AT&T CORP
10-Q/A, 1999-01-08
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: AT&T CORP, 8-K/A, 1999-01-08
Next: AT&T CORP, 8-K, 1999-01-08



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



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

                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1998

                                       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, 1998, 1,753,577,000 common shares were outstanding.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


   The  undersigned  registrant  hereby  amends  its Form  10-Q  filed  with the
Securities  Exchange  Commission  on November  13, 1998,  for the quarter  ended
September 30, 1998,  pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934. Certain  reclassifications were made to the Consolidated Statements
of Cash Flows. In addition,  certain  disclosures were added to the Notes to the
Consolidated  Financial  Statements and Management's  Discussion and Analysis of
Results of Operations and Financial Condition.

<PAGE>

                                                       AT&T Form 10-Q/A - 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,
                                                 1998      1997    1998     1997

Revenues...................................   $13,653   $13,090 $39,695  $38,674

Operating Expenses
Access and other interconnection...........     3,819     3,975  11,649   12,488
Network and other
 communications services...................     2,515     2,455   7,268    7,067
Depreciation and amortization .............     1,194     1,019   3,388    2,927
Selling, general and administrative .......     3,330     3,894  10,419   11,347
Restructuring and other charges............      (517)        -   2,827        -
Total operating expenses ..................    10,341    11,343  35,551   33,829

Operating income...........................     3,312     1,747   4,144    4,845

Other income - net ........................       156       132   1,169      371
Interest expense ..........................       114        75     322      241
Income from continuing operations
 before income taxes ......................     3,354     1,804   4,991    4,975
Provision for income taxes ................     1,258       726   1,840    1,977
Income from continuing operations .........     2,096     1,078   3,151    2,998
Income from discontinued operations
 (net of taxes of $0, $6, $6, and $49).....         -        20      10       89
Gain on sale of discontinued operations
 (net of taxes of $0, $43, $799 and $43)...         -        66   1,290       66
Income before extraordinary loss...........     2,096     1,164   4,451    3,153
Extraordinary loss (net of taxes of $80)...       137         -     137        -

Net income ................................   $ 1,959   $ 1,164 $ 4,314  $ 3,153

Weighted average common shares and
 potential common shares (millions)*.......     1,804     1,787   1,810    1,784

Per common share - basic:
 Income from continuing operations ........   $  1.17   $  0.60 $  1.76  $  1.69
 Income from discontinued operations.......         -      0.01    0.01     0.04
 Gain on sale of discontinued operations...         -      0.04     .71     0.04
 Extraordinary loss........................     (0.08)        -   (0.08)       -
 Net income ...............................   $  1.09   $  0.65 $  2.40  $  1.77

Per common share - diluted:
 Income from continuing operations ........   $  1.16   $  0.60 $  1.74  $  1.69
 Income from discontinued operations.......         -      0.01       -     0.04
 Gain on sale of discontinued operations...         -      0.04    0.71     0.04
 Extraordinary loss........................     (0.07)        -   (0.07)       -
 Net income ...............................   $  1.09   $  0.65 $  2.38  $  1.77

Dividends declared per common share........   $  0.33   $  0.33 $  0.99  $  0.99

*Amounts  represent  the  weighted-average  shares  assuming  dilution  from the
potential  exercise of stock  options.  Amounts  are  reduced by 13  million,  2
million,  15 million,  and 5 million for the three month and nine month  periods
ended September 30, 1998, and 1997, respectively, assuming no dilution.

              See Notes to Consolidated Financial Statements

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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

                                    September 30,   December 31,
                                            1998           1997
ASSETS

Cash and cash equivalents .............. $ 4,190        $   318

Marketable securities...................       -            307

Receivables, less allowances
  of $1,029 and $988
  Accounts receivable...................   8,979          8,675
  Other receivables.....................     404          5,684

Deferred income taxes...................   1,398          1,252

Other current assets....................     592            541

Total current assets....................  15,563         16,777

Property, plant and equipment, net
  of accumulated depreciation of
  $24,718 and $22,233 ..................  25,093         24,203

Licensing costs, net of accumulated
  amortization of $1,219 and $1,076.....   8,079          8,368

Investments.............................   3,430          3,866

Long-term receivables...................     671          1,794

Prepaid pension costs...................   2,022          2,156

Other assets............................   3,303          2,830

Net assets of discontinued operation....       -          1,101

TOTAL ASSETS............................ $58,161        $61,095

                                    (CONT'D)

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


                                    September 30,  December 31,
                                            1998          1997
LIABILITIES
Accounts payable.......................  $ 5,768       $ 6,402
Payroll and benefit-related
  liabilities..........................    1,571         2,390
Debt maturing within one year..........    1,009         4,085
Dividends payable......................      581           538
Other current liabilities..............    5,794         3,902

Total current liabilities..............   14,723        17,317

Long-term debt.........................    6,079         7,857
Long-term benefit-related liabilities..    4,825         3,142
Deferred income taxes..................    5,075         5,711
Other long-term liabilities and
  deferred credits.....................    3,392         3,390

Total liabilities .....................   34,094        37,417

SHAREOWNERS' EQUITY
Common shares - par value $1 per share.    1,754         1,789
  Authorized shares: 6,000,000,000
  Outstanding shares:
  1,753,668,000 at September 30, 1998;
  1,789,013,000 at December 31, 1997
Additional paid-in capital.............   15,170        17,121
Guaranteed ESOP obligation.............      (44)          (70)
Retained earnings......................    7,253         4,876
Accumulated other comprehensive
  income...............................      (66)          (38)

Total shareowners' equity..............   24,067        23,678

TOTAL LIABILITIES & SHAREOWNERS' EQUITY  $58,161       $61,095

                 See Notes to Consolidated Financial Statements

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREOWNERS' EQUITY
                             (Dollars in Millions)
                                   (Unaudited)


                                                  For the Nine Months Ended
                                                        September 30,
                                                    1998               1997

Common Shares
  Balance at beginning of year............... $ 1,789            $ 1,774
  Shares issued(acquired), net:
    Under employee plans.....................       2                  2
    Under shareowner plans...................       -                  -
    For acquisitions.........................     (37)                 5
Balance at end of period.....................   1,754              1,781

Additional Paid-In Capital
  Balance at beginning of year...............  17,121             16,624
  Shares issued(acquired), net:
    Under employee plans.....................      65                 49
    Under shareowner plans...................       -                  9
    For acquisitions.........................  (2,110)                89
    Other....................................      94                 24
Balance at end of period.....................  15,170             16,795

Guaranteed ESOP Obligation
  Balance at beginning of year...............     (70)               (96)
  Amortization...............................      26                 25
Balance at end of period.....................     (44)               (71)

Retained Earnings
  Balance at beginning of year...............   4,876              2,790
  Net income.................................   4,314  $4,314      3,153 $3,153
  Dividends declared.........................  (1,651)            (1,609)
  Treasury shares issued at less than cost...    (289)               (86)
  Other changes..............................       3                  5
Balance at end of period.....................   7,253              4,253

Accumulated Other Comprehensive Income
  Balance at beginning of year...............     (38)                 -
  Other comprehensive income
    (net of taxes of ($57) and ($6)) ........     (28)    (28)       (22)   (22)
  Total Comprehensive Income.................          $4,286            $3,131
Balance at end of period.....................     (66)               (22)

Total Shareowners' Equity.................... $24,067            $22,736

                  See Notes to Consolidated Financial Statements

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

                                                   For the Nine
                                                   Months Ended
                                                   September 30,
                                                  1998      1997
Operating Activities
Net income ...............................     $ 4,314   $ 3,153
Deduct: Income from discontinued
          operations .....................          10       155
        Gain on sale of discontinued
          operation.......................       1,290         -
Add:    Extraordinary loss on retirement
          of debt, net....................         137         -
Income from continuing operations ........       3,151     2,998
Adjustments to reconcile net income to
  net cash provided by operating
  activities of continuing operations:
   Restructuring and other charges........       2,732         -
   Gains on sales.........................        (770)      (97)
   Depreciation and amortization..........       3,388     2,927
   Provision for uncollectibles...........       1,050     1,185
   Increase in accounts receivable........      (1,414)     (974)
   (Decrease)increase in accounts payable.        (366)      173
   Net increase in other operating
     assets and liabilities...............         (65)     (439)
   Other adjustments for noncash
     items - net..........................        (865)      (76)

Net cash provided by operating
  activities of continuing operations.....       6,841     5,697

Investing Activities
  Capital expenditures....................      (4,979)   (5,088)
  Proceeds from sale of
    property, plant and equipment.........          56        78
  Decrease in other receivables...........       6,403       434
  Acquisitions of licenses, net...........         (53)     (402)
  Sales of marketable securities..........       2,003       408
  Purchases of marketable securities......      (1,696)     (117)
  Equity investment distributions and sales      1,272       233
  Equity investment contributions.........         (86)     (393)
  Net dispositions, net of cash acquired..       4,119     1,507
  Other investing activities - net........         (74)      (97)

Net cash provided by(used in) investing
  activities of continuing operations.....       6,965    (3,437)

                                    (CONT'D)

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

                                                   For the Nine
                                                   Months Ended
                                                   September 30,
                                                  1998      1997

Financing Activities
  Proceeds from long-term debt issuance..           17         -
  Retirements of long-term debt..........       (2,230)     (631)
  Acquisition of common shares - net.....       (3,203)      (11)
  Dividends paid.........................       (1,608)   (1,605)
  (Decrease)increase in short-term
    borrowings - net.....................       (3,030)      126
  Other financing activities - net.......           28        45
Net cash used in financing activities
  of continuing operations...............      (10,026)   (2,076)
Net cash provided by(used in)
  discontinued operations................           92       (12)

Net increase in cash and
  cash equivalents.......................        3,872       172

Cash and cash equivalents
  at beginning of year...................          318       196

Cash and cash equivalents
  at end of period.......................      $ 4,190   $   368



                 See Notes to Consolidated Financial Statements

<PAGE>

                                                       AT&T Form 10-Q/A - 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,  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  results
              should  be read in  conjunction  with  AT&T's  Form  8-K  filed on
              October 16, 1998,  which  includes  AT&T's  restated  consolidated
              financial results for the year ended December 31, 1997, as well as
              for the six months ended June 30, 1998.  These  financial  results
              were  restated to reflect the July 23, 1998,  merger with Teleport
              Communications  Group  Inc.  (TCG)  which was  accounted  for as a
              pooling of  interests.  In addition,  these  financial  statements
              should be read in  conjunction  with AT&T's Form 10-K for the year
              ended December 31, 1997.

(b)           RESTRUCTURING AND OTHER CHARGES
              During the first  quarter 1998 AT&T  recorded a pre-tax  charge of
              $601 related to the Company's decision not to pursue Total Service
              Resale (TSR) as a local service strategy.  The Regional  Operating
              Companies  have  made it  extremely  difficult  to enter the local
              market under a TSR strategy.  After spending  several  billions of
              dollars in an attempt to enter  this  market,  it became  clear to
              AT&T  that both the  economics  and  AT&T's  ability  to  properly
              service its customers were not acceptable. This has compelled AT&T
              to exit TSR as a strategy  for  residential  and certain  business
              markets.  This decision was reached gradually - culminating with a
              public  announcement on January 26, 1998. A thorough financial and
              operational review of that decision was conducted during the first
              quarter resulting in an asset impairment  recorded as of March 31,
              1998.  An  impairment  review  was  performed  using the  criteria
              described in Statement of Financial  Accounting  Standards  (SFAS)
              No. 86 "Accounting for the Costs of Computer  Software to Be Sold,
              Leased,  or  Otherwise  Marketed."  There  were  minimal  revenues
              associated   with  TSR  which  did  not  cover  the  direct  costs
              associated  with servicing these  customers.  The TSR software was
              designed  and  developed  to  uniquely  support the TSR option and
              cannot be  utilized  to support  other  connectivity  options  and
              accordingly,  a  determination  was  made  that the  software  was
              impaired and should be written-off.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

              Of the $601 charge, the software and software equipment write-offs
              discussed above were $543 and $42, respectively. An additional $16
              related to  contractual  obligations.  AT&T was subject to certain
              obligations  and   termination   penalties  under  several  vendor
              contacts that were cancelled  during the first quarter as a result
              of this decision  and,  therefore,  AT&T  received no  operational
              benefit  from  the  costs  incurred   under  the  contracts.   All
              obligations are expected to be settled in 1998.

              It was noted during the first  quarter 1998 review of the TSR exit
              that certain fixed assets associated with the local initiative may
              also  be  impaired.  However,   consideration  was  given  to  the
              possibility  of an  alternative  use for these assets  pending the
              merger with TCG, a local service provider. AT&T expects this to be
              completed by year-end.  Based on our findings to date over half of
              the assets which were initially  purchased for TSR can be utilized
              elsewhere in AT&T.  However,  AT&T does expect an asset impairment
              charge of approximately  $50 to $100 in the fourth quarter of 1998
              for assets  which  could not be  utilized  or  disposed of at book
              value.

              During the second quarter 1998 AT&T recorded restructuring charges
              of  $2,743  primarily  in  connection  with a plan,  announced  on
              January 26, 1998, to reduce headcount by 15,000 to 18,000 over two
              years as part of the Company's overall cost reduction program.  In
              connection  with  this  plan,  a  voluntary  retirement  incentive
              program  (VRIP) was  offered  to  eligible  management  employees.
              Approximately 15,300 management employees accepted the VRIP offer.
              The  restructuring  charges of $2,743  include a pre-tax charge of
              $2,724  comprised  of  $2,412  for  pension  special   termination
              benefits  and  other  costs  and $312 for  postretirement  special
              termination  benefits  and  curtailment  losses.  AT&T  originally
              expected this amount to be partially offset by approximately  $1.1
              billion of gains to be recognized in the third and fourth quarters
              of  this  year  as  employees'  pension  benefit  obligations  are
              settled.  In the  third  quarter  1998 we  recognized  a $602 gain
              associated  with  the  settlement  of a  portion  of  the  pension
              obligations. The amount of the gain to be recognized in the fourth
              quarter is  subject to market  fluctuations,  and  therefore,  the
              initial amount forecasted for this gain is likely to change.

              The second  quarter  restructuring  charges of $2,743 also include
              pre-tax  charges of $125 for related  facility  costs and $150 for
              executive  separation  costs.  The  second  quarter  charges  were
              partially  offset  by the  reversal  of  $256  (pre-tax)  of  1995
              business  restructuring reserves resulting from the overlap of the
              VRIP acceptance rate on certain 1995 projects.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

              Of the 15,300 employees who accepted the offer, 3,400 were already
              included  as part  of  previously  established  1995  exit  plans.
              Because the benefit cost of the VRIP offer was greater than AT&T's
              normal  severance  cost,  AT&T  had to  increase  its  restructure
              charge.  This  increase  was  accounted  for by  recording  a $2.2
              billion  charge to reflect  the  15,300  employees  accepting  the
              offer,   and  the   elimination   of  the   original   accrual  of
              approximately $200 AT&T had for the 3,400 employees under the 1995
              plan. The balance of  approximately  $60 related to reserves which
              were no  longer  deemed  necessary  based  on the  second  quarter
              review.

              The  special  termination  benefits  reflect  the value of pension
              benefit     improvements    and    expanded     eligibility    for
              retirement-related  benefits,  such as  medical,  dental  and life
              insurance.  The program  permitted  employees  to choose  either a
              total lump sum  distribution of their pension benefits or periodic
              future annuity payments.  The VRIP offer was formally  distributed
              to eligible  management  employees  during the first week of April
              and one's  irrevocable  acceptance had to be postmarked by May 22,
              1998 to be valid.  Employee  exits were spread over three  primary
              dates  in  1998,   June  30,   September   30,  and  December  30.
              Substantially all employees terminating under the VRIP will be off
              roll by December 30, 1998.

              The VRIP offer was extended to employees who were  participants in
              the AT&T Management  Pension Plan at any time from January 1, 1998
              through  January 21, 1998,  inclusive,  in a  management  position
              lower than Executive level. The individual had to be either on the
              active  payroll  or  on  an  approved  leave  of  absence  with  a
              guaranteed right of  reinstatement.  Additionally,  to be eligible
              for the offer,  the  management  employee  had to meet the vesting
              requirements of the AT&T Management  Pension Plan by the date they
              terminate employment.

              The VRIP offer was generally announced to employees on January 26,
              1998. During February, management employees received an electronic
              mail message  describing  various  details  about the program.  In
              March,   eligible  employees  received  a  more  detailed  written
              overview of the program.  Also in March,  AT&T began to offer VRIP
              seminars  for eligible  employees  in an effort to  reinforce  the
              content of the program.  During the first week of April,  detailed
              VRIP offer  packages,  with estimates of  employee-specific  data,
              were provided to employees eligible to participate.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


              As of  September  30, 1998,  approximately  8,200  employees  have
              terminated  employment under VRIP and AT&T has settled the pension
              obligations  covering about 8,000 of these  employees.  Related to
              these exits, lump sum pension distributions totaling $2.6 billion,
              which  includes  a  portion  of the  special  pension  termination
              benefits  referred  to  above,  have  been  made to  these  former
              employees,  resulting in a settlement gain of $602 recorded in the
              third quarter. In addition,  as of November 1, 1998, another 2,400
              employees  left the business under the VRIP. By December 31, 1998,
              substantially  all of the remaining  VRIP  participants  will have
              terminated  employment and the associated  settlement gain will be
              recorded.

              AT&T  recorded  a  restructuring  charge  related  to the  exit of
              certain  businesses  in the  fourth  quarter  of 1995 as part of a
              three year exit plan. The balance of the 1995 restructuring charge
              as of  September  30,  1998 is $315.  This  remaining  balance  is
              primarily  comprised of excess  space or abandoned  lease space in
              various  facilities and employee  termination costs. In many cases
              it was more appropriate,  from an economic standpoint, to continue
              to lease excess space until the lease contract expires than to pay
              the penalties  involved with early  termination of the lease.  The
              remaining balance of employee  termination costs primarily relates
              to headcount reductions anticipated to occur by year-end.

              AT&T expects the  remainder of the  projects  supporting  the 1995
              reserve to be substantially  complete by the end of 1998, which is
              consistent with AT&T's  original  three-year  restructuring  plan.
              AT&T is currently  reviewing  the status of all open  projects and
              will make appropriate  adjustments to the reserve balance based on
              that review.

              AT&T also recorded $85 of TCG merger related expenses in the third
              quarter. The net pre-tax benefit to AT&T was $517.

              In the first  three  quarters  of 1998 the net  restructuring  and
              other charges discussed above totaled $2,827 pre-tax.

<PAGE>

                                                         AT&T Form 10-Q/A Part I

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


(c)           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 AT&T's
              submarine   systems   business   (SSI)  which  was  sold  to  Tyco
              International  Ltd. on July 1, 1997 for $850, and the sale of AT&T
              Universal Card Services,  Inc. (UCS) which was sold to Citibank on
              April  2,  1998  for  $3,500,  as  discontinued  operations.   The
              after-tax  gains  resulting  from the disposals were $66, or $0.04
              per  share  for SSI and  $1,290,  or  $0.71  per  share  for  UCS.
              Accordingly,   the  revenues,  costs  and  expenses,   assets  and
              liabilities, and cash flows of SSI and UCS 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  from  discontinued  operations,"  net of
              applicable   income   taxes;   as  "Net  assets  of   discontinued
              operations";   and  as  "Net   cash   provided   by   discontinued
              operations."

              Summarized financial information for discontinued operations is as
              follows:
                                           For the Three         For the Nine
                                           Months Ended          Months Ended
                                           September 30,         September 30,
                                         1998        1997       1998      1997

              Revenues                 $    -      $  376      $ 365    $1,564
              Income before
                income taxes                -          26         16       138
              Net income               $    -      $   20         10        89

                                      At September At December
                                          30, 1998    31, 1997
              Current assets                $    -      $7,734
              Total assets                       -       7,808
              Current liabilities*               -       5,602
              Total liabilities*                 -       6,707
              Net assets of discontinued
                operations                  $    -      $1,101

              *Current  liabilities  include $5,224 of debt maturing  within one
              year  and  total  liabilities  include  an  additional  $1,093  of
              long-term debt at December 31, 1997, both of which were payable to
              AT&T. On April 2, 1998, we received  $5,722 as settlement of these
              receivables from UCS.

              No interest  expense was allocated to  discontinued  operations in
              1998 or 1997 due to the immateriality of the amounts; however, UCS
              
<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

              recorded direct interest  expense of $85 for the nine month period
              ended  September  30, 1998 and $75 and $216 for the three and nine
              month periods ended September 30, 1997, respectively.

(d)           RECLASSIFICATION
              We have reclassified  certain prior period amounts to conform with
              our current presentation.

(e)           TELEPORT COMMUNICATIONS GROUP INC. MERGER
              On July 23, 1998, AT&T completed the merger with TCG,  pursuant to
              an agreement and plan of merger dated January 8, 1998.  Each share
              of TCG common stock was  exchanged  for 0.943 of AT&T common stock
              resulting  in  the  issuance  of  181.6  million   shares  in  the
              transaction.  The  merger  was  accounted  for  as  a  pooling  of
              interests,   and   accordingly,   AT&T's  results  of  operations,
              financial  position  and cash flows have been  restated to reflect
              the merger.  In the third quarter of 1998,  we  recognized  $85 of
              merger related expenses.

(f)           TELE-COMMUNICATIONS, INC. ACQUISITION
              On June 24, 1998,  AT&T signed a definitive  merger agreement with
              TCI for an all-stock transaction.  Under the agreement,  AT&T will
              issue  0.7757  shares of AT&T  common  stock for each share of TCI
              Group Series A common stock and 0.8533 shares of AT&T common stock
              for each share of TCI Group Series B stock. The transaction, which
              is subject  to  regulatory,  shareowner  and other  approvals,  is
              expected to be completed in the first half of 1999. Also announced
              was  TCI's   intention  to  combine   Liberty  Media  Group,   its
              programming   arm,  and  TCI  Ventures   Group,   its   technology
              investments  unit,  to form  the new  Liberty  Media  Group.  Upon
              closing of the AT&T/TCI merger, the shareowners of the new Liberty
              Media  Group  will be issued  separate  tracking  stock by AT&T in
              exchange for the shares  currently held in Liberty Media Group and
              TCI Ventures Group.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


(g)           JOINT VENTURE WITH BRITISH TELECOMMUNICATIONS PLC (BT)
              AT&T and BT announced  on July 26,  1998,  that they will create a
              global  venture  to serve  the  complete  communications  needs of
              multinational  companies  and the  international  calling needs of
              individuals and businesses  around the world.  The venture,  which
              will be owned  equally by AT&T and BT, will  combine  trans-border
              assets and  operations of each company,  including  their existing
              international networks, all of their international traffic, all of
              their trans-border products for business customers -- including an
              expanding   set  of  Concert   services   --  and  AT&T  and  BT's
              multinational accounts in selected industry sectors. The formation
              of the venture is subject to certain conditions, including receipt
              of  regulatory  approvals.  The  transaction  is  expected  to  be
              completed by mid 1999. As a result of the joint venture agreement,
              AT&T will be  required  to exit  certain  operations  which may be
              determined to compete directly with BT. A full review is currently
              underway  to   determine   the  size  and  scope  of  any  related
              international  restructuring  charges.  Management expects to have
              definitive plans in place by the end of 1998, and  accordingly,  a
              restructuring   charge   associated   with  this  review  will  be
              forthcoming in the fourth quarter.

(h)           EXTRAORDINARY LOSS
              In August 1998, AT&T  extinguished  $1,046 of debt associated with
              the TCG pooling. This early extinguishment of debt was recorded as
              an  extraordinary  loss and resulted in a $217 pre-tax  loss.  The
              after-tax  impact was $137, or $0.07 per diluted share.  This debt
              reduction  will produce  significant  savings in interest  expense
              over time.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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

OVERVIEW
On July 23, 1998, AT&T Corp. ("AT&T" or the "Company") completed the merger with
Teleport  Communications  Group Inc.  (TCG).  Each share of TCG common stock was
exchanged  for 0.943 of AT&T  common  stock  resulting  in an  issuance of 181.6
million shares in the transaction.  The merger was accounted for as a pooling of
interests,  and accordingly,  AT&T's historical  financial  statements have been
restated to reflect the combined results of AT&T and TCG.

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
AT&T's submarine  systems business (SSI),  which was sold to Tyco  International
Ltd. on July 1, 1997, and the sale of Universal Card Services,  Inc. (UCS) which
was sold to Citibank on April 2, 1998, as discontinued operations.  Accordingly,
the revenues, costs and expenses, assets and liabilities,  and cash flows of SSI
and UCS 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 from  discontinued  operations",  net of applicable  income taxes; as
"Net  assets  of  discontinued  operations";   and  as  "Net  cash  provided  by
discontinued operations."

AT&T's results of operations are discussed and analyzed for  consolidated  AT&T,
as well as by business segment: business services,  consumer services,  wireless
services, and other and corporate. Supplemental information is also included for
local services, new wireless services businesses,  AT&T Solutions,  WorldNet and
other on-line  services,  and  international  operations and ventures.  Earnings
before  interest  and  taxes  (EBIT),  and  earnings  before  interest,   taxes,
depreciation  and  amortization   (EBITDA),   total  assets  and  other  related
information  is discussed for the  consolidated  results of AT&T and by business
segment.

AT&T defines EBIT as operating income plus other income and is a measure used by
our chief  operating  decision makers to measure AT&T's  consolidated  operating
results before interest and taxes and to measure segment profitability. Interest
and taxes are not allocated to our segments because debt is managed and serviced
and taxes are  managed  and  calculated  at the  consolidated  level.  Trends in
interest and taxes are discussed separately on a consolidated basis.  Management
believes  EBIT is a  meaningful  measure to  disclose  to  investors  because it
provides  investors with an analysis within MD&A of operating  results using the
same measures used by the chief operating  decision  makers of AT&T,  provides a
return  on total  capitalization  measure  and it  allows  investors  a means to
evaluate the financial results of each segment to consolidated AT&T. EBIT may or
may not be consistent  with the  calculation of EBIT for other public  companies
and EBIT should not be viewed by investors as an alternative to GAAP measures of
income as a measure of  performance or to cash flows from  operating,  investing
and financing activities as a measure of liquidity.

EBITDA is also used by  management  as a measure of segment  performance  and is
defined as EBIT plus depreciation and amortization.  We believe it is meaningful
to investors as a measure of each  segment's  liquidity and allows  investors to
evaluate  segments  liquidity  using  the same  measure  as is used by the chief
operating  decision  makers of AT&T.  Consolidated  EBITDA is also  provided for
comparison purposes. EBITDA may or may not be consistent with the calculation of
EBITDA for other  public  companies  and should not be viewed by investors as an
alternative  to GAAP measures of income as a measure of  performance  or to cash
flows  from  operating,  investing  and  financing  activities  as a measure  of
liquidity.  In  addition,  EBITDA does not take into  effect  changes in certain
assets and liabilities which can effect cash flow.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

                                               Three months
                                                  ended
                                               September 30,         Change
$ in millions, except per share amounts       1998     1997        $       %

Total revenues............................$ 13,653  $13,090   $   563     4.3%

OTHER INCOME STATEMENT ITEMS*
Operating income..........................   3,312    1,747     1,565    89.7%
Operating margin..........................    24.3%    13.3%


Income from continuing operations.........   2,096    1,078     1,018    94.4%
Diluted earnings per share,
  continuing operations...................$   1.16  $  0.60   $  0.56    93.3%

OTHER DATA*
EBIT......................................   3,468    1,879     1,589    84.6%
EBITDA....................................$  4,676  $ 2,914   $ 1,762    60.5%



                                               Nine months
                                                  ended
                                               September 30,         Change
$ in millions, except per share amounts       1998     1997        $       %

Total revenues............................$ 39,695  $38,674   $ 1,021     2.6%

OTHER INCOME STATEMENT ITEMS*
Operating income..........................   4,144    4,845      (701)  (14.5)%
Operating margin..........................    10.4%    12.5%


Income from continuing operations.........   3,151    2,998       153     5.1%
Diluted earnings per share,
  continuing operations...................$   1.74  $  1.69   $  0.05     3.0%

OTHER DATA*
EBIT......................................   5,313    5,216        97     1.9%
EBITDA....................................   8,744    8,193       551     6.7%

CASH FLOW:
Provided by operating activities.........$   6,841  $ 5,697   $ 1,144    20.1%
Provided by(used in) investing activities.   6,965   (3,437)   10,402   302.6%
Used in financing activities.............$(10,026) $(2,076)  $(7,950) (382.9)%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


       * Operating  income in the third  quarter of 1998  included a net pre-tax
       benefit of $517 million,  or approximately $0.16 per diluted share, which
       consisted of a $602 million gain from pension  settlements related to the
       voluntary  retirement  incentive program (VRIP),  partially offset by $85
       million of TCG merger related expenses.

       Operating  income  for the  first  nine  months of 1998  included  $2,827
       million of  restructuring  and other charges,  with an after-tax  diluted
       earnings per share  reduction of  approximately  $0.98.  The year to date
       charges include a $601 million first quarter asset  impairment  charge, a
       $2,743 million second quarter net restructuring charge and a $517 million
       third  quarter net benefit as described  above.  EBIT for the nine months
       ended September 30, 1998, also included pre-tax gains on the sales of LIN
       Television  Corporation (LIN-TV) of $317 million, AT&T Solutions Customer
       Care of $350 million and AT&T's investment in SmarTone Telecommunications
       Holdings  Limited  (SmarTone) of $103 million.  After taxes,  these gains
       totaled approximately $0.27 per diluted share.

       Operating income for the nine months ended September 30, 1997,  contained
       a $160 million charge, or a reduction of approximately  $0.05 per diluted
       share,  for exiting the two-way  messaging  business  and a $100  million
       benefit,  or approximately  $0.03 per diluted share, from the reversal of
       pre-1995  restructuring  charges.  In addition,  EBIT also included a $97
       million  pre-tax gain, or  approximately  $0.03 per diluted share, on the
       sale of AT&T Skynet Satellite Services (Skynet).

Revenues from  continuing  operations  increased  $563 million,  or 4.3%, in the
third  quarter  of 1998  compared  with the same  period in 1997.  Long-distance
services revenues were essentially flat compared with the third quarter of 1997,
while  calling  volume  increased  3.1%.  Revenues  from  continuing  operations
increased $1,021 million, or 2.6%, for the nine months ended September 30, 1998,
compared  with the same period in 1997.  Long-distance  services  revenues  were
essentially  flat  compared  with the first nine months of 1997,  while  calling
volume increased 4.1%.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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

Operating income  increased  $1,565 million,  or 89.7%, to $3,312 million in the
third  quarter  of 1998  compared  with the same  period in 1997.  For the third
quarter of 1998,  operating  margin  showed  improvement  of 1,100 basis  points
compared with the third  quarter of 1997.  EBIT  increased  $1,589  million,  or
84.6%, to $3,468 million from $1,879 million in the third quarter of 1997.

Excluding  the impact of the 1998 net gain  mentioned  above,  operating  income
increased  $1,048  million,  or 60.0%,  to $2,795  million and operating  margin
improved 720 basis points.  Excluding the 1998 net gain,  EBIT increased  $1,072
million, or 57.0%, to $2,951 million.  These increases were primarily due to the
Company's cost reduction efforts as well as the effect of higher revenues.

Operating  income  decreased $701 million,  or 14.5%,  to $4,144 million for the
nine months ended September 30, 1998, compared with the same period in 1997. For
the nine months ended September 30, 1998,  operating  margin decreased 210 basis
points  compared with the first nine months of 1997. EBIT increased $97 million,
or 1.9%,  to $5,313  million,  from  $5,216  million in the first nine months of
1997.

Excluding the impact of the gains, charges and reserve reversal mentioned above,
operating  income  increased  $2,066  million,  or 42.1%,  to $6,971 million and
operating  margin increased 490 basis points.  Excluding the gains,  charges and
reserve  reversal,  EBIT increased $2,191 million,  or 42.3%, to $7,370 million.
These  increases  were primarily due to the net impact of higher  revenues,  the
Company's cost  reduction  efforts,  and lower access and other  interconnection
expenses,  partially offset by higher  depreciation  and amortization  expenses,
which reflect our continued high levels of capital expenditures.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


In the third quarter of 1998 earnings per share from  continuing  operations was
$1.16, an increase of $0.56, or 93.3%, compared with earnings per share of $0.60
for the same  period in 1997.  For the nine months  ended  September  30,  1998,
earnings per share from  continuing  operations was $1.74, an increase of $0.05,
or 3.0%,  compared with earnings per share of $1.69 for the same period in 1997.
In the third quarter of 1998, excluding the impact of the net gain, earnings per
share from  continuing  operations  was  approximately  $1.00,  an  increase  of
approximately $0.40, or 66.7%, from the same period in 1997. For the nine months
ended  September 30, 1998,  excluding the gains,  charges and reserve  reversal,
earnings  per share from  continuing  operations  was  approximately  $2.45,  an
increase of approximately $0.77, or 45.8%, from the same period in 1997.


RESULTS OF OPERATIONS


                                                Three months
                                                  ended
                                                September 30,      Change
$ in millions                                 1998      1997     $       %

REVENUES
Business services..........................$ 5,823   $ 5,561  $ 262     4.7%
Consumer services..........................  5,806     5,977   (171)   (2.9)%
Wireless services..........................  1,420     1,190    230    19.4%
Other and corporate........................    913       692    221    31.8%
Eliminations...............................   (309)     (330)    21     6.4%
Total revenues.............................$13,653   $13,090  $ 563     4.3%


                                               Nine months
                                                  ended
                                               September 30,      Change
$ in millions                                 1998      1997     $       %

REVENUES
Business services..........................$17,196   $16,545 $  651     3.9%
Consumer services.......................... 17,089    17,778   (689)   (3.9)%
Wireless services..........................  3,897     3,461    436    12.6%
Other and corporate........................  2,462     1,891    571    30.1%
Eliminations...............................   (949)   (1,001)    52     5.2%
Total revenues.............................$39,695   $38,674 $1,021     2.6%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

REVENUES
Revenue from continuing operations increased $563 million, or 4.3%, in the third
quarter of 1998  compared  with the third  quarter of 1997.  Revenue  growth for
business  services,  wireless  services and corporate  and other were  partially
offset by a decline in revenue from consumer  services.  Long-distance  services
revenues were essentially flat as calling volume increased 3.1%.

For the first nine months of 1998, revenues from continuing operations increased
$1,021  million,  or 2.6%,  compared with the same period in 1997.  Increases in
business  services,  other and  corporate  and wireless  services  revenues were
partially  offset by a  decline  in  consumer  services  revenue.  Long-distance
services  revenues were essentially flat for the nine months ended September 30,
1998, compared with the same period in 1997 as calling volume increased 4.1%.

OPERATING EXPENSES
Access and other  interconnection  expenses decreased $156 million,  or 3.9%, to
$3,819  million in the third  quarter of 1998 compared with the third quarter of
1997.  Access  and other  interconnection  expenses  for the nine  months  ended
September 30, 1998, decreased $839 million, or 6.7%, to $11,649 million compared
with the same period in 1997. The declines relate primarily to reductions in per
minute access expenses and AT&T's continuing efforts to manage access costs, and
to declines in  international  settlement  rates.  These reductions were largely
offset by Primary  Interexchange  Carrier Charges (PICC), AT&T's contribution to
the  Universal  Service  Fund  (USF)  and  volume  increases.  Access  and other
interconnection expenses as a percentage of long-distance services revenues were
33.0% in the  third  quarter  of 1998 and 34.5% in the  third  quarter  of 1997.
Access and other  interconnection  expenses  as a  percentage  of  long-distance
services revenues were 34.1% for the first nine months of 1998 and 36.4% for the
first nine months of 1997.

Network and other  communication  expenses  increased  $60 million,  or 2.4%, to
$2,515  million in the third  quarter of 1998 compared with the same period last
year.  The  increase  was due  primarily  to higher  wireless  costs and  higher
expenditures for wireless  handsets  primarily as a result of demand for Digital
One Rate plans. In addition, the increase reflects higher costs due to growth of
AT&T Solutions' services. These increases were partially offset by reduced rates
for payphone compensation and a lower provision for uncollectible expenses.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


Network and other  communications  services expenses increased $201 million,  or
2.9%, to $7,268 million for the first nine months of 1998 compared with the same
period of 1997.  The increase was due  primarily  to higher  wireless  costs and
higher  expenditures for wireless  handsets  primarily as a result of demand for
Digital One Rate plans. In addition,  the increase  reflects higher costs due to
growth in AT&T Solutions'  services.  These increases were partially offset by a
lower provision for uncollectibles,  lower costs as a result of the sale of AT&T
Solutions Customer Care in the first quarter of 1998, reduced rates for payphone
compensation  and the two-way  messaging charge recorded in the first quarter of
1997.

Depreciation and  amortization  expenses for the third quarter of 1998 increased
$175  million,  or 17.2%,  from the third  quarter  of 1997.  For the nine month
period  ended  September  30,  1998,   depreciation  and  amortization  expenses
increased $461 million,  or 15.7%,  from the same period in 1997.  Excluding the
$80 million impact of the two-way messaging charge in the first quarter of 1997,
depreciation expense increased $541 million, or 19.0%, for the nine months ended
September 30, 1998, compared with the same period in 1997. The increases for the
quarter and the year to date periods were primarily due to continued high levels
of capital expenditures.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


Selling,  general and administrative  (SG&A) expenses decreased $564 million, or
14.5%, in the third quarter of 1998 compared with the third quarter of 1997. For
the nine months ended September 30, 1998, SG&A expenses  decreased $928 million,
or 8.2%,  compared  with the same period in 1997.  The reduced level of expenses
reflects AT&T's efforts to achieve a best-in-class cost structure, including the
removal of $1.6 billion in SG&A  expenses  from the business in 1998  (excluding
TCG) and a 22% ratio of SG&A expenses to revenues by the end of 1999.  Excluding
TCG, SG&A expenses  declined $626 million,  or 16.3%, for the quarter and $1,061
million,  or 9.5%,  for the first  nine  months of 1998  compared  with the same
periods last year. The decreases were due primarily to savings from cost control
initiatives such as headcount  reductions.  Also contributing to the decrease in
SG&A  expenses  was a decline in  marketing  and sales  costs  relating to lower
customer acquisition costs. These declines were partially offset by increases in
wireless customer acquisition and migration costs and increased costs associated
with the year 2000  initiative.  SG&A expenses as a percentage of total revenues
decreased to 24.4% in the third quarter of 1998 compared with 29.8% in the third
quarter of 1997. For the nine months ended  September 30, 1998, SG&A expenses as
a percentage of total  revenues  decreased to 26.2% for the first nine months of
1998 compared with 29.3% for the first nine months of 1997.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

During the third  quarter of 1998 AT&T  recorded a net  pre-tax  benefit of $517
million,  or  approximately  $0.16 per share,  which consisted of a $602 million
gain from pension settlements  related to VRIP,  partially offset by $85 million
of TCG merger related expenses.

During the second quarter of 1998 AT&T recorded  restructuring and other charges
of $2,743 million,  or  approximately  $0.94 per share,  primarily in connection
with a plan,  announced  on January 26, 1998,  to reduce  headcount by 15,000 to
18,000 over two years as part of the Company's  overall cost reduction  program.
In connection with this plan, a voluntary  retirement  incentive  program (VRIP)
was offered to eligible management  employees.  Approximately  15,300 management
employees  accepted the VRIP offer. The restructuring  charges of $2,743 million
include a pre-tax  charge of $2,724  million,  comprised  of $2,412  million for
pension  special  termination  benefits  and other  costs and $312  million  for
postretirement   special  termination  benefits  and  curtailment  losses.  AT&T
originally  estimated this amount to be partially offset by  approximately  $1.1
billion of gains to be recognized in the third and fourth  quarters of this year
as employees' pension benefit obligations are settled. The amount of gains to be
recognized in future periods is subject to market  fluctuations,  and therefore,
the initial amount forecasted for this gain is likely to change.

The second quarter  restructuring charges of $2,743 million also include pre-tax
charges of $125  million  for  facility  costs and $150  million  for  executive
separation  costs.  The second  quarter  charges  were  partially  offset by the
reversal of $256  million  (pre-tax)  of 1995  business  restructuring  reserves
primarily resulting from the overlap of VRIP on certain 1995 projects.

In the first quarter of 1998 AT&T recorded a $601 million charge, or a reduction
of  approximately  $0.21 per share,  related to the  Company's  decision  not to
pursue Total  Service  Resale  (TSR) as a local  service  strategy.  The pre-tax
charge  includes a $543 million  write-down of software,  $42 million  primarily
related to equipment  associated with the software  platform and $16 million for
the termination of certain contracts.  The Company's  in-market  experiences and
results  have proven that the TSR  solution is not  economically  viable for the
short-term or the long-term.

In the first three  quarters of 1998,  the net  restructuring  and other charges
discussed above totaled $2,827 million  pre-tax,  or a net reduction to earnings
per share of approximately $0.98.

AT&T continues its financial and operational review of the various  alternatives
for entering the local market,  including the impacts associated with the merger
with  TCG and the  pending  merger  with  Tele-Communications,  Inc.  (TCI).  In
addition,  certain  fixed  assets  which  were  purchased  as part of the  local
initiative are currently being  evaluated in conjunction  with the TCG merger to
determine if any assets are impaired. Management expects to complete this review
by the end of the fourth quarter.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

OTHER INCOME STATEMENT ITEMS
Other income-net  increased $24 million,  or 18.4%, to $156 million in the third
quarter of 1998  compared  with the same period in 1997.  The  increase  was due
primarily  to an increase  in interest  income on  temporary  cash  investments,
partially  offset by decreases in net equity earnings from investments and other
miscellaneous  transactions,  none of which are  individually  significant.  The
increase in interest  income is due to cash  received  from Citibank on April 2,
1998, related to the sale of UCS.

For the nine months ended September 30, 1998,  other  income-net  increased $798
million, or 214.9%, to $1,169 million compared with the same period in 1997. The
increase was due  primarily  to pre-tax  gains  associated  with the strategy of
exiting  non-strategic  businesses.  In 1998, we recorded  gains on the sales of
AT&T  Solutions  Customer  Care of $350  million,  LIN-TV  of $317  million  and
SmarTone of $103 million, as well as an increase in interest income on temporary
cash  investments  due to the cash  received  from Citibank for the sale of UCS.
These  increases  were partially  offset by the $97 million  pre-tax gain on the
sale of Skynet in 1997.

Interest expense  increased $39 million,  or 53.9%, in the third quarter of 1998
compared with the same period in 1997.  Interest expense  increased $81 million,
or 33.9%,  for the nine months ended September 30, 1998,  compared with the same
period in 1997.  These  increases  were  mainly due to the  reclassification  of
interest expense from discontinued operations to continuing operations resulting
from AT&T not  retiring  all of the UCS related  debt upon the sale of UCS.  The
$1,046  million  debt  reduction  in the  third  quarter  of 1998  will  produce
significant savings in interest expense over time.

The  provision for income taxes  increased  $532  million,  or 73.3%,  to $1,258
million in the third  quarter of 1998  compared  with the third  quarter of 1997
primarily  due to the increase in earnings  before taxes  partially  offset by a
lower  effective tax rate.  The effective  income tax rate decreased to 37.5% in
the third  quarter  of 1998 from 40.3% in the third  quarter of 1997.  The third
quarter 1997  effective tax rate was impacted by the tax impacts of certain 1997
investment  dispositions and the pooling of TCG's historical  operating results.
The restructuring and other charges for the third quarter of 1998 did not have a
significant impact on the overall effective tax rate.

The  provision  for income taxes  decreased  $137  million,  or 6.9%,  to $1,840
million for the nine months ended  September  30, 1998,  compared  with the same
period in 1997.  The decrease was due  primarily to a lower  effective tax rate.
The effective tax rate for the nine months ended  September 30, 1998, was 36.9%,
a decrease of 280 basis  points from 39.7% for the nine months  ended  September
30, 1997. The decrease in the effective tax rate was  principally due to the tax
impacts of certain  investment  dispositions  and certain  foreign  legal entity
restructurings.  For the first nine months of 1998 the  restructuring  and other
charges did not have a significant impact on the overall effective tax rate.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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



Income from  discontinued  operations  decreased $20 million and $79 million for
the three month and nine month periods ended  September 30, 1998,  compared with
the  same  periods  of 1997.  In 1998 the  results  of  discontinued  operations
included  the  results of UCS. In 1997 the  results of  discontinued  operations
included  the  results of both UCS and SSI.  On July 1, 1997,  AT&T sold SSI for
$850 million,  resulting in a after-tax gain of $66 million, or $0.04 per share.
On April 2, 1998,  AT&T sold UCS for $3,500  million,  resulting in an after-tax
gain of $1,290 million, or $0.71 per share.

In August 1998, AT&T extinguished $1,046 million of debt associated with the TCG
pooling. This early extinguishment of debt was recorded as an extraordinary loss
and resulted in a $217  million  pre-tax  loss.  The  after-tax  impact was $137
million,  or $0.07 per  share.  This debt  reduction  will  produce  significant
savings in interest expense over time.

SEGMENT RESULTS
AT&T'sresults  are  segmented  according  to  the  Company's  primary  lines  of
business:  business services, consumer services, and wireless services. A fourth
segment,  identified  as other  and  corporate,  includes  the  results  of AT&T
Solutions, TCG, international operations and ventures,  on-line services such as
AT&T WorldNet  Internet  access,  and various other items.  The results of these
four segments  plus the impact of the  elimination  of internal  business sum to
AT&T's total results.  The following is a discussion of each of these  segments,
as well as  supplemental  information on local services,  new wireless  services
businesses,   AT&T  Solutions,   WorldNet  and  other  on-line   services,   and
international operations and ventures.

AT&T defines EBIT as operating income plus other income and is a measure used by
our chief  operating  decision makers to measure AT&T's  consolidated  operating
results before interest and taxes and to measure segment profitability. Interest
and taxes are not allocated to our segments because debt is managed and serviced
and taxes are  managed  and  calculated  at the  consolidated  level.  Trends in
interest and taxes are discussed separately on a consolidated basis.  Management
believes  EBIT is a  meaningful  measure to  disclose  to  investors  because it
provides  investors with an analysis within MD&A of operating  results using the
same measures used by the chief operating  decision  makers of AT&T,  provides a
return  on total  capitalization  measure  and it  allows  investors  a means to
evaluate the financial results of each segment to consolidated AT&T. EBIT may or
may not be consistent  with the  calculation of EBIT for other public  companies
and EBIT should not be viewed by investors as an alternative to GAAP measures of
income as a measure of  performance or to cash flows from  operating,  investing
and financing activities as a measure of liquidity.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


EBITDA is also used by  management  as a measure of segment  performance  and is
defined as EBIT plus depreciation and amortization.  We believe it is meaningful
to investors as a measure of each  segment's  liquidity and allows  investors to
evaluate  segments  liquidity  using  the same  measure  as is used by the chief
operating  decision  makers of AT&T.  Consolidated  EBITDA is also  provided for
comparison purposes. EBITDA may or may not be consistent with the calculation of
EBITDA for other  public  companies  and should not be viewed by investors as an
alternative  to GAAP measures of income as a measure of  performance  or to cash
flows  from  operating,  investing  and  financing  activities  as a measure  of
liquidity.  In  addition,  EBITDA does not take into  effect  changes in certain
assets and liabilities which can effect cash flow.


Total  assets  for  each  segment   include  all  assets,   except   interentity
receivables.  Deferred taxes,  prepaid pension assets,  and  corporate-owned  or
leased real estate are held at the corporate level and therefore are included in
the other and  corporate  segment.  Shared  network  assets are allocated to the
segments  based on the prior  three  years'  volumes  and are  reallocated  each
January.

BUSINESS SERVICES
Business services results reflect sales of long-distance  services (domestic and
international, inbound and outbound, inter- and intraLATA toll services, calling
card and operator-handled  services, data services,  messaging and other network
enabled services),  local services and web hosting and other electronic commerce
services.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

                                           Three months
                                               ended
                                          September 30,          Change
$ in millions                           1998          1997      $       %
Revenue..............................$ 5,823      $  5,561  $  262     4.7%

EBIT.................................  1,471         1,110     361    32.5%
EBITDA...............................  2,042         1,565     477    30.5%

OTHER ITEMS
Capital additions....................$ 1,292      $  1,144  $  148    13.0%

                                            Nine months
                                               ended
                                           September 30,         Change
$ in millions                           1998          1997      $       %
Revenue..............................$17,196      $ 16,545  $  651     3.9%

EBIT.................................  3,850         3,354     496    14.8%
EBITDA...............................  5,451         4,636     815    17.6%

OTHER ITEMS
Capital additions....................$ 3,009      $  2,448  $  561    22.9%

                                  At Sept. 30,    At Dec. 31,    Change
                                        1998          1997      $       %
Total assets*........................$16,782      $ 15,030  $1,752    11.7%

* Includes  allocated  shared network assets of $11,417 and $10,246 at September
30, 1998, and December 31, 1997, respectively.

REVENUE
Business services revenue in the third quarter increased $262 million,  or 4.7%,
compared  with the third  quarter of 1997.  Business  services  revenue  grew to
$17,196  million in the nine months  ended  September  30, 1998,  compared  with
$16,545  million for the nine months ended  September  30, 1997,  an increase of
$651 million, or 3.9%. Adjusted for the sales of Tridom and Skynet, revenue grew
4.3%,  for the nine months  ended  September  30, 1998,  compared  with the same
period in 1997,  although growth was tempered by an outage in AT&T's frame relay
network in April 1998. Data services led the growth in business services revenue
with an  increase  in the  high-teens  for the  three  month  period  and in the
mid-teens for the nine month period ended September 30, 1998.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


Long-distance  services  revenue for the third  quarter of 1998  increased  4.4%
compared with the third quarter of 1997.  Long-distance calling volume increased
at a mid-single digit rate for the quarter.  For the nine months ended September
30, 1998,  long-distance  services revenue increased 3.7% compared with the same
period  in 1997 with a  high-single  digit  increase  in  long-distance  calling
volume.  The volume  increases  for both  periods  were led by growth in inbound
calling.

Voice-related  revenue for the three and nine months ended  September  30, 1998,
was essentially  flat compared with the same periods last year, as volume growth
continued to be offset by declines in average revenue per minute.  For the third
quarter,  price  declines have occurred due primarily to changes in product mix,
competitive forces and growth in lower-priced minutes. For the nine months ended
September 30, 1998,  price  declines have occurred due primarily to  competitive
forces, changes in product mix and growth in lower-priced minutes. Lower volumes
of higher  priced card and  operator-handled  services,  which are  increasingly
being replaced by wireless services,  also contributed to the decline in average
revenue per minute.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

EBIT/EBITDA
EBIT increased to $1,471  million,  or 32.5%,  in the third quarter of 1998 from
$1,110 million in the same period of 1997.  EBITDA  increased to $2,042 million,
or 30.5%,  in the third  quarter of 1998 from $1,565  million in the same period
last year. EBIT increased to $3,850 million, or 14.8%, for the nine months ended
September  30,  1998,  from $3,354  million in the same  period in 1997.  EBITDA
increased to $5,451  million,  or 17.6%,  for the first nine months of 1998 from
$4,636 million for the nine months ended September 30, 1997. Excluding the first
quarter 1997 gain on the sale of Skynet,  EBIT increased $593 million, or 18.2%,
and EBITDA increased $912 million,  or 20.1%, for the first nine months of 1998.
These  increases  were driven by growth in  revenues as well as progress  toward
AT&T's  company-wide  cost  reduction  goals.  In  particular,  streamlining  of
customer  care and sales  support  functions,  including  significant  headcount
reductions contributed to the increases.

OTHER ITEMS
Capital additions increased $148 million, or 13.0%, in the third quarter of 1998
compared with the third quarter of 1997. For the nine months ended September 30,
1998, capital additions increased $561 million, or 22.9%, compared with the same
period in 1997.  Capital  additions  for the first nine  months of 1998  include
investments  in AT&T's SONET program,  data networks,  and the AT&T Digital Link
product for local service.

Total assets increased $1,752 million, or 11.7%, to $16,782 million at September
30, 1998, from December 31, 1997. The increase was primarily due to 1998 capital
expenditures and the reallocation of shared network assets,  partially offset by
current year depreciation.

CONSUMER SERVICES
Consumer  services  results reflect sales of long-distance  services  (including
domestic and international, inter- and intraLATA toll services, calling card and
operator  handled  calling,  and  prepaid  calling  cards) and local  service to
certain residential customers.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

                                           Three months
                                               ended
                                          September 30,             Change
$ in millions                          1998           1997        $        %
Revenue.............................$ 5,806        $ 5,977   $  (171)    (2.9)%

EBIT................................  1,755          1,330       425     32.0%
EBITDA..............................  1,930          1,550       380     24.7%

OTHER ITEMS
Capital additions...................$   103        $   239   $  (136)   (56.9)%


                                             Nine months
                                               ended
                                             September 30,          Change
$ in millions                          1998           1997        $        %
Revenue.............................$17,089        $17,778   $  (689)    (3.9)%

EBIT................................  4,647          3,572     1,075     30.1%
EBITDA..............................  5,166          4,158     1,008     24.3%

OTHER ITEMS
Capital additions...................$   243        $   558   $  (315)   (56.5)%

                                  At September 30, At Dec. 31,      Change
                                       1998           1997        $        %
Total assets*.......................$ 6,743        $ 7,923   $(1,180)   (14.9)%

* Includes allocated shared network assets of $2,969 and $4,168 at September 30,
1998, and December 31, 1997, respectively.

REVENUE
Consumer  services  revenue  for the three  months  ended  September  30,  1998,
deceased $171 million, or 2.9%, compared with the same period last year. For the
nine months ended September 30, 1998,  revenues decreased $689 million, or 3.9%.
Calling  volume  decreased  at a  low-single-digit  rate for both  periods.  The
decline in revenue  for the three and nine  months  ended  September  30,  1998,
reflected  the impact of AT&T's  strategy to focus on high value  customers  and
actively migrate them to more favorable calling plans. Revenue also continued to
be pressured as AT&T flowed  through access charge  reductions to customers.  In
the third  quarter,  as part of the ongoing effort to pass through access charge
reductions, AT&T introduced a first minute free on Saturday program.

The controlled  migration of customers to more favorable  calling plans is a key
part of AT&T's  strategy to attract and retain  profitable  customers  in a cost
efficient  manner.  As a result of this  strategy,  AT&T now has over 25 million
customers  on its One Rate  plans,  including  more than 12  million on One Rate
Plus. In the quarter more than 75% of AT&T's consumer long-distance minutes were
generated by customers on optional calling plans.  Also, the Company's  emphasis
on high-value customers results in fewer customer  acquisitions and a lower cost
structure.  While this approach continues to restrain revenue and volume growth,
it is key to AT&T's strategy of optimizing its customer base.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

Competition in domestic and international  long-distance markets,  including the
impact of dial around,  contributed  to the negative  revenue and volume  growth
rates, as did substitution of calling card and other higher-priced long-distance
services  for  wireless  services.  Reductions  in  international  long-distance
pricing consistent with falling international  settlement rates also contributed
to the decrease in revenue.

EBIT/EBITDA
For the three months ended September 30, 1998,  EBIT increased $425 million,  or
32.0%, to $1,755 million and EBITDA increased $380 million,  or 24.7%, to $1,930
million.  For the nine months ended  September 30, 1998,  EBIT increased  $1,075
million,  or 30.1%, to $4,647 million and EBITDA  increased  $1,008 million,  or
24.3%, to $5,166 million.  These increases were driven primarily by reduced SG&A
expenses.  AT&T's  focus on  high-value  customers  has led to  lower,  yet more
productive customer  acquisition and retention program spending.  Simplification
and  consolidation  of  marketing   messages  had  also  generated   substantial
efficiencies,  and consumer  services has increased  its use of alternate,  more
efficient   distribution   channels.   For  example,  One  Rate  On-line  offers
activation,  customer care and billing over the Internet with payment via credit
card.

OTHER ITEMS
Total assets decreased $1,180 million,  or 14.9%, to $6,743 million at September
30, 1998,  from December 31, 1997. The decrease was due primarily to the January
reallocation of shared network assets.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

WIRELESS SERVICES
Wireless  services  results  include sales of wireless  services and products to
customers in 850 MHz cellular markets and 1.9 GHz markets. Also included are the
results of the messaging, aviation communications,  and wireless data divisions,
as  well  as the  costs  associated  with  the  development  of  fixed  wireless
technology.  The  impact  of the new 1.9 GHz  markets,  wireless  data,  two-way
messaging and fixed wireless development are discussed as "new wireless services
businesses"; all other wireless results are reflected as "core" businesses.

TOTAL WIRELESS SERVICES


                                            Three months
                                               ended
                                           September 30,          Change
$ in millions                           1998          1997       $       %
Revenue..............................$ 1,420       $ 1,190    $ 230    19.4%

EBIT.................................     33           142     (109)  (76.9)%
EBITDA...............................    324           367      (43)  (11.6)%

OTHER ITEMS
Capital additions....................$   221       $   419    $(198)  (47.2)%



                                            Nine months
                                               ended
                                            September 30,         Change
$ in millions                           1998          1997       $       %
Revenue..............................$ 3,897       $ 3,461    $ 436    12.6%

EBIT.................................    215           270      (55)  (20.3)%
EBITDA...............................  1,035           990       45     4.6%

OTHER ITEMS
Capital additions....................$   634       $ 1,542    $(908)  (58.9)%

                                   At Sept. 30,   At Dec. 31,     Change
                                        1998          1997       $       %
Total assets.........................$18,047       $18,540    $(493)   (2.7)%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

REVENUE
Wireless  services revenue grew $230 million,  or 19.4%, in the third quarter of
1998 and $436 million,  or 12.6%,  for the nine months ended September 30, 1998,
compared  with the same  periods of 1997.  The  increases  in both  periods were
driven in part by the response to AT&T's  Digital One Rate offer and new 1.9 GHz
markets.  Interest  in  Digital  One  Rate  helped  generate  325  thousand  net
subscriber additions during the third quarter of 1998, a 73.7% increase compared
with the same period last year,  and slightly  above the previous  record set in
the second  quarter of 1998.  This was  achieved  in spite of the  multi-network
phone shortage experienced during much of the third quarter.

Digital One Rate is one key element of our ongoing efforts to acquire and retain
profitable,  high-value  customers.  Since the  program's  launch in May of this
year,  over 500 thousand  subscribers  have signed on to this service.  AT&T has
continued to add  customers at a rate of  approximately  100 thousand per month.
Over two thirds of these customers have represented new subscribers to AT&T. The
program was partially responsible for AT&T's higher revenue per user and minutes
of use per  subscriber.  In AT&T's 850 MHz  markets,  average  revenue  per user
(ARPU)  increased to $58.0 in the third quarter of 1998 from $57.5 in the second
quarter  of  1998.   ARPU  has  now  increased  in  two   successive   quarters.
Year-over-year  ARPU  declined  4.0%.  Minutes of use per  subscriber  increased
within our 850 MHz markets to a 36% growth rate over the third  quarter of 1997;
well above the 4% and 16% growth rates achieved in the first and second quarters
of 1998, respectively.

Migration  of  customers  to digital  service is another  key  element of AT&T's
wireless  strategy.  Digital service  generates lower network costs and improves
customer  retention.  As of  September  30, 1998,  53% of AT&T's  6.809  million
consolidated  subscribers used digital service,  up from 45% one quarter ago and
up from 24% at September 30, 1997.  Including  partnership  markets, the Company
had 4.2 million digital subscribers at the end of the third quarter of 1998.

Total  cellular  customers  served by  companies  in which  AT&T has or shares a
controlling  interest  increased  17.4% to 9.148  million at September 30, 1998,
from 7.789 million at September 30, 1997.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

EBIT/EBITDA
EBIT and EBITDA were $33 million and $324  million,  respectively,  in the third
quarter of 1998, a decrease of $109 million and $43 million, or 76.9% and 11.6%,
from $142 million and $367 million,  in the third quarter of 1997. For the first
nine months of 1998, EBIT was $215 million, a decrease of $55 million, or 20.3%,
from $270  million for the first nine months of 1997.  For the first nine months
of 1998,  EBITDA was $1,035 million,  an increase of $45 million,  or 4.6%, from
$990  million  for the first nine months of 1997.  Excluding  the impacts of the
second  quarter  1998 gain on the sale of SmarTone  and the first  quarter  1997
charge to exit the two-way  messaging  business,  EBIT and EBITDA decreased $318
million,  or 74.0% to $112 million,  and $138 million, or 12.8% to $932 million,
respectively,  for the first  nine  months  of 1998.  These  decreases  were due
primarily to higher losses for new wireless  services  businesses in the current
periods compared with the prior year periods.

EBIT and EBITDA for new wireless services  businesses were negative $143 million
and negative $91 million for third  quarter of 1998,  compared with negative $97
million and negative $80 million for the third quarter of 1997.  EBIT and EBITDA
for new wireless  services  businesses  were  negative $458 million and negative
$317 million for first nine months of 1998,  compared with negative $356 million
and  negative  $243  million  for the first nine months of 1997.  Excluding  the
impact of the first quarter 1997 charge to exit the two-way messaging  business,
EBIT and EBITDA for new wireless services businesses  decreased $262 million and
$154 million,  respectively, for the first nine months of 1998 compared with the
first nine months of 1997.  These declines were due primarily to the roll-out of
additional markets over the past twelve months.

Core EBIT and EBITDA were $176 million and $415 million in the third  quarter of
1998, compared with $239 million and $447 million for the same period last year.
For the nine months ended  September  30,  1998,  core EBIT and EBITDA were $673
million and $1,352  million,  compared with $626 million and $1,233  million for
the same period last year. The decreases in EBIT and EBITDA for the three months
ended  September 30, 1998,  compared with September 30, 1997, were primarily due
to incremental acquisition and migration costs associated with higher subscriber
additions and digital  migrations.  Excluding  the impact of the second  quarter
1998 gain on the sale of  SmarTone,  core EBIT and EBITDA were $570  million and
$1,249  million,  for the nine months ended September 30, 1998. This decrease in
core EBIT for the nine months ended  September 30, 1998,  compared with the same
period  last  year  was due  primarily  to an  increase  in  network  and  other
communication  services  expenses,  depreciation and  amortization  expenses and
lower equity earnings from  non-consolidated  subsidiaries,  partially offset by
higher revenue.  The increase in core EBITDA for the nine months ended September
30, 1998,  compared  with the same period last year was due  primarily to higher
revenue  partially  offset by an  increase  in network  and other  communication
services expenses and lower equity earnings from non-consolidated subsidiaries.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

OTHER ITEMS
Capital additions decreased $198 million to $221 million in the third quarter of
1998 compared with the same period last year.  Capital additions  decreased $908
million to $634  million for the nine month  period  ended  September  30, 1998,
compared with $1,542 million for the same period in 1997.  These  decreases were
primarily  due to the  substantial  completion of the majority of AT&T's 1.9 GHz
market buildouts in 1997.  Capital  spending for the  year-to-date  period ended
September  30,  1998,  was directed  primarily at expanding  coverage in new and
traditional markets.

Total assets  decreased  $493  million,  or 2.7%,  from  December 31, 1997.  The
decrease  was due  primarily to a decrease in  investments  as a result of asset
dispositions in 1998 as well as a decrease in licensing costs due to the current
year amortization.


NEW WIRELESS SERVICES BUSINESSES

                                          Three months
                                              ended
                                          September 30,          Change
$ in millions                          1998           1997      $       %
Revenue..............................$  121         $    6   $ 115     NMF

EBIT.................................  (143)           (97)    (46)   (47.2)%
EBITDA...............................   (91)           (80)    (11)   (14.5)%

OTHER ITEMS
Capital additions....................$   94         $  248   $(154)   (62.2)%



                                             Nine months
                                               ended
                                             September 30,       Change
$ in millions                          1998           1997      $       %
Revenue..............................$  214         $   11   $ 203     NMF

EBIT.................................  (458)          (356)   (102)   (28.6)%
EBITDA...............................  (317)          (243)    (74)   (30.4)%

OTHER ITEMS
Capital additions....................$  293         $1,031   $(738)   (71.5)%

                                  At Sept. 30,    At Dec. 31,     Change
                                       1998           1997      $        %
Total assets.........................$4,459         $4,417   $  42      1.0%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

CORE WIRELESS SERVICES
                                           Three months
                                               ended
                                           September 30,           Change
$ in millions                           1998           1997      $       %
Revenue..............................$ 1,299        $ 1,184  $  115     9.7%

EBIT.................................    176            239     (63)  (26.2)%
EBITDA...............................    415            447     (32)   (6.9)%

OTHER ITEMS
Capital additions....................$   127        $   171  $  (44)  (25.2)%


                                           Nine months
                                               ended
                                           September 30,           Change
$ in millions                           1998           1997      $       %
Revenue..............................$ 3,683        $ 3,450  $  233     6.8%

EBIT.................................    673            626      47     7.5%
EBITDA...............................  1,352          1,233     119     9.7%

OTHER ITEMS
Capital additions....................$   341        $   511  $ (170)  (33.3)%

                                   At Sept. 30,    At Dec. 31,    Change
                                        1998           1997      $       %
Total assets.........................$13,588        $14,123  $ (535)   (3.8)%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

OTHER AND CORPORATE
Other and corporate includes TCG, AT&T Solutions,  international  operations and
ventures, AT&T WorldNet, other businesses, and corporate operations.


                                             Three months
                                                ended
                                             September 30,           Change
$ in millions                              1998        1997         $       %
Revenue................................$    913     $   692    $   221    31.8%

EBIT...................................     218        (702)       920   131.5%
EBITDA.................................     389        (567)       956   169.2%

OTHER ITEMS
Capital additions......................$    347     $   330    $    17     4.9%


                                             Nine months
                                                ended
                                             September 30,            Change
$ in millions                              1998        1997         $       %
Revenue................................$  2,462     $ 1,891    $   571    30.1%

EBIT...................................  (3,379)     (1,977)    (1,402)  (71.0)%
EBITDA.................................  (2,888)     (1,588)    (1,300)  (82.0)%

OTHER ITEMS
Capital additions......................$    986     $ 1,039    $   (53)   (5.0)%

                                     At Sept. 30,  At Dec. 31,       Change
                                           1998        1997         $       %
Total assets...........................$ 16,589     $18,501    $(1,912)  (10.3)%

REVENUE
In the  third  quarter  of 1998,  other and  corporate  revenue  increased  $221
million,  or 31.8%,  from the third quarter of 1997.  The revenue  growth in the
third  quarter  was driven by  increased  revenue  from TCG and AT&T  Solutions.
Revenue growth was partially offset by a decrease in revenue from AT&T Solutions
Customer Care, which was sold on March 3, 1998.

For the nine months  ended  September  30,  1998,  other and  corporate  revenue
increased  $571 million,  or 30.1%,  compared with the same period of 1997.  The
revenue growth in the first nine months of 1998 compared with the same period in
1997 was  primarily  due to  increases  in TCG,  AT&T  Solutions,  international
operations  and ventures,  and AT&T  WorldNet.  These  increases  were partially
offset by a decrease in revenue from AT&T  Solutions  Customer  Care,  which was
sold on March 3, 1998.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

EBIT/EBITDA
EBIT and EBITDA  improved  by $920  million,  or 131.5%,  and $956  million,  or
169.2%,  respectively,  in the third  quarter  of 1998  compared  with the third
quarter of 1997.  Excluding  the third  quarter  1998 net gain,  EBIT and EBITDA
improved by $403 million,  or 57.3%, and $439 million,  or 77.2%,  respectively.
These quarter over quarter improvements were primarily due to increased interest
income from  temporary  cash  investments,  an  improvement  at AT&T  Solutions,
reductions in corporate overhead, and an improvement at international operations
and ventures.

EBIT and EBITDA declined $1,402 million, or 71.0%, and $1,300 million, or 82.0%,
respectively,  in the first nine  months of 1998  compared  with the nine months
ended  September 30, 1997.  Excluding the impact of the 1998  restructuring  and
other charges, the 1998 gains on the sales of LIN-TV and AT&T Solutions Customer
Care,  as well as the first  quarter  1997  reversal of  pre-1995  restructuring
charges,  EBIT  improved  $858  million to  negative  $1,219  million and EBITDA
improved $960 million to negative $728 million, respectively. These improvements
for the nine months ended  September 30, 1998,  compared with the same period in
1997,  were  primarily  due to  increased  interest  income  on  temporary  cash
investments, improvements at both international operations and ventures and AT&T
Solutions, reductions in corporate overhead and an improvement at AT&T WorldNet.

OTHER ITEMS
Total  assets at  September  30, 1998 were $16,589  million.  This  represents a
decrease of $1,912  million,  or 10.3%,  from December 31, 1997. The decrease is
due primarily to a decrease in other  receivables due primarily to the repayment
of loans by UCS as part of the  settlement  for our April 2, 1998 sale of UCS to
Citicorp,  partially  offset by an increase in cash resulting from the remaining
proceeds from the sale of UCS.

ELIMINATIONS
Eliminations  reflects the  elimination  of revenue and profit  generated by the
sale of services between business segments.  The sale of business  long-distance
services to other AT&T units  generates  nearly all of the  eliminated  revenue.
Revenue  eliminations  for the third quarter of 1998 were $309  million,  a 6.4%
decrease in eliminated revenues from the third quarter of 1997, due primarily to
the sale of AT&T Solutions  Customer Care. EBIT and EBITDA were both negative $9
million for the third quarter of 1998.

Revenue  eliminations  for the nine months ended  September 30, 1998,  were $949
million, a 5.2% decrease in eliminated  revenues from the same period last year,
due primarily to the sale of AT&T Solutions  Customer Care. EBIT and EBITDA were
both negative $20 million for the nine months ended September 30, 1998.

SUPPLEMENTAL DISCLOSURES

LOCAL SERVICES
Local  services for business and  residential  customers are included as part of
AT&T's business services,  consumer services,  and other and corporate segments.
Other and corporate includes TCG's local business (but excludes ACC Corp. (ACC))
and the costs associated with corporate staff dedicated to AT&T's local services
effort.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

                                           Three months
                                              ended
                                           September 30,         Change
$ in millions                           1998          1997     $        %
Revenue..............................$   247        $  147  $ 100     67.4%

EBIT.................................   (227)         (248)    21      8.6%
EBITDA...............................   (150)         (187)    37     20.5%

OTHER ITEMS
Capital additions....................$   283        $  334  $ (51)   (15.0)%



                                           Nine months
                                              ended
                                           September 30,         Change
$ in millions                           1998          1997     $        %
Revenue..............................$   682        $  372  $ 310     83.1%

EBIT................................. (1,261)         (652)  (609)   (93.3)%
EBITDA............................... (1,028)         (499)  (529)  (105.6)%

OTHER ITEMS
Capital additions....................$   919        $  779  $ 140     18.1%

                                    At Sept. 30,   At Dec. 31,   Change
                                        1998          1997     $        %
Total assets.........................$ 3,402        $4,068  $(666)   (16.4)%

REVENUE
For the three months ended September 30, 1998,  revenue  increased $100 million,
or 67.4%,  compared  with the same  period in 1997.  For the nine  months  ended
September 30, 1998, revenue increased $310 million, or 83.1%,  compared with the
same period in 1997.  These increases were due to continued  growth in the local
operations of TCG and AT&T Digital Link.  Revenue growth for local operations of
TCG was  driven  by  growth  in  private  line,  switch  usage  and  facilities,
interconnection and data/Internet services.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

EBIT/EBITDA
For the three months ended  September 30, 1998,  EBIT  improved $21 million,  or
8.6%,  compared  with the  same  period  in 1997.  For the  three  months  ended
September 30, 1998,  EBITDA  improved $37 million,  or 20.5%,  compared with the
same period in 1997.  Excluding  the impact of the third quarter 1998 TCG merger
related  expenses,  EBIT improved $106 million or 42.9% and EBITDA improved $122
million or 65.9%, respectively. These improvements were primarily due to revenue
growth in TCG and AT&T Digital Link combined with an improved cost structure.

For the nine months ended  September 30, 1998,  EBIT  declined $609 million,  or
93.3%,  compared  with  the same  period  in 1997.  For the  nine  months  ended
September 30, 1998, EBITDA declined $529 million,  or 105.6%,  compared with the
same  period in 1997.  Excluding  the  impact of the first  quarter  1998  asset
impairment charge and the third quarter 1998 TCG merger related  expenses,  EBIT
improved $77 million,  or 11.9%,  and EBITDA  improved $157  million,  or 31.7%.
These  increases  were driven by revenue  growth,  primarily  in TCG,  partially
offset by higher local  connectivity  costs due to  increasing  volume with more
access and subscriber lines than in 1997.

OTHER ITEMS
Capital  additions  were $283 million for the three months ended  September  30,
1998, compared with $334 million in the same period last year. Capital additions
increased  $140  million for the nine month  period  ended  September  30, 1998,
compared with the same period last year. Capital spending for local services was
primarily  related to expansion,  development  and  construction  of TCG's local
network.

Total  assets were $3,402  million at  September  30,  1998,  a decrease of $666
million,  or 16.4%,  compared  with  December  31,  1997.  The  decrease was due
primarily to the first quarter write-down of software.

NEW WIRELESS SERVICES BUSINESSES
Information  related to AT&T's new wireless  services  businesses is included in
the wireless services' segment discussion.

AT&T SOLUTIONS
AT&T Solutions is the Company's outsourcing and network management business. The
results of AT&T Solutions are included in the other and corporate segment.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

                                           Three months
                                              ended
                                           September 30,         Change
$ in millions                          1998           1997      $       %

Revenue..............................$  273         $  204   $  69    34.5%

EBIT.................................    16            (37)     53   142.7%
EBITDA...............................    53              1      52     NMF

OTHER ITEMS
Capital additions....................$   42         $   28   $  14    52.3%

                                           Nine months
                                              ended
                                           September 30,         Change
$ in millions                          1998           1997      $       %

Revenue..............................$  732         $  546   $ 186    34.2%

EBIT.................................     3           (140)    143   101.9%
EBITDA...............................   109            (28)    137   488.8%

OTHER ITEMS
Capital additions....................$   92         $   65   $  27    42.6%

                                    At Sept. 30,   At Dec. 31,    Change
                                       1998           1997      $       %
Total assets.........................$  569         $  576   $  (7)   (1.2)%

REVENUE
For the three months ended September 30, 1998, revenue increased $69 million, or
34.5%,  to $273  million,  compared  with the same period in 1997.  For the nine
months ended September 30, 1998,  revenue  increased $186 million,  or 34.2%, to
$732  million,  compared  with the same  period in 1997.  These  increases  were
primarily  due to growth in  outsourcing.  During the third quarter we announced
the signing of a six year  contract  with Banc One,  valued at $1.4 billion over
the contract term. The unit currently has more than $4 billion under contract to
be recognized over the related contract terms.

Although not included in the unit's revenue,  AT&T Solutions also manages AT&T's
information  technology  infrastructure  -- an  operation  that is  valued at an
estimated $1.6 billion in internal  billings  annually.  Total internal billings
for the quarter were $402 million and year-to-date were $1,182 million.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


EBIT/EBITDA
For the three months ended  September 30, 1998,  EBIT increased $53 million,  or
142.7%, to $16 million,  compared with the same period in 1997. EBITDA increased
$52 million,  to $53 million,  in the third  quarter of 1998,  compared with the
same  period  in 1997.  For the nine  months  ended  September  30,  1998,  EBIT
increased $143 million, or 101.9%, to $3 million,  compared with the same period
in 1997. EBITDA increased $137 million, or 488.8%, to $109 million, in the first
nine months of 1998,  compared  with the same period in 1997.  The  increases in
both EBIT and EBITDA for the  quarter and year to date  periods  were due to the
net impact of revenue growth and cost reductions.

OTHER ITEMS
Total assets were $569 million at September 30, 1998. Approximately 50% of total
assets at  September  30, 1998 were related to  servicing  the internal  network
infrastructure of AT&T.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

WORLDNET AND OTHER ON-LINE SERVICES
WorldNet and other  on-line  services  includes AT&T  WorldNet  Internet  access
service for residential and business consumers (included in other and corporate)
as well as Worldwide  Web site hosting and other  electronic  commerce  services
(included in business services).

                                           Three months
                                              ended
                                           September 30,         Change
$ in millions                          1998           1997      $       %
Revenue..............................$  100         $   61    $ 39    65.1%

EBIT.................................  (104)          (124)     20    16.2%
EBITDA...............................   (88)          (117)     29    24.5%

OTHER ITEMS
Capital additions....................$   13         $   51    $(38)  (73.5)%


                                            Nine months
                                               ended
                                           September 30,         Change
$ in millions                          1998           1997      $       %
Revenue..............................$  262         $  152    $110    72.7%

EBIT.................................  (328)          (435)    107    24.6%
EBITDA...............................  (287)          (414)    127    30.7%

OTHER ITEMS
Capital additions....................$   32         $   78    $(46)  (58.4)%

                                  At Sept. 30,    At Dec. 31,    Change
                                       1998           1997      $       %
Total assets.........................$  354         $  334    $ 20     5.9%

REVENUE
For the three months ended September 30, 1998, revenue increased $39 million, or
65.1%,  to $100  million  compared  with the same  period in 1997.  For the nine
months ended September 30, 1998,  revenue  increased $110 million,  or 72.7%, to
$262  million  compared  with the nine months  ended  September  30,  1997.  The
increases were primarily due to continued growth in AT&T WorldNet's  residential
subscriber base and higher average  revenue per subscriber,  which was primarily
due to the expiration of AT&T WorldNet's free-pricing promotion that was offered
in 1997.  WorldNet had 1.156 million  subscribers at September 30, 1998, up from
 .963 million at September 30, 1997.  This is an increase of 20.0%  compared with
the prior year.  Average  revenue per customer  continued to increase due to the
expiration of AT&T  WorldNet's  initial  promotional  price programs in favor of
regular  monthly  rates  of  $9.95  and  $19.95.  AT&T  Web  Site  Services  had
approximately  9 thousand  hosted sites at the end of the third  quarter of 1998
compared with 5 thousand at the end of the third quarter of 1997.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

AT&T  continues  to explore new ways of growing its  Internet  access  business,
primarily through AT&T WorldNet and other on-line businesses.

EBIT/EBITDA
For the three months ended  September 30, 1998,  EBIT  improved $20 million,  or
16.2%, to negative $104 million,  compared with the same period in 1997. For the
three months ended September 30, 1998, EBITDA improved $29 million, or 24.5%, to
negative $88 million,  compared  with the same period in 1997.  These  increases
were  driven by  revenue  growth in AT&T  WorldNet,  partially  offset by higher
network  costs which were driven by an  increase in the  residential  subscriber
base.

For the nine months ended  September 30, 1998,  EBIT  improved $107 million,  or
24.6%,  to negative $328 million  compared with the same period last year.  This
improvement was driven by AT&T WorldNet  revenue growth and decreased  marketing
and sales expense in EasyLink,  partially offset by higher depreciation  expense
as a result of the expansion of the WorldNet network.  For the nine months ended
September 30, 1998,  EBITDA  improved $127 million,  or 30.7%,  to negative $287
million  compared with the same period last year. The  improvement was driven by
revenue  growth in AT&T  WorldNet and  decreased  marketing and sales expense in
EasyLink.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


INTERNATIONAL OPERATIONS AND VENTURES
International  operations  and ventures  includes  AT&T's  consolidated  foreign
operations, the Company's transit and reorigination businesses, on-line services
in the  Asia/Pacific  region,  as well as the equity  earnings/losses  of AT&T's
non-consolidated joint ventures.  International operations and ventures does not
include  bilateral   international   long-distance   traffic.  (The  results  of
international operations and ventures are included in other and corporate.)

                                           Three months
                                              ended
                                           September 30,         Change
$ in millions                          1998           1997      $       %
Revenue..............................$  218         $  178   $  40    22.7%

EBIT.................................   (40)           (82)     42    51.3%
EBITDA...............................   (28)           (71)     43    60.5%

OTHER ITEMS
Capital additions....................$   37         $   69   $ (32)  (46.1)%

                                            Nine months
                                               ended
                                            September 30,        Change
$ in millions                          1998           1997      $       %
Revenue..............................$  598         $  494   $ 104    21.2%

EBIT.................................  (161)          (343)    182    53.0%
EBITDA...............................  (116)          (299)    183    61.3%

OTHER ITEMS
Capital additions....................$   86         $  377   $(291)  (77.3)%

                                  At Sept. 30,    At Dec. 31,    Change
                                       1998           1997      $       %
Total assets.........................$1,432         $1,837   $(405)  (22.0)%

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


REVENUE
For the three months ended September 30, 1998, revenue increased $40 million, or
22.7%,  to $218  million  compared  with the same  period in 1997.  For the nine
months ended September 30, 1998,  revenue  increased $104 million,  or 21.2%, to
$598 million,  compared with the same period last year. These revenue  increases
were driven by growth in  reorigination  and AT&T  Communications  Services  UK,
partially offset by declines in certain non-strategic  businesses.  Revenue from
continuing strategic international operations grew approximately 53% and 55% for
the three and nine months ended September 30, 1998, respectively,  compared with
the same periods in 1997 primarily as a result of growth in AT&T  Communications
UK and increased reorigination traffic.

EBIT/EBITDA
For the three months ended  September 30, 1998,  EBIT  improved $42 million,  or
51.3%,  to negative $40 million  compared  with the same period in 1997.  EBITDA
improved $43 million,  or 60.5%, to negative $28 million  compared with the same
period in 1997. For the nine months ended September 30, 1998, EBIT improved $182
million,  or 53.0%,  to negative  $161 million  compared with the same period in
1997. EBITDA improved $183 million, or 61.3%, to negative $116 million, compared
with the first nine months of 1997. The EBIT and EBITDA  improvements  continued
in the quarter and year to date as revenues  increased and the Company continued
to  streamline  its   international   operations  and  exit   non-strategic  and
unprofitable  businesses.  Revenue  grew 22.7% in the  quarter and 21.2% year to
date despite the exit of these businesses.

Management is currently  assessing the impact of the announcement  regarding the
joint  venture  to  be  formed  with  British  Telecommunications  PLC  (BT)  on
international  operations  and  ventures.  As a  result  of  the  joint  venture
agreement,  AT&T  will be  required  to exit  certain  operations  which  may be
determined to compete  directly with BT. A full review is currently  underway to
determine the size and scope of any related international restructuring charges.
Management  expects to have  definitive  plans in place by the end of 1998,  and
accordingly,  a  restructuring  charge  associated  with  this  review  will  be
forthcoming in the fourth quarter.

OTHER ITEMS
Capital additions decreased $291 million for the nine months ended September 30,
1998, compared with the same period last year. The decrease was primarily due to
a decrease in investments in non-consolidated subsidiaries.

Total assets were $1,432  million at September  30, 1998,  compared  with $1,837
million at December  31, 1997.  The  decrease is due  primarily to a decrease in
cash  resulting  from a loan to an  affiliated  entity and due to a reduction in
receivables  due primarily to the settlement of the  receivable  relating to the
sale of SSI.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

FINANCIAL CONDITION

SEPTEMBER 30, 1998 VERSUS DECEMBER 31, 1997

                                   September 30,  December 31,    Change
$ in millions                           1998          1997      $        %
Total assets.........................$58,161       $61,095  $(2,934)   (4.8)%
Total assets-continuing operations...$58,161       $59,994  $(1,833)   (3.1)%

Total assets decreased $2,934 million, or 4.8%,  primarily due to divestments of
non-strategic  assets partially  offset by investments in strategic  businesses.
Declines  in other and  long-term  receivables,  net  assets  from  discontinued
operations,  and  investments  were  partially  offset  by  increases  in  cash,
property,  plant and  equipment  and other  assets.  The  decrease  in other and
long-term  receivables is due primarily to the repayment of loans by UCS as part
of the settlement for our April 2, 1998,  sale to Citicorp while the decrease in
net assets from  discontinued  operations  also  reflects  the sale of UCS.  The
decline in investments is primarily due to the sales of LIN-TV and SmarTone. The
increase in cash is mainly due to the cash  received from Citibank in the second
quarter  of 1998  related  to the sale of UCS  partially  offset by cash used to
repurchase  common stock and to extinguish  $1,046 million in debt. The increase
in  property,  plant and  equipment  primarily  reflects the  investment  in the
expansion of the  long-distance,  local  communications  and  wireless  networks
partially  offset  by the local  asset  impairment  charge  and the sale of AT&T
Solutions  Customer  Care.  The  increase in other  assets is  primarily  due to
goodwill associated with our purchase of ACC.

Total liabilities  decreased $3,323 million, or 8.9%,  primarily due to declines
in debt,  payroll and  benefit-related  liabilities,  deferred income taxes, and
accounts  payable.  These decreases were partially  offset by increases in other
current liabilities and long-term benefit-related  liabilities. The decreases in
both short-term and long-term debt reflect the paydown of debt with the proceeds
from the sales of UCS,  LIN-TV and AT&T  Solutions  Customer Care as well as the
early  extinguishment  of debt,  mentioned  above.  The  decline in payroll  and
benefit-  related  liabilities  primarily  reflects  the payout of the  year-end
payroll accrual and employee bonuses,  and the reversal of a portion of the 1995
business  restructuring reserve. The decrease in deferred income taxes primarily
reflects the impact of the  restructuring and other charges while the decline in
accounts payable is primarily due to a decrease in payables  associated with our
high year-end capital expenditures. The increase in other current liabilities is
mainly due to an increase in accrued income taxes primarily  associated with the
sale of UCS. The increase in long-term benefit-related  liabilities is primarily
due to the second quarter charges associated with the VRIP which resulted in the
establishment of a liability for the Management Pension Plan.

Total shareowners'  equity increased $389 million,  or 1.6%, to $24,067 million,
primarily due to current  year's net income  partially  offset by the AT&T share
re-purchase  program,  as discussed in the cash flows  narrative,  and dividends
declared.

The ratio of total  debt to total  capital  at  September  30,  1998,  was 22.8%
compared with 33.5% at December 31, 1997.  The decrease was primarily the result
of lower debt.  The ratio of total debt, net of cash, to total capital was 10.7%
at September 30, 1998.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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


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.

The Company has  revolving  credit  facilities  of $1.0 billion at September 30,
1998. The credit facilities are intended for general corporate  purposes,  which
include support for AT&T's  commercial  paper,  and were unused at September 30,
1998.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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

LIQUIDITY

                                              Nine months
                                                  ended
                                              September 30,
$ in millions                                 1998     1997

CASH FLOW:
  Provided by operating activities          $6,841   $5,697
  Provided by(used in) investing activities  6,965   (3,437)
  Used in financing activities             (10,026)  (2,076)

EBITDA* ................................... $8,744   $8,193

     * Earnings before interest,  taxes,  depreciation and amortization (EBITDA)
     for the first nine months of 1998 included $2,827 million of  restructuring
     and other charges, pre-tax gains on the sales of LIN Television Corporation
     (LIN-TV) of $317 million,  AT&T Solutions Customer Care of $350 million and
     AT&T's   investment  in  SmarTone   Telecommunications   Holdings   Limited
     (SmarTone) of $103 million.

     EBITDA for the nine months  ended  September  30,  1997,  contained  an $80
     million  charge for  exiting  the  two-way  messaging  business  and a $100
     million  benefit from the reversal of pre-1995  restructuring  charges.  In
     addition,  EBITDA also  included a $97 million  pre-tax gain on the sale of
     AT&T Skynet Satellite Services (Skynet).

Cash flows  provided by operating  activities of continuing  operations  for the
nine months ended September 30, 1998,  were $6,841  million.  This represents an
increase of $1,144  million  compared  with the first nine  months of 1997.  The
increase in operating cash flow was driven primarily by the approximately $1,400
million   increase  in  income  from   continuing   operations   excluding   the
restructuring and other charges and the gains on sales which have essentially no
impact on operating cash flows.

For the nine months  ended  September  30,  1998,  cash  provided  by  investing
activities of $6,965 million increased $10,402 million from a $3,437 million use
of cash for the nine months ended  September 30, 1997,  due primarily to the UCS
sale on April 2, 1998,  for which we received  $5,722  million in  settlement of
receivables as well as $3,500  million in proceeds from the sale.  Additionally,
in 1998 we received $742  million,  $625 million and $183 million from the sales
of LIN-TV, AT&T Solutions Customer Care and SmarTone, respectively.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


Net cash used in  financing  activities  of  $10,026  million  increased  $7,950
million from $2,076  million for the first nine months of 1997.  This  primarily
reflects  the use of cash  received  from 1998  asset  dispositions  to  paydown
commercial  paper and the repurchase of  approximately $3 billion of AT&T common
stock in connection with the Company's share repurchase program described below.
In addition, we used cash to retire $1,046 million of long-term debt obligations
associated with the TCG pooling as well as repay  approximately  $900 million of
scheduled  debt  maturities.  The Company paid a premium of  approximately  $200
million  associated  with the  early  extinguishment  resulting  in an after tax
charge of $137 million which was recorded as an extraordinary loss.

In July  1998,  AT&T's  Board  of  Directors  authorized  an open  market  share
repurchase program to repurchase up to $3 billion of AT&T common stock.  Between
July 23 and  September  30,  1998,  AT&T  repurchased  approximately  53 million
shares. As announced previously,  AT&T expects to reissue the repurchased shares
as part of the shares to be issued in connection with the TCI merger.

EBITDA  is a  measure  of our  ability  to  generate  cash  flow and  should  be
considered  in  addition  to, but not as a  substitute  for,  other  measures of
financial  performance reported in accordance with generally accepted accounting
principles. EBITDA increased $551 million, or 6.7%, for the first nine months of
1998 compared to the same period in 1997.  Excluding the restructuring and other
charges and gains in 1998 and the 1997  reversal  and charge,  EBITDA  increased
33.7% to $10,801  million for the first nine months of 1998 from $8,076  million
for the first nine months of 1997.  The  increase  was due  primarily to the net
impact  of  higher  revenues,  cost  reduction  efforts  and  lower  access  and
interconnection expenses.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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

RECENT PRONOUNCEMENTS
Beginning  with the 1998  annual  report we will adopt  Statement  of  Financial
Accounting  Standards  (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 revenues or holds assets, and
major customers.

In February 1998, the Financial  Accounting  Standards  Board (FASB) issued SFAS
No.  132,  "Employers'   Disclosure  about  Pensions  and  Other  Postretirement
Benefits."  Among  other   provisions,   it  standardizes   certain   disclosure
requirements for pension and other postretirement benefits,  requires additional
information  on  changes  in the  benefit  obligations  and fair  values of plan
assets, and eliminates certain other disclosures.  The standard is effective for
fiscal years  beginning  after  December 15, 1997.  For AT&T this means that the
standard is effective  for the 1998 annual  report.  Since the standard  applies
only  to  the   presentation  of  pension  and  other   postretirement   benefit
information,  it will not have any  impact  on  AT&T's  results  of  operations,
financial position or cash flows.

In March 1998, the American  Institute of Certified  Public  Accountants  issued
Statement of Position (SOP) 98-1, "Accounting for the Costs of Computer Software
Developed  or  Obtained  for  Internal  Use. " Among other  provisions,  the SOP
requires that  entities  capitalize  certain  internal-use  software  costs once
certain  criteria are met. The SOP is effective  for  financial  statements  for
fiscal  years  beginning  after  December 15,  1998,  though  early  adoption is
encouraged. For AT&T this means that it must be adopted no later than January 1,
1999.  If AT&T  elects  to  adopt  the SOP  earlier  than  the  effective  date,
restatement  of  interim  periods  during  the  year of  adoption  is  required.
Management is currently  assessing the impact on AT&T's  consolidated  financial
statements.

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging Activities.  " Among other provisions,  it requires that
entities  recognize  all  derivatives  as either  assets or  liabilities  in the
statement of financial  position and measure  those  instruments  at fair value.
Gains and losses resulting from changes in the fair values of those  derivatives
would be accounted  for  depending on the use of the  derivative  and whether it
qualifies  for hedge  accounting.  This  standard is effective  for fiscal years
beginning  after June 15,  1999,  though  earlier  adoption  is  encouraged  and
retroactive  application  is  prohibited.  For AT&T this means that the standard
must be adopted no later than  January 1, 2000.  Management  does not expect the
adoption  of this  standard  to have a  material  impact  on AT&T's  results  of
operations, financial position or cash flows.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I



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


OTHER DEVELOPMENTS
On July 23, 1998,  AT&T completed the merger with TCG,  pursuant to an agreement
and plan of merger  dated  January 8, 1998.  Each share of TCG common  stock was
exchanged  for  0.943  of  AT&T  common  stock  resulting  in  the  issuance  of
approximately 181.6 million shares in the transaction.  The merger was accounted
for as a pooling of interests,  and  accordingly,  AT&T's results of operations,
financial  position and cash flows have been restated to reflect the merger.  In
the third quarter of 1998, we recognized $85 of merger related expenses.

On March 3, 1998, AT&T agreed to sell WOOD-TV,  its television  station in Grand
Rapids,   Michigan,   for  approximately   $123  million,   subject  to  certain
adjustments, which is expected to close in the fourth quarter of 1998.

On June 24, 1998,  AT&T signed a  definitive  merger  agreement  with TCI for an
all-stock  transaction.  Under the  agreement,  AT&T will issue 0.7757 shares of
AT&T common  stock for each share of TCI Group  Series A common stock and 0.8533
shares of AT&T  common  stock for each  share of TCI Group  Series B stock.  The
transaction, which is subject to regulatory,  shareowner and other approvals, is
expected to be completed  in the first half of 1999.  Also  announced  was TCI's
intention to combine Liberty Media Group,  its programming arm, and TCI Ventures
Group,  its  technology  investments  unit, to form the new Liberty Media Group.
Upon closing of the AT&T/TCI  merger,  the  shareowners of the new Liberty Media
Group will be issued separate  tracking stock by AT&T in exchange for the shares
currently held in Liberty Media Group and TCI Ventures Group.

AT&T and BT announced on July 26, 1998 that they will create a global venture to
serve the communications needs of multinational  companies and the international
calling needs of individuals and businesses around the world. The venture, which
will be owned  equally  by AT&T and BT,  will  combine  trans-border  assets and
operations of each company, including their existing international networks, all
of their international  traffic, all of their trans-border products for business
customers - including an expanding  set of Concert  services - and AT&T and BT's
multinational  accounts in  selected  industry  sectors.  The  formation  of the
venture  is  subject  to certain  conditions,  including  receipt of  regulatory
approvals.  The transaction is expected to be completed by mid 1999. As a result
of the joint venture agreement, AT&T will be required to exit certain operations
which may be determined to compete  directly with BT. A full review is currently
underway  to  determine  the  size  and  scope  of  any  related   international
restructuring  charges.  Management expects to have definitive plans in place by
the end of 1998, and accordingly,  a restructuring  charge  associated with this
review will be forthcoming in the fourth quarter.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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

YEAR 2000
AT&T is  preparing  its systems and  applications  for the year 2000 (Y2K).  The
problem the Y2K program  addresses is the use of two-digit instead of four-digit
year fields in computer  systems.  If the computer  systems  cannot  distinguish
between  the year 1900 and the year  2000,  system  failures  or other  computer
errors could result.  The potential for failures and errors spans all aspects of
our business,  including computer systems, voice and data networks, and building
infrastructures.  We are also faced with addressing our  interdependencies  with
our suppliers and connecting  carriers and our major  customers,  which all face
the same problem.

The AT&T Y2K  Program is  enterprise-wide  and is focused on four  inter-related
categories  which are  critical  to  maintaining  uninterrupted  service  to our
customers:  AT&T  networks,  AT&T-developed  applications,  and  their  external
interfaces  and the  information  technology  (IT)  platforms  that  support the
applications.  Additionally,  the  Company  has a Y2K  program  in place for its
non-IT  infrastructure,  which is essential to conduct our business, but is less
critical to serving the needs of AT&T's customers.  The key milestones common to
each category are:  assessment,  repair/remediation,  testing and certification.
AT&T  monitors  and tracks the  progress of the Y2K program  through a series of
scorecards which capture the activities related to the Y2K process phases.  AT&T
has a target of December 31, 1998 for the completion of assessment, revision and
testing of all customer-affecting  systems that were part of AT&T's inventory as
of January 1, 1998.  The Y2K plans for AT&T Local Services  (including  TCG) are
being  integrated  into the overall AT&T plan and have  targeted  completion  of
assessment by year-end 1998, with revision and testing  scheduled for completion
by the end of the  first  quarter  of 1999.  AT&T is also  evaluating  TCI's Y2K
program to  understand  the potential  impact on the existing AT&T program.  All
numbers cited in this Form 10-Q/A,  Part I exclude  information  regarding those
recent and pending  acquisitions,  whose programs are still being  evaluated and
planned for integration into the overall AT&T year 2000 program planning.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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



Program Status
AT&T has approximately 3,000 internally developed applications that (1) directly
support AT&T's voice and data  telecommunications  services (including wired and
wireless); (2) are critical to the provisioning, administration, maintenance and
customer  service/support  related to our  telecommunications  services; and (3)
support our sales and marketing organizations,  other AT&T services and internal
administrative functions. These applications represent 350 million lines of code
that must be assessed,  repaired and tested.  As of September 30, 1998, AT&T has
completed 99% of the assessment,  approximately 91% of the repair, and about 67%
of the application testing. The Company expects to have completed the assessment
phase for the Company as a whole in 1998 and to be about 97% and 90% complete in
the repair and certification phases, respectively, in 1998, and 100% complete in
1999.

The AT&T network is critical to providing top quality,  reliable service to AT&T
customers.  AT&T's goal is to maintain this quality,  and provide  uninterrupted
service  at  the  turn  of  the  century.  In  addition  to  the  AT&T-developed
applications  supporting the network,  AT&T has inventoried  over 800 externally
purchased  network elements (NE) including  switches,  routers,  network control
points and signal transfer  points.  All of the NEs have been assessed:  80% are
non-impacted,  and  plans  are  in  place  regarding  Y2K-certification  of  the
remaining  20% by the end of  1998.  Additional  Y2K  testing  is  conducted  to
independently verify supplier claims of compliance. After operating system (OS)/
NE  component  testing  and   certification  is  complete,   AT&T  will  perform
integration  testing  to verify  Y2K-certification  of NEs in  conjunction  with
associated  OS/applications.  At September  30, 1998,  the  assessment of the OS
applications  was 100%  complete,  and 99% and 96%  complete  for the repair and
certification phases, respectively.  At September 30, 1998, NE certification was
approximately  64%  complete.  AT&T  expects  to  complete  all  phases of OS/NE
certification by year-end 1998, with full deployment by midyear 1999. AT&T plans
to conduct  interoperability  testing with other carriers  during 1999 after the
involved networks have achieved Y2K-compliance.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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



With respect to external (third party) interface assessment, formal letters have
been sent to about 2,000 domestic telecommunications companies and international
telecommunications  authorities  to request  information  on their Y2K plans and
targets for compliance.  The Company has identified  about 1,000 different types
of third party  interfaces and about 10,000 total instances of those types,  and
are in the process of assessing  the Y2K impacts.  At September  30, 1998,  AT&T
assessed  approximately 52% of third party interface types and approximately 48%
were Y2K  compliant.  The Company  expects to  complete  Y2K  certification  for
approximately  75% of  external  interface  types by  year-end  1998,  with 100%
expected to be complete by mid-year 1999.

The IT infrastructure  category addresses not only the computing  platforms that
are critical to the  AT&T-developed  applications,  but also the common modules,
communications  protocols,  the internal AT&T wide-area and local-area networks,
desktop  hardware/software  and the internal voice network.  The largest part of
this effort has been focused on the inventory and assessment of the products and
components,  with much of the  deployment  scheduled  for the latter part of the
year.  As of  September  30,  1998,  AT&T was  approximately  44%  compliant  in
computing  platforms,  4% compliant in desktops,  70% compliant in voice systems
and  adjuncts,  and 46%  compliant in data  networks.  AT&T expects  substantial
completion  of IT  infrastructure  certification  by the end of 1998,  with 100%
completion during 1999.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


The non-IT  infrastructure  focuses on the  energy  and  environment  management
systems  that  are  critical  to  various  computer  systems,  as  well  as  the
fundamental need to assure continuing safety,  security and operations.  The Y2K
program  encompasses  over 8,000 sites, as well as about 11,000 cell sites.  The
majority  of  the  effort  to  date  for  Y2K   compliance   within  the  non-IT
infrastructure   is  in  inventory  and  assessment.   At  September  30,  1998,
approximately 54% of all sites completed inventory, 27% completed assessment and
26% are Y2K  compliant  (or  non-impacted).  AT&T expects to complete 60% of its
sites by year-end 1998, with 100% to be Y2K-compliant by year-end 1999.

Costs
We have  expended  approximately  $300  million  since  inception in 1997 on all
phases of the Y2K project.  Total costs for the nine months ended  September 30,
1998, were approximately $189 million,  which included approximately $10 million
of capital spending for upgrading and replacing  non-compliant computer systems.
The Company  anticipates the total cost of the project to be approximately  $375
million  for the full year 1998,  which  includes  approximately  $75 million of
capitalized  fixed  assets.  More than half of these  costs  represent  internal
information  technology  resources that have been redeployed from other projects
and are expected to return to these projects upon completion of the Y2K project.
We  anticipate  total costs for 1999 to be  approximately  $225  million,  which
includes approximately $15 million of capitalized fixed assets.

Risk Assessment
We have  assessed our business  exposure that would result from a failure of our
Y2K Program,  as well as those of our suppliers,  connecting  carriers and major
customers.  Such  failures  would  result in  business  consequences  that could
include failure to be able to serve  customers,  loss of network  functionality,
inability to render accurate bills, lost revenue,  harm to the AT&T brand, legal
and  regulatory  exposure,  and failure of  management  controls.  Although  the
Company  believes that internal Y2K compliance  will be achieved by December 31,
1999,  there can be no  assurance  that the Y2K problem will not have a material
adverse  affect on the Company's  business,  financial  condition and results of
operations.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I

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


Contingency Plans
AT&T is in the process of establishing Y2K contingency plans. AT&T's contingency
plan initiatives include the following:

   Business  resumption  teams to be on call  during  the  millennium  change to
   monitor the  network,  critical  systems,  operations  centers  and  business
   processes  and -  positioned  to react  immediately  to  facilitate  repairs,
   alternate process activation and/or  re-prioritization  of work processes and
   associated resources.

   Alternate processes to be developed to support critical customer functions in
   the  event  information  systems  or  mechanized   processes  experience  Y2K
   disruptions.

   Time zone  "quiet  period" to  de-activate  non-mission-critical  systems and
   processes during the 24-hour  transition period when regional time zones pass
   through the millennium change; these  systems/processes would be re-activated
   once they are all switched over to 2000.

   Network capacity expansion to be engineered to accommodate demand peaks.

   Replacement/repair  parallel paths to be established  that provide for repair
   and  readiness of existing  systems and  components  that are  scheduled  for
   replacement by the year 2000, in the event the replacement  schedules are not
   met.

   Alternate  suppliers and implementation  plans to be in place for third-party
   products/services that fail to meet Y2K compliance commitment schedules.

   Data  retention  and  recovery  procedures to  be  in  place for customer and
   critical  business  data  to  provide  pre-millennium  backups  with  on-site
   (primary) as  well as off-site (secondary) data copies.

<PAGE>

                                                       AT&T Form 10-Q/A - Part I


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


FORWARD LOOKING STATEMENTS
Except  for  the  historical   statements  and  discussions   contained  herein,
statements  contained in this Report on Form 10-Q/A constitute  "forward looking
statements"  within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Any Form 10-K, Annual Report
to  Shareowners,  Form  10-Q or Form 8-K of AT&T  may  include  forward  looking
statements,  including statements concerning future operating  performance,  Y2K
compliance,  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.

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.  Readers should also
consider the factors  discussed  under the headings  "Results of Operations" and
"Financial Condition" included in this Form 10-Q/A. AT&T disclaims any intention
or obligation to update or revise any forward-looking  statements,  whether as a
result of new information, future events or otherwise.

<PAGE>

                                                      AT&T Form 10-Q/A - Part II



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

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

(a)           Exhibits

              Exhibit Number
                      10       Framework  Agreement,  dated  October  23,  1998,
                               among   AT&T  Corp.,  VLT  Corporation,   British
                               Telecommunications plc, BT (Netherlands) Holdings
                               B.V. and  Thistle  B.V. (Exhibit 10 to  Form 10-Q
                               for the third quarter 1998, File No. 1-1105).

                      12       Computation of Ratio of Earnings to Fixed Charges

                      27       Financial Data Schedule

(b)           Reports on Form 8-K

              No  report  on  Form  8-K  was  filed  during  the  quarter  ended
              September 30, 1998.

<PAGE>

                                                                AT&T Form 10-Q/A



                                     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:  January 6, 1999

<PAGE>

                                                                AT&T Form 10-Q/A



                                  Exhibit Index


Exhibit
Number

10                             Framework  Agreement,  dated  October  23,  1998,
                               among  AT&T  Corp.,   VLT  Corporation,   British
                               Telecommunications plc, BT (Netherlands) Holdings
                               B.V. and Thistle  B.V. (Exhibit 10  to  Form 10-Q
                               for the third quarter 1998, File No. 1-1105).

12                             Computation of Ratio of Earnings to Fixed Charges

27                             Financial Data Schedule



                                                                      Exhibit 12

                                                                     Form 10-Q/A
                                                                    For the Nine
                                                                    Months Ended
                                                              September 30, 1998


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

                              (Dollars in Millions)
                                   (Unaudited)




Income from Continuing Operations
  Before Income Taxes .................................     $4,991

Less Interest Capitalized during
  the Period...........................................        151

Add Equity Investment Losses, net of distributions
  of Less than 50% Owned Affiliates....................        173

Add Fixed Charges......................................        683

Total Earnings from Continuing
  Operations Before Income Taxes
  and Fixed Charges....................................     $5,696



Fixed Charges

Total Interest Expense Including Capitalized Interest..     $  473

Interest Portion of Rental Expense.....................        210

  Total Fixed Charges..................................     $  683

Ratio of Earnings to Fixed Charges.....................        8.3


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>

This  schedule  contains  summary  financial   information  extracted  from  the
unaudited consolidated balance sheet of AT&T Corp. at September 30, 1998 and the
unaudited  consolidated  statement  of income for the  nine-month  period  ended
September  30,  1998 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-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   SEP-30-1998
<CASH>                                         4,190
<SECURITIES>                                   0
<RECEIVABLES>                                  10,008
<ALLOWANCES>                                   1,029
<INVENTORY>                                    0
<CURRENT-ASSETS>                               15,563
<PP&E>                                         49,811
<DEPRECIATION>                                 24,718
<TOTAL-ASSETS>                                 58,161
<CURRENT-LIABILITIES>                          14,723
<BONDS>                                        6,079
                          0
                                    0
<COMMON>                                       1,754
<OTHER-SE>                                     22,313
<TOTAL-LIABILITY-AND-EQUITY>                   58,161
<SALES>                                        0
<TOTAL-REVENUES>                               39,695
<CGS>                                          0
<TOTAL-COSTS>                                  35,551
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               1,050
<INTEREST-EXPENSE>                             322
<INCOME-PRETAX>                                4,991
<INCOME-TAX>                                   1,840
<INCOME-CONTINUING>                            3,151
<DISCONTINUED>                                 1,300
<EXTRAORDINARY>                                (137)
<CHANGES>                                      0
<NET-INCOME>                                   4,314
<EPS-PRIMARY>                                  2.40
<EPS-DILUTED>                                  2.38
        

</TABLE>


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