AT&T CORP
10-Q, 1997-11-13
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: AMERICAN INTERNATIONAL GROUP INC, 10-Q, 1997-11-13
Next: AMERICAN TELEVISION & COMMUNICATIONS CORP, 10-Q, 1997-11-13



<PAGE> 1


                                  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 September 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 October 31, 1997, 1,624,253,000 common shares were outstanding.


<PAGE> 2                                                 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 Nine
                                             Months Ended     Months Ended
                                             September 30,    September 30,
                                             1997    1996     1997    1996
Revenues
Communications services.................. $13,002 $12,832  $38,482 $37,651
Financial services ......................     378     396    1,119   1,295
Total revenues...........................  13,380  13,228   39,601  38,946

Operating Expenses
Access and other interconnection.........   3,969   4,086   12,458  12,106
Network and other
 communications services.................   2,407   1,880    7,029   5,604
Depreciation and amortization ...........     978     744    2,819   2,054
Selling, general and administrative .....   3,873   3,913   11,254  11,049
 Total communications services expenses..  11,227  10,623   33,560  30,813
Financial services expenses..............     354     431      993   1,227
Total operating expenses ................  11,581  11,054   34,553  32,040

Operating income ........................   1,799   2,174    5,048   6,906
Other income - net ......................     127      83      354     290
Interest expense ........................      42      72      147     292
Income from continuing operations
 before income taxes ....................   1,884   2,185    5,255   6,904
Provision for income taxes ..............     731     826    2,021   2,538
Income from continuing operations .......   1,153   1,359    3,234   4,366
Discontinued Operations:
Income(loss) from discontinued operations
 net of taxes of $0, $18,
 $3 and ($354),respectively..............     -        73        4     (81)
Gain on sale of discontinued operation
 net of taxes of $43.....................      66     -         66     -

Net income .............................. $ 1,219 $ 1,432   $3,304  $4,285

Weighted average common shares and
 common share equivalents (millions).....   1,629   1,618    1,628   1,613
Earnings per common share:
 Income from continuing operations ...... $  0.71 $  0.84   $ 1.99  $ 2.71
 Income(loss) from discontinued
  operations ............................ $    -  $  0.05       -    (0.05)
 Gain on sale of discontinued operation   $   .04      -    $  .04      -
 Net income ............................. $  0.75 $  0.89   $ 2.03  $ 2.66
Dividends declared per
   common share.......................... $  0.33 $  0.33   $ 0.99  $ 0.99



                 See Notes to Consolidated Financial Statements.

<PAGE> 3                                                 AT&T Form 10-Q - Part I

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

                                         September 30,    December 31,
                                            1997             1996
ASSETS

Cash and cash equivalents .............. $   313          $   134

Receivables less allowances
  of $1,377 and $1,336
  Accounts receivable...................   8,962            8,973
  Finance receivables...................   6,763            7,087

Deferred income taxes...................   1,415            1,413

Other current assets....................     501              703

Total current assets....................  17,954           18,310

Property, plant and equipment, net
  of accumulated depreciation of
  $21,510 and $19,728 ..................  21,017           19,794

Licensing costs, net of accumulated
  amortization of $1,032 and $913.......   8,341            8,071

Investments.............................   4,074            3,883

Long-term finance receivables...........     701              703

Prepaid pension costs...................   2,129            1,933

Other assets............................   2,495            2,332

Net assets of discontinued operations...       -              526

TOTAL ASSETS............................ $56,711          $55,552


                                    (CONT'D)

<PAGE> 4                                                 AT&T Form 10-Q - Part I

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


                                       September 30,  December 31,
                                            1997         1996
LIABILITIES
Accounts payable.......................  $ 6,002      $ 6,173
Payroll and benefit-related
  liabilities..........................    2,264        2,635
Debt maturing within one year..........    2,806        2,460
Dividends payable......................      539          536
Other current liabilities..............    4,602        4,514

Total current liabilities..............   16,213       16,318

Long-term debt.........................    7,054        7,883
Long-term benefit-related liabilities..    3,090        3,037
Deferred income taxes..................    5,062        4,827
Other long-term liabilities and
  deferred credits.....................    3,307        3,192

Total liabilities .....................   34,726       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 September 30, 1997
  1,623,487,646 at December 31, 1996
Additional paid-in capital.............   15,714       15,643
Guaranteed ESOP obligation.............      (70)         (96)
Foreign currency translation
  adjustments..........................       32           47
Retained earnings......................    4,684        3,078

Total shareowners' equity..............   21,985       20,295

TOTAL LIABILITIES & SHAREOWNERS' EQUITY  $56,711      $55,552

                 See Notes to Consolidated Financial Statements.

<PAGE> 5                                                 AT&T Form 10-Q - Part I

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                              (Dollars in Millions)
                                   (Unaudited)

                                                   For the Nine
                                                   Months Ended
                                                   September 30,
                                                  1997      1996
Operating Activities
Net income ..............................      $ 3,304   $ 4,285
Add: (Income)loss from
  discontinued operations ...............          (70)       81

Income from continuing operations .......        3,234     4,366
Adjustments to reconcile net income to
  net cash provided by operating
  activities of continuing operations:
   Depreciation and amortization.........        2,819     2,054
   Provision for uncollectibles..........        1,786     1,629
   Increase in accounts receivable.......       (1,337)   (1,770)
   Increase in accounts payable..........          141       643
   Net increase in other operating
     assets and liabilities..............         (387)     (640)
   Other adjustments for non-cash
     items - net.........................         (194)      (62)

Net cash provided by operating
  activities of continuing operations....        6,062     6,220

Investing Activities
  Capital expenditures...................       (4,732)   (4,111)
  Proceeds from sale or disposal of
    property, plant and equipment........           78        58
  Proceeds from securitizations..........        1,000     3,000
  (Increase)decrease in finance assets...         (958)      779
  Acquisitions of licenses...............         (402)     (215)
  Net increase in investments............         (164)     (153)
  Proceeds from dispositions.............        1,513       160
  Other investing activities - net.......          (89)       20

Net cash used in investing
  activities of continuing operations....       (3,754)     (462)

                                    (CONT'D)

<PAGE> 6                                                 AT&T Form 10-Q - Part I

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

                                                   For the Nine
                                                   Months Ended
                                                   September 30,
                                                  1997      1996

Financing Activities
  Proceeds from long-term debt issuances.           22         -
  Retirements of long-term debt..........         (613)     (956)
  Issuance of common shares..............           63     1,165
  Dividends paid.........................       (1,605)   (1,588)
  Increase(decrease) in short-term
    borrowings - net.....................          126    (4,805)
  Other financing activities - net.......          (64)    1,913
Net cash used in financing activities
  of continuing operations...............       (2,071)   (4,271)

Effect of exchange rate
  changes on cash........................            3       (25)

Net cash used in discontinued operations.          (61)   (1,023)

Net increase in cash and
 cash equivalents........................          179       439

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

Cash and cash equivalents
  at end of period.......................      $   313   $   568



                 See Notes to Consolidated Financial Statements.


<PAGE> 7                                                 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 Forms 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 disposition of the AT&T
         submarine  systems  business  ("SSI")  on July 1, 1997 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,  resulting in an after-tax gain of $66, or $.04 per
         share.

<PAGE> 8                                                 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 Nine
                                       Months Ended        Months Ended
                                       September 30,       September 30,
                                      1997       1996      1997      1996

         Revenues                    $   -     $7,259     $ 454  $ 20,147
         Income(loss) before
           income taxes                  -         91         7      (435)
         Net income(loss)            $   -     $   73     $   4  $    (81)

                                          At September      At December
                                          30, 1997          31, 1996
         Current Assets                    $     -            $  554
         Total Assets                            -               862
         Current Liabilities                     -               230
         Total Liabilities                       -               336
         Net assets of discontinued
           operations                      $     -            $  526

         The income (loss) before income taxes includes  interest  expense of $3
         for the quarter  ended  September  30, 1996 and $35 for the nine months
         ended September 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 nine month periods ended September
         30, 1997 due to immateriality of the amounts.

         On  October  20,  1997,  AT&T  announced  its  intention  to sell  AT&T
         Universal Card Services  ("UCS").  UCS represents  substantially all of
         AT&T's financial services segment. The sale is targeted to be completed
         by mid-1998.  However,  AT&T can not predict the timing or terms of any
         such transaction. Accordingly, the consolidated financial statements of
         AT&T will be  restated  to  reflect  UCS as a  discontinued  operation.
         Proforma Consolidated  Statements of Income for the year ended December
         31,  1996 and for the six  months  ended  June 30,  1997 and a proforma
         Consolidated  Balance Sheet at June 30, 1997 were filed with the SEC on
         November 4, 1997. A proforma  Consolidated  Statement of Income for the
         nine  months  ended  September  30,  1997 and a  proforma  Consolidated
         Balance  Sheet at  September  30, 1997 are  presented in Item 5 of this
         report.

<PAGE> 9                                                   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  September  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.

                                      For the Three       For the Nine
                                      Months Ended        Months Ended
                                      September 30,       September 30,
                                      1997     1996       1997     1996

         Total revenues               $ 49     $ 72      $ 133    $ 136
         Income from
          continuing operations         13       22         27        9
         Income from
          discontinued operation         -       30          -       84
         Net income                   $ 13     $ 52      $  27    $  93


                                               At                At
                                           September 30,     December 31,
                                              1997              1996

         Finance receivables                $1,105            $1,102
         Total assets                        3,050             3,075
         Total debt                             60                60
         Total liabilities                   1,871             1,891
         Total shareowner equity            $1,179            $1,184


<PAGE> 10                                                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 Nine
                                    Months Ended         Months Ended
                                    September 30,        September 30,
                                   1997     1996        1997     1996

         Interest Expense         $  77    $  88       $ 221   $  317
         Provision for losses       104      124         284      374
         Other costs                 99      101         297      303
         Selling, general and
           administrative            74      118         191      233
         Total                    $ 354    $ 431       $ 993    1,227

     UCS represents  substantially  all of the financial  services  segment.  On
October 20, 1997,  AT&T announced its plans to sell UCS. Refer to Item 5 of this
report.

(e)      LIN TV

         AT&T owns  approximately  45% of the  common  shares of LIN  Television
         Corporation  ("LIN  TV").  On August 12,  1997,  AT&T  entered  into an
         agreement to sell all of its interest in LIN TV for approximately  $641
         to  Hicks,   Muse,   Tate  and  Furst   Incorporated   ("Hicks  Muse").
         Subsequently,  in response to a competitive offer, Hicks Muse increased
         their bid to $742. The sale is subject to various conditions, including
         the approval by the Federal Communications Commission. If approved, the
         sale is expected to close in early 1998. In a separate agreement,  AT&T
         agreed  to sell  WOOD-TV,  its  television  station  in  Grand  Rapids,
         Michigan, for approximately $123, subject to certain adjustments,  upon
         the completion of the sale of its interest in LIN TV.

<PAGE> 11                                                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 disposition of
the AT&T  submarine  systems  business  ("SSI") on July 1, 1997 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, resulting in an after-tax gain of $66 million, or $.04 per share.

On October 20, 1997,  AT&T  announced its intention to sell AT&T  Universal Card
Services ("UCS"). UCS represents  substantially all of AT&T's financial services
segment.  The sale is targeted to be  completed by  mid-1998.  Accordingly,  the
consolidated  financial  statements of AT&T will be restated to reflect UCS as a
discontinued operation. See Item 5 of this report.

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
Web Site  Services and  international  markets.  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.

(*Service mark of AT&T)

<PAGE> 12                                                AT&T Form 10-Q - Part I

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

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.

Revenues from  continuing  operations  grew 1.2% to $13,380 million in the third
quarter of 1997  compared  with  $13,228  million in the third  quarter of 1996.
Growth in local and other  initiatives,  business  long  distance  services  and
wireless services led the revenue  increase.  Declines in consumer long distance
services and financial services  partially offset these increases.  For the nine
months ended September 30, 1997, revenues from continuing  operations  increased
1.7% to $39,601 million from $38,946 million for the same period of 1996. Growth
in business long distance services,  local and other  initiatives,  and wireless
services led the revenue increase.  This growth was partially offset by declines
in consumer long distance services and financial services. Competition continues
to affect  long  distance  services  revenues  and is likely to  increase in the
future.

Operating  income decreased 17.3% to $1,799 million in the third quarter of 1997
compared with $2,174 million in the third quarter of 1996.  Operating margin for
the third quarter of 1997  decreased to 13.4% from 16.4% in the third quarter of
1996. Earnings before interest and taxes ("EBIT"),  which includes other income,
was $1,926 million in the third quarter of 1997, a decrease of 14.7% from $2,257
million in the third quarter of 1996. The quarter over quarter decreases in both
operating  income  and EBIT  were  primarily  due to  higher  network  and other
communications  services  expenses  and  higher  depreciation  and  amortization
expenses  partially  offset  by  higher  revenues  and  lower  access  and other
interconnection  expenses.  Earnings before  interest,  taxes,  depreciation and
amortization  ("EBITDA"),  which includes other income, decreased 3.2% to $2,920
million for the three months ended  September  30, 1997 from $3,017  million for
the third quarter of 1996. This decrease was primarily due to higher network and
other  communications  services expenses partially offset by higher revenues and
lower access and other interconnection expenses.

Operating income for the nine months ended September 30, 1997 decreased 26.9% to
$5,048 million from $6,906  million in the year ago period.  For the nine months
ended September 30, 1997,  operating margin decreased to 12.7% from 17.7% in the
same period of 1996. EBIT for the nine months ended September 30, 1997 decreased
24.9% to $5,402  million from $7,196 for the same period in 1996.  The year over
year decreases in both operating income and EBIT were mainly due to increases in

<PAGE> 13                                                AT&T Form 10-Q - Part I

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

network  and  other  communications   services  expenses  and  depreciation  and
amortization expenses partially offset by higher revenues.

For the nine months ended September 30, 1997,  EBITDA  decreased 11.0% to $8,271
million from $9,297  million for the nine months ended  September 30, 1996.  The
decrease  was mainly due to higher  network  and other  communications  services
expenses partially offset by higher revenues.  Income from continuing operations
was $1,153  million,  or $.71 per share,  in the third  quarter of 1997 compared
with income from continuing  operations of $1,359 million, or $.84 per share, in
the third  quarter of 1996.  This  represents  a 15.2%  decline  in income  from
continuing operations,  or a 15.5% decrease in earnings per share, for the third
quarter of 1997 compared with the same period in 1996.  Losses from  initiatives
diluted  earnings per share by  approximately  $.23 in the third quarter of 1997
and by  approximately  $.17 in the third  quarter of 1996.  For the nine  months
ended September 30, 1997, income from continuing operations was $3,234 million a
25.9% decrease from $4,366 million for the comparable period ended September 30,
1996. Losses from initiatives  diluted earnings per share by approximately  $.71
in the  first  nine  months  of 1997  and  $.43  for the  same  period  of 1996.
Management  originally  estimated  that losses from  inititatives  would  dilute
earnings  per share by $.75 to $1.00.  We now expect this  dilution to be at the
high end of this range.

Earnings per share for the core  business,  which  excludes  the  dilution  from
initiatives,  decreased 6.9% to approximately $.94 for the third quarter of 1997
from  $1.01  for the  third  quarter  of 1996.  Earnings  per share for the core
business  for the nine  months  ended  September  30,  1997  decreased  14.0% to
approximately  $2.70 from  $3.14 for the same year ago  period.  Management  has
targeted a range for 1997  earnings per share for the core  business of $3.45 to
$3.75.

Net income for the third quarter of 1997 decreased 14.8% to $1,219  million,  or
$.75 per share, from $1,432 million,  or $.89 per share, in the third quarter of
1996. For the nine months ended  September 30, 1997, net income  decreased 22.9%
to $3,304 million,  or $2.03 per share, from $4,285 million, or $2.66 per share,
for the same period of 1996.

<PAGE> 14                                                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 $170 million, or 1.3%, for the third
quarter of 1997  compared  with the third  quarter of 1996.  For the nine months
ended  September  30, 1997,  communications  services  revenues  increased  $831
million, or 2.2%, compared with the nine months ended September 30, 1996.

                                    Three months         Nine months
                                       ended               ended
                                    September 30,       September 30,
$ In millions                       1997     1996       1997     1996

Business long distance services  $ 5,619  $ 5,514    $16,669  $16,212
Consumer long distance services    6,076    6,225     18,117   18,378
Wireless services                  1,098      994      3,208    2,847
Local and other initiatives          560      407      1,543    1,090
Other and eliminations              (351)    (308)    (1,055)    (876)
 Total communications
  services revenues              $13,002  $12,832    $38,482  $37,651

Operating income                 $ 1,775  $ 2,209    $ 4,922  $ 6,838
Operating margin                    13.6%    17.2%      12.8%    18.2%
EBIT                             $ 1,902  $ 2,292    $ 5,273  $ 7,128
EBITDA                           $ 2,896  $ 3,052    $ 8,142  $ 9,229

Long  distance  services  revenues  include  business and consumer long distance
services revenues from toll calling,  network management,  data services,  other
network-enabled  services and related  product  sales.  For the third quarter of
1997, these revenues were $11,695 million,  down $44 million,  or 0.4%, compared
with $11,739  million for the third quarter of 1996. A decrease in consumer long
distance  services  revenue was partially  offset by revenue  growth in business
long  distance  services.  In the third  quarter of 1997,  total  long  distance
volumes  grew 10.1%  compared  with the third  quarter of 1996.  The gap between
revenue and volume  growth for the quarter was  primarily  due to the  continued
pricing pressure on long distance services, changes in product mix toward higher
volumes of  lower-priced  services,  increased  use of free  minutes in customer
retention and acquisition programs,  and the flow-through to customers of access
rate  reductions.  For the nine months ended  September 30, 1997,  long distance
services  revenues  increased  0.6%,  or $196 million,  to $34,786  million from
$34,590 million  compared with the same period in 1996. This increase was led by
business long distance services  partially offset by a decrease in consumer long
distance services.

<PAGE> 15                                                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 third quarter of 1997 increased
$105 million,  or 1.9%,  compared  with the third quarter of 1996.  The sales of
AT&T  Skynet and AT&T Tridom  earlier in 1997  negatively  impacted  the revenue
growth rate by 1.2%.  Strong growth in data services revenue  continued to drive
the increase in business revenue.  Data revenue grew at a mid-single-digit  rate
compared with the third  quarter of 1996.  Adjusted for the sales of AT&T Skynet
and AT&T Tridom, data revenue grew at a mid-teen rate. For the nine months ended
September 30, 1997,  business  long distance  services  revenue  increased  $457
million,  or 2.8%,  compared with the same period of 1996. This increase was led
by solid double-digit growth in data services revenue.  The sales of AT&T Skynet
and AT&T Tridom negatively  impacted business revenue growth by .6% for the nine
months ended September 30, 1997 compared with the same period in 1996.

Business long distance services volumes continued to grow at a mid-teens rate in
the third quarter 1997  compared  with the third quarter 1996.  Strong growth in
both inbound and outbound  volumes led the business long distance volume growth.
The gap between  revenue and volume  growth for the quarter was primarily due to
the  lower  price  levels  on  new  business  contracts  reflecting  competitive
pressures and access reform.  Also  contributing  to the gap was rapid growth in
lower-priced  intra-LATA  minutes and the  continuing  migration of customers to
lower-priced  bundled  services  partially  offset by data revenue  growth.  The
ongoing rapid growth in lower-priced services will continue to influence the gap
in the fourth  quarter of 1997.  However,  the gap is  expected  to narrow  next
quarter as the rate of contract renegotiations is expected to decline.

Consumer long distance services revenue for the three months ended September 30,
1997  decreased  $149  million,  or 2.4%,  compared  with the three months ended
September  30,  1996.  The use of  free  minutes  in  customer  acquisition  and
retention  programs and the  flow-through to customers of access rate reductions
contributed to the revenue  decline.  Excluding the negative impact of these two
factors,  consumer long distance  services revenue growth was essentially  flat.
For the nine months ended  September 30, 1997,  consumer long distance  services
revenue decreased $261 million,  or 1.4%, compared with the same period of 1996.
The  contra-revenue  impact of free minutes  reduced the revenue growth rates by
about 1.4% in both the third quarter and for the nine months ended September 30,
1997 compared with the same periods in 1996.

Consumer long distance services volumes grew slightly below the industry rate in
the third quarter of 1997 compared with the third quarter of 1996.

<PAGE> 16                                                AT&T Form 10-Q - Part I

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

This growth was driven by robust  growth in intraLATA  traffic as AT&T has taken
advantage of the opportunity  offered by  presubscription in a number of states.
The widening gap between revenue and volume growth for the quarter was primarily
due to free minutes,  price  reductions  resulting from access reform as well as
the increase in lower-priced intraLATA minutes and substitution away from higher
priced  services  such  as  calling  cards.  The gap was  also  impacted  by the
migration of customers from the basic rates 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 third 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 fourth
quarter.

Wireless  services  revenue  includes   wireless  voice  and  data,   messaging,
air-to-ground services, the sales of wireless products and revenue from wireless
initiatives.  This revenue grew $104 million,  or 10.4%, in the third quarter of
1997  compared  with the third  quarter of 1996,  driven by  increased  cellular
subscribers.  Cellular  revenue  rose 10.0% to $917 million  while  consolidated
cellular  subscribers  increased  20.6% to 5.8  million  at the end of the third
quarter of 1997 from 4.8 million at the end of the third  quarter of 1996.  On a
consolidated  basis,  this  represents a voice  penetration  rate of 8.7% in the
third quarter of 1997,  up from 7.1% in the third quarter of 1996.  The disposal
of several  wireless  properties at the end of 1996 reduced the growth rates for
consolidated   subscribers   and  for   wireless   revenue  by  2.7%  and  2.6%,
respectively,  when compared with the third quarter of 1996. During the quarter,
net  additions  to  consolidated   subscribers   were   approximately   173,000,
representing  a 29.3%  decrease over net additions in the third quarter of 1996.
Adjusting for the disposal of wireless properties in 1996, net additions for the
quarter  declined by  approximately  27.0% from the third  quarter of 1996.  The
decline  in  net  subscriber   additions  primarily  reflects  the  intensifying
competition in the wireless  industry as new market  entrants  offer  attractive
introductory  packages  and  as  incumbent  cellular  competitors  respond  with
competitive offers. We expect to continue to see slower year over year growth in
net additions as more new entrants compete on price and as we focus on growth in
high value subscribers, not necessarily on growth in total subscribers. Wireless
services revenue increased $361 million, or 12.7%, to $3,208 million for the

<PAGE> 17                                                AT&T Form 10-Q - Part I

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

nine months  ended  September  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 18.9% to 7.8 million at September 30, 1997 from
6.6 million at September 30, 1996.  On this basis,  the voice  penetration  rate
rose to 8.3% this quarter from 7.0% in the third quarter of 1996.

Average  revenue per  subscriber  continued to decline to $54 per  subscriber in
both the third quarter of 1997 and for the nine months ended  September 30, 1997
compared  with $60 in the  same  periods  of 1996.  This  decline  reflects  the
continuing   industry-wide  growth  of  more   convenience-oriented,   lower-use
subscribers  as well as  pricing  pressures  related to  increased  competition.
Development of new markets where AT&T owns 1.9 GHz licenses is expected to begin
to offset the effects of competition on subscriber and revenue growth in our 800
MHz markets.

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  markets and local service.  In the third
quarter of 1997,  revenue from these  initiatives  increased  $153  million,  or
37.9%,  from the third quarter of 1996.  The revenue growth in the third quarter
was primarily due to increased  revenue from  international  markets,  growth in
outsourcing  revenue  from  AT&T  Solutions  and  increased  revenue  from  AT&T
WorldNet. Revenue from these initiatives for the nine months ended September 30,
1997  increased $453 million,  or 41.7%,  compared with the same period of 1996.
The revenue  growth for the nine months ended  September  30, 1997 compared with
the comparable  period of 1996 was led by increases in outsourcing  revenue from
AT&T  Solutions,  revenues  from  international  markets and revenues  from AT&T
WorldNet.

AT&T WorldNet had approximately  963,000 subscribers at September 30, 1997. AT&T
WorldNet's  subscriber  growth has slowed primarily due to the expiration of its
initial promotional program,  which offered five free hours of service per month
for the first year, as many non-paying customers  deactivated service.  AT&T Web
Site  Services had more than 5,500 hosted sites at the end of the third  quarter
of 1997.

<PAGE> 18                                                AT&T Form 10-Q - Part I

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

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 $604 million, or 5.7%,
in the third  quarter  of 1997  compared  with the third  quarter  of 1996.  The
increase was driven by higher network and other communications services expenses
and  depreciation  and  amortization  expenses.  These  increases were partially
offset by lower access and other interconnection  expenses.  For the nine months
ended September 30, 1997,  communications services' operating expenses increased
$2,747 million, or 8.9%, compared with the same period of 1996. The increase was
primarily due to higher network and other  communications  services expenses and
depreciation and amortization expenses.

Access  and  other  interconnection  expenses  for  the  third  quarter  of 1997
decreased $117 million,  or 2.9%,  from the third quarter of 1996. This decrease
is primarily due to access charge reform mandated by the Federal  Communications
Commission ("FCC") effective July 1, 1997. Declines in international  settlement
rates as well as negotiated  interstate and intrastate  tariff  reductions  also
contributed  to  the  decrease.  These  decreases  were  partially  offset  by a
double-digit  increase  in calling  volumes.  Access  and other  interconnection
expenses as a percentage of communications  services revenues decreased to 30.5%
for the third quarter of 1997 from 31.8% for the third quarter of 1996.

For the nine months ended September 30, 1997,  access and other  interconnection
expenses  increased $352 million,  or 2.9%,  from the same period in 1996.  This
increase  primarily  reflects  increased  volumes  and  a  second  quarter  1996
favorable  accounting  adjustment  to previously  estimated  accruals to reflect
actual billing. Interstate and intrastate tariff reductions,  changes in traffic
mix,  the FCC  mandated  access  charge  reform and  declines  in  international
settlement rates all served to partially offset this increase.  Access and other
interconnection  expenses as a percentage of  communications  services  revenues
increased to 32.4% for the nine months ended  September  30, 1997 from 32.2% for
the same period in 1996.

Network and other  communications  services expenses increased $527 million,  or
28.0%, for the third quarter of 1997 compared with the third quarter of 1996.

<PAGE> 19                                                AT&T Form 10-Q - Part I

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

Higher costs for  initiatives,  particularly  AT&T Solutions,  local service and
AT&T  WorldNet  were the main drivers of the  increase.  In  addition,  expenses
accrued for  expected  payments  to  payphone  operators,  which  accounted  for
approximately  one-third of the increase in this expense line, as well as higher
expenses for purchases from Lucent at retail also contributed to the increase.

For the nine months ended September 30, 1997,  network and other  communications
services  expenses  increased  25.4% to $7,029  million  compared  with the same
period in 1996. The increase  primarily  reflects higher costs for  initiatives,
particularly  AT&T  Solutions,   AT&T  WorldNet  and  local  service.   Payphone
compensation,  a higher  provision for  uncollectibles  and higher  expenses for
purchases from Lucent at retail also contributed to the increase.

Depreciation and amortization  expenses for the quarter ended September 30, 1997
increased $234 million,  or 31.6%,  from the third quarter of 1996. For the nine
months  ended  September  30,  1997,   depreciation  and  amortization  expenses
increased $765 million,  or 37.3%, from the same period in 1996. These increases
were primarily driven by higher levels of capital  expenditures.  The nine-month
period ended  September  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 decreased $40 million, or
1.0%, in the third quarter of 1997 compared with the third quarter of 1996. SG&A
as a percentage of  communications  services revenue  decreased to 29.8% for the
third  quarter of 1997 from 30.5% in the third  quarter of 1996.  This  decrease
reflects  lower  SG&A  expenses  in the  core  business  primarily  due to lower
customer  acquisition  costs in consumer long distance services from the reduced
use of checks as a customer  acquisition tool. Lower advertising expenses across
the Company and lower marketing and sales expenses in business markets, realized
through force  reductions and streamlining of the marketing  organization,  also
contributed to the decrease.  These decreases were partially offset by increases
from customer  retention and acquisition costs in wireless  services,  including
the costs associated with moving  customers to digital  service,  and from other
projects including the Year 2000 (see "Other Developments").  Increased spending
for  initiatives,  particularly  local  service and new wireless  markets,  also
partially offset the reduction in core expenses.

<PAGE> 20                                                AT&T Form 10-Q - Part I

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

Customer  retention and  acquisition  costs for wireless  services  increased in
total due to increased cellular subscribers.  Customer retention and acquisition
costs increased despite a decline in cost per gross add ("CPGA").  CPGA declined
to $376 in the third quarter of 1997,  down 10.0% from $418 in the third quarter
of 1996.

For the nine months ended  September  30, 1997,  SG&A  expenses  increased  $205
million,  or 1.9%,  from the same  period  in  1996.  The  increase  in SG&A was
primarily due to higher  customer  retention and  acquisition  costs in wireless
services, higher spending on initiatives,  particularly local service, partially
offset by lower  advertising  expenses  across the  company  and  reduced use of
checks as a customer  acquisition tool. Customer retention and acquisition costs
for wireless  services  increased in total,  despite a decrease in CPGA. For the
nine months ended  September 30, 1997, CPGA decreased 6.7% to $387 compared with
$415 for nine months  ended  September  30,  1996.  Despite the increase in SG&A
expenses,  SG&A as a percentage of communications services revenue was 29.2% for
the  nine-month  period in 1997,  down  slightly  from 29.3% for the  nine-month
period in 1996. As management continues to focus on cost-cutting,  SG&A expenses
for the core business are expected to further  decrease in the fourth quarter of
1997.

The operating  margin for  communications  services  decreased to 13.6%, for the
third quarter of 1997, from 17.2% for the third quarter of 1996 and decreased to
12.8%,  for the first nine  months of 1997,  from  18.2% for the same  period of
1996.  Higher network and other  communication  services expenses were primarily
responsible for the decreased operating margins in both periods.

EBIT for  communications  services  includes  $136  million and $151 million for
wireless  services for the third  quarters of 1997 and 1996,  respectively,  and
$258 million and $365 million for the nine months ended  September  30, 1997 and
1996, respectively.

<PAGE> 21                                                AT&T Form 10-Q - Part I

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

Communications services EBIT includes dilution from initiatives of the following
approximate amounts:

                                        For the Three            For the Nine
                                        Months Ended             Months Ended
                                        September 30,            September 30,
                                         1997   1996              1997   1996

 $ In billions

 Wireless Initiatives*                   (.1)   (.1)              (.3)   (.1)
 Local Services                          (.3)   (.1)              (.7)   (.3)
 Other Initiatives                       (.2)   (.3)              (.9)   (.8)

*Includes  $160 million in costs  recorded in the first  quarter of 1997 to exit
the two-way messaging business.


EBITDA for  communications  services  includes $360 million and $334 million for
wireless  services for the third  quarters of 1997 and 1996,  respectively,  and
$982 million and $903 million for the nine months ended  September  30, 1997 and
1996,  respectively.  Communications  services  EBITDA  includes  dilution  from
initiatives of the following approximate amounts:

                                            For the Three         For the Nine
                                            Months Ended          Months Ended
                                            September 30,         September 30,
                                             1997   1996           1997   1996

 $ In billions

 Wireless Initiatives*                       (.1)   (.1)           (.2)   (.1)
 Local Services                              (.3)   (.1)           (.6)   (.3)
 Other Initiatives                           (.2)   (.2)           (.8)   (.7)

*Includes  half the  charge  recorded  in the first  quarter of 1997 to exit the
two-way messaging business.

<PAGE> 22                                                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 $18 million, or 4.6%, in the third quarter
of 1997  compared  with the third  quarter of 1996.  In the first nine months of
1997,  financial  services revenues decreased $176 million,  or 13.6%,  compared
with the same period in 1996.  The declines  were  primarily a result of the UCS
securitization program.

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 UCS to  recognize  anticipated  net revenue from  securitized
receivables.

                                   Three months          Nine months
FINANCIAL SERVICES                    ended                 ended
                                   September 30,         September 30,
$ In millions                      1997     1996         1997     1996

Financial services revenue         $378     $396       $1,119   $1,295

Operating income                    $24     $(35)        $126      $68
Operating margin                    6.4%    (8.8)%       11.3%     5.3%
EBT                                 $24     $(35)        $129      $68

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

Total book finance receivables               $ 6,672    $ 6,548
Total managed finance receivables            $14,172    $13,048
Cardholder accounts                             18.9       18.1

Since September 30, 1996, UCS securitized $1.0 billion of cardholder receivables
(in the second quarter of 1997). This brings the total  securitized  receivables
to $7.5 billion since August, 1995.

UCS' book  receivables,  which exclude the $7.5 billion of receivables that have
been  securitized to date,  were $6.7 billion at the end of the third quarter of
1997.  Although book  receivables at September 30, 1997 are higher than the book
receivables at September 30, 1996, average net receivables for the third quarter
of 1997 and the nine months ended September 30, 1997 were lower than average

<PAGE> 23                                                AT&T Form 10-Q - Part I

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

net  receivables  for the same periods of 1996.  UCS retained the  servicing and
customer  relationships  of the  securitized  credit  card  accounts.  Including
securitized  receivables,  UCS' total managed  receivables were $14.2 billion at
the end of the third  quarter of 1997, up $1.1 billion from the third quarter of
1996.  The increase  resulted  primarily from UCS  restarting  account  customer
acquisition activity earlier this year, including a balance transfer program.

Financial  services  expenses  decreased  $77  million,  or 18.0%,  in the third
quarter of 1997  compared with the third quarter of 1996 driven by reductions in
both credit losses and marketing  expenses.  For the nine months ended September
30, 1997, financial services expenses decreased $234 million, or 19.1%, compared
with the same  period in 1996.  This  decrease  is mainly due to reduced  credit
losses and the impact of  securitization.  Net charge  offs as a  percentage  of
average credit card receivables outstanding ("charge-off rate") was 6.1% for the
third  quarter  of  1997,  down  from  7.9%  for  the  third  quarter  of  1996.
Additionally,  the charge-off rate relating to managed receivables  decreased to
5.3% for the third  quarter  of 1997 from  6.5% for the third  quarter  of 1996.
Delinquencies,  or payments  that are thirty days or more past due, were 3.2% of
average  managed  receivables  as of September  30,  1997,  down from 4.1% as of
September 30, 1996.

UCS  represents  substantially  all of AT&T's  financial  services  segment.  On
October 20, 1997,  AT&T announced its plans to sell UCS. Refer to Item 5 of this
report.

<PAGE> 24                                                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  increased  $44 million,  or 54.6%,  for the third  quarter of 1997
compared with the third quarter of 1996 due to a number of items,  none of which
are  individually  significant.  For the nine months ended  September  30, 1997,
other  income  increased  $64  million,  or 21.9%,  from the nine  months  ended
September 30, 1996. This increase is primarily due to the gain of  approximately
$100 million on the sale of AT&T Skynet Satellite  Services in the first quarter
of 1997 partially offset by lower earnings from equity investments.

Interest expense for the third quarter of 1997 decreased $30 million,  or 41.7%,
compared  with the  third  quarter  of 1996.  Interest  expense  decreased  $145
million,  or 49.8%,  for the nine months ended  September 30, 1997 compared with
the same nine-month  period of 1996. These decreases were primarily due to lower
levels of average debt.

The  provision  for income  taxes for the third  quarter of 1997  decreased  $95
million compared with the third quarter of 1996. This decrease was primarily due
to lower income before income taxes partially  offset by a higher  effective tax
rate.  The effective  tax rate of 38.8% for the third quarter of 1997  increased
from 37.8% in the third  quarter of 1996  principally  due to the tax impacts of
investment  dispositions  announced in 1997. For the nine months ended September
30, 1997, the provision for income taxes  decreased  $517 million  compared with
the same  nine-month  period in 1996.  This  decrease was primarily due to lower
income before income taxes partially  offset by a higher effective tax rate. The
effective  tax rate was 38.5%  for the nine  months  ended  September  30,  1997
compared  with  36.8% for the nine  month  period  of 1996.  This  increase  was
principally due to the tax impacts of investment  dispositions announced in 1997
and  certain  tax   benefits  to  AT&T  in  1996  from   various   legal  entity
restructurings.

Income from discontinued  operations decreased $73 million for the third quarter
of 1997  compared  with the third  quarter of 1996.  For the nine  months  ended
September 30, 1997,  income from discontinued  operations  increased $85 million
compared  with the same period last year.  In the third  quarter and nine months
ended September 30, 1996, the results from discontinued  operations  include 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. The disposition of SSI was successfully completed on July 1, 1997.

<PAGE> 25                                                AT&T Form 10-Q - Part I

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

Gain on the sale of discontinued  operations increased $66 million for the third
quarter and nine  months  ended  September  30, 1997  compared  with  comparable
periods in 1996.  These  increases  reflect the gain, net of tax, on the sale of
SSI.

FINANCIAL CONDITION

SEPTEMBER 30, 1997 VERSUS DECEMBER 31, 1996

Total assets by business category consist of the following:

                              September 30,    Dec. 31,
$ In billions                    1997           1996

Long distance - business
  and consumer                 $ 20.4         $ 20.3
Wireless services                16.5           16.2
Local service initiative          3.5            2.7
Other initiatives                 2.6            1.8
Other business categories         5.6            5.5
Total communications
  services                       48.6           46.5
Financial services                8.1            8.5
Net assets of discontinued
  operations                        -            0.6
Total assets                   $ 56.7         $ 55.6

Total assets  increased  $1,159 million,  or 2.1%,  during the nine months ended
September  30, 1997.  Increases in property,  plant and  equipment and licensing
costs  were  partially  offset  by  decreases  in  net  assets  of  discontinued
operations and finance receivables.

Property,   plant  and  equipment   increased  primarily  due  to  1997  capital
expenditures  partially  offset by current  year  depreciation.  The increase in
licensing  costs is mainly due to  additional  purchases  of PCS  licenses.  Net
assets of  discontinued  operations  decreased due to the sale of SSI on July 1,
1997. Finance  receivables  decreased  primarily due to the securitization of $1
billion of  receivables  by UCS in the second quarter of 1997 and the paydown of
December 1996 seasonal credit card balances partially offset by increases due to
UCS' balance transfer program.

<PAGE> 26                                                AT&T Form 10-Q - Part I

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

Total  liabilities  decreased  $531  million,  or 1.5%,  from December 31, 1996,
primarily  reflecting  lower  levels  of debt and  payroll  and  benefit-related
liabilities.  The decrease in debt is mainly due to reduced  borrowings  for UCS
due to the  securitization  program.  Payroll and  benefit-related  liablilities
decreased  primarily due to the annual payment of year-end  employee  bonuses in
the first  quarter of 1997 and payments of severance  benefits  associated  with
AT&T's restructuring plans.

Shareowners' equity increased $1,690 million primarily resulting from net income
for the first nine months 1997 partially offset by dividends.

The ratio of total debt to total  capital  (total debt and equity)  decreased to
31.0% at September 30, 1997, compared with 33.8% at December 31, 1996. Excluding
financial  services  operations,  the debt ratio was 17.4% at September 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> 27                                                AT&T Form 10-Q - Part I

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


CASH FLOWS

NINE MONTHS ENDED SEPTEMBER 30, 1997 VERSUS NINE MONTHS ENDED SEPTEMBER 30, 1996

Cash flows provided by operating  activities of continuing  operations of $6,062
million for the nine months  ended  September  30, 1997  decreased  $158 million
compared  with the first nine months of 1996.  Although  the  decrease in income
from  continuing  operations  was $1,132  million,  this  decrease 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 nine  months  ended  September  30,  1997,  net cash  used in  investing
activities of $3,754  million  increased by $3,292  million from $462 million in
the first nine months of 1996. The change primarily reflects lower proceeds from
UCS'  securitizations  in 1997  compared  to 1996 and  increased  cash  payments
required  in 1997  compared  to 1996 to fund  receivables  growth for UCS.  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  increased  proceeds  from  dispositions,
primarily the 1997 sales of SSI, AT&T Skynet and AT&T Tridom.

Capital  expenditures,  per the  statement  of cash flows,  represents  the cash
payments  made thus far in 1997.  This amount  differs  from the $4.4 billion of
capital  expenditures  reported  on an  accrual  basis due to the timing of cash
payments.  Capital  expenditures for the nine months ended September 30, 1997 on
an accrual basis were approximately  $4.4 billion,  an increase of approximately
$.6 billion from the first nine months of 1996.  This increase was primarily due
to  investments  in the AT&T long distance  network,  as well as  infrastructure
related to new and existing  wireless markets and the local service  initiative.
Long distance services capital  expenditures were  approximately $2.6 billion in
the first nine months of 1997,  an increase of $.4 billion  compared to the nine
months ended September 30, 1996. Capital expenditures for wireless services were
approximately  $1.0 billion in the nine months  ended  September  30,  1997,  an
increase  of   approximately   $.1  billion   from  the  same  period  in  1996.
Additionally, capital expenditures for local initiatives were $.5 billion in the
nine months ended  September  30, 1997, an increase of $.1 billion from the same
period in 1996.  Management expects capital  expenditures to total approximately
$7.8 billion for 1997.

<PAGE> 28                                                AT&T Form 10-Q - Part I

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

Net cash used in  financing  activities  of $2,071  million  for the nine months
ended  September 30, 1997  decreased  $2,200 million from $4,271 million for the
first  nine  months of 1996.  The  activity  for the first  nine  months of 1996
included a large  decrease in debt.  The debt reduction was mainly the result of
Lucent spin-off related  transactions  and decreased UCS financing  requirements
due to  securitization.  This was  partially  offset by cash  provided  by other
financing  activities,  from  Lucent  spin-off  related  transactions,  and from
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.  Therefore,  the issuance of shares for our employee
plans is not providing us with a source of cash in 1997.

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, and available lines of credit.

<PAGE> 29                                                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

<PAGE> 30                                                AT&T Form 10-Q - Part I

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

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.

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
modifications completed by the end of 1998, leaving a full year for testing.

On  September  24, 1997 AT&T and Telecom  Italia  announced  their  intention to
pursue an  exchange  of shares  that would give both  companies  stakes of equal
value in each  other's  operations.  AT&T would  receive  1.2 percent of Telecom
Italia;  in  exchange  Telecom  Italia  would  receive  an  interest  in AT&T of
comparable  dollar value at the same time. The  transaction  is contingent  upon
various  items  including  the  successful  conclusion of the European and Latin
American  joint  ventures  announced by the two companies on July 2, 1997.  AT&T
intends to structure the  transaction  so that the exchange of shares would have
no significant  effect on our cash position and would not  significantly  dilute
our earnings.

AT&T owns  approximately 45% of the common shares of LIN TV. On August 12, 1997,
AT&T  entered  into an  agreement  to  sell  all of its  interest  in LIN TV for
approximately $641 million to Hicks,  Muse, Tate and Furst  Incorporated  (Hicks
Muse).  Subsequently,  in response to a competitive  offer, Hicks Muse increased
their bid to $742 million. The sale is subject to various conditions,  including
the approval by the Federal Communications  Commission. If approved, the sale is
expected to close in early 1998.  In a separate  agreement,  AT&T agreed to sell
Wood-TV for approximately $123 million, subject to certain adjustments, upon the
completion of the sale of its interest in LIN TV.

<PAGE> 31                                                AT&T Form 10-Q - Part I

LEGISLATIVE AND REGULATORY DEVELOPMENTS

AT&T has experienced  significant  difficulty in penetrating  local markets.  At
October 31, 1997 AT&T had  received  authority  to provide  local  service in 47
states and the District of  Columbia.  As of such date,  AT&T was offering  AT&T
Digital  Link  service for  medium- and  large-sized  business  customers  on an
outbound  only basis in 48 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.

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 local exchange carrier ("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.

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 passthrough to consumers any 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.

On October 14, 1997,  the 8th Circuit Court of Appeals  vacated an FCC Rule that
had prohibited incumbent LECs from separating network elements that are combined
in the LEC's  network,  except at the request of the  competitor  purchasing the
elements.  This decision  could  increase the  difficulty and costs of providing
competitive  local  service  through  the  use  of  unbundled  network  elements
purchased from the incumbent LECs.

<PAGE> 32                                                AT&T Form 10-Q - Part I


The Price Cap Order  requires  LECs to reduce  their  price cap  indices  by 6.5
percent  annually,  less an adjustment for inflation,  which has already reduced
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.

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.

<PAGE> 33                                                AT&T Form 10-Q - Part I

Some of the RBOCs have  petitioned the FCC for  permission to provide  interLATA
interexchange  services in one or more states within their home market;  to date
the FCC has not granted any such  petition.  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  forwardlooking
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
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.

<PAGE> 34                                                AT&T Form 10-Q - Part I

For a more complete discussion of the factors that could cause actual results to
differ  materially  from such forward  looking  statements,  see the  discussion
thereof  contained  under  the  heading  "Forward  Looking  Statements"  in  the
Company's  Form 10-K for the year ended  December 31, 1997 and in the  Company's
Form 10-Q for the quarter ended June 30, 1997.  Readers should also consider the
factors  discussed  under  the  headings  "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> 35                                               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.

In September,  1997, the government of the U.S. Virgin Islands filed suit in the
federal district court of the Virgin Islands against the Company, AT&T Submarine
Systems International ("SSI International"), A&L Underground, Inc., a contractor
for SSI  International at that time, and other entities.  In connection with the
purported  1996 release on non-toxic  bentonite  drilling mud within the coastal
region of St. Croix by the  contractor,  the suit seeks penalties for violations
of various federal and Virgin Island statutes;  damages under several  statutory
and common law theories;  removal of the mud (which is currently underway);  and
restitution  of response costs  allegedly  incurred by the Virgin  Islands.  SSI
International  was a wholly owned  subsidiary of AT&T at the time of the alleged
violation.  The  foregoing  environmental  proceeding  is  not  material  to the
consolidated  financial  statements  or business of the Company and would not be
reported but for  Instruction 5 C. of Item 103 of Regulation S-K, which requires
disclosure of such matters.

<PAGE> 36                                                AT&T Form 10-Q - Item 5


Item 5.  Acquisition or Disposition of Assets

On October  20,  1997,  AT&T  announced  its plans to sell AT&T  Universal  Card
Services  ("UCS").  Although a sale  agreement has not been  reached,  a sale is
targeted to be completed by mid-1998.  However,  AT&T can not predict the timing
or the terms of such  transaction.  UCS represents  substantially  all of AT&T's
financial services segment.

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 have been  restated  to
reflect the decision to dispose of UCS.  Accordingly,  the  revenues,  costs and
expenses,  and  assets  and  liabilities  of UCS  have  been  excluded  from the
respective  captions in the  Consolidated  Statements of Income and Consolidated
Balance Sheet. The net operating  results of this entity has been reported,  net
of applicable income taxes, as "Income from discontinued operations" and the net
assets  of this  entity  have  been  reported  as "Net  assets  of  discontinued
operations".  Intercompany  transactions  associated  with  AT&T  entering  into
financing  arrangements  on  behalf  UCS to  fund  its  operations,  which  were
previously  eliminated  in  consolidation,  are now  reflected in the  financial
statements.  In  addition,  certain  reclassifications  have  been  made  to the
consolidated  results  for  continuing  operations  to  conform  to the  current
presentation.

The  Company  filed Form 8-K on November 4, 1997 which  included  the  Company's
Consolidated  Statements of Income for the year ended  December 31, 1996 and the
six months ended June 30, 1997 and  Consolidated  Balance Sheet at June 30, 1997
presented in  accordance  with APB 30. The Company's  Consolidated  Statement of
Income for the nine months ended  September  30, 1997 and  Consolidated  Balance
Sheet at September 30, 1997 presented in accordance with APB 30 follow.

<PAGE> 37                                                AT&T Form 10-Q - Item 5



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

                                            For the Nine
                                            Months Ended
                                            September 30,
                                                 1997

Revenues...................................   $38,491

Operating Expenses
Access and other interconnection...........    12,458
Network and other communications services..     7,030
Depreciation and amortization..............     2,819
Selling, general and administrative........    11,259
 Total Operating Expenses..................    33,566

Operating income...........................     4,925
Other income - net.........................       351
Interest expense...........................       152
Income from continuing operations before
 income taxes..............................     5,124
Provision for income taxes.................     1,975
Income from continuing operations..........     3,149

Discontinued operations:
Income from discontinued operations
 net of taxes of $49 ......................        89
Gain on sale of discontinued operation
 net of taxes of $43 ......................        66

Net income.................................     3,304

Weighted average common shares and
 common share equivalents (millions).......     1,628

Per common share:
Income from continuing operations..........   $  1.93
Income from discontinued operations........      0.06
Gain on sale of discontinued operation.....      0.04
Net income.................................   $  2.03

<PAGE> 38                                                AT&T Form 10-Q - Item 5



                           CONSOLIDATED BALANCE SHEET
                  (Dollars in Millions Except Per Share Amount)
                                   (Unaudited)

                                            September 30,
                                                1997
ASSETS
Cash and cash equivalents ...............    $   187

Receivables less allowances of $1,046....
     Accounts receivable...................    8,901
     Other receivables.....................    4,734

Deferred income taxes...................       1,307

Other current assets....................         496

Total current assets....................      15,625

Property, plant and equipment, net of
  accumulated depreciation of $21,423...      20,964

Licensing costs, net of accumulated
  amortization of $1,032................       8,341

Investments.............................       4,069

Long-term receivables...................       1,818

Prepaid pension costs...................       2,129

Other assets............................       2,482

Net assets of discontinued operation....       1,020

TOTAL ASSETS............................     $56,448

                                    (CONT'D)

<PAGE> 39                                                AT&T Form 10-Q - Item 5



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


                                            September 30,
                                                1997
LIABILITIES
Accounts payable.......................     $  5,934
Payroll and benefit-related
  liabilities..........................        2,242
Debt maturing within one year..........        2,795
Dividends payable......................          539
Other current liabilities..............        4,446

Total current liabilities..............       15,956

Long-term debt.........................        7,054
Long-term benefit-related liabilities..        3,090
Deferred income taxes..................        5,059
Other long-term liabilities and
  deferred credits.....................        3,304

Total liabilities .....................       34,463

SHAREOWNERS' EQUITY
Common stock - par value $1 per share..        1,625
  Authorized shares: 2,000,000,000
  Outstanding shares:
  1,625,285,000 at September 30, 1997
Additional paid-in capital.............       15,714
Guaranteed ESOP obligation.............          (70)
Foreign currency translation
  adjustments..........................           32
Retained earnings......................        4,684

Total shareowners' equity..............       21,985

TOTAL LIABILITIES & SHAREOWNERS' EQUITY      $56,448

<PAGE> 40                                                AT&T Form 10-Q - Item 5



                    NOTE TO CONSOLIDATED FINANCIAL STATEMENTS
                              (Dollars in Millions)
                                   (Unaudited)

(a)      Discontinued Operation

Summarized  financial  information  for the  UCS  discontinued  operation  is as
follows:
                                                         For the Nine
                                                         Months Ended
                                                         September 30,
                                                               1997

         Revenues                                           $ 1,110
         Income before income taxes                             131
         Net income                                         $    85

                                                         At September
                                                           30, 1997

         Current Assets                                     $ 6,553
         Total Assets                                         6,624
         Current Liabilities*                                 4,481
         Total Liabilities*                                   5,604
         Net assets of discontinued
           operation                                        $ 1,020


         *Current liabilities include $4,312 million of debt maturing within one
         year and total  liabilities  include an  additional  $1,117  million of
         long-term debt both of which are payable to AT&T.

<PAGE> 41                                                AT&T Form 10-Q - Item 6



                    NOTE TO CONSOLIDATED FINANCIAL STATEMENTS
                              (Dollars in Millions)
                                   (Unaudited)

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

(a)           Exhibits

              Exhibit Number

                      12       Computation of Ratio of Earnings to Fixed Charges

                      27       Financial Data Schedule

(b)           Reports on Form 8-K

              Form 8-K dated July 15, 1997  was filed  pursuant to Item 5 (Other
              Events).  Form 8-K  dated  August 12,  1997 was filed  pursuant to
              Item  2  (Acquisition  or  Disposition  of   Assets)  and  Item  7
              (Financial Statements and Exhibits).

<PAGE> 42                                                         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.



                                 /s/ M. B. Tart
                                 ------------------------------
                                 By: M. B. Tart
                                     Vice President and Controller
                                     (Principal Accounting Officer)



Date November 13, 1997

<PAGE> 43                                                         AT&T Form 10-Q


                                  Exhibit Index


Exhibit
Number

12                             Computation of Ratio of Earnings to Fixed Charges

27                             Financial Data Schedule


                                                                      Exhibit 12

                                                                       Form 10-Q
                                                                    For the Nine
                                                                    Months Ended
                                                              September 30, 1997


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

                              (Dollars in Millions)
                                   (Unaudited)

                                                         For the Nine
                                                         Months Ended
                                                       September 30, 1997

Income from Continuing Operations
  Before Income Taxes .................................     $5,255

Less Interest Capitalized during
  the Period...........................................        196

Add Equity Investment Losses, net of distributions
  of Less than 50% Owned Affiliates....................         84

Add Fixed Charges......................................        758

Total Earnings from Continuing
  Operations Before Income Taxes
  and Fixed Charges....................................     $5,901



Fixed Charges

Total Interest Expense Including Capitalized Interest..     $  563

Interest Portion of Rental Expense.....................        195

    Total Fixed Charges................................     $  758

Ratio of Earnings to Fixed Charges.....................        7.8


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
     unaudited  balance  sheet  of AT&T  Corp.  at  September  30,  1997 and the
     unaudited  consolidated statement of income for the nine-month period ended
     September  30, 1997 and is  qualified  in its entirety by reference to such
     financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  9-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   SEP-30-1997
<CASH>                                         313
<SECURITIES>                                   0
<RECEIVABLES>                                  10,008
<ALLOWANCES>                                   1,046
<INVENTORY>                                    0
<CURRENT-ASSETS>                               17,954
<PP&E>                                         42,527
<DEPRECIATION>                                 21,510
<TOTAL-ASSETS>                                 56,711
<CURRENT-LIABILITIES>                          16,213
<BONDS>                                        7,054
                          0
                                    0
<COMMON>                                       1,625
<OTHER-SE>                                     20,360
<TOTAL-LIABILITY-AND-EQUITY>                   56,711
<SALES>                                        0
<TOTAL-REVENUES>                               39,601
<CGS>                                          0
<TOTAL-COSTS>                                  34,553
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               1,786
<INTEREST-EXPENSE>                             147
<INCOME-PRETAX>                                5,255
<INCOME-TAX>                                   2,021
<INCOME-CONTINUING>                            3,234
<DISCONTINUED>                                 70
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   3,304
<EPS-PRIMARY>                                  2.03
<EPS-DILUTED>                                  0
        


</TABLE>


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