentive/pension  payments
specified  in Paragraph 3 above shall be reduced by the total amount of sickness
or accident  disability  benefit payments which he has received from the Company
for the period of disability  after his intended  resignation  date,  i.e., from
June 2, 1997 to his actual  resignation  date inclusive and shall be paid out in
accordance with Paragraph 3 above.

      9. The Employee  agrees that he will submit all  vouchers  for  reasonable
business  expenses  prior to his  Resignation  Date or as soon  thereafter as is
practicable. The Employee understands and agrees that after his Resignation Date
he  will  no  longer  be  authorized  to  incur  any  expenses,  obligations  or
liabilities on behalf of the Company.

    10. In  accordance  with his  existing  and  continuing  obligations  to the
Company,  Employee  agrees  (except as  indicated  in the last  sentence of this
Paragraph)  to return to the Company,  on or before his  Resignation  Date,  all
Company  property or copies  thereof,  including,  but not  limited  to,  files,
records,   computer  access  codes,  computer  programs,   instruction  manuals,
documents,  business  plans and other  property which he received or prepared or
helped to prepare in connection  with his  employment  with the Company,  and to
assign to the Company all right,  title and interest in such  property,  and any
other inventions,  discoveries or works of authorship created by Employee during
the course of his employment.  Employee may retain the Company  equipment listed
in Appendix E.

     11. Employee understands and agrees that a violation of any portion of
Paragraphs 5, 6, or 10, relating to the negotiation of the Agreement, disclosure
of adverse information about the Company,  violation of the AT&T Non-Competition
Guideline,  the return of Company property,  (except the Company car if Employee
elects to purchase such vehicle), and the use or disclosure of AT&T Confidential
Information,  will be considered a material breach of this Agreement,  for which
Employee  will  forfeit  all  benefits  (other  than tax  qualified  welfare and
retirement  plan  benefits)  as well as any monies not  already  paid under this
Agreement  and/or be  obligated  to return  immediately  all  monies  which have
already been paid under this  Agreement - except  $1,000.00.  The  provisions of
this Paragraph 11 in no way limit the Company's right to also commence an action
for  damages  and/or  pursue  other  legal or  equitable  remedies  in the event
Employee breaches any provision of this Agreement. In the event that the Company
takes such action,  all of Employee's  other  obligations  under this  Agreement
shall remain in full force and effect.

     12. Employee  acknowledges  that there are various state local
and federal laws that prohibit  employment  discrimination  on the basis of age,
sex, race, color, national origin, religion,  disability,  sexual orientation or
veteran  status and that these laws are  enforced  through the Equal  Employment
Opportunity  Commission,  Department  of Labor and State or Local  Human  Rights
agencies. Such laws include,  without limitation,  Title VII of the Civil Rights
Act of 1964 as amended 42 U.S.C.  Sec. 2000 et. seq.; the Age  Discrimination in
Employment  Act, 29 U.S.C.  Sec. 621 et. seq.; the Americans  with  Disabilities
Act, 42 U.S.C.  Sec.  12101;  the Employee  Retirement  Income  Security Act, as
amended 29 U.S.C.  Sec. 1001 et. seq.;  and 42 U.S.C.  Section  1981,  and other
state and  local  human or civil  rights  laws as well as other  statutes  which
regulate employment; and the common law of contracts and torts. In consideration
of this  Agreement,  Employee  hereby waives and releases any rights he may have
under  these  laws as to events  which have  occurred  prior to the date of this
Agreement or Resignation  Date,  whichever is later.  Employee,  also waives any
right to become, and promises not to consent to become, a member of any class in
a case in which claims are asserted  against any Releasee that is related in any
way to his employment or the  termination of his employment  with AT&T, and that
involve  events  which  have  occurred  as of the  date  of  this  Agreement  or
Resignation Date. If Employee, without his prior knowledge and consent is made a
member of a class in any proceeding,  he shall opt out of the class at the first
opportunity  afforded  to him after  learning of his  inclusion.  In this regard
Employee agrees that he will execute,  without  objection or delay, an "opt-out"
form presented to him either by the court in which such proceeding is pending or
by counsel for any Releasee who is made a defendant in any such proceeding.

     13.  Employee,  on behalf of  himself,  his heirs,  executors,
administrators,  successors and assigns, releases and discharges the Company and
its  successors,   assigns,  subsidiaries,   affiliates,   directors,  officers,
representatives,  agents and  employees  ("Releasees")  from any and all claims,
including claims for attorney's fees and costs,  charges,  actions and causes of
action,  including  but not limited to those with respect to his  employment  or
termination  of  employment  with the  Company,  as well as from all  claims for
personal  injury,  actual  or  potential,  to the  date  of  this  Agreement  or
Employee's  Resignation  Date,  whichever is later.  This  includes,  but is not
limited to, claims arising under federal,  state, or local laws prohibiting age,
sex,  race or any other  forms of  discrimination  or claims  growing out of any
legal  restrictions on the Company's right to terminate its employees.  Employee
represents  that he has not filed any charge or lawsuit against the Company with
any  governmental  agency or Court and that he will not  institute  any  actions
against  the  Company  or any  Releasee  for any  reason.  With  respect  to any
administrative  charges  that  have  been or may be filed  concerning  events or
actions  relating to his employment or the  termination  of his employment  that
occurred on or before  Resignation Date,  Employee waives and releases any right
he may have to recover  in any  lawsuit  or  proceeding  brought by him or by an
Administrative  Agency on his  behalf.  If  Employee  breaches  this  Paragraph,
Employee  understands  that he will be liable for all expenses,  including costs
and  reasonable  attorney's  fees,  incurred by any  Releasee in  defending  the
lawsuit or charge of discrimination. Employee agrees to pay such expenses within
thirty (30) calendar days of written  demand.  This Paragraph is not intended to
limit Employee from  instituting  legal action for the sole purpose of enforcing
this Agreement.

     14. Except to the extent expressly provided herein, nothing in
this Agreement shall be deemed to alter,  amend,  modify or otherwise affect any
employee  benefit,  compensation or other plan,  program or policy maintained by
the Company or any provision thereof.

     15. If any provision, or portion thereof, of this Agreement is
determined  to be invalid  under  applicable  statute or rule of law,  only such
provision,  and only to the extent  determined  to be  invalid,  shall be deemed
omitted from this Agreement,  the remainder of which shall remain fully in force
and effect.

     16. The construction,  interpretation  and performance of this
Agreement  shall be  governed  by the laws of the  State of New  Jersey  without
regard to Conflict of Laws principles.

     17. Employee  understands that,  pursuant to the Older Workers
Benefit  Protection  Act of 1990,  he has the right to consult  with an attorney
before signing this Agreement,  he has 21 days to consider the Agreement  before
signing it and he may revoke the Agreement  within seven (7) calendar days after
signing it.  Employee  further  understands  that the Agreement  will not become
effective or enforceable until the seven day revocation period has expired.

     18. Employee  promises and agrees that in  consideration  of a
payment of one thousand  dollars  ($1,000) to be made within ten  business  days
subsequent  to his  Resignation  Date,  in addition to the benefits set forth in
Paragraph 3 and 4, Employee will execute a release of all claims relating to his
employment  during  the  period  from the  execution  of this  Agreement  to his
Resignation  Date.  A copy of such  release is  attached  as  Appendix D to this
Agreement.

     19.  This  Agreement,  consisting  of eight  pages  containing
nineteen  paragraphs  and three  Appendices  constitutes  the  entire  agreement
between the Company and Employee  with respect to the subject  matter hereof and
shall not be amended,  modified, or amplified without specific written provision
to  that  effect,  signed  by both  parties.  No oral  statement  of any  person
whosoever  shall, in any manner or degree,  modify or otherwise affect the terms
and provisions of this  Agreement.  Accordingly,  this Agreement  supersedes and
completely replaces any prior oral or written communication on this subject.

                  By signing this Agreement, Employee states that;

 a)  He has read it and has had sufficient time to consider its terms;
 b)  He understands it and knows that he is giving up important
     rights;
 c)  He agrees with everything in it;
 d)  He is aware of his right to consult an attorney before signing it;
     and has been so advised
 e)  He has signed it knowingly and voluntarily.




Witnesses:



- ----------------------      --------------------------         ----------------
                            Employee                           Date


- ----------------------      --------------------------         ----------------
                            For the Company                    Date



                       THIS IS A LEGAL AGREEMENT, RELEASE
                             AND COVENANT NOT TO SUE
                          READ CAREFULLY BEFORE SIGNING


Appendices
<PAGE>

<TABLE>
<CAPTION>
Richard Miller Stock Option/SAR Status as of:  3/18/97
<S>       <C>      <C>   <C>       <C>      <C>         <C>          <C>      <C>          <C>          <C>

          Option
Number     Date    Type   Price    Granted  Excercised  Cancelled*   Vested   Unvested     Outstanding  Excercisable
24228     8/9/93    NQ   $44.1746   36,981           0      13,405   23,576          0          23,576        23,576
24229     8/9/93    NQ   $44.1746   71,448           0      25,899   45,549          0          45,549        45,549
24389     1/3/94    NQ   $36.9580   36,981           0      13,405   23,576          0          23,576        23,576
26137     1/3/95    NQ   $34.9461   44,699           0      16,202   18,998      9,499          28,497        18,998
LV0006    9/25/95   NQ   $44.4371  357,246           0           0        0    357,246         357,246             0
32431     1/31/97   NQ   $39.3125  128,000           0           0        0    128,000         128,000             0
                                   675,355           0      68,911  111,699    494,745         606,444       111,699


*Cancellations due to impact of balancing stock options at Lucent and NCR spin.  See SAR information below.
</TABLE>
<TABLE>
<CAPTION>

Lucent SAR Status

<S>     <C>     <C>    <C>      <C>     <C>         <C>         <C>    <C>         <C>          <C>
        Option
Number    Date  Type    Price   Granted Excercised  Cancelled*  Vested  Unvested   Outstanding  Excercisable
 24228  8/9/93   SAR   $50.9241  10,396          0           0  10,396         0        10,396        10,396
 24229  8/9/93   SAR   $50.9241  20,086          0           0  20,086         0        20,086        20,086
 24389  1/3/94   SAR   $42.6048  10,396          0           0  10,396         0        10,396        10,396
 26137  1/3/95   SAR   $40.2855  12,565          0           0   8,376     4,189        12,565         8,376
                                 53,443          0           0  49,254     4,189        53,443        49,254
</TABLE>

<TABLE>
<CAPTION>
NCR SAR Status

<S>    <C>     <C>   <C>       <C>        <C>        <C>         <C>       <C>       <C>          <C>
       Option
Number   Date  Type  Price      Granted   Excercised Cancelled*   Vested   Unvested  Outstanding  Excercisable
 24228 8/9/93   SAR  $40.2545  1,473.500       0.000      0.000  1,473.500    0.000    1,473.500     1,473.500
 24229 8/9/93   SAR  $40.2545  2,846.813       0.000      0.000  2,846.813    0.000    2,846.813     2,846.813
 24389 1/3/94   SAR  $33.2961  1,473.500       0.000      0.000  1,473.500    0.000    1,473.500     1,473.500
 26137 1/3/95   SAR  $31.3553  1,781.063       0.000      0.000  1,187.375  593.688    1,781.063     1,187.375
                               7,574.876       0.000      0.000  6,981.188  593.688    7,574.876     6,981.188

</TABLE>

<PAGE>

                                   Appendix B

   Item                                       Treatment
a)  Base Salary                            Employee receives base salary through
                                           Resignation Date.

b) Employee Benefits and                   Employee will be covered under
   Senior Management Benefits              general employee benefit plans and
   (except as otherwise noted              Senior Management benefit and
   below)                                  prerequisite plans/programs and
                                           practices through Resignation Date.

c) AT&T Long Term Incentive Program
                                           Any   awards   granted  to Employee
                                           under this Program which are not
                                           specified in Paragraph 3 will be
                                           cancelled as of the Resignation Date.

d) Medical/Dental/Vision (After            Company paid Medical/Dental/Vision
   Resignation Date)                       will continue through the Resignation
                                           Date.   Under   COBRA   (Consolidated
                                           Omnibus Budget  Reconciliation Act of
                                           1985),  coverage  can be continued at
                                           Employee's  expense  for lesser of 18
                                           months  or  until  Employee   becomes
                                           eligible for coverage  under  another
                                           employer's plan.

                                           The  Federal  government's  rules  of
                                           regarding    participation   in   tax
                                           qualified   medical  plans  currently
                                           precludes your  participation  in the
                                           Company's   post-retirement   medical
                                           plan  for all  Management  employees.
                                           However,  the  Company  is  currently
                                           considering the  implementation  of a
                                           special   medical  plan  for  certain
                                           retired Senior Managers.

                                           In  the  event  this  special  Senior
                                           Management  program is approved prior
                                           to  the   expiration  of  your  COBRA
                                           medical   coverage,   you   will   be
                                           permitted  to   participate  in  this
                                           program  on the same basis as service
                                           pension eligible Senior Managers (or,
                                           as  determined  by  the  company,   a
                                           comparable  program  for  non-Service
                                           Pension eligible Senior Managers.)

f)  AT&T Senior Management                 Coverage will cease on Resignation
    Individual Life Insurance              Date.  Employee may assume policy if
    Program (AT&T SMILIP) (After           he so elects by paying 100% of the
    Resignation Date)                      premium.  Company premium
                                           contributions   to  policy  cease  on
                                           Resignation  Date  and  Company  will
                                           withdraw     all    prior     premium
                                           contributions.

g) AT&T Senior Management                  Employee's coverage will cease on
   Basic Life Insurance (After             Resignation Date.
   Resignation Date)

h) Supplemental Variable                   Employee, via insurance carrier, will
   Universal Life Insurance                be given the option to continue
                                           on an individual basis.

i) AT&T Senior  Management                 Bills submitted for service prior to
   Telephone Reimbursement Program         Resignation Date will be covered.
                                           Reimbursement   privileges  cease  at
                                           Resignation Date.

j) Financial Counseling                    Employee, upon Resignation Date,
                                           will not be eligible to  participate
                                           in  the program. The Company will
                                           pay for any services provided prior
                                           to Resignation Date as well as income
                                           tax preparation in 1998 for 1997.

k) Company Car                             If Employee elects not to purchase
                                           his leased automobile, such vehicle
                                           will be returned to the Company on or
                                           before the Resignation Date.

l) Vacation Days                           The June 2,   1997    Resignation
                                           Date   is    predicated on employee
                                           utilizing all  vacation and carryover
                                           vacation days  prior to such date.

<PAGE>


                                   Appendix C







                                      AT&T
                                 Non-Competition
                                    Guideline



                                     Summary


<PAGE>
INTRODUCTION

In  order to  protect  the  interests  of the  Company,  its  shareholders,  its
employees and its  customers,  AT&T requires that an employee who is eligible to
receive  benefits under various  Senior  Management  incentive and  compensation
plans  forfeit  those  benefits if he or she  competes  with the  Company  after
termination of  employment.  The standard used to determine  "competing"  and an
explanation  of  the  administrative  process  used  to  evaluate  activity  are
described in full in the AT&T Non-Competition Guideline, which has been approved
by the AT&T Board of Directors.

This brochure  summarizes  the  Guideline  and is intended as a reference  guide
only. A copy of the complete Guideline may be obtained by requesting a copy from
the Director, Executive Human Resources, AT&T Corporate Headquarters.

GENERAL INFORMATION

Responsibility  for interpreting,  administering and implementing the provisions
of the Guideline rests with the AT&T Management Committee, which was established
and  authorized  by the Board to resolve all questions and handle all matters in
connection with  competition and forfeiture of benefits.  At least three, but no
more than five, Senior Officers serve on the Committee.

The Committee may make minor changes in the Guideline and to those incentive and
compensation plans which are subject to the Guideline's procedures.  Changes may
be made without notice whenever the Committee considers the changes necessary to
fairly and  consistently  administer  the Guideline and to protect the Company's
interests.  The Committee's  decisions about  forfeiture of benefits and what is
competitive activity are final.

No act of the Company,  the Committee or any employee  acting in connection with
the  Guideline and its  provisions is in any way intended to interfere  with any
individual's  right to consider,  accept,  continue or terminate  employment  to
engage  in any  activity  or to  establish  any kind of  business  or  ownership
interest with any enterprise.

FORFEITABLE BENEFITS

Under the terms of the following  plans,  the benefits they pay are  forfeitable
(or immediately payable): AT&T Senior Management Short Term Incentive Plan, AT&T
Senior  Management  Long Term Incentive  Plan, AT&T 1984 Stock Option Plan, AT&T
Non-Qualified  Pension Plan, AT&T Senior Management Life Insurance Program, AT&T
Senior Management Long Term Disability and Survivor Protection Plan, AT&T Senior
Management  Individual  Life Insurance  Program,  AT&T Incentive  Award Deferral
Plan, AT&T Deferred  Compensation Plan for Non-Employee  Directors,  AT&T Senior
Management  Financial  Counseling  Program and the AT&T Mid-Career Pension Plan.
The Board or Committee may make other plans subject to this Guideline.

AFFECTED INDIVIDUALS

An individual whether a present or former employee,  is subject to the Guideline
and to having activity  evaluated if he or she has received,  is receiving or is
entitled to receive benefits according to any of the Plans listed above.

WHAT IS COMPETITIVE ACTIVITY

An  individual's  activity is  competitive  activity and his or her benefits are
forfeitable if that  individual  either (A) engages in activity in conflict with
or adverse to the  interests of the Company or (B)  establishes  a  relationship
with a competitor of the Company.

"Establishing  a  relationship"  includes  founding,  organizing,  establishing,
becoming   associated  with,   becoming  employed  by,  rendering  services  to,
consulting  or  acting  as  consultant  to,  being  a  partner  in or  owning  a
substantial  interest in as shareholder or otherwise  (such as, for example,  an
interest  subject  to  the  reporting  requirements  of  Section  13(d)  of  the
Securities Exchange Act of 1934).

A "competitor of the Company" is a business,  entity or enterprise  which either
(A)  designs,  develops,  manufactures,  produces,  offers  for  sale or sells a
product or service which can be used as a substitute for, performs substantially
the same function as, is a practical alternative for or is generally intended to
satisfy the same  customer or client needs for any product or service  designed,
developed,  manufactured,  produced,  offered for sale or sold by the Company or
(B) is a business which the Committee, based upon review of the individual facts
and  circumstances and in its discretion and judgment,  determines,  in order to
protect the best interests of the Company,  to be a competitor within the spirit
and intent of the Guideline and the non-competition clauses of various Plans.

THE EVALUATION PROCESS

Anyone who is  considering  engaging in an activity  which a  reasonable  person
might  consider  competitive  activity  as  described  above  should  notify the
Director,  Executive Human Resources,  and request that the Company evaluate the
activity to determine whether it is competitive.

To insure that the Company's  evaluation  is fairly based on all relevant  facts
and circumstances, an individual who requests a determination should provide the
Company in writing with all information he or she believes to be relevant to the
inquiry  as  well  as a full  explanation  of the  contemplated  activity  which
describes

- - the contemplated relationship, including (as applicable) the proposed
position, title, responsibilities and the nature and extent of the ownership
interest;

- - the nature of the  business,  including,  for  example,  all  products  and/or
services  currently being or expected to be designed,  developed,  manufactured,
produced, offered for sale or sold by the business; and

- - the most recently available financial information on the business

The Company has the right to initiate an evaluation of an individual's activity.
An  evaluation  will be  instituted  when it is requested by or on behalf of the
head of any of the  Company's  lines of business or a member of the Board or the
Committee. The Director,  Executive Human Resources,  will notify the individual
in writing that an  evaluation  has been  initiated  and of the  opportunity  to
submit within a stated period of time  information  for the  evaluators' and the
Committee's  consideration.  An individual  whose activity is being evaluated is
strongly  encouraged to provide the Committee  with a written  submittal such as
that described above.

An individual's contemplated or actual activity will be separately evaluated by

- - the  head  and an  attorney  serving  as  counsel  to the  head of each of the
Company's   lines  of  business   responsible   for  the  design,   development,
manufacture, production, offer for sale of the product or service with which the
activity is suspected to be in competition;

- - the head of each entity responsible for paying benefits under any of the
Plans listed above, or a delegate;

- - a Corporate Vice President-Law of the Company; and

- - any other individual whose evaluations the Committee designates as
appropriate.

Individuals  who,  for  personal  or  professional  reasons,  have a conflict of
interest which they feel would prevent their fair and objective  evaluation will
not participate but will delegate their  responsibility to another in their line
of  business  or  organization.  Evaluations  will be based on the  individual's
submittal,  the  financial  state  of the  line  of  business,  the  competitive
marketplace,  the  impact  of the  individual's  leaving  on his or her  line of
business, the extent to which activity is adverse to the Company's interests and
all other relevant facts and circumstances.  After evaluating the activity, each
person  doing an  evaluation  will make to the  Committee  a  recommendation  of
appropriate action,  identifying, if there are any, those facts or circumstances
not readily  apparent from the  submittal or not generally  known but upon which
facts or circumstances the recommendation was based.

DETERMINATION

Final determination of whether an individual's activity is or is not competitive
activity  will  be  made  by  the  Committee  and  the  Committee   alone.   The
determination will be based on the  recommendations as described above, the best
interests of the Company and on all other facts and  circumstances the Committee
deems pertinent.

After the Committee's  determination,  the Director,  Executive Human Resources,
will notify the individual of the decision in writing.

If the Committee's  determination is that activity is not competitive  activity,
the  individual  may receive a letter  advising of that  determination.  In such
case, the Committee  reserves the right to seek, at whatever  intervals it deems
appropriate,   written   assurance  from  the  individual  that  the  facts  and
circumstances on which the evaluations and the determination were based have not
changed.

An  individual  who has not yet  engaged in activity  which would be  considered
competitive  activity will have the  opportunity to provide the Company within a
reasonable  period of time written assurance that he or she has not and will not
engage in such activity.  If the Company  receives such assurances no forfeiture
will result.  If the individual  fails to provide such assurance or if he or she
is already  engaged in competitive  activity and does not withdraw from it, then
the Director,  Executive Human  Resources,  will  coordinate  termination of all
benefits with the Payroll,  Benefit and all other  affected  organizations.  The
Committee  or its  delegate  may also take legal steps to recover  any  benefits
already paid.

OPPORTUNITY TO WITHDRAW

After  activity has been  evaluated and  recommendations  submitted as described
above,   the  Committee  may  determine   that  there  are  unusual  or  special
circumstances  which are persuasive that withdrawal or denial of benefits is not
appropriate.  In that case,  the Committee  may, in its discretion and judgment,
withhold  termination or denial of benefits and offer the competitive  activity.
An individual  who receives such an offer will have a reasonable  period of time
from the date of the offer to accept it and to provide the  Committee  assurance
in writing that the  withdrawal has been  accomplished,  or the offer will lapse
and a notice to terminate benefits will be issued.

REEVALUATION

Even though  activity has been  previously  evaluated and  regardless of a prior
determination, the Company reserves the right without prior notice to reevaluate
activity if the Committee  believes it is warranted.  In case of a reevaluation,
the individual will be advised by the Director,  Executive Human Resources, that
a reevaluation  has been  instituted  and that he or she has the  opportunity to
make a submittal such as that described above.

SUBSEQUENT COMPETITIVE ACTIVITY

If an individual establishes a relationship with a business which is not at that
time a competitor  of the Company,  but AT&T later engages in a line of business
which is competitive  with any such product  and/or service of the business,  no
question of forfeiture  arises.  However,  the Company may require forfeiture if
the  person  knew (or had  reason  to know)  at the  time the  relationship  was
established that AT&T intended to design, develop,  manufacture,  produce, offer
for sale or sell a competitive produce or service.

The Company may also invoke  forfeiture  if,  within a reasonable  time-normally
three years-after the individual  engages in an activity,  it becomes adverse to
AT&T's  interests or competitive  with AT&T. In such case, if the person advises
the  Director,  Executive  Human  Resources,  that the  activity may have become
competitive, he or she will have the opportunity to withdraw as described above,
without  forfeiture.  If the Company is not advised, or if the withdrawal is not
accomplished within the stated time, then all benefits paid after the point when
the activity became competitive are forfeitable.

CONSENT TO COMPETE

In very  extraordinary  circumstances and despite the fact that the individual's
competitive activity would be grounds for requiring forfeiture of benefits,  the
Company  may  consent  to the  activity  if the  Committee  determines  that the
situation  is only  technically  competitive  and the facts  are  overwhelmingly
compelling  that relief is warranted.  In such a case,  the Director,  Executive
Human Resources,  will provide a letter advising the individual of the Company's
decision.  However,  the  Company  does not waive by such  consent  the right to
withdraw the consent after it is issued, without prior notice, and to invoke the
non-competition  clauses if,  within a  reasonable  time-normally  three  years-
thereafter,  the facts and circumstances  change and it becomes in the Company's
best interest to require forfeiture.




This  guideline is  published by the  Executive  Human  Resources  group of AT&T
Corporate  Headquarters.  Questions  and requests for  additional  copies may be
directed to Director,  Executive Human Resources,  AT&T Corporate  Headquarters,
295 North Maple Avenue, Room 7244M3, Basking Ridge, NJ 07920.
                                                                    October 1994


<PAGE>


                                   APPENDIX D

                          GENERAL RELEASE OF ALL CLAIMS

     Employee,  on behalf of  himself,  his  heirs,  executors,  administrators,
successors and assigns,  releases and discharges the Company and its successors,
assigns, subsidiaries, affiliates, directors, officers, representatives,  agents
and  employees  ("Releasees")  from any and all  claims,  including  claims  for
attorney's fees and costs,  charges,  actions, and causes of action with respect
to, or arising out of, his  employment or  termination  of  employment  with the
Company,  as well as from all claims for personal  injury,  actual or potential,
relating to the period from May ____ , 1997 to Employee's Resignation Date. This
includes,  but is not limited to, claims arising under  federal,  state or local
laws prohibiting age, sex, race, or any other forms of  discrimination or claims
growing out of any legal  restrictions  on the Company's  right to terminate its
employees.  Employee  represents  that he has not  filed any  charge or  lawsuit
against the Company with any  governmental  agency or Court and that he will not
institute any actions  against the Company of any Releases for any reason . With
respect to any administrative  charges that have been or may be filed concerning
events  or  actions  relating  to  his  employment  or  the  termination  of his
employment  that occurred on or before  Resignation  Date,  Employee  waives and
releases any right he may have to recover in any lawsuit or  proceeding  brought
by him or by an  Administrative  Agency on his behalf. If Employee breaches this
Paragraph,  Employee  understands  that  he  will be  liable  for all  expenses,
including  costs and  reasonable  attorney's  fees,  incurred by any Releasee in
defending the lawsuit or charge of  discrimination.  Employee agrees to pay such
expenses within thirty (30) calendar days of written  demand.  This Paragraph is
not  intended  to limit  Employee  from  instituting  legal  action for the sole
purpose of enforcing this Agreement.

     Employee understands that, pursuant to the Older Workers Benefit Protection
Act of 1990,  he has the right to consult with an attorney  before  signing this
General  Release of All Claims,  he has 21 days to consider  the Release  before
signing it and he may revoke the Release  within seven (7)  calendar  days after
signing  it.  Employee  further  understands  that the  Release  will not become
effective or enforceable  until the seven day revocation  period has expired and
that the Special  Payment (and other benefits  provided in this  Agreement) will
not be paid until such period has expired.

     Notwithstanding the above provisions of this Appendix D, Employee shall not
be precluded from pursuing the enforcement of this Agreement in any manner.




     By signing this Agreement and Release of All Claims, Employee states that:

  a)     He has read it and has had sufficient time to consider its terms;

  b)     He understands it and knows that he is giving up important rights;

  c)     He agrees with everything in it;

  d)     He is aware of his right to consult an attorney before signing it and
         has been advised;

  e)     He has signed it knowingly and voluntarily.







Witnesses:





- --------------------          -----------------------       --------------------
                              Employee                      Date



- --------------------          -----------------------       --------------------
                              For the Company               Date



<PAGE>

                                             APPENDIX E


COMPAQ DESKPRO PERSONAL COMPUTER
HP 4L PRINTER
HP 950 FAX


TELEPHONE RECEIVERS (MOST 1993 VINTAGE)

2    TRIMLINE 230
2    FEATURE 705
1    TAS 1539
1    CORDLESS 5470
1    VIDEOPHONE 2500
1    PORTABLE CELLULAR 3760
1    DIGITAL CORDLESS 9100


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission