SBC COMMUNICATIONS INC
8-K, 1997-05-09
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: PACIFIC TELESIS GROUP, 10-Q, 1997-05-09
Next: SBC COMMUNICATIONS INC, 10-Q, 1997-05-09





                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                      Pursuant to Section 13 or 15(d) of
                     the Securities Exchange Act of 1934

                         Date of Report: May 8, 1997

                           SBC COMMUNICATIONS INC.

                            A Delaware Corporation

                          Commission File No. 1-8610

                         IRS Employer No. 43-1301883

                   175 E. Houston, San Antonio, Texas 78205

                       Telephone Number (210) 821-4105



<PAGE>



Item 7.  Financial Statements and Exhibits

On April 1, 1997, SBC Communications  Inc. (SBC) and Pacific Telesis Group (PAC)
completed the merger of an SBC  subsidiary  with PAC, in a transaction  in which
each  share of PAC  common  stock was  exchanged  for  0.73145 of a share of SBC
common stock (equivalent to approximately 313 million shares).  With the merger,
PAC became a wholly-owned  subsidiary of SBC. The transaction has been accounted
for as a pooling of interests and a tax-free reorganization.

SBC presents herein audited consolidated  financial statements of SBC to reflect
the business  combination of SBC and PAC. This report includes the  consolidated
balance  sheets of SBC  Communications  Inc.  (SBC) as of December  31, 1996 and
1995, and the related consolidated statements of income, shareowners' equity and
cash flows for each of the three years in the period ended December 31, 1996

(a) SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS OF SBC COMMUNICATIONS INC.
    AND PACIFIC TELESIS GROUP

      The following audited supplemental  consolidated  financial statements and
      notes thereto are presented with the merger accounted for as a "pooling of
      interests." Under this method of accounting, SBC restates its consolidated
      financial  statements  to include  the assets,  liabilities,  shareowners'
      equity  and  results  of  operations  of  PAC.   These  are   supplemental
      consolidated   financial  statements  which  will  become  the  historical
      consolidated  financial  statements  of SBC  upon  issuance  of  financial
      statements for the quarter ending June 30, 1997.


    The following audited  supplemental  consolidated  financial statements have
    been prepared using the exchange ratio of 0.73145:


<PAGE>


<TABLE>
Selected Financial and Operating Data
Dollars in millions except per
share amounts
<CAPTION>
- ---------------------------------------------------------------------------------
At December 31 or for the year          1996      1995    1994     1993    1992
ended:
- --------------------------------------------------------------------------------
<S>                                <C>       <C>       <C>      <C>     <C>
Financial Data
- ---------------------------------------------------------------------------------
Operating revenues                   $ 23,486$  21,712 $ 21,006 $ 20,084$ 19,258
- ---------------------------------------------------------------------------------
Operating expenses                   $ 17,650$  16,592 $ 16,056 $ 17,077$ 15,014
- ---------------------------------------------------------------------------------
Operating income                     $ 5,836 $   5,120 $ 4,950  $ 3,007 $  4,244
- ---------------------------------------------------------------------------------
Interest expense                     $   812 $     957 $   935  $ 1,005 $  1,036
- ---------------------------------------------------------------------------------
Equity in net income of affiliates   $   207 $     120 $   226  $   250 $    208
- ---------------------------------------------------------------------------------
Income taxes                         $ 1,960 $   1,519 $ 1,448  $   658 $  1,161
- ---------------------------------------------------------------------------------
Income from continuing operations
before extraordinary loss and
cumulative effect of
accounting changes     1             $ 3,189 $   2,958 $ 2,777  $ 1,589 $  2,455
- ---------------------------------------------------------------------------------
Net income (loss)                    $ 3,279 $ (3,064) $ 2,800  $(2,474)$  2,424
- ---------------------------------------------------------------------------------
Earnings per common share:
Income from continuing operations
before extraordinary loss and
cumulative effect of
accounting changes     1             $  3.46 $    3.22 $  3.04  $  1.76 $   2.74
- ---------------------------------------------------------------------------------
Net income (loss)                    $  3.56 $  (3.33) $  3.07  $ (2.74)$   2.71
- ---------------------------------------------------------------------------------
Total assets                         $ 39,485$  37,112 $ 46,113 $ 47,695$ 45,588
- ---------------------------------------------------------------------------------
Long-term debt                       $ 10,930$  10,409 $ 10,746 $ 10,588$ 10,923
- ---------------------------------------------------------------------------------
Construction and capital             $ 5,481 $   4,338 $ 3,981  $ 4,021 $  3,969
expenditures
- ---------------------------------------------------------------------------------
Free cash flow   2                   $ 1,935 $   2,452 $ 2,952  $ 2,147 $  2,452
- ---------------------------------------------------------------------------------
Dividends declared per common        $  1.72 $    1.65 $  1.58  $  1.51 $   1.46
share      3
- ---------------------------------------------------------------------------------
Book value per common share   4      $ 10.56 $    9.15 $ 14.58  $ 16.69 $  19.51
- ---------------------------------------------------------------------------------
Ratio of earnings to fixed              5.34      5.24    5.01     2.91     4.06
charges
- ---------------------------------------------------------------------------------
Return on weighted average            33.73%    23.97%   24.97%  21.23%    14.24%
shareowners' equity     5
- ---------------------------------------------------------------------------------
Debt ratio   4                        55.49%    61.73%   48.57%  45.30%   43.32%
- ---------------------------------------------------------------------------------
Operating Data*
- ---------------------------------------------------------------------------------
EBITDA  6                            $ 9,945 $   9,154 $ 8,774  $ 6,750 $  7,796
- ---------------------------------------------------------------------------------
Network access lines in service       31,370    29,989   28,918   28,018  27,275
(000)
- ---------------------------------------------------------------------------------
Access minutes of use (000,000)       123,303  112,874   100,800  93,877  88,035
- ---------------------------------------------------------------------------------
Wireless customers (000)               4,433     3,672   2,992    2,049    1,413
- ---------------------------------------------------------------------------------
Number of employees                   109,870  108,189   110,390  113,755 116,523
- ---------------------------------------------------------------------------------
<FN>
*Operating data may be periodically revised to reflect the most current information
available.

     1    1996,  Change  in  directory  accounting;   1995,   Discontinuance  of
          Regulatory   Accounting;   1994-1992,   Income  (loss)  from  spun-off
          operations;  and1993,  Early  Extinguishment  of Debt  and  Cumulative
          Effect of Changes in Accounting Principles.
     2    Free cash  flow is net cash  provided  by  operating  activities  less
          construction and capital expenditures.
     3    Dividends  declared by SBC's Board of Directors;  these amounts do not
          include dividends declared and paid by PAC prior to the merger.
     4    Shareowners' equity used in book value per common share and debt ratio
          calculations  includes  extraordinary  loss and changes in  accounting
          principles.
     5    Calculated  using  income  before  extraordinary  loss and  changes in
          accounting  principles.  These  impacts are  included in  shareowners'
          equity.
     6    EBITDA  is  earnings  before   interest,   taxes,   depreciation   and
          amortization  (operating income plus  depreciation and  amortization).
          SBC  considers  EBITDA an important  component  in our economic  value
          added  systems  as  an  indicator  of  the  operational  strength  and
          performance  of  our  businesses.   It  is  provided  as  supplemental
          information  and is not  intended  to be a  substitute  for  operating
          income,  net income or net cash provided by operating  activities as a
          measure of financial performance or liquidity.
</FN>
</TABLE>

<PAGE>




Management's Discussion and Analysis of Financial Condition and Results of
Operations

Dollars in millions except per share amounts


SBC  Communications  Inc.  (SBC) is a holding  company  whose  subsidiaries  and
affiliates operate predominantly in the communications services industry.  SBC's
subsidiaries  and affiliates  provide  landline and wireless  telecommunications
services and equipment, directory advertising and cable television services.

On April 1, 1997, SBC completed a merger which resulted in Pacific Telesis Group
(PAC) becoming a wholly-owned  subsidiary of SBC. Among PAC's  subsidiaries  are
Pacific  Bell  (PacBell)  and Nevada  Bell.  The merger was  accounted  for as a
pooling of interests and a tax-free reorganization.  Accordingly,  the financial
statements for the periods  presented have been restated to include the accounts
of PAC (see Note 3 to the financial statements).

SBC's largest  subsidiaries are Southwestern  Bell Telephone  Company  (SWBell),
providing telecommunications services over approximately 15 million access lines
in Texas, Missouri, Oklahoma, Kansas and Arkansas (five-state area), and PacBell
providing telecommunications services over approximately 16 million access lines
in California. SBC also provides  telecommunications services through its Nevada
Bell subsidiary over approximately 300 thousand access lines in Nevada. (SWBell,
PacBell  and  Nevada  Bell  are  collectively   referred  to  as  the  Telephone
Companies.)  The  Telephone  Companies  are subject to regulation by each of the
states in which they operate and by the Federal Communications Commission (FCC).

This discussion  should be read in conjunction with the  consolidated  financial
statements and the accompanying notes.

Results of Operations

Summary

Financial  results,  including  percentage  changes  from the  prior  year,  are
summarized as follows:
                                 Percent Change
                                                              -----------------
                                                               1996    1995
                               1996        1995        1994    vs.     vs.
                                                                  1995    1994
- -------------------------------------------------------------------------------
Operating revenues         $ 23,486    $ 21,712    $ 21,006       8.2%    3.4%
Operating expenses         $ 17,650    $ 16,592    $ 16,056       6.4%    3.3%
Income before              $  3,189    $  2,958    $  2,800       7.8%    5.6%
  extraordinary loss and
  cumulative effect of
  accounting change
Extraordinary loss               -     $ (6,022)         -         -       -
Cumulative effect of       $     90          -           -         -       -
  accounting change
Net income (loss)          $  3,279    $ (3,064)   $  2,800        -       -
===============================================================================

SBC  recognized  an  extraordinary  loss  in 1995  from  the  discontinuance  of
regulatory accounting at SWBell and PacBell.

The primary factors  contributing to the increase in income before extraordinary
loss and  cumulative  effect of accounting  change in 1996 were growth in demand
for services and  products at the  Telephone  Companies  and  Southwestern  Bell
Mobile Systems, Inc. (Mobile Systems).


<PAGE>


Management's Discussion and Analysis, continued

Dollars in millions except per share amounts

The primary factors  contributing to the increase in income before extraordinary
loss and  cumulative  effect of accounting  change in 1995 were growth in demand
for services and products at the Telephone Companies and Mobile Systems,  and an
after-tax gain of $111  associated with the merger of SBC's United Kingdom cable
television  operations  into  TeleWest  P.L.C.  (TeleWest).  These  factors were
partially offset by an after-tax charge of $88 recorded in connection with SBC's
strategic functional  realignment and revenue shortfalls due to the introduction
of intraLATA long-distance competition in California.

Items  affecting the comparison of the operating  results between 1996 and 1995,
and between 1995 and 1994, are discussed in the following sections.

Operating Revenues

Total operating revenues increased $1,774, or 8.2%, in 1996 and $706, or
3.4%, in 1995.  Components of total operating revenues, including percentage
changes from the prior year, are as follows:
- -------------------------------------------------------------------------------
                                 Percent Change
                                                               ----------------
                                                               1996    1995
                               1996        1995        1994        vs.     vs.
                                                                  1995    1994
- -------------------------------------------------------------------------------
Local service
  Landline                 $  8,754    $  8,118    $  7,494        7.8%     8.3%
  Wireless                    2,676       2,247       1,749       19.1     28.5
Network access
  Interstate                  4,008       3,770       3,525        6.3      7.0
  Intrastate                  1,823       1,744       1,679        4.6      3.8
Long-distance service         2,240       2,072       2,923        8.1    (29.1)
Directory advertising         1,985       1,984       1,950        0.1      1.7
Other                         2,000       1,777       1,686       12.5      5.4
===============================================================
                           $ 23,486    $ 21,712    $ 21,006        8.2%     3.4%
===============================================================================

     Local  Service  Landline  revenues  increased  in 1996 due to  increases in
     demand,  primarily  increases in residential  and business access lines and
     vertical services  revenues.  Total access lines increased 4.6% in 1996, of
     which 34% was due to  growth  in Texas  and 46% to  growth  in  California.
     Access lines in Texas and California  account for  approximately 80% of the
     Telephone Companies' access lines.  Approximately 34% of access line growth
     in 1996 was due to sales of additional access lines to existing residential
     customers.   Vertical  services  revenues,  which  include  custom  calling
     options, Caller ID and other enhanced services, also increased in 1996.

     Effective  January 1, 1995,  the  California  Public  Utilities  Commission
     (CPUC) authorized interexchange carriers and others to compete with PacBell
     in providing intraLATA  long-distance service in California.  That decision
     also  rebalanced  prices for most of PacBell's  regulated  services,  which
     increased  landline  local  service  prices,  so that PacBell  could remain
     competitive  in  the  new  environment.  Landline  local  service  revenues
     increased in 1995 due to price  rebalancing in California,  which increased
     revenue  by $379,  and  increases  in  demand at the  Telephone  Companies,
     primarily  increases in residential  and business access lines and vertical
     services  revenues.  These  increases  were  somewhat  offset  by price cap
     revenue  reductions  ordered  by the  CPUC.  The  increased  local  service
     revenues  resulting  from  price  rebalancing  were more  than  offset by a
     related  $616  decrease  in  long-distance  revenues.  Total  access  lines
     increased  3.7% in 1995, of which 37% was due to growth in Texas and 43% to
     growth in California.  Approximately  32% of access line growth in 1995 was
     due to the  sales  of  additional  access  lines  to  existing  residential
     customers. Vertical services revenues also increased in 1995.

     Wireless revenues relate to Mobile Systems operations and increased in 1996
     and 1995 due  primarily  to the  growth in the  number  of Mobile  Systems'
     cellular  customers  of 20.7% and 22.7%.  These  increases  were  partially
     offset by slight  declines in average  revenue per  customer.  Beginning in
     1997, wireless revenues will also reflect personal  communications services
     (PCS) operations in California and Nevada.

     Mobile  Systems had 4,398,000  customers in areas in which they were one of
     the two incumbent  providers  and 35,000  resale  customers at December 31,
     1996.  These customer amounts were 3,659,000 and 13,000,  respectively,  at
     December 31, 1995.

     Network Access  Interstate  network access  revenues  increased in 1996 and
     1995  due  largely  to   increases   in  demand  for  access   services  by
     interexchange   carriers.   Growth  in  revenues  from  end  user  charges,
     attributable  to an increasing  access line base,  also  contributed to the
     increases in both years.  Net rate reductions under the FCC's revised price
     cap plan,  which were  effective  August 1, 1995,  partially  offset  these
     increases by approximately $115 in both 1996 and 1995.

     Intrastate network access revenues increased in 1996 and 1995 due primarily
     to increases  in demand,  including  usage by  alternative  intraLATA  toll
     carriers.  The  increase in 1995 was  partially  offset by the  decrease in
     prices due to the introduction of competition for long-distance services in
     California.

     Long-Distance Service In 1996 and 1995 PAC provided approximately 55% - 60%
     of SBC's long-distance revenues. Overall,  long-distance revenues increased
     in 1996 due principally to increases in demand resulting from  California's
     growing  economy  and  growth in Mobile  Systems'  long-distance  revenues,
     including  interLATA  service  that began in February  1996.  Additionally,
     long-distance  service  revenues  increased due to the inclusion in 1995 of
     SWBell  intraLATA  toll pool  settlement  payments  and  accruals  for rate
     reductions  relating  to an  appealed  1992  rate  order in  Oklahoma.  The
     settlement of the appeals in October 1995  eliminated  the need to continue
     these accruals. Absent these accruals and settlements, SWBell long-distance
     service  revenues  in  1996  would  have  decreased  slightly  due  to  the
     continuing  impact of price  competition  from  alternative  intraLATA toll
     carriers. Long-distance service revenues decreased in 1995 primarily due to
     an  approximate  40%  reduction  in  intraLATA   long-distance   prices  in
     California  resulting  from  the  introduction  of  competition  for  those
     services and the related regulatory price rebalancing. Additionally, SWBell
     long-distance   services   revenues   experienced   decreases,   reflecting
     competition-related decreases in residential message volumes and the impact
     of optional calling plans and extended area service plans.

     Directory  Advertising  revenues  were  relatively  unchanged  in  1996  as
     increased yellow pages revenues from  Southwestern  Bell Yellow Pages, Inc.
     (Yellow Pages) and Pacific Bell Directory  (PBDirectory) were offset by the
     decrease resulting from the January 1996 sale of SBC's publishing contracts
     for GTE  Corporation's  service  areas to GTE  Directories.  Excluding  the
     impact of this sale,  revenues  increased  5.1% in 1996.  Results  for 1995
     reflect growth in yellow pages revenues,  partially offset by the impact of
     increased competition.

     Other operating  revenues in 1996 and 1995 reflect the increased demand for
     voice-messaging services,  Caller ID equipment,  computer network services,
     computer  programming  services  and  videoconferencing   services.   Other
     increases  in  1996  were   attributable  to  revenues  from  new  business
     initiatives,  such as wireless cable and internet services. The increase in
     1995 was partially  offset by the decrease in equipment  sales  revenues at
     Mobile Systems resulting primarily from declining equipment prices.

Operating Expenses

Total operating expenses increased $1,058, or 6.4%, in 1996 and $536, or
3.3%, in 1995.  Components of total operating expenses, including percentage
changes from the prior year, are as follows:
- -------------------------------------------------------------------------------
                                 Percent Change
                                                                ---------------
                                                                1996    1995
                                1996        1995        1994    vs.     vs.
                                                                   1995    1994
- -------------------------------------------------------------------------------
Cost of services and        $  8,220    $  7,864    $  7,917       4.5%    0.7%
products
Selling, general and           5,321       4,694       4,315      13.4     8.8
administrative
Depreciation and               4,109       4,034       3,824       1.9     5.5
amortization
- ----------------------------------------------------------------
                            $ 17,650    $ 16,592    $ 16,056       6.4%    3.3%
===============================================================================

     Cost of Services  and  Products  increased  in 1996 due to increases at the
     Telephone  Companies  for  network  expansion  and  maintenance,   employee
     compensation and demand-related increases.  Other increases in 1996 reflect
     growth at Mobile Systems,  costs incurred to prepare for local  competition
     and  PAC's new  business  initiatives,  such as PCS,  Internet  access  and
     network  integration.  These  increases  were  partially  offset  by  PAC's
     decreased  employee  benefits  expenses due to changes in employee  benefit
     plans  and  benefit  plan   assumptions   (see  Note  9  to  the  financial
     statements).  In  1995,  expenses  decreased  primarily  due  to  decreased
     California  pool  settlements  with other local  exchange  carriers,  force
     reductions at PacBell, and decreased equipment costs at Mobile Systems. The
     absence of expenses  associated with SBC's United Kingdom cable  television
     operations  (discussed in Other Business  Matters) also  contributed to the
     decrease in 1995.  These  decreases  were mostly offset by increases at the
     Telephone  Companies for network expansion and maintenance,  demand-related
     increases for enhanced services, and employee compensation at SWBell.

     Selling,  General and  Administrative  expenses increased in 1996 primarily
     due to  growth-related  increases  at  Mobile  Systems  and  the  Telephone
     Companies,   including  contracted  services,   employee  compensation  and
     software costs. The increase in 1996 also reflects PAC's expenses  incurred
     to prepare  support  systems  for local  competition  and for new  business
     initiatives, including long-distance. In 1995, expenses increased primarily
     due to  growth-related  increases at Mobile  Systems and SWBell,  including
     contracted  services and advertising,  the $139 charge for costs associated
     with the strategic  realignment  discussed in Other Business  Matters,  and
     software  costs at PAC.  These  increases  were  somewhat  offset  by force
     reductions at PacBell.  Also contributing to the increases in both 1996 and
     1995 were increases in operating  taxes at SWBell,  which include the Texas
     Infrastructure Fund assessments.

     Depreciation and  Amortization  increased in 1996 and 1995 due primarily to
     growth in plant levels and changes in plant  composition,  primarily at the
     Telephone Companies and Mobile Systems.  The increase in 1995 also reflects
     the  effect of  regulatory  depreciation  represcription  at the  Telephone
     Companies.

<PAGE>



Interest  Expense  decreased  $145,  or 15.2%,  in 1996 due to a change in PAC's
capital  structure  which  replaced a portion of interest  expense  with amounts
recorded as Other Income  (Expense)  (see Note 7 to the  financial  statements),
lower   long-term  debt  levels  in  SBC   subsidiaries   other  than  PAC,  and
capitalization of interest during construction required by the discontinuance of
regulatory accounting in the third quarter of 1995. Under regulatory accounting,
the Telephone Companies accounted for capitalization of both interest and equity
costs during periods of construction as other income.

Equity in Net Income of Affiliates  increased $87 in 1996 and decreased  $106 in
1995.  The 1996 increase  reflects:  increased  income from Telefonos de Mexico,
S.A. de C.V. (Telmex),  Mexico's national telecommunications company, due to the
relative  stabilization  of the  peso;  net  gains  on  international  affiliate
transactions;  and improved  results from SBC's  investment  in French  cellular
operations,  reflecting  lower level of losses in its second  year.  Results for
1995 include losses on SBC's United Kingdom cable television  operations,  which
were  accounted for under the equity method prior to October 1995,  and exchange
losses on the  non-peso  denominated  debt of Telmex.  Results for 1996 and 1995
also reflect  reductions in the translated  amount of U.S.  dollar earnings from
Telmex's operations.  Operational growth at Telmex in both years somewhat offset
these declines.  The 1995 decrease was also  attributable to SBC's investment in
French cellular operations and PAC's video-related joint venture.

SBC's future  earnings  from Telmex will  continue to be sensitive to changes in
the value of the peso.  SBC's  investment in Telmex has been recorded under U.S.
generally  accepted  accounting   principles  (GAAP),  which  exclude  inflation
adjustments  and include  adjustments  for the  purchase  method of  accounting.
Beginning in 1997,  SBC will use the U.S.  dollar,  instead of the peso,  as the
functional  currency  for its  investment  in Telmex due to the Mexican  economy
becoming highly  inflationary as defined by GAAP.  Earnings in 1997 will reflect
SBC's  reduced  ownership  percentage  in Telmex as  discussed  in Note 5 to the
financial  statements.  These  changes  are  each  expected  to have a  slightly
negative impact on Equity in Net Income from Telmex.

Other Income  (Expense) - Net decreased $276 in 1996 and increased $210 in 1995.
In 1995,  SBC  recognized a gain from the merger of SBC's United  Kingdom  cable
television  operations  into TeleWest (see Note 13 to the financial  statements)
and  interest  income from tax refunds.  The  increase  was  somewhat  offset by
expenses  associated  with the  refinancing  of long-term  debt by the Telephone
Companies (see Note 6 to the financial statements). Results for 1996 reflect the
inclusion in 1995 of these items and  decreases due to the  reclassification  of
interest  during  construction  required  by the  discontinuance  of  regulatory
accounting in the third quarter of 1995 as well as  distributions  paid on Trust
Originated  Preferred Securities (TOPrS), as noted in the discussion of Interest
Expense. (see Note 7 to the financial statements).

Income Tax expense  increased $441, or 29.0%, in 1996 and $71, or 4.9%, in 1995,
primarily  due to higher  income  before  income  taxes.  In 1995,  tax  refunds
received at PAC somewhat offset the increase. The elimination of excess deferred
taxes and the reduction in the amortization of investment tax credits  resulting
from the discontinuance of regulatory accounting,  as described in Note 2 to the
financial statements, also contributed to the increases in both years.

Extraordinary  Loss In 1995,  SBC recorded an  extraordinary  loss of $6 billion
from the discontinuance of regulatory accounting.  The loss included a reduction
in the  net  carrying  value  of  telephone  plant  and the  elimination  of net
regulatory   assets  of  SWBell  and  PacBell  (see  Note  2  to  the  financial
statements).



<PAGE>


Cumulative  Effect of Accounting  Change As discussed in note 1 to the financial
statements,  PBDirectory changed its method of recognizing  directory publishing
revenues  and  related  expenses  effective  January  1,  1996.  The  cumulative
after-tax  effect of applying the new method to prior years is  recognized as of
January 1, 1996 as a one-time, non-cash gain applicable to continuing operations
of $90, or $0.10 per share. The gain is net of deferred taxes of $53. Management
believes this change to the issue basis method is  preferable  because it is the
method generally  followed in the publishing  industry,  including Yellow Pages,
and better  reflects the  operating  activity of the business.  This  accounting
change  is not  expected  to have a  significant  net  income  effect  on future
periods.

Operating Environment and Trends of the Business

Regulatory Environment

The Telephone Companies' telecommunications operations are subject to regulation
by each of the seven states in which they operate for intrastate services and by
the FCC for interstate services. The Telephone Companies operate under incentive
regulation,  or price caps,  for  various  services  provided  by the  Telephone
Companies.  Under price cap regulation, the Telephone Companies are permitted to
establish and modify prices,  not to exceed the price caps, subject to expedited
approval  by the  governing  jurisdiction.  Prices for some other  services  not
specifically covered by price caps are also subject to regulatory approval.

The FCC adopted revised  interim price cap rules  effective  August 1, 1995 that
govern the prices that the larger Local Exchange Carriers (LECs),  including the
Telephone Companies, charge interexchange carriers for access to local telephone
networks.  Price caps set by the FCC are  adjusted  annually  for  inflation,  a
productivity  offset and certain other changes in costs. The productivity offset
is a fixed  percentage  used to reduce  price caps and is designed to  encourage
increased  productivity.  The revised rules allow a choice of three productivity
offsets,  two of which  provide for a sharing of profits  with  consumers  above
certain earnings levels and the third of which has no sharing. Through 1996, the
Telephone Companies elected the 5.3% productivity offset with no sharing.

The revised FCC price cap plan was  intended to be an interim plan that would be
revised in 1996. However, with the passage of the Telecommunications Act of 1996
(the Telecom Act), the FCC is conducting further  proceedings to address various
pricing and productivity issues, and is performing a broader review of price cap
regulation in a  competitive  environment.  Additionally,  the FCC has stated it
will examine  universal service and access charge rules during 1997. The Telecom
Act and FCC  actions  taken  to  implement  provisions  of the  Telecom  Act are
discussed further under the heading "Competition."

The states'  regulatory bodies set intrastate price caps on various services for
various periods, depending upon the state. The price cap plans in California and
Nevada  included  sharing  mechanisms;   however,   beginning  in  1997,  Nevada
implemented a new price cap plan which eliminated the sharing mechanism.

Following is a summary of significant state regulatory developments.

California  The CPUC's form of price caps  requires  PacBell to submit an annual
price cap filing to  determine  prices for  categories  of services for each new
year. The price cap plan includes a sharing  mechanism that requires  PacBell to
share its earnings with customers at certain earnings levels.  Price adjustments
reflect  the effects of any change in  inflation  less  productivity  as well as
adjustments  for certain  exogenous  cost changes.  In December  1995,  the CPUC
issued an order in its review of the  regulatory  framework in  California  that
suspended use of the "inflation minus  productivity"  component of the price cap
formula for 1996  through  1998.  This action  freezes the price caps on most of
PacBell's  regulated  services  for the  years  1996  through  1998  except  for
adjustments due to exogenous costs or price changes  approved through the CPUC's
price cap filing  process.  In December 1996, the CPUC adjusted  PacBell's rates
due to  various  exogenous  cost  changes  by an  annual  revenue  reduction  of
approximately $66 annually, effective January 1, 1997.

The CPUC issued its final  decision on  universal  service on October 25,  1996,
establishing an annual California  universal service fund of approximately  $352
that will  subsidize  high cost  service.  Customers  of all  telecommunications
providers will contribute to the universal service fund via a 2.87% surcharge on
all bills for  telecommunications  services  provided in  California.  Effective
February 1, 1997,  the  universal  service fund will  subsidize the provision of
service in high cost areas. In order to ensure revenue neutrality,  PacBell must
reduce its rates  dollar for dollar for  amounts  received  from the fund via an
across the board  surcredit on all products  and  services  (except  residential
basic exchange  services) or permanent price  reductions for those services that
previously  subsidized universal service. The fund was intended to allow PacBell
to  eliminate  high cost  subsidies  from its  prices,  positioning  PacBell for
competition.  Initially,  PacBell expects to receive $305 annually from the fund
based on CPUC estimates of the cost of providing  universal service.  Management
believes the new program underestimates the cost of providing universal service.
PacBell estimates that the average cost of providing service is up to 33% higher
per line per month than the CPUC estimate,  which could result in high cost area
subsidies remaining in prices for competitive  services.  If this continues,  it
would place PacBell at a competitive disadvantage.

In 1992, the CPUC issued a decision adopting,  with  modification,  Statement of
Financial   Accounting   Standards   No.   106,   "Employers'   Accounting   for
Postretirement   Benefits   Other  than  Pensions"  (FAS  106),  for  regulatory
accounting  purposes.  Annual price cap  decisions  by the CPUC granted  PacBell
approximately $100 in each of the years 1993-1996 for partial recovery of higher
costs  under FAS 106.  In  October  1994 the CPUC  reopened  the  proceeding  to
determine the criteria for exogenous cost  treatment and whether  PacBell should
continue  to  recover  these  costs.  The CPUC's  order  also held that  related
revenues  collected after October 12, 1994, were subject to refund plus interest
pending  further  proceedings.  On  April 9,  1997,  the  CPUC  completed  these
proceedings and reaffirmed that postretirement  benefits costs are appropriately
recoverable in PacBell's price cap filings.

The FCC adopted new separations  rules effective May 1, 1997 that shift recovery
of  substantial   other  billing  and   collections   costs  to  the  interstate
jurisdiction.  This rule change could reduce PacBell's  revenues by about $30 in
1997 and about $45 in each subsequent year.  Management is evaluating options to
mitigate this effect on net income.

In  1992,  a  settlement  agreement  was  reached  between  the  State  Board of
Equalization,  all  California  counties,  the State  Attorney  General,  and 28
utilities,  including  PacBell,  on a specific  methodology  for valuing utility
property for property tax purposes for a period of eight years.  The CPUC opened
an  investigation  to determine if any resulting  property tax savings should be
returned to customers.  Intervenors  have asserted that as much as $20 of annual
property  tax  savings  should be  treated as an  exogenous  cost  reduction  in
PacBell's  annual price cap filings.  These  intervenors have also asserted that
past property tax savings totaling as much as  approximately  $70 as of December
31, 1996,  plus interest  should be returned to customers.  Management  believes
that, under the CPUC's regulatory framework,  any property tax savings should be
treated only as a component of the calculation of shareable  earnings and not as
an exogenous  cost. In an Interim  Opinion issued in June 1995, the CPUC decided
to defer a final decision on this matter pending  resolution of the criteria for
exogenous  cost  treatment  under its  regulatory  framework.  

Texas The Public  Utility  Regulatory  Act,  which became  effective in May 1995
(PURA),  allows  SWBell  and  other  LECs to elect to move  from  rate of return
regulation  to  price  regulation  with  elimination  of  earnings  sharing.  In
September 1995, SWBell notified the Texas Public Utility  Commission (TPUC) that
it elected incentive regulation under the new law. Basic local service rates are
capped at existing  levels for four years  following the  election.  The TPUC is
prohibited from reducing  switched access rates charged by LECs to interexchange
carriers while rates are capped.

LECs  electing  price  regulation  must  commit to  network  and  infrastructure
improvement  goals,  including  expansion  of  digital  switching  and  advanced
high-speed  services  to  qualifying  public  institutions,   such  as  schools,
libraries and  hospitals,  requesting  the services.  PURA also  established  an
infrastructure  grant fund for use by public  institutions  in  upgrading  their
communications  and  computer  technology.   PURA  provided  for  a  total  fund
assessment of $150 annually on all  telecommunications  providers in Texas for a
ten-year  period,  half of which  would  be paid by the  cellular  and  wireless
industry.  The provisions  establishing  different assessment rates for landline
and cellular and wireless service  providers were ruled  unconstitutional  under
the Texas  constitution  in January  1996,  and the lower rate was ordered to be
applied to both categories of service  providers,  resulting in less than a $150
annual assessment.  Based on this order, SBC's total annual payment is estimated
to  be  approximately  $35  to  $45.  The  1997  Texas  legislative  session  is
considering  this issue with the stated goal of restoring the  assessment to its
original $150 annual amount. As a result, SBC's annual payment could increase.

PURA  establishes  local exchange  competition by allowing other  companies that
desire to provide  local  exchange  services to apply for  certification  by the
TPUC, subject to certain build-out requirements, resale restrictions and minimum
service requirements.  PURA provides that SWBell will remain the default carrier
of "1 plus"  intraLATA  long-distance  traffic  until SWBell is allowed to carry
interLATA long-distance.

In 1996, MCI  Communications  Corporation  (MCI) and AT&T Corp.  (AT&T) sued the
state of Texas,  alleging that PURA violates the Texas state  constitution,  and
claiming that PURA establishes anticompetitive barriers designed to prevent MCI,
AT&T and Sprint Corporation (Sprint) from providing local services within Texas.
SBC is unable to predict the outcome of this  proceeding.  During 1996, the TPUC
approved the  application  of Sprint for a  certificate  of authority to provide
local service,  waiving the build-out requirements specified under state law for
facilities-based  certificates  of  authority.  TPUC has also  requested the FCC
issue an expedited  ruling on whether PURA's  build-out  requirements are lawful
under the  Telecom  Act.  AT&T and MCI have also  filed  petitions  with the FCC
arguing the build-out requirements should be preempted; they have also requested
TPUC grant them similar treatment as Sprint. In a preliminary  ruling,  the TPUC
has waived build-out requirements for them.

More than 100 applications to provide  competitive  local service  certification
have been approved by the TPUC, with over 30 more applications pending approval.
As a result,  SWBell  expects  competition  to  continue  to  develop  for local
service,  but the  specific  financial  impacts  of this  competition  cannot be
reasonably  estimated until all required tariff filings are approved by the TPUC
for SWBell and other companies intending to provide local service.

Missouri During 1996, the 1995 Cole County Circuit Court ruling which overturned
the August 1994 settlement  agreement reached among SWBell,  the Missouri Public
Service  Commission  (MPSC) and the Office of Public Counsel (OPC) was upheld on
appeal.  The practical  effect of this decision is to eliminate the  prospective
commitments under the settlement  agreement,  including a rate review moratorium
and capital  investment  commitments.  The decision  has no immediate  impact on
SWBell's  current  rates  because  they were  approved  by the MPSC in  separate
proceedings, which were not appealed.

Oklahoma On October 30, 1995, the Oklahoma Corporation Commission (OCC) approved
a settlement that resolved pending court appeals of a 1992 rate order. Under the
terms of the  settlement,  SWBell paid a cash settlement of $170 to business and
residential  customers,  and offered  discounts  with a retail value of $268 for
certain SWBell services. Previously ordered rate reductions of $100 were lowered
to $84, of which $57 had already been  implemented.  The settlement  allowed the
remaining $27 in rate reductions to be deferred,  with approximately $9 becoming
effective in 1996 and the remainder  during 1997. The  settlement  also provides
that no  overearnings  complaint  can be filed  against  SWBell until January 1,
1998.  SWBell  began  accruing  for the order in 1992,  and the  settlement  and
associated  costs had been fully  accrued as of the end of the third  quarter of
1995.

Competitive Environment

Competition  continues to increase in the  telecommunications  industry.  Recent
changes in legislation  and  regulation  have  increased the  opportunities  for
alternative    service   providers   offering    telecommunications    services.
Technological advances have expanded the types and uses of services and products
available. Accordingly, SBC faces increasing competition in significant portions
of its business.

   Domestic

On February 8, 1996,  the Telecom Act was enacted  into law.  The Telecom Act is
intended to address  various aspects of competition  within,  and regulation of,
the   telecommunications   industry.   The   Telecom  Act   provides   that  all
post-enactment  conduct or activities  which were subject to the consent decree,
referred to as the  Modification of Final Judgment (MFJ),  issued at the time of
AT&T's  divestiture of the Regional Holding  Companies (RHCs) are now subject to
the  provisions of the Telecom Act. In April 1996,  the United  States  District
Court for the District of Columbia issued its Opinion and Order  terminating the
MFJ and dismissing all pending  motions  related to the MFJ as moot. This ruling
effectively  ended 13 years of RHC regulation under the MFJ. Among other things,
the  Telecom Act also  defines  conditions  SBC must  comply  with before  being
permitted to offer interLATA  long-distance  service within  California,  Texas,
Missouri, Kansas, Oklahoma, Arkansas, and Nevada (regulated operating areas) and
establishes certain terms and conditions intended to promote competition for the
Telephone Companies' local exchange services.

Under  terms  of  the  Telecom  Act,  SBC  may   immediately   offer   interLATA
long-distance  outside  the  regulated  operating  areas  and over its  wireless
network  both inside and outside the  regulated  operating  areas.  Before being
permitted to offer landline interLATA  long-distance service in any state within
the  regulated  operating  areas,  SBC must apply for and obtain  state-specific
approval from the FCC. The FCC's approval,  which involves consultation with the
United States Department of Justice,  requires favorable determinations that the
Telephone Companies have entered into interconnection  agreement(s) that satisfy
a  14-point   "competitive   checklist"  with  predominantly   facilities  based
carrier(s) that serve residential and business customers or, alternatively, that
the Telephone  Companies have a statement of terms and  conditions  effective in
that state under which it offers the "competitive checklist" items. The FCC must
also make favorable  public interest and structural  separation  determinations.
The Telecom Act directed the FCC to establish rules and regulations to implement
the Telecom Act, and to preempt  specific  state law  provisions  under  certain
circumstances.  The Telecom Act also allows RHCs to provide cable  services over
their  own  networks,  but sets  limits  on RHCs  acquiring  interests  in cable
television operations in their regulated operating areas.

In August 1996,  the FCC issued rules by which  competitors  could  connect with
LECs' networks,  including those of the Telephone Companies. Among other things,
the rules addressed unbundling of network elements,  pricing for interconnection
and unbundled elements (Pricing Provisions), and resale of network services. The
FCC rules were appealed by numerous parties,  including SBC, other LECs, various
state regulatory  commissions and the National Association of Regulatory Utility
Commissioners.

On October 15, 1996,  the United States Court of Appeals for the Eighth  Circuit
(Eighth  Circuit)  issued an order to stay the FCC's Pricing  Provisions and its
rules  permitting  new  entrants  to "pick  and  choose"  among  the  terms  and
conditions  of approved  interconnection  agreements.  The stay provides that it
will remain in effect  while the Eighth  Circuit  considers  the validity of the
rules. Other provisions of rules adopted by the FCC to implement the Telecom Act
remain in effect.

The effects of the FCC rules are  dependent on many factors  including,  but not
limited  to: the  ultimate  resolution  of the pending  appeals;  the number and
nature of competitors requesting interconnection,  unbundling or resale; and the
results of the state  regulatory  commissions'  review and  handling  of related
matters within their jurisdictions.  Accordingly,  SBC is not able to assess the
impact of the FCC rules.

      Landline Local Service

Recent  state  legislative  and  regulatory   developmentsalso  allow  increased
competition  for  local  exchange   services.   Companies   wishing  to  provide
competitive   local  service  have  filed  numerous   applications   with  state
commissions  throughout the Telephone  Companies' regulated operating areas, and
the commissions of each state have begun approving these applications. Under the
Telecom Act,  companies  seeking to  interconnect  to the  Telephone  Companies'
network and exchange local calls must enter into interconnection agreements with
the Telephone  Companies,  which are then subject to approval by the appropriate
state commission.  There have been approximately 190 companies approved by state
commissions  to  provide  local  telephone  service   throughout  the  Telephone
Companies'  regulated  operating  areas,  most of them in Texas and  California.
There are approximately 70 more  applications  pending approval before the state
commissions.  Several companies who have failed to agree on all  interconnection
terms have filed for arbitration before the state commissions.

The  CPUC  authorized  facilities-based  local  services  competition  effective
January 1996 and resale  competition  effective March 1996. Several issues still
need to be resolved  before the CPUC issues  final rules for local  competition.
These issues include final rates for resale, presubscription,  implementation of
number  portability  and LEC  provisioning  and  pricing  of  essential  network
functions to  competitors.  In order to provide  services to resellers,  PacBell
uses  established  operating  support  systems,  and has implemented  electronic
ordering systems and a customer  care/billing  center.  Costs to implement local
competition, especially number portability, will be material and it is uncertain
whether  regulators will allow for recovery of these costs.  The CPUC expects to
issue final rules on presubscription in early 1997 and final rates and rules for
all other  issues in late  1997.  It is  anticipated  that  competition  will be
targeted  mainly to  high-density  areas,  where higher margins may be achieved.
Many of these  competitors have placed facilities in service and begun extensive
advertising campaigns.

In October 1996, in a consolidated  arbitration hearing between SWBell and AT&T,
MCI, MFS Communications  Company, Inc. (MFS), Teleport Communications Group, and
American Communications  Services, Inc., the TPUC approved interconnection rates
to be  charged  by  SWBell as well as  certain  other  terms of  interconnection
between  the   parties.   SWBell  also  filed   revised  cost  support  for  the
establishment  of rates with the TPUC which may be subject to further  hearings.
SWBell, AT&T and MCI filed suit in state and federal court maintaining that, for
various reasons,  the arbitration  award is unlawful.  SWBell has  TPUC-approved
interconnection  agreements  with 26 local  service  providers,  with 17 pending
approvals as of April 15.

In Missouri,  the MPSC issued orders on a consolidated  arbitration hearing with
AT&T and MCI and on  selected  items with MFS.  Among  other  terms,  the orders
established  discount  rates for  resale  of  SWBell  services  and  prices  for
unbundled network elements. SWBell has filed suit in federal court appealing the
orders as unlawful.

As a result of the Telecom Act and conforming  interconnection  agreements,  the
Telephone   Companies  expect  in  1997  they  will  experience  local  exchange
competition from multiple providers in various markets.  Management is unable to
assess the effect of competition  on the industry as a whole,  or financially on
SBC,  but  expects  both  losses  of  market  share in local  service  and gains
resulting  from new  business  initiatives,  vertical  services  and new service
areas.  SBC intends to use approved  agreements in support of its application to
the FCC to provide interLATA  long-distance  service in the Telephone Companies'
regulated operating areas.

The  Telephone  Companies  also face  competition  from  various  local  service
providers that bypass the local exchange  network.  Some of these providers have
built  fiber  optic  "rings"  throughout  large  metropolitan  areas to  provide
transport services (generally  high-speed data) for large business customers and
interexchange carriers. Others provide high-usage customers,  particularly large
businesses,  alternative  telecommunications  links for voice and data,  such as
private network systems, shared tenant services or private branch exchange (PBX)
systems  (which are  customer-owned  and provide  internal  switching  functions
without using a telephone  company's central office  facilities).  The extent of
the economic  incentive to bypass the local exchange  network depends upon local
exchange prices,  access charges,  regulatory policy and other factors. End user
charges  previously  ordered by the FCC are  designed  in part to  mitigate  the
effect of system bypass.

      Wireless Local Service

In 1993,  the FCC adopted an order  allocating  radio  spectrum and licenses for
PCS. PCS utilizes  wireless  telecommunications  digital  technology at a higher
frequency radio spectrum than cellular.  Like cellular, it is designed to permit
access  to  a  variety  of  communications  services  regardless  of  subscriber
location.  In an FCC auction,  which  concluded in March 1995, PCS licenses were
awarded in 51 major  markets.  SBC acquired  PCS  licenses in the Major  Trading
Areas (MTAs) of Los Angeles-San  Diego,  California;  San  Francisco-Oakland-San
Jose,  California;   Memphis,  Tennessee;  Little  Rock,  Arkansas;  and  Tulsa,
Oklahoma.  The California  licenses  cover all of California and Nevada.  SBC is
currently in the build out phase of PCS in most of its California-Nevada markets
and Tulsa, Oklahoma. During 1996, SBC received several AT&T cellular networks in
Arkansas in exchange  for SBC's PCS  licenses in Memphis,  Tennessee  and Little
Rock, Arkansas and other consideration.

In November 1996, Pacific Bell Mobile Services (PBMS) conducted an extensive PCS
trial in San Diego,  California.  Service was formally  launched in San Diego in
January  1997,  in  February  1997 in Las  Vegas,  Nevada,  and in March 1997 in
Sacramento,  California.  The network  will  incorporate  the Global  System for
Mobile  Communications  ("GSM") standard which is widely used in Europe. PBMS is
selling  PCS as an  off-the-shelf  product in  approximately  100 retail  stores
across San Diego County, about 60 retail stores in Las Vegas and about 80 retail
stores in  Sacramento.  PBMS plans to offer PCS service in San Francisco and Los
Angeles in the second quarter of 1997.  Management expects a widespread offering
of PCS  service  in  most of  California  and  Nevada  by  mid-1997.  Management
anticipates  significant  competition,  particularly  from  the two  established
cellular  companies  in  each  market.  However,  a high  quality  product  with
PacBell's  service  reputation  should  enable PBMS to  establish a  significant
presence in these markets.

In an FCC auction which  concluded  January 1997, SBC acquired eight  additional
PCS licenses for Basic Trading Areas (BTAs) that are within the five-state area.
SBC plans to build out the new BTAs as part of its strategy to be a full service
telecommunications provider (expected completion 1999). Including these new BTAs
with  existing  cellular and PCS  services,  SBC will be able to offer  wireless
services to  approximately  85% of its landline  local service  customers in the
five-state area.

Companies  granted  licenses  in MTAs and BTAs where SBC also  provides  service
include  subsidiaries and affiliates of AT&T,  Sprint and other RHCs. The degree
of competition  which SBC will encounter in its cellular markets will depend, in
part, on the timing and extent of the build out of PCS services.

      Long-distance

Competition  continues  to  intensify  in  the  Telephone  Companies'  intraLATA
long-distance markets.  Principal competitors are interexchange carriers, bypass
service interexchange carriers which are assigned an access code (e.g., "10XXX")
used by their  customers  to route  intraLATA  calls  through the  interexchange
carrier's network, and resellers,  which sell long-distance services obtained at
bulk  rates.   Effective   January  1,  1995,  the  CPUC  authorized   intraLATA
long-distance  services competition in California.  In April 1995, the CPUC also
ordered  PacBell  to  offer  expanded   interconnection  to  competitive  access
providers.  These  competitors  are allowed to carry the  intrastate  portion of
long-distance  and  intraLATA  long-distance  calls  between  PacBell's  central
offices  and long  distance  carriers.  Competitors  may choose to locate  their
transmission  facilities  within  or  near  PacBell's  central  offices.  It  is
estimated  that  PacBell  now  serves  less than 50% of the  business  intraLATA
long-distance  customers in its service  areas.  On April 11, 1997, SBC filed an
application with the FCC for the provision of interLATA  long-distance  services
in Oklahoma  under the provisions of the Telecom Act. The OCC has approved SBC's
application.

      Other

In the  future,  it is likely  that  additional  competitors  will emerge in the
telecommunications  industry.  Cable television companies and electric utilities
have  expressed  an interest in, or already  are,  providing  telecommunications
services.  As a result of recent and prospective mergers and acquisitions within
the industry,  SBC may face competition from entities offering both cable TV and
telephone  services  in the  Telephone  Companies'  regulated  operating  areas.
Interexchange  carriers  have been  certified to provide  local  service,  and a
number of other major carriers have publicly  announced  their intent to provide
local service in certain markets,  some of which are in the Telephone Companies'
regulated operating areas.

SBC is aggressively  representing  its interests  regarding  competition  before
federal and state regulatory bodies,  courts,  Congress and state  legislatures.
SBC will  continue  to  evaluate  the  increasingly  competitive  nature  of its
business,  and to develop  appropriate  competitive,  legislative and regulatory
strategies.

   International

Telmex was granted a concession  in 1990,  which  expired in August 1996, as the
sole provider of long-distance  services in Mexico.  In 1995, the Mexican Senate
and Chamber of Deputies  passed  legislation  encompassing a series of rules for
the introduction of competition into the Mexican long-distance market previously
issued by the Mexican Secretary of Communication and Transportation. Those rules
specified that there would be an unlimited number of  long-distance  concessions
and that Telmex was required to provide 60 interconnection  points by January 1,
1997, and more than 200  interconnection  points by the year 2000. Several large
competitors have received  licenses to compete with Telmex and begun operations,
including a joint  venture  between  AT&T and Alfa,  a Mexican  consortium,  and
Avantel, S.A., a joint venture between MCI and Grupo Financiero Banamex-Accival,
Mexico's largest financial group. Balloting for presubscription of long-distance
service is currently occuring among Telmex's customers in selected areas.


Other Business Matters

Merger  Agreement On April 1, 1997,  SBC and PAC  completed the merger of an SBC
subsidiary  with PAC, in a  transaction  in which each share of PAC common stock
was exchanged for 0.73145 of a share of SBC common stock.  With the merger,  PAC
became a wholly-owned  subsidiary of SBC. The transaction has been accounted for
as a pooling  of  interests  and a  tax-free  reorganization.  Accordingly,  the
financial statements for the periods presented have been restated to include the
accounts of PAC (see Note 3 to the financial statements for more information).

Restructuring  Reserve In December 1993, a reserve was established to record the
incremental cost of force  reductions  associated with  restructuring  PacBell's
business  processes  through  1997.  This  restructuring  was  expected to allow
PacBell to eliminate  approximately  10,000 employee positions through 1997, net
of  approximately  4,000  new  positions  expected  to  be  created.  Net  force
reductions were 1,926 for 1996 and 9,168 for the three-year  period 1994 through
1996.  The pace of net force loss  moderated in 1996 due to strong volume growth
at PacBell.

This table sets forth the status and activity of this reserve.
- -------------------------------------------------------------------------
                                          1996        1995        1994
- -------------------------------------------------------------------------
  Balance - beginning of year         $    228    $    819    $  1,097
   Additions                                 -           -           -
   Charges: cash outlays                  (195)       (372)       (216)
          non-cash                          64        (219)        (62)
- -------------------------------------------------------------------------
  Balance - end of year               $     97    $    228    $    819
=========================================================================

Charges  to the  restructuring  reserve in 1996  totaled  $131,  including  cash
outlays of $195 and a $64 non-cash  charge  reversal  described  below. In 1995,
PacBell charged $219 to the restructuring  reserve for the non-cash cost through
1997 of enhanced retirement benefits negotiated in the 1995 union contracts,  to
be paid from  pension  fund  assets.  Based on its  experience,  in 1996 PacBell
revised its estimate of these retirement costs. Consequently,  $64 of these 1995
non-cash  charges were reversed in 1996.  There was no effect on net income from
either the 1995 charge or the 1996 change in this estimate.  Management  expects
to use the remaining reserve balance during 1997.

Effective  with  the  merger,  SBC has  begun a  complete  review  of all of its
subsidiaries,  including  subsidiaries of PAC. Approximately 50 review teams are
examining   operational  functions  within  the  companies  and  evaluating  all
strategic initiatives.  The teams will identify synergies between the companies,
establish uniform system requirements and redirect strategic efforts. SBC cannot
currently  estimate the amount of future savings to be derived from this process
or the amount of current and future costs associated with reorganizing functions
and reevaluating strategies that SBC will incur; however, significant changes in
strategic  initiatives  or  combinations  of common  functions  would  result in
material charges to SBC's 1997 results of operations. SBC anticipates the review
teams will complete the evaluation phase by the end of the second quarter.

Acquisitions and Dispositions In addition to the acquisitions,  dispositions and
the merger of SBC's United Kingdom cable television operations discussed in Note
13  to  the  financial  statements,   SBC  has  made  several  acquisitions  and
dispositions  since 1994.  

In  October  1994,  SBC  sold an  additional  25% of its  United  Kingdom  cable
television operations to Cox Cable Communications,  accounting for the remaining
investment  under the equity method of accounting until the 1995 merger of these
operations.

In  1995,  SBC  made the  following  acquisitions:  a  wireless  system  serving
Watertown,  New York, and 100% of the stock of Cross Country  Wireless  (CCW), a
wireless cable  television  operator  providing  service to 40,000  customers in
Riverside,  California  and with  licenses  to provide  service in Los  Angeles,
Orange  County and San Diego.  The CCW  acquisition  involved  the  exchange  of
approximately  $120 of stock and  assumption of $55 in debt.  Additionally,  SBC
made the following equity  investments in 1995: a $317 investment for 40% of VTR
S.A. (VTR), a privately owned Chilean  telecommunications  holding company which
is 51% owned by Grupo Luksic, a large Chilean  conglomerate and an investment in
a South African wireless company.

In  1996,  SBC made the  following  additional  investments:  an  investment  to
maintain  its  indirect 10%  ownership  in a French  cellular  company to offset
dilution of its interest  resulting from other equity sales,  and an increase in
its holding in VTR to 49% through the purchase of shares from  another  minority
shareholder.  Also in 1996, SBC and the other RHC's reached an agreement to sell
Bell Communications  Research  (Bellcore) in a transaction  expected to close in
1997.

In March 1997, the consortium of SBC and Telekom Malaysia  Berhad,  which is 60%
owned by SBC,  finalized  an  agreement  to purchase  30% of Telkom South Africa
(Telkom), the state-owned  telecommunications company of South Africa. Under the
agreement,  SBC is committed to invest approximately $750, approximately $600 of
which will remain in Telkom.  The transaction is expected to close in the second
quarter of 1997.

None of these  transactions had a material effect on SBC's financial  results in
1996, 1995 or 1994, nor does management expect them to have a material effect on
SBC's financial position or results of operations in 1997.

Strategic  Realignment In July 1995, SBC announced a strategic realignment which
positions  the  company to be a  single-source  provider  of  telecommunications
services.  All of SBC's  operations  within the  five-state  area  report to one
management group, while international operations and domestic operations outside
the five-state area report to a separate management group.

In connection with this realignment of functions, in 1995 SBC recognized $139 in
selling,   general  and   administrative   expenses.   These  expenses   include
postemployment  benefits  for  approximately  2,400  employees  arising from the
future  consolidation  of operations  within the five-state  area,  streamlining
support  and  administrative   functions  and  integrating   financial  systems.
Implementation  of the  realignment has been delayed due to the merger with PAC.
The charge reduced net income for 1995 by approximately $88.





<PAGE>


==============================================================================
Liquidity and Capital Resources
==============================================================================

Capital Expenditures and Other Commitments

To  provide  high-quality   communications  services  to  its  customers,   SBC,
particularly  the Telephone  Companies,  Mobile Systems and SBC's PCS operations
must make significant investments in property,  plant and equipment.  The amount
of capital  investment  is  influenced  by demand  for  services  and  products,
continued growth and regulatory commitments.

SBC's capital expenditures totaled $5,481,  $4,338 and $3,981 for 1996, 1995 and
1994. The Telephone  Companies' capital  expenditures  increased 29% in 1996 and
11%  in  1995  due  primarily  to  demand-related   growth,   network  upgrades,
customer-contracted  requirements,  ISDN  projects,  PCS  build-out and SWBell's
regulatory commitments. SBC's capital expenditures increase in 1995 was also due
to PAC's expenditures for the PCS network. Mobile Systems expenditures increased
10% in 1996 and 6% in 1995 due to continued growth.

In 1997,  management  expects total  capital  spending to increase from 1996, to
between $5,800 and $6,000. Capital expenditures in 1997 will relate primarily to
the continued evolution of the Telephone Companies' networks,  including amounts
agreed to under  regulation  plans at SWBell,  and continued build out of Mobile
Systems' markets and PAC's PCS. SBC expects to fund ongoing capital expenditures
with cash provided by operations.

SWBell continues to make additional network and infrastructure improvements over
periods ranging through 2001 to satisfy  regulatory  commitments.  Total capital
expenditures  under  these  commitments  will  vary  based on  actual  demand of
potential end users. SWBell anticipates  spending  approximately $150 to $200 in
1997 associated with these commitments.

PacBell has purchase  commitments of approximately  $208 remaining in connection
with its previously  announced  program for deploying an  all-digital  switching
platform with ISDN and SS-7 capabilities.

In  December  1994,  PacBell  contracted  for the  purchase  of up to  $2,000 in
Advanced  Communications  Network  (ACN)  facilities,   which  incorporated  new
technologies.  During 1995, the ability to deploy the facilities outstripped the
ACN vendor's ability to deliver  necessary  products and software.  Accordingly,
management  decided to suspend  construction at certain sites, which reduced the
expected  cost to less than $700.  If ACN  facilities  meet certain  quality and
performance  criteria (the Network  Test),  PacBell is committed to purchase the
ACN facilities in 1998. If ACN  facilities  are acquired,  due to competition or
other factors  affecting  PacBell's  ability to recover its  investment in these
facilities,  their  value  to  PacBell  could  be  materially  impaired.  If ACN
facilities  fail the Network Test,  PacBell will not be committed to buy the ACN
facilities  but might be liable to reimburse  the  principal ACN vendor for some
construction costs up to $300, which would also result in a material charge.

As  discussed  in  Other   Business   Matters,   SBC  has  committed  to  invest
approximately  $750 under its  agreement  to  purchase  a stake in Telkom  South
Africa.  The  transaction  is expected to be completed in the second  quarter of
1997.

Over  the  next few  years,  SBC is  expecting  to  incur  significant  software
expenditures for interconnection and customer number portability. The extent and
timing of these  expenditures  will vary  depending  on the timing and nature of
regulatory actions and corresponding or compensating network  improvements,  but
are likely to be material.



<PAGE>


Dividends Declared

Dividends  declared  by the Board of  Directors  of SBC were  $1.72 per share in
1996,  $1.65  per share in 1995,  and  $1.58 per share in 1994.  These per share
amounts do not include  dividends  declared and paid by PAC prior to the merger.
Including those PAC dividends,  total dividends paid were $1,680 in 1996, $1,933
in 1995 and $1,878 in 1994.  Pursuant to the terms of the merger agreement,  PAC
reduced its 1996 second,  third and fourth quarter  dividends.  The lower second
and  third  quarter   dividends   paid  in  1996  improved  1996  cash  flow  by
approximately $195. Management's dividend policy considers both the expectations
and  requirements  of  shareowners,  internal  requirements of SBC and long-term
growth opportunities.

Cash, Lines of Credit and Cash Flows

SBC had  $314 of cash and cash  equivalents  available  at  December  31,  1996.
Commercial  paper  borrowings as of December 31, 1996,  totaled $1,848.  SBC has
entered into  agreements  with several banks for lines of credit totaling $3,550
all of which may be used to support  commercial  paper borrowings (see Note 6 to
the Financial  Statements).  SBC had no borrowings outstanding under these lines
of credit as of December 31, 1996.

During 1996, as in 1995 and 1994,  SBC's primary source of funds continued to be
cash generated from operations,  as shown in the Consolidated Statements of Cash
Flows. Net cash provided by operating activities exceeded SBC's construction and
capital  expenditures  during 1996, as in 1995 and 1994; this excess is referred
to as free cash flow, a  supplemental  measure of liquidity.  SBC generated free
cash flow of $1,935, $2,452 and $2,952 in 1996, 1995 and 1994.

During 1996 PAC issued  $1,000 of TOPrS,  $500 at 7.56% in January 1996 and $500
at 8.5% in June 1996 (see Note 7 to the financial statements). The proceeds were
used to retire outstanding short-term debt, primarily commercial paper which had
increased significantly during 1995.

During 1996 and 1995, the Telephone Companies  refinanced long-term debt with an
aggregate principal amount of $964.

Total Capital

SBC's total capital  consists of debt  (long-term  debt and debt maturing within
one year), TOPrS and shareowners' equity. Total capital increased $1,844 in 1996
and decreased  $4,006 in 1995.  The increase in 1996 was due to PAC's  increased
financing requirements and the reinvestment of earnings, partially offset by the
acquisition of treasury  shares.  The decrease in 1995 was due to the effects of
the discontinuance of regulatory  accounting.  Absent this extraordinary charge,
total capital  increased by $2,016 in 1995 due primarily to the  reinvestment of
earnings and increased commercial paper borrowings,  partially offset by foreign
currency translation  adjustments resulting from the decline in the value of the
Mexican peso.

Debt Ratio

SBC's debt ratio was 55.5%, 61.7% and 48.6% at December 31, 1996, 1995 and 1994.
The debt ratio is affected by the same factors that affect  total  capital.  For
1995,  the  decrease  in  equity  caused  by the  discontinuance  of  regulatory
accounting increased the debt ratio by 13.2 percentage points.

Share Repurchases

See Note 12 to the financial statements.

Employee Stock Ownership Plans

See Note 10 to the financial statements.


<PAGE>

                        
                         Report of Independent Auditors


The Board of Directors and Shareowners
SBC Communications Inc.

We have audited the accompanying supplemental consolidated balance sheets of SBC
Communications   Inc.   (formed  as  a  result  of  the   consolidation  of  SBC
Communications  Inc.  (SBC) and Pacific  Telesis Group (PAC)) as of December 31,
1996 and 1995, and the related supplemental  consolidated  statements of income,
shareowners'  equity  and cash  flows for each of the three  years in the period
ended December 31, 1996. The supplemental consolidated financial statements give
retroactive effect to the merger of SBC and PAC on April 1, 1997, which has been
accounted for using the pooling of interests method as described in the notes to
the  supplemental   consolidated   financial   statements.   These  supplemental
consolidated  financial  statements are the  responsibility of SBC's management.
Our responsibility is to express an opinion on these  supplemental  consolidated
financial  statements  based  on our  audits.  We did not  audit  the  financial
statements of PAC which  statements  reflect total assets  constituting  42% for
1996  and  43% for  1995  of the  related  supplemental  consolidated  financial
statement  totals,  and which  reflect  total  operating  revenues  constituting
approximately  41%,  42%  and  44%  of  the  related  supplemental  consolidated
financial statement totals for the years ended December 31, 1996, 1995 and 1994.
Those  statements were audited by other auditors whose report has been furnished
to us, and our opinion, insofar as it relates to data included for PAC, is based
solely on the report of the other auditors.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits and the report of other auditors provide a reasonable
basis for our opinion.

In our  opinion,  based on our  audits  and the  report of other  auditors,  the
supplemental consolidated financial statements referred to above present fairly,
in  all  material   respects,   the  consolidated   financial  position  of  SBC
Communications Inc. at December 31, 1996 and 1995, and the consolidated  results
of its  operations  and its cash flows for each of the three years in the period
ended December 31, 1996, after giving  retroactive  effect to the merger of PAC,
as described in Note 3 to the supplemental consolidated financial statements, in
conformity with generally accepted accounting principles.

As  discussed  in Note 3, the  supplemental  consolidated  financial  statements
include  the  effects of changes  applied  retroactively  to conform  accounting
methodologies  between PAC and SBC. As discussed  in Note 1 to the  supplemental
consolidated  financial  statements,  Pacific Bell, a subsidiary of PAC, changed
its method of recognizing  directory  publishing  revenues and related  expenses
effective  January  1,  1996.  As  discussed  in  Note  2  to  the  supplemental
consolidated financial statements, SBC discontinued its application of Statement
of Financial Accounting Standards No. 71, "Accounting for the Effects of Certain
Types of Regulation" in 1995.


                                                               ERNST & YOUNG LLP

San Antonio, Texas
February 14, 1997,
except for Note 3, as to which the date is
April 1, 1997



<PAGE>


<TABLE>
SBC Communications Inc.
Consolidated Statements of Income
Dollars in millions except per share amounts
<CAPTION>
- --------------------------------------------------------------------------------------------
                                                              1996       1995        1994
- --------------------------------------------------------------------------------------------
<S>                                                     <C>         <C>          <C>
Operating Revenues
Local service                                           $   11,430  $  10,365    $  9,243
Network access                                               5,831      5,514       5,204
Long-distance service                                        2,240      2,072       2,923
Directory advertising                                        1,985      1,984       1,950
Other                                                        2,000      1,777       1,686
- --------------------------------------------------------------------------------------------
Total operating revenues                                    23,486     21,712      21,006
- --------------------------------------------------------------------------------------------

Operating Expenses
Cost of services and products                                8,220      7,864       7,917
Selling, general and administrative                          5,321      4,694       4,315
Depreciation and amortization                                4,109      4,034       3,824
- --------------------------------------------------------------------------------------------
Total operating expenses                                    17,650     16,592      16,056
- --------------------------------------------------------------------------------------------
Operating Income                                             5,836      5,120       4,950
- --------------------------------------------------------------------------------------------

Other Income (Expense)
Interest expense                                              (812)      (957)       (935)
Equity in net income of affiliates                             207        120         226
Other income (expense) - net                                   (82)       194         (16)
- --------------------------------------------------------------------------------------------
Total other income (expense)                                  (687)      (643)       (725)
- --------------------------------------------------------------------------------------------
Income From Continuing Operations Before Income Taxes,
  Extraordinary Loss and Cumulative Effect of
  Accounting Change                                          5,149      4,477       4,225
- --------------------------------------------------------------------------------------------

Income taxes                                                 1,960      1,519       1,448
- --------------------------------------------------------------------------------------------
Income from Continuing Operations                            3,189      2,958       2,777
Income from spun-off operations, net of tax                      -          -          23
- --------------------------------------------------------------------------------------------
Income Before Extraordinary Loss and Cumulative Effect
  of Accounting Change                                       3,189      2,958       2,800
- --------------------------------------------------------------------------------------------
Extraordinary Loss from Discontinuance of Regulatory
 Accounting, net of tax                                      -         (6,022)        -
Cumulative Effect of Accounting Change, net of tax              90          -         -
- --------------------------------------------------------------------------------------------
Net Income (Loss)                                       $    3,279  $  (3,064)   $  2,800
- --------------------------------------------------------------------------------------------

Earnings Per Common Share:

Income from Continuing Operations                       $     3.46  $     3.22   $    3.04
Income from spun-off operations                               -           -            .03
- --------------------------------------------------------------------------------------------
Income Before Extraordinary Loss and Cumulative
Effect of Accounting Change                                   3.46        3.22        3.07
- --------------------------------------------------------------------------------------------
Extraordinary Loss                                            -          (6.55)       -
Cumulative Effect of Accounting Change                         .10        -           -
- --------------------------------------------------------------------------------------------
Net Income (Loss)                                       $     3.56  $    (3.33)  $    3.07
- --------------------------------------------------------------------------------------------
Weighted Average Number of Common
  Shares Outstanding (in millions)                             921        920         912
- --------------------------------------------------------------------------------------------
<FN>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</FN>
</TABLE>


<PAGE>

<TABLE>
- ------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------
SBC Communications Inc.
Consolidated Balance Sheets

Dollars in millions except per share amounts
<CAPTION>
- --------------------------------------------------------------------------------------
                                                                       December 31,
                                                           ---------------------------
                                                               1996             1995
- --------------------------------------------------------------------------------------
<S>                                                        <C>           <C>
Assets
Current Assets
Cash and cash equivalents                                  $    314      $       566
Short-term cash investments                                     432              243
Accounts receivable - net of allowances for
uncollectibles of
  $311 and $266                                               4,684            3,995
Prepaid expenses                                                287              198
Deferred charges                                                102              369
Other current assets                                            452              666
- --------------------------------------------------------------------------------------
Total current assets                                          6,271            6,037
- --------------------------------------------------------------------------------------
Property, Plant and Equipment - Net                          26,080           24,374
- --------------------------------------------------------------------------------------
Intangible Assets - Net of Accumulated Amortization of
  $611 and $543                                               3,589            3,635
- --------------------------------------------------------------------------------------
Investments in Equity Affiliates                              1,964            1,616
- --------------------------------------------------------------------------------------
Other Assets                                                  1,581            1,450
- --------------------------------------------------------------------------------------
Total Assets                                               $ 39,485      $    37,112
- --------------------------------------------------------------------------------------
<FN>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</FN>
</TABLE>


<PAGE>




<TABLE>
SBC Communications Inc.
Consolidated Balance Sheets

Dollars in millions except per share amounts
<CAPTION>
- --------------------------------------------------------------------------------------
                                                                       December 31,
                                                           ---------------------------
                                                               1996             1995
- --------------------------------------------------------------------------------------
<S>                                                        <C>           <C>
Liabilities and Shareowners' Equity
Current Liabilities
Debt maturing within one year                              $  2,335      $     3,210
Accounts payable and accrued liabilities                      6,584            6,026
Dividends payable                                               393              484
- --------------------------------------------------------------------------------------
Total current liabilities                                     9,312            9,720
- --------------------------------------------------------------------------------------
Long-Term Debt                                               10,930           10,409
- --------------------------------------------------------------------------------------

Deferred Credits and Other Noncurrent Liabilities
Deferred income taxes                                           853              447
Postemployment benefit obligation                             5,070            5,202
Unamortized investment tax credits                              498              578
Other noncurrent liabilities                                  2,181            2,313
- --------------------------------------------------------------------------------------
Total deferred credits and other noncurrent liabilities       8,602            8,540
- --------------------------------------------------------------------------------------

Commitments and contingencies
- --------------------------------------------------------------------------------------
Corporation-obligated mandatorily redeemable preferred
securities of
  subsidiary trusts*                                          1,000                -
- --------------------------------------------------------------------------------------

Shareowners' Equity
Preferred shares ($1 par value, 10,000,000 authorized:            -                -
none issued)
Common shares ($1 par value, 2,200,000,000 authorized:
issued 933,772,624 at December 31, 1996 and
933,861,842 at December 31, 1995)                               934              934
Capital in excess of par value                                9,422            9,398
Retained earnings (deficit)                                   1,297             (316)
Guaranteed obligations of employee stock ownership plans       (229)            (272)
Deferred Compensation - LESOP trust                            (161)            (242)
Foreign currency translation adjustment                        (637)            (578)
Treasury shares (20,616,939 at December 31, 1996 and
11,122,981 at December 31, 1995, at cost)                      (985)            (481)
- --------------------------------------------------------------------------------------
Total shareowners' equity                                     9,641            8,443
- --------------------------------------------------------------------------------------
Total Liabilities and Shareowners' Equity                  $ 39,485      $    37,112
- --------------------------------------------------------------------------------------
<FN>
* The trusts  contain assets of $1,030 in principal  amount of the  Subordinated
Debentures of Pacific Telesis Group. The accompanying notes are an integral part
of the consolidated financial statements.
</FN>
</TABLE>


<PAGE>

<TABLE>
SBC Communications Inc.
Consolidated Statements of Cash Flows
Dollars in millions, increase (decrease) in cash and cash
equivalents
- -------------------------------------------------------------------------------------------
                                                                1996      1995       1994
- -------------------------------------------------------------------------------------------
<S>                                                         <C>       <C>       <C>
Operating Activities
Net income (loss)                                           $  3,279  $ (3,064)  $  2,800
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
   Depreciation and amortization                               4,109     4,034      3,824
   Undistributed earnings from investments in equity            (138)      (58)      (134)
   affiliates
   Provision for uncollectible accounts                          395       346        305
   Amortization of investment tax credits                        (80)      (95)      (124)
   Deferred income tax expense                                   626       609        (20)
   Extraordinary loss, net of tax                                 -      6,022         -
   Cumulative effect of accounting change, net of tax            (90)      -           -
   Spun-Off Operations                                            -        -          (23) 
   Changes in operating assets and liabilities:
      Accounts receivable                                       (765)     (463)      (493)
      Other current assets                                       (50)       77        (97)
      Accounts payable and accrued liabilities                   632       (76)       556
   Other - net                                                  (502)     (542)       321
- -------------------------------------------------------------------------------------------
Total adjustments                                              4,137     9,854      4,115
- -------------------------------------------------------------------------------------------
Net Cash Provided by Continuing Operations                     7,416     6,790      6,915
- -------------------------------------------------------------------------------------------
Net Cash Provided by Spun-off Operations                        -           -          18
- -------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities                      7,416     6,790      6,933
- -------------------------------------------------------------------------------------------

Investing Activities
Construction and capital expenditures                         (5,481)   (4,338)    (3,981)
Investments in affiliates                                        (74)      (54)       (25)
Purchase of short-term investments                            (1,005)     (704)      (325)
Proceeds from short-term investments                             816       587        390
Dispositions                                                      96        14        296
Acquisitions                                                    (442)   (1,186)    (1,238)
Net investment in spun-off operations                             -         -          33
- -------------------------------------------------------------------------------------------
Net Cash Used in Continuing Operations                        (6,090)   (5,681)    (4,850)
- -------------------------------------------------------------------------------------------
Net Cash used in spun-off operations                              -         -        (332)
- -------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities                         (6,090)   (5,681)    (5,182)
- -------------------------------------------------------------------------------------------
<FN>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</FN>
</TABLE>


<PAGE>



<TABLE>
SBC Communications Inc.
Consolidated Statements of Cash Flows
Dollars in millions, increase (decrease) in cash and cash
equivalents
<CAPTION>
- -------------------------------------------------------------------------------------------
                                                                1996       1995      1994
- -------------------------------------------------------------------------------------------
<S>                                                         <C>        <C>       <C>
Financing Activities
Net change in short-term borrowings with original
 maturities of three months or less                             (977)     1,402      (129)
Issuance of other short-term borrowings                          209         91        36
Repayment of other short-term borrowings                        (134)       (91)      (41)
Issuance of long-term debt                                       989        981       355
Repayment of long-term debt                                     (408)    (1,086)     (462)
Early extinguishment of debt and related call premiums          -          (465)       -
Issuance of trust originated preferred securities              1,000        -          -
Issuance of common shares                                        111         74       180
Purchase of treasury shares                                     (650)      (216)     (447)
Issuance of treasury shares                                       52         82        18
Dividends paid                                                (1,664)    (1,814)   (1,744)
Other                                                           (106)         -       (18)
- -------------------------------------------------------------------------------------------
Net Cash Used in Continuing Operations                        (1,578)    (1,042)   (2,252)
- -------------------------------------------------------------------------------------------
Net cash provided by spun-off operations                        -          -           39
- -------------------------------------------------------------------------------------------
Net Cash Used in Financing Activities                         (1,578)    (1,042)   (2,213)
- -------------------------------------------------------------------------------------------
Net Cash Provided by (Used in) all Activities                   (252)        67      (462)
- -------------------------------------------------------------------------------------------
Less spun-off operations                                        -          -         (275)
- -------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents            (252)        67      (187)
- -------------------------------------------------------------------------------------------
Cash and cash equivalents beginning of year                      566        499       686
- -------------------------------------------------------------------------------------------
Cash and Cash Equivalents End of Year                       $    314  $     566  $    499
- -------------------------------------------------------------------------------------------
<FN>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</FN>
</TABLE>


<PAGE>


<TABLE>
SBC Communications Inc.
Consolidated Statements of Shareowners' Equity

Dollars in millions except per share amounts
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                            Guaranteed
                                                                            Obligation
                                                                                    of       Deferred
                                                                              Employee   Compensation     Foreign
                                                         Capital in              Stock             of    Currency
                                          Common Shares  Excess of Retained  Ownership Employee Stock Translation  Treasury Shares
                                          Shares  Amount Par Value Earnings      Plans          Trust  Adjustment    Shares Amount
                                                                  (Deficit)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>           <C>     <C>       <C>         <C>          <C>        <C>    <C>         <C>
Balance, December 31, 1993           912,191,021   $912    $11,400   $3,757      $(353)       $(386)     $(39)  (2,510,404) $(110)
Net income for the year
  ($3.07 per share)                       -            -         -    2,800          -             -         -       -           -
Dividends to shareowners
  ($1.58 per share)                       -            -         -   (1,878)         -             -         -       -           -
Spun-off stock distribution               -            -    (2,901)       -          -             -         -       -           -
Reduction of debt associated with
   Employee Stock Ownership Plans         -            -         -        -         38             -         -       -           -
Cost of LESOP trust shares allocated
to
   employee accounts                      -            -         -        -          -           80          -       -           -
Foreign currency translation
adjustment,
  net of income tax benefit of $197       -            -         -        -          -             -     (324)       -           -
Issuance of common shares:
  Dividend Reinvestment Plan           3,334,668      4        134        -          -             -         -       -           -
  Other issuances                     15,140,077     15        621        -          -             -         -       -           -
Purchase of treasury shares               -            -         -        -          -             -         - (11,301,550)  (447)
Issuance of treasury shares               -            -         4        -          -             -         -   2,410,326      94
Other                                     -            -         -      (14)         -             -         -       -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1994           930,665,766    931      9,258    4,665       (315)        (306)     (363) (11,401,628)  (463)
- ------------------------------------------------------------------------------------------------------------------------------------
Net income (loss) for the year
  ($(3.33) per share)                     -            -         -   (3,064)         -             -         -       -           -
Dividends to shareowners
  ($1.65 per share)                       -            -         -   (1,933)         -             -         -       -           -
Reduction of debt associated with
   Employee Stock Ownership Plans         -            -         -        -         43             -         -       -           -
Cost of LESOP trust shares
allocated to
   employee accounts                      -            -         -        -          -           64          -       -           -
Foreign currency translation                                                         -
adjustment,
    net of income tax benefit of          -            -         -        -          -             -     (215)       -           -
$116
Issuances of common shares            3,196,076        3       129        -          -             -         -       -           -
Purchase of treasury shares               -            -         -        -          -             -         -  (4,610,713)  (216)
Issuance of treasury shares:
  Dividend Reinvestment Plan              -            -        19        -          -             -         -   2,730,666     111
  Other issuances                         -            -        (8)       -          -             -         -   2,158,694      87
Other                                     -            -         -       16          -             -         -       -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995           933,861,842    934      9,398     (316)     (272)         (242)     (578) (11,122,981)  (481)
- ------------------------------------------------------------------------------------------------------------------------------------
Net income for the year
  ($3.56 per share)                       -            -         -    3,279          -             -         -       -           -
Dividends to shareowners
  ($1.72 per share)                       -            -         -   (1,680)         -             -         -       -           -
Reduction of debt associated with
   Employee Stock Ownership Plans         -            -         -        -         43             -         -       -           -
Cost of LESOP trust shares
allocated to
   employee accounts                      -            -         -        -          -           81          -       -           -
Foreign currency translation
adjustment,
   net of income tax benefit of $28       -            -         -        -          -                    (59)       -           -
Purchases of common shares            (89,218)         -         -        -          -             -         -       -           -
Purchase of treasury shares               -            -         -        -          -             -         - (13,099,709)  (650)
Issuance of treasury shares:
   Dividend Reinvestment Plan             -            -        26        -          -             -         -   2,667,752     109
   Other issuances                        -            -        (5)       -          -             -         -     937,999      37
Other                                     -            -         3       14          -             -         -       -           -
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996           933,772,624   $934     $9,422   $1,297     $(229)        $(161)    $(637) (20,616,939) $(985)
- ------------------------------------------------------------------------------------------------------------------------------------
- ---------







   Total

- ---------
 <C>
 $15,181



















- ---------
  13,407
- ---------



















- ---------
   8,443
- ---------


















- ---------
  $9,641
- ---------
<FN>
The accompanying notes are an integral  part of the  consolidated  financial statements.
</FN>
</TABLE>





<PAGE>


- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
Dollars in millions except per share amounts


1.    Summary of Significant Accounting Policies

      Basis of Presentation - The consolidated  financial statements include the
      accounts of SBC Communications  Inc. and its  majority-owned  subsidiaries
      (SBC).  SBC's  subsidiaries  and affiliates  operate  predominantly in the
      communications   services   industry,   providing  landline  and  wireless
      telecommunications services and equipment, directory advertising and cable
      television services both domestically and worldwide.

      SBC's  largest   subsidiaries  are  Southwestern  Bell  Telephone  Company
      (SWBell)  providing   telecommunications   services  in  Texas,  Missouri,
      Oklahoma, Kansas and Arkansas (five-state area), and Pacific Telesis Group
      (PAC),  providing  telecommunications  services in California  and Nevada.
      PAC's subsidiaries include Pacific Bell (PacBell,  which also includes its
      subsidiaries)  and Nevada  Bell.  (SWBell,  PacBell  and  Nevada  Bell are
      collectively referred to as the Telephone Companies.)

      All   significant   intercompany   transactions   are  eliminated  in  the
      consolidation  process.  Investments in  partnerships,  joint ventures and
      less than majority-owned  subsidiaries are principally accounted for under
      the equity method. Earnings from certain foreign investments accounted for
      under the equity method are included for periods ended within three months
      of SBC's year end.

      The  preparation  of financial  statements  in conformity  with  generally
      accepted  accounting  principles requires management to make estimates and
      assumptions that affect the amounts  reported in the financial  statements
      and accompanying notes. Actual results could differ from those estimates.

      Income  Taxes  -  Deferred   income  taxes  are  provided  for   temporary
      differences  between the carrying  amounts of assets and  liabilities  for
      financial reporting purposes and the amounts used for tax purposes.

      Investment  tax credits earned prior to their repeal by the Tax Reform Act
      of 1986 are  amortized as  reductions in income tax expense over the lives
      of the assets which gave rise to the credits.

      Cash Equivalents - Cash equivalents  include all highly liquid investments
      with original maturities of three months or less.

      Deferred  Charges - Directory  advertising  costs are  deferred  until the
      directory is published and advertising revenues related to these costs are
      recognized.

      Cumulative Effect of Accounting Change - Prior to January 1, 1996, Pacific
      Bell Directory (a subsidiary of PacBell)  recognized revenues and expenses
      related to publishing  directories in California using the  "amortization"
      method,  under which revenues and expenses were  recognized over the lives
      of the directories, generally one year. The change in methodology was made
      because it is the method  generally  followed in the publishing  industry,
      including   Southwestern  Bell  Yellow  Pages,  and  better  reflects  the
      operating activity of the business.

      The cumulative  after-tax effect of applying the change in method to prior
      years is  recognized  as of January 1, 1996 as a one-time,  non-cash  gain
      applicable to continuing  operations of $90, or $0.10 per share.  The gain
      is net of  deferred  taxes of $53.  Had the current  method  been  applied
      during 1995 and 1994,  income  before  extraordinary  loss and  accounting
      change would not have been materially affected.




<PAGE>


- --------------------------------------------------------------------------------
Notes to Consolidated Financial Statements, continued
- --------------------------------------------------------------------------------

Dollars in millions except per share amounts



<PAGE>


2.    Property, Plant and Equipment - Property, plant and equipment is stated at
      cost. The cost of additions and substantial betterments of property, plant
      and  equipment  is  capitalized.  The cost of  maintenance  and repairs of
      property, plant and equipment is charged to operating expenses.  Property,
      plant and equipment is depreciated using straight-line  methods over their
      estimated  economic lives,  generally ranging from 3 to 50 years. Prior to
      the discontinuance of regulatory  accounting in the third quarter of 1995,
      SWBell and  PacBell  computed  depreciation  using  certain  straight-line
      methods  and  rates  as  prescribed  by  regulators.  In  accordance  with
      composite group depreciation methodology,  when a portion of the Telephone
      Companies'  depreciable  property,  plant and  equipment is retired in the
      ordinary  course  of  business,   the  gross  book  value  is  charged  to
      accumulated depreciation; no gain or loss is recognized on the disposition
      of this plant.

      Intangible  Assets -  Intangible  assets  consist  primarily  of  wireless
      cellular, PCS and television licenses, cable television licenses, customer
      lists and the excess of  consideration  paid over net assets  acquired  in
      business  combinations.   These  assets  are  being  amortized  using  the
      straight-line  method,  over periods generally ranging from 5 to 40 years.
      At December 31, 1996 and 1995,  amounts included in net intangible  assets
      for licenses were $2,695 and $2,692.  Management  periodically reviews the
      carrying value and lives of all intangible assets based on expected future
      cash flows.

      Software Costs - The costs of computer software purchased or developed for
      internal use are expensed as incurred.  However,  initial operating system
      software  costs  are  capitalized  and  amortized  over  the  lives of the
      associated hardware.

      Advertising  Costs  - Costs  for  advertising  products  and  services  or
      corporate image are expensed as incurred.

      Foreign Currency  Translation - Local currencies are generally  considered
      the functional currency for SBC's share of foreign  operations,  except in
      countries  considered  highly  inflationary.  SBC  translates its share of
      foreign assets and  liabilities at current  exchange  rates.  Revenues and
      expenses are  translated  using average rates during the year. The ensuing
      foreign  currency  translation  adjustments  are  recorded  as a  separate
      component  of  Shareowners'  Equity.  Other  transaction  gains and losses
      resulting  from exchange  rate changes on  transactions  denominated  in a
      currency  other  than the local  currency  are  included  in  earnings  as
      incurred.

      Earnings Per Common Share - The earnings per common share computation uses
      the weighted average number of common shares outstanding, including shares
      held  by  employee  stock  ownership  plans.   Common  stock   equivalents
      outstanding are not considered dilutive.

2.    Discontinuance of Regulatory Accounting

      In the third  quarter  of 1995,  SWBell  and  PacBell  discontinued  their
      application  of  Statement  of  Financial  Accounting  Standards  No.  71,
      "Accounting for the Effects of Certain Types of Regulation"  (FAS 71). FAS
      71 requires  depreciation of telephone plant using lives set by regulators
      which  are  generally   longer  than  those   established  by  unregulated
      companies,  and  deferral  of  certain  costs  and  obligations  based  on
      regulatory actions (regulatory assets and liabilities). As a result of the
      adoption of price-based  regulation for most of SWBell's  revenues and the
      acceleration   of  competition  in  the  California  and  five-state  area
      telecommunications  markets, management determined that SWBell and PacBell
      no longer met the criteria for application of FAS 71.


<PAGE>


      Upon  discontinuance  of FAS 71 by SWBell  and  PacBell,  SBC  recorded  a
      non-cash,  extraordinary  charge  to net  income  of  $6,022  (after a net
      deferred tax benefit of $4,037). This charge was comprised of an after-tax
      charge of $5,739 to reduce the net carrying value of telephone  plant, and
      an after-tax charge of $283 for the elimination of net regulatory assets.
      The components of the charge were as follows:

    -----------------------------------------------------------------------
                                                    Pre-tax      After-tax
    -----------------------------------------------------------------------
    Increase telephone plant accumulated           $ 9,476      $  5,739
    depreciation
    Elimination of net regulatory assets               583           283
    =======================================================================
           Total                                   $10,059      $  6,022
    =======================================================================

      The increase in accumulated  depreciation of $9,476  reflected the effects
      of adopting  depreciable lives for SWBell's and PacBell's plant categories
      which more closely  reflect the economic  and  technological  lives of the
      plant. The adjustment was supported by discounted cash flow analyses which
      estimated  amounts of  telephone  plant that may not be  recoverable  from
      discounted future cash flows. These analyses included consideration of the
      effects of  anticipated  competition  and  technological  changes on plant
      lives and revenues.

      Following is a comparison  of new lives to those  prescribed by regulators
      for selected plant categories:

    ------------------------------------------------------------------------
                                                  Average Lives (in Years)
    ------------------------------------------------------------------------
                                                  Regulator-     Estimated
                                                  Prescribed     Economic
    -------------------------------------------------------------------------
    Digital switch                                    17           10-11
    Digital circuit                                  10-12          7-8
    Copper cable                                     19-26         14-18
    Fiber cable                                      27-30          20
    Conduit                                          57-59          50
    =========================================================================

      The  increase  in  accumulated  depreciation  at SWBell  also  included an
      adjustment of  approximately  $450 to fully  depreciate  analog  switching
      equipment scheduled for replacement.  Remaining analog switching equipment
      is being depreciated using an average remaining life of four years.

      The  discontinuance of FAS 71 for external  financial  reporting  purposes
      also required the elimination of net regulatory assets of $583. Regulatory
      assets and liabilities are related  primarily to accounting  policies used
      by regulators  in the  ratemaking  process which are different  from those
      used by non-regulated  companies.  The differences arose  predominantly in
      the accounting for income taxes,  deferred compensated  absences,  and, in
      California,  pension  costs and debt  redemption  costs.  These  items are
      required to be eliminated with the  discontinuance of accounting under FAS
      71. SWBell and PacBell  accounting and reporting for  regulatory  purposes
      are not affected by the  discontinuance  of FAS 71 for external  financial
      reporting purposes.

      With the discontinuance of FAS 71, SWBell and PacBell began accounting for
      interest  on funds  borrowed  to finance  construction  as an  increase in
      property,  plant and equipment and a reduction of interest expense.  Under
      the  provisions of FAS 71, both  companies  capitalized  both interest and
      equity costs allowed by regulators during periods of construction as other
      income and as an addition to the cost of plant constructed.  Additionally,
      PacBell began  accounting  for pension costs under  Statement of Financial
      Accounting  Standards No. 87,  "Employers'  Accounting for Pensions," (FAS
      87) and Statement of Financial  Accounting  Standards No. 88,  "Employers'
      Accounting for  Settlements  and  Curtailments  of Defined Benefit Pension
      Plans and for Termination Benefits" (FAS 88).



<PAGE>


3.    Merger Agreement

      On April 1, 1997,  SBC and PAC completed  the merger of an SBC  subsidiary
      with PAC,  in a  transaction  in which each share of PAC common  stock was
      exchanged  for  0.73145  of a share of SBC  common  stock  (equivalent  to
      approximately  313  million  shares).   With  the  merger,  PAC  became  a
      wholly-owned  subsidiary of SBC. The transaction has been accounted for as
      a pooling of interests  and a tax-free  reorganization.  Accordingly,  the
      financial  statements  for the  periods  presented  have been  restated to
      include the accounts of PAC. These are supplemental consolidated financial
      statements  which  will  become  the  historical   consolidated  financial
      statements  of SBC upon issuance of financial  statements  for the quarter
      ending June 30, 1997.

      Operating revenues, income before extraordinary loss and cumulative effect
      of accounting  change and net income (loss) of the separate  companies for
      the last three years were as follows:

- -------------------------------------------------------------------------------
Year Ended December 31,                         1996        1995        1994
- -------------------------------------------------------------------------------
Operating revenues:
    SBC                                     $ 13,898    $ 12,670      11,772
    PAC                                        9,588       9,042       9,234
- -------------------------------------------------------------------------------
    Combined                                $ 23,486    $ 21,712    $ 21,006
- -------------------------------------------------------------------------------
Income before extraordinary loss and
cumulative effect
   of accounting change:
    SBC                                     $  2,101    $  1,889    $  1,649
    PAC                                        1,057       1,048       1,159
    Adjustments                                   31          21          (8)
- -------------------------------------------------------------------------------
    Combined                                $  3,189    $  2,958    $  2,800
- -------------------------------------------------------------------------------
Net income (loss):
    SBC                                     $  2,101    $   (930)   $  1,649
    PAC                                        1,142      (2,312)      1,159
    Adjustments                                   36         178          (8)
- -------------------------------------------------------------------------------
    Combined                                $  3,279    $ (3,064)   $  2,800
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------


      The combined  results include the effect of changes applied  retroactively
      to conform accounting  methodologies  between PAC and SBC for, among other
      items,  pensions,  postretirement  benefits,  sales commissions and merger
      transaction  costs as well as certain  deferred tax adjustments  resulting
      from the  merger.  In each case,  SBC  believes  the new  methods are more
      prevelent and better reflect the  operations of the business.  Transaction
      costs and one-time charges relating to the closing of the merger were $359
      ($215 net of tax)  including,  among other  items,  the  present  value of
      amounts to be  returned to  California  ratepayers  as a condition  of the
      merger and expenses for investment  banker and professional  fees. Of this
      amount,  $72 is  included  in  expenses  in 1996.  The  remainder  will be
      reflected in 1997 expenses.

      Effective with the merger,  SBC has begun a complete  review of all of its
      subsidiaries, including subsidiaries of PAC. Approximately 50 review teams
      are examining  operational  functions  within the companies and evaluating
      all strategic  initiatives.  The teams will identify synergies between the
      companies,  establish uniform system  requirements and redirect  strategic
      efforts.  SBC cannot currently estimate the amount of future savings to be
      derived  from this  process  or the amount of  current  and  future  costs
      associated with  reorganizing  functions and reevaluating  strategies that
      SBC will incur;  however,  significant changes in strategic initiatives or
      combinations of common functions would result in material charges to SBC's
      1997 results of operations. SBC anticipates the review teams will complete
      the evaluation phase by the end of the second quarter.


<PAGE>


4.    Property, Plant and Equipment

      Property, plant and equipment is summarized as follows at December 31:

- -------------------------------------------------------------------------------
                                                        1996          1995
- -------------------------------------------------------------------------------
Telephone Companies plant
      In service                                   $  56,638     $  54,152
      Under construction                               1,614         1,042
- -------------------------------------------------------------------------------
                                                      58,252        55,194
Accumulated depreciation and amortization            (34,515)      (32,698)
- -------------------------------------------------------------------------------
Total Telephone Companies                             23,737        22,496
- -------------------------------------------------------------------------------
Other                                                  3,534         2,819
Accumulated depreciation and amortization             (1,191)         (941)
- -------------------------------------------------------------------------------
Total other                                            2,343         1,878
- -------------------------------------------------------------------------------
Property, plant and equipment--net                 $  26,080     $  24,374
===============================================================================

      SBC's  depreciation  expense as a percentage of average  depreciable plant
      was 7.2% for 1996, 7.4% for 1995, and 7.2% for 1994.

      Certain facilities and equipment used in operations are under operating or
      capital leases.  Rental expenses under operating leases for 1996, 1995 and
      1994 were $207,  $166 and $159. At December 31, 1996,  the future  minimum
      rental payments under  noncancelable  operating  leases for the years 1997
      through 2001 were $124, $109, $103, $57 and $35, and $180 thereafter.
      Capital leases were not significant.


<PAGE>


5.    Equity Investments

      Investments  in affiliates  accounted for under the equity method  consist
      principally  of SBC's  investment  in  Telefonos  de Mexico,  S.A. de C.V.
      (Telmex), Mexico's national telecommunications company. SBC is a member of
      a consortium that holds all of the AA shares of Telmex stock, representing
      voting control of the company.  The consortium is controlled by a group of
      Mexican  investors  led by an affiliate  of Grupo Carso,  S.A. de C.V. SBC
      also owns L shares which have limited voting rights.  In January 1997, SBC
      sold a portion  of its L shares so that its total  equity  investment  was
      below 10% of Telmex's total equity capitalization.

      In  December  1994  SBC  made an  equity  investment  in  French  cellular
      operations  (see Note 12).  Other equity  investments  held by SBC include
      interests in Australian and Israeli  operations  which provide  directory,
      cable  television  and  other  services,  minority  ownership  of  several
      domestic   wireless   properties   and   1995   investments   in   Chilean
      telecommunications and South African wireless operations.

      The following  table is a  reconciliation  of SBC's  investments in equity
      affiliates:
- -------------------------------------------------------------------------------
                                                 1996       1995        1994
- -------------------------------------------------------------------------------
Beginning of year                           $   1,616   $  1,776    $  1,458
Additional investments                            337        447         629
Equity in net income                              207        120         224
Dividends received                                (70)       (62)        (90)
Currency translation adjustment                   (94)      (268)       (560)
Reclassifications and other adjustments           (32)      (397)        115
===============================================================================
End of year                                 $   1,964   $  1,616    $  1,776
===============================================================================

      Currency  translation  adjustments for 1995 and 1994 primarily reflect the
      effect on SBC's  investment  in Telmex of the  decline in the value of the
      Mexican peso relative to the U.S. dollar during those years.  Beginning in
      1997, SBC will use the U.S. dollar, instead of the peso, as the functional
      currency for its investment in Telmex due to the Mexican economy  becoming
      highly inflationary.

      Other  adjustments  for 1995  reflect  the  change  to the cost  method of
      accounting  in October  1995 for SBC's  United  Kingdom  cable  television
      operations (see Note 13) and the  reclassification of a credit deferred in
      1994 pending  completion of the French cellular  investment in 1995. Other
      adjustments for 1994 reflect the change to the equity method of accounting
      for  SBC's  previously   consolidated   United  Kingdom  cable  television
      operations.

      Undistributed  earnings  from  equity  affiliates  were  $762  and $624 at
      December 31, 1996 and 1995.

<PAGE>

6.    Debt

      Long-term debt, including interest rates and maturities,  is summarized as
      follows at December 31:
- -------------------------------------------------------------------------------
                                                         1996           1995
- -------------------------------------------------------------------------------
SWBell
  Debentures
    4.50%-5.88%   1997-2006                          $    600           $600
    6.12%-6.88%   2000-2024                             1,200          1,200
    7.00%-7.75%   2009-2026                             1,500          1,500
    8.30%     1996                                          -            200
- -------------------------------------------------------------------------------
                                                        3,300          3,500
  Unamortized discount--net of premium                    (29)           (31)
- -------------------------------------------------------------------------------
  Total debentures                                      3,271          3,469
- -------------------------------------------------------------------------------
  Notes
    5.04%-7.67%   1997-2010                             1,118            950
  Unamortized discount                                     (6)            (5)
- -------------------------------------------------------------------------------
  Total notes                                           1,112            945
- -------------------------------------------------------------------------------
PacBell
  Debentures
    4.62%-5.88%   1999-2006                               475            225
    6.00%-6.88%   2002-2034                             1,194            945
    7.12%-7.75%   2008-2043                             2,150          2,150
    8.50%     2031                                        225            225
- -------------------------------------------------------------------------------
                                                        4,044          3,545
  Unamortized discount--net of premium                    (89)           (85)
- -------------------------------------------------------------------------------
  Total debentures                                      3,955          3,460
- -------------------------------------------------------------------------------
  Notes
    6.25%-8.70%   2001-2005                             1,150          1,150
  Unamortized discount                                    (18)           (20)
- -------------------------------------------------------------------------------
  Total notes                                           1,132          1,130
- -------------------------------------------------------------------------------
Other notes
   5.70%-6.98%    1996-2007                               310            316
   7.00%-9.50%    1996-2020                             1,140          1,263
- -------------------------------------------------------------------------------
                                                        1,450          1,579
Unamortized discount                                      (14)           (21)
- -------------------------------------------------------------------------------
Total other notes                                       1,436          1,558
- -------------------------------------------------------------------------------
Guaranteed obligations of employee stock
   ownership plans (1)
   8.41%-9.40%    1996-2000                               208            260
- -------------------------------------------------------------------------------
Capitalized leases                                        303             48
- -------------------------------------------------------------------------------
Total long-term debt, including current maturities     11,417         10,870
Current maturities                                       (487)          (461)
===============================================================================
Total long-term debt                                 $ 10,930         10,409
===============================================================================
(1) See Note 9.

      During 1995,  SBC refinanced  long-term  debentures of SWBell and PacBell.
      Costs of $36  associated  with  refinancing  are  included in other income
      (expense) - net,  with  related  income tax  benefits  of $14  included in
      income taxes in SBC's Consolidated Statements of Income.

      At December 31, 1996,  the aggregate  principal  amounts of long-term debt
      scheduled for  repayment for the years 1997 through 2001 were $487,  $347,
      $582,  $485 and $509. As of December 31, 1996, SBC was in compliance  with
      all covenants and conditions of instruments governing its debt.

      During 1996, PAC entered into sale and leaseback  arrangements  to finance
      equipment  associated with the buildout of its PCS network. As of December
      31, 1996 the obligation  remaining for this group of leases is $270. These
      leases are  classified as  capitalized  leases and the related  assets are
      classified as property, plant and equipment.

      Debt maturing within one year consists of the following at December 31:
- -------------------------------------------------------------------------------
                                                         1996           1995
- -------------------------------------------------------------------------------
Commercial paper                                     $  1,848       $  2,749
Current maturities of long-term debt                      487            461
===============================================================================
Total                                                $  2,335       $  3,210
===============================================================================

      The weighted  average  interest rate on commercial  paper debt at December
      31, 1996 and 1995 was 6.0% and 5.8%. SBC has entered into  agreements with
      several banks for lines of credit  totaling $750. All of these  agreements
      may be used to support commercial paper borrowings and are on a negotiated
      fee basis with interest rates negotiable at time of borrowing.  There were
      no  borrowings  outstanding  under these  lines of credit at December  31,
      1996.  Another group of uncommitted lines of credit with banks that do not
      require  compensating  balances or commitment  fees, and  accordingly  are
      subject to continued review,  amounted to approximately $2,800 at December
      31, 1996.

7.    Financial Instruments

      The carrying amounts and estimated fair values of SBC's long-term debt,
      including  current  maturities  and  other  financial   instruments,   are
      summarized as follows at December 31:
- -------------------------------------------------------------------------------
                                                 1996              1995
- -------------------------------------------------------------------------------
                                          Carrying  Fair     Carrying   Fair
                                          Amount    Value    Amount     Value
- -------------------------------------------------------------------------------
SWBell debentures                         $3,271     $3,208  $3,469     $3,553
SWBell notes                               1,112      1,115     945        965
PacBell debentures                         3,955      3,917   3,460      3,651
PacBell notes                              1,132      1,171   1,130      1,224
Other notes                                1,436      1,478   1,558      1,629
Trust originated preferred securities      1,000        990       -    -
(TOPrS)                                                                      -
Guaranteed obligations of employee
  stock ownership plans(1)                   208        219     260        280
- -------------------------------------------------------------------------------
(1) See Note 10.

      The fair values of SBC's  long-term  debt were  estimated  based on quoted
      market  prices,  where  available,  or on the net present  value method of
      expected future cash flows using current interest rates. The fair value of
      the TOPrS  was  estimated  based on quoted  market  prices.  The  carrying
      amounts of commercial paper debt approximate fair values.

      SBC does not hold or issue any financial instruments for trading purposes.
      SBC's  cash  equivalents  and  short-term   investments  are  recorded  at
      amortized  cost.  The carrying  amounts of cash and cash  equivalents  and
      short-term investments and customer deposits approximate fair values.

      Pacific  Telesis  Financing  I and II (the  Trusts)  were  formed  for the
      exclusive purpose of issuing preferred and common securities  representing
      undivided  beneficial  interests in the Trusts and  investing the proceeds
      from the sales of TOPrS in unsecured  subordinated debt securities of PAC.
      Under certain  circumstances,  dividends on TOPrS could be deferred for up
      to a period of five years.  TOPrS are subject to a limited  guarantee from
      PAC.  PAC sold $1 billion of TOPrS,  $500 at 7.56% in January 1996 through
      Pacific Telesis  Financing I and $500 at 8.5% in June 1996 through Pacific
      Telesis  Financing  II. Both issues of TOPrS were priced at $25 per share,
      have an original 30-year maturity that may be extended up to 49 years, and
      are callable  five years after date of sale at par and are included on the
      balance sheet as  corporation-obligated  mandatorily  redeemable preferred
      securities  of  subsidiary  trusts.  The  proceeds  were  used  to  retire
      short-term indebtedness, primarily commercial paper.

      As  of  December  31,  1996,  Pacific  Telesis  Financing  I and  II  held
      subordinated  debt  securities  of PAC in principal  amounts of $515.5 and
      $514.5, respectively, with interest rates of 7.56% and 8.5%, respectively.

      PAC has entered into an equity swap contract to hedge  exposure to risk of
      market changes related to its recorded liability for outstanding  employee
      stock options for common stock of AirTouch Communications,  Inc. (spun-off
      operations)  and  associated  SARs.  (See  Note 11) PAC plans to make open
      market  purchases  of the stock of  spun-off  operations  to  satisfy  its
      obligation for options that are exercised.  Off-balance-sheet  risk exists
      to the extent the market price of the stock of spun-off  operations  rises
      above the market  price  reflected  in the  liability's  current  carrying
      value.  The  equity  swap was  entered  into to hedge  this  exposure  and
      minimize the impact of market  fluctuations.  The contract entitles PAC to
      receive settlement payments to the extent the price of the common stock of
      spun-off  operations  rises above the notional  value of $23.74 per share,
      but  imposes  an  obligation  to make  payments  to the  extent  the price
      declines  below this level.  The swap also obligates PAC to make a monthly
      payment  of a fee  based  on  LIBOR.  The  total  notional  amount  of the
      contract,  $60 and $77 as of  December  31,  1996 and  1995  respectively,
      covers the  approximate  number of the  options  and SARs  outstanding  of
      spun-off  operations  on that  date.  PAC  plans  to  periodically  adjust
      downward  the  outstanding  notional  amount as the  options  and SARs are
      exercised. The equity swap contract expires April 1999.

      Both the equity swap and PAC's liability for the stock options and SARs of
      spun-off  operations  are  carried in the  balance  sheet at their  market
      values,  which were immaterial as of December 31, 1996 and 1995. Gains and
      losses from  quarterly  market  adjustments  of the  carrying  amounts are
      substantially offset in results of operations. As of December 31, 1996 and
      1995, the accounting  loss that would be incurred from  nonperformance  by
      the counterparty to the equity swap was $4 and $14, respectively. However,
      management  does  not  expect  to  realize  any  loss  from   counterparty
      nonperformance.






<PAGE>


8.    Income Taxes

      Significant components of SBC's deferred tax liabilities and assets are as
      follows at December 31:
- -------------------------------------------------------------------------------
                                                            1996          1995
- -------------------------------------------------------------------------------
Depreciation and amortization                            $  3,283     $  3,072
Other                                                       1,019          820
- -------------------------------------------------------------------------------
Deferred tax liabilities                                    4,302        3,892
- -------------------------------------------------------------------------------
Employee benefits                                           2,221        2,206
Unamortized investment tax credits                            195          224
Other                                                       1,328        1,503
- -------------------------------------------------------------------------------
Deferred tax assets                                         3,744        3,933
- -------------------------------------------------------------------------------
Deferred tax assets valuation allowance                        96          110
===============================================================================
Net deferred tax liabilities                             $    654     $     69
===============================================================================

In 1996 the State of  California  reduced  the  corporate  tax rate from 9.3% to
8.84%,  effective  for taxable  years  beginning on or after January 1, 1997. In
accordance  with  generally  accepted  accounting  principles,  net deferred tax
assets at December  31, 1996 were  revalued to reflect the lower tax rate.  This
revaluation  increasing state income tax expense, net of federal income tax, and
decreasing net income was not material in 1996.

The decrease in the  valuation  allowance is the result of an  evaluation of the
uncertainty  associated with the realization of certain deferred tax assets. The
valuation  allowance is  maintained  in deferred  tax assets for certain  unused
federal and state loss carryforwards.

      The components of income tax expense are as follows:
<TABLE>

<CAPTION>
- ----------------------------------------------------------------------------------
                                                      1996      1995        1994
- ----------------------------------------------------------------------------------
<S>                                              <C>         <C>         <C>
Federal
   Current                                       $   1,242   $   829     $ 1,347
   Deferred--net                                       468       520         (49)
   Amortization of investment tax credits              (80)      (95)       (124)
- ----------------------------------------------------------------------------------
                                                     1,630     1,254       1,174
- ----------------------------------------------------------------------------------
State and local
   Current                                             172       176         245
   Deferred--net                                       158        89          29
- ----------------------------------------------------------------------------------
                                                       330       265         274
==================================================================================
Total                                            $   1,960   $ 1,519     $ 1,448
==================================================================================
</TABLE>



<PAGE>


      A reconciliation of income tax expense and the amount computed by applying
      the statutory  federal income tax rate (35%) to income before income taxes
      and extraordinary loss is as follows:
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------
                                                      1996        1995      1994
- ----------------------------------------------------------------------------------
<S>                                              <C>         <C>         <C>
Taxes computed at federal statutory rate         $    1,802  $   1,567   $ 1,479
Increases (decreases) in income taxes resulting
from:
Amortization of investment tax credits over the
life of the plant                                       (53)       (92)     (124)
   that gave rise to the credits--1996 and
1995, net of deferred income tax
Excess deferred income taxes due to rate change          -         (24)      (35)
Depreciation of telephone plant construction
costs previously                                         -          14        23
   deducted for tax purposes--net
State and local income taxes--net of federal            215        172       178
income tax benefit
Other--net                                               (4)      (118)      (73)
==================================================================================
Total                                            $    1,960  $   1,519   $ 1,448
==================================================================================
</TABLE>


9.    Employee Benefits

      Pensions - Substantially  all employees of SBC are covered by one of three
      noncontributory  pension and death  benefit  plans.  The  pension  benefit
      formula  used in the  determination  of  pension  cost  for  nonmanagement
      employees is based on a flat dollar  amount per year of service  according
      to job  classification.  For PAC  managers,  benefits  accrue in  separate
      account  balances based on a fixed  percentage of each employee's  monthly
      salary with  interest.  For all other  managers,  employees'  benefits are
      determined based upon a stated percentage of adjusted career income.

      SBC's objective in funding the plans, in combination with the standards of
      the Employee  Retirement  Income Security Act of 1974 (as amended),  is to
      accumulate funds  sufficient to meet its benefit  obligations to employees
      upon their retirement.  Contributions to the plans are made to a trust for
      the benefit of plan participants. Plan assets consist primarily of stocks,
      U.S. government and domestic corporate bonds, index funds and real estate.

      SBC reports pension costs and related  obligations under the provisions of
      FAS 87 and FAS 88. However,  prior to discontinuing  application of FAS 71
      during 1995,  PacBell recognized pension costs consistent with the methods
      adopted for  ratemaking.  Nevada Bell  continues to follow the  accounting
      method  prescribed by the Public  Service  Commission  of Nevada.  Pension
      costs  recognized  by PacBell  under FAS 71 reflected a California  Public
      Utilities  Commission  (CPUC) order  requiring  the  continued  use of the
      aggregate   cost   method  for   intrastate   operations   and  a  Federal
      Communications  Commission (FCC)  requirement to use FAS 87 and FAS 88 for
      interstate operations. (See Note 2)

<TABLE>
Net pension cost is composed of the following:
<CAPTION>
- ---------------------------------------------------------------------------------------
                                              1996              1995         1994
- ---------------------------------------------------------------------------------------
<S>                                            <C>        <C>            <C>                                                    <C>
Service cost--benefits earned during the       297        $      311     $    354                                               $
period
Interest cost on projected benefit           1,131             1,161        1,142
obligation
Actual return on plan assets                (2,919)           (4,232)         (24)
Other--net                                   1,270             2,813       (1,396)
- ---------------------------------------------------------------------------------------
Net periodic pension cost (benefit)under      (221)               53           76
FAS 87
Adjustment to reflect differing                  -                 -           18
regulatory treatment
- ---------------------------------------------------------------------------------------
Net pension cost (benefit)                    (221)       $       53     $     94                                               $
- ---------------------------------------------------------------------------------------
</TABLE>


<PAGE>


      The  following  table sets forth the pension  plans' funded status and the
      amounts included in SBC's Consolidated Balance Sheets at December 31:
- --------------------------------------------------------------------------------
                                                         1996          1995
- --------------------------------------------------------------------------------
Fair value of plan assets                           $  20,738     $  20,019
Less: Actuarial present value of projected benefit     15,006        17,339
obligation
- --------------------------------------------------------------------------------
Plan assets in excess of projected benefit              5,732         2,680
obligation
Unrecognized prior service cost                           845           992
Unrecognized net gain                                  (6,072)       (3,272)
Unamortized transition asset                             (973)       (1,099)
- --------------------------------------------------------------------------------
Accrued pension cost                                $    (468)    $    (699)
================================================================================

      The projected  benefit  obligation was increased $202 and $407 at December
      31,  1996  and  1995,  respectively,  for  the  cost of  force  reductions
      anticipated  to take  place in 1996 and 1997 and  recognized  in the SBC's
      financial statements under FAS 88.

      Significant  weighted  average  assumptions  used  in  developing  pension
      information include:
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
                                                     1996        1995      1994
- -----------------------------------------------------------------------------------
<S>                                                    <C>      <C>        <C>
Discount rate for determining projected benefit        7.5%     7.25%      7.78%
obligation
Long-term rate of return on plan assets                8.55%     8.0%      8.0%
Composite rate of compensation increase                4.3%      4.3%      4.3%
- -----------------------------------------------------------------------------------
</TABLE>

      The projected  benefit  obligation  is the actuarial  present value of all
      benefits  attributed by the pension benefit formula to previously rendered
      employee  service.  It is measured based on assumptions  concerning future
      interest rates and employee  compensation levels. Should actual experience
      differ from the  actuarial  assumptions,  the benefit  obligation  will be
      affected.

      In March 1996, management amended the pension plan for PAC managers from a
      final pay plan to a cash balance plan  effective July 1, 1996. An enhanced
      transition  benefit,  based on frozen pay and  service as of June 30, 1996
      was established to preserve benefits already accrued by salaried employees
      under the final pay plan and  resulted in an  increase in earned  benefits
      for most  employees.  SBC also updated the actuarial  assumptions  used in
      valuing  the PAC plans to  reflect  changes in market  interest  rates and
      recent experience,  including a change in its assumption concerning future
      ad hoc  increases  in pension  benefits.  Taken  together,  these  changes
      increased net income by approximately $125 during 1996.

      The actuarial  estimate of the  accumulated  benefit  obligation  does not
      include  assumptions  about future  compensation  levels.  The accumulated
      benefit  obligation as of December 31, 1996 was $13,965,  of which $12,376
      was vested.  At December 31, 1995 these  amounts were $15,433 and $13,565.
      The reduction in the accumulated  benefit  obligation in 1996 reflects the
      changes noted above.

      During 1996, 1995 and 1994,  special pension  benefits and cash incentives
      were offered in connection  with PacBell  restructuring  and related force
      reduction  program.  Approximately  4,200,  2,200 and 3,800 employees left
      PacBell  during 1996,  1995 and 1994,  respectively,  under  retirement or
      voluntary and involuntary severance programs. Annual pension cost excludes
      $(64),  $219 and $62 of  additional  pension  costs  charged to  PacBell's
      restructuring reserve in 1996, 1995 and 1994, respectively.

      In December  1996,  under the  provisions  of Section 420 of the  Internal
      Revenue  Code,  SBC  transferred  $73 in pension  assets to a health  care
      benefit account for the reimbursement of retiree health care benefits paid
      by SBC.

      Supplemental  Retirement  Plans - SBC  also  provides  senior  and  middle
      management employees with nonqualified,  unfunded supplemental  retirement
      and  savings  plans.  These plans  include  supplemental  defined  pension
      benefits as well as compensation  deferral plans,  some of which include a
      corresponding  match by SBC  based  on a  percentage  of the  compensation
      deferral.  Expenses  related to these plans were $88, $91 and $94 in 1996,
      1995 and 1994.  Liabilities  of $758 and $701  related to these plans have
      been  included  in other  noncurrent  liabilities  in  SBC's  Consolidated
      Balance Sheets at December 31, 1996 and 1995.

      Postretirement  Benefits - SBC provides certain  medical,  dental and life
      insurance  benefits to substantially  all retired  employees under various
      plans and accrues actuarially  determined  postretirement benefit costs as
      active employees earn these benefits.  However,  employees  retiring after
      certain  dates  will pay a share of the  costs of  medical  coverage  that
      exceeds a defined dollar medical cap. Such future cost sharing  provisions
      have been reflected in determining SBC's postretirement benefit costs.

      Postretirement benefit cost is composed of the following:
  -----------------------------------------------------------------------------
                                                   1996        1995       1994
  -----------------------------------------------------------------------------
   Service cost--benefits earned during the      $  101          99    $   108
  period
   Interest cost on accumulated postretirement      475         496        489
  benefit obligation
     (APBO)
   Actual return on assets                         (375)       (452)       (19)
   Other--net                                       208         318        (87)
  =============================================================================
   Postretirement benefit cost                   $  409     $   461    $   491
  =============================================================================

      SBC maintains Voluntary Employee Beneficiary  Association (VEBA) trusts to
      fund postretirement  benefits.  During 1996 and 1995, SBC contributed $320
      and $455 into the VEBA  trusts to be  ultimately  used for the  payment of
      postretirement benefits. Assets consist principally of stocks and U.S.
      government and corporate bonds.

      The  following  table sets forth the plans'  funded  status and the amount
      included in SBC's Consolidated Balance Sheets at December 31:
- -------------------------------------------------------------------------------
                                                            1996        1995
- -------------------------------------------------------------------------------
Retirees                                                $  4,047    $   4,200
Fully eligible active plan participants                      706          583
Other active plan participants                             1,819        1,867
- -------------------------------------------------------------------------------
Total APBO                                                 6,572        6,650
Less:  Fair value of plan assets                           2,697        2,169
- -------------------------------------------------------------------------------
APBO in excess of plan assets                              3,875        4,481
Unrecognized prior service cost                              (31)         (38)
Unrecognized net gain                                      1,119          616
- -------------------------------------------------------------------------------
Accrued postretirement benefit obligation               $  4,963    $   5,059
===============================================================================

      In December 1995, one of the life insurance  benefit plans was merged with
      one of the medical plans.  Also in December 1995,  $109 of  postretirement
      life insurance assets were transferred to the VEBA trusts.  The fair value
      of plan assets  restricted to the payment of life insurance  benefits only
      were $746 and $700 at December 31, 1996 and 1995. At December 31, 1996 and
      1995,  the  accrued  life  insurance  benefits  included  in  the  accrued
      postretirement benefit obligation were $57 and $42.

      The assumed medical cost trend rate in 1997 is 8%, decreasing gradually to
      5.5% in 2002, prior to adjustment for cost-sharing  provisions of the plan
      for active and certain recently retired employees. The assumed dental cost
      trend rate in 1997 is 6.25%,  reducing to 5.0% in 2002. Raising the annual
      medical and dental cost trend rates by one percentage  point increases the
      APBO as of December 31, 1996 by $557 and increases  the aggregate  service
      and interest cost  components of the net periodic  postretirement  benefit
      cost  for  1996 by  approximately  $53.  Significant  assumptions  for the
      discount rate,  long-term rate of return on plan assets and composite rate
      of  compensation   increase  used  in  developing  the  APBO  and  related
      postretirement benefit costs were the same as those used in developing the
      pension information.

10.   Other Employee Benefits

      Employee Stock Ownership Plans - SBC maintains  contributory savings plans
      which cover  substantially  all employees.  Under the savings  plans,  SBC
      matches a stated percentage of eligible employee contributions, subject to
      a specified ceiling.

      SBC has three leveraged  Employee Stock Ownership Plans (ESOPs) as part of
      the existing savings plans. Two of the ESOPs were funded with notes issued
      by the savings plans to various  lenders,  the proceeds of which were used
      to purchase  shares of SBC's common stock in the open market.  These notes
      are  unconditionally  guaranteed  by  SBC  and  therefore  recorded  as  a
      liability.  They  will be repaid  with SBC  contributions  to the  savings
      plans,  dividends paid on SBC shares and interest  earned on funds held by
      the ESOPs.

      The third ESOP purchased PAC treasury  shares in exchange for a promissory
      note  from the plan to PAC.  Since  PAC is the  lender,  this  note is not
      reflected  as a liability  and the  remaining  cost of  unallocated  trust
      shares is carried as a reduction of  shareowners'  equity.  Principal  and
      interest on the note is paid from  employer  contributions  and  dividends
      received  by the  trust.  All PAC  shares  were  exchanged  for SBC shares
      effective  with the merger April 1, 1997. The provisions of this ESOP were
      unaffected by this exchange.

      SBC's match of employee  contributions  to the savings  plans is fulfilled
      with shares of stock  allocated from the ESOPs and with purchases of SBC's
      stock in the open  market.  Shares  held by the  ESOPs  are  released  for
      allocation to the accounts of employees as employer matching contributions
      are earned. Benefit cost is based on a combination of the contributions to
      the  savings  plans  and the cost of  shares  allocated  to  participating
      employees'  accounts.  Both benefit cost and interest expense on the notes
      are reduced by  dividends  on SBC's  shares held by the ESOPs and interest
      earned on the ESOPs' funds.

Information related to the ESOPs and the savings plans is summarized below:
- -------------------------------------------------------------------------------
                                                  1996        1995       1994
- -------------------------------------------------------------------------------
Benefit expense--net of dividends and interest  $   65       $  66     $   67
income
Interest expense--net of dividends and              26          37         36
interest income
- -------------------------------------------------------------------------------
Net ESOP expense                                    91         103        103
Additional savings plans stock purchases             -           -         (1)
- -------------------------------------------------------------------------------
Total expense                                   $   91       $ 103     $  102
===============================================================================
Company contributions for ESOPs                 $  108       $  89     $  118
===============================================================================
Dividends and interest income for debt service  $   62       $  72     $   62
===============================================================================


SBC shares held by the ESOPs are summarized as follows at December 31:
- -------------------------------------------------------------------------------
                                                              1996        1995
- -------------------------------------------------------------------------------
Unallocated                                              15,502,896  16,136,159
Committed to be allocated                                   177,594     274,425
Allocated to participants                                15,559,574  16,209,602
===============================================================================
Total                                                    31,240,064  32,620,186
===============================================================================



<PAGE>


11.   Stock Based Compensation

      Under  various  SBC plans,  senior  and other  management  employees  have
      received  stock  options  and SARs to  purchase  41 million  shares of SBC
      common stock.  As of December 31, 1996, SBC is authorized to issue options
      to purchase up to an additional 37 million  shares remain  authorized  for
      issuance.  Options issued through  December 31, 1996 carry exercise prices
      equal  to the  market  price of the  stock  at the date of grant  and have
      maximum  terms  ranging from five to ten years.  Depending  upon the plan,
      vesting of options occurs up to three years from the date of grant.

      In 1996 SBC  elected to  continue  measuring  compensation  cost for these
      plans using the intrinsic  value based method of accounting  prescribed in
      Statement of Financial Accounting Standards No. 123, "Accounting for Stock
      Based Compensation" (FAS 123). Accordingly, no compensation cost for stock
      based  compensation  plans has been  recognized  other than for restricted
      stock and SARs which  totaled  $2 and $1 for 1996 and 1995,  respectively.
      Had  compensation  cost for stock option plans been  recognized  using the
      fair value based method of  accounting  at the date of grant for awards in
      1996 and 1995 as defined by FAS 123,  SBC's net income  (loss)  would have
      been $3,250 and $(3,074)  and net income  (loss) per share would have been
      $3.53 and $(3.34).

      Options and SARs held by the  continuing  employees  of PAC at the time of
      the  spin-off  (see  Note 15) were  supplemented  with an equal  number of
      options and SARs for common  shares of spun-off  operations.  The exercise
      prices for  outstanding  options and SARs held by continuing  employees of
      PAC were  adjusted  downward  to  reflect  the  value of the  supplemental
      spun-off  operations'  options  and SARs.  The  balance  sheet  reflects a
      related liability equal to the difference between the current market price
      of spun-off  operations  stock and the exercise prices of the supplemental
      options  outstanding  (see Note 7). As of  December  31,  1996,  2,182,369
      supplemental  spun-off  operations  options and SARs were outstanding with
      expiration dates ranging from 1997 to 2003.  Outstanding  options and SARs
      that were held by  employees of the  wireless  operations  at the spin-off
      date were  replaced  by  options  and SARs for common  shares of  spun-off
      operations.   The  spun-off   operations   assumed   liability  for  these
      replacement options and SARs.

      For purposes of these pro forma  disclosures,  the estimated fair value of
      the options  granted  after 1994 is amortized to expense over the options'
      vesting  period.  Because most  employee  options vest over a two to three
      year period,  these disclosures will not be indicative of future pro forma
      amounts until the FAS 123 rules are applied to all outstanding  non-vested
      awards.  The fair value for these  options  was  estimated  at the date of
      grant,  using a  Black-Scholes  option  pricing  model with the  following
      weighted-average  assumptions used for grants in 1996 and 1995:  risk-free
      interest  rate of 6.26% and  6.34%;  dividend  yield of 4.92%  and  3.61%;
      expected volatility factor of 18% and 18%; and expected option life of 4.7
      and 4.6 years.


<PAGE>


Information related to options and SARs is summarized below:
- --------------------------------------------------------------------------------
                                                                        Weighted
                                                                         Average
                                                          Number        Exercise
                                                                           Price
- --------------------------------------------------------------------------------
Outstanding at January 1, 1994                        14,318,818          $35.25
Granted                                               10,504,532           42.72
Exercised                                             (1,304,357)          32.14
Forfeited/Expired                                       (505,278)          38.04
Replaced - Spun-off operations                        (1,019,633)          33.17
- --------------------------------------------------------------------------------
Outstanding at December 31, 1994                      21,994,082           39.03
  (7,942,775 exercisable at weighted average price
  of $34.60)
Granted                                                8,367,822           46.97
Exercised                                             (2,186,670)          33.79
Forfeited/Expired                                       (754,684)          42.71
- --------------------------------------------------------------------------------
Outstanding at December 31, 1995                      27,420,550           41.77
  (12,762,259 exercisable at weighted average price
  of $38.10)
Granted                                               12,321,638           45.96
Exercised                                             (1,883,710)          37.45
Forfeited/Expired                                       (759,276)          43.11
- --------------------------------------------------------------------------------
Outstanding at December 31, 1996                      37,099,202          $43.35
  (17,761,413 exercisable at weighted average price
  of $40.25)
================================================================================

 Information related to options and SARs outstanding at December 31, 1996:
<TABLE>

<CAPTION>
- ----------------------------------------------------------------------------------------
Exercise Price Range                 $22.00-26.99$27.00-39.99 $40.00-44.99 $45.00-57.38
- ----------------------------------------------------------------------------------------
<S>                                   <C>          <C>         <C>          <C>
Number of options and SARs:
  Outstanding                             78,305    8,315,629   12,986,852   15,718,416
  Exercisable                             78,305    4,501,735   11,653,036    1,528,337
Weighted average exercise price:
  Outstanding                             $24.05     $  35.26     $  42.04     $  48.81
  Exercisable                             $24.05     $  33.42     $  42.07     $  47.35
Weighted average remaining             1.8 years    4.9 years    7.2 years    6.2 years
contractual life
========================================================================================
</TABLE>

      The  weighted-average  grant-date fair value of each option granted during
      the year was $6.90 for 1996 and $8.31 for 1995.

      Options and SARs  outstanding  but not  exercisable  at December  31, 1996
      include 3,811,502 held by PAC employees.  All options and SARs held by PAC
      employees became exercisable effective with the merger.


12.   Shareowners' Equity

      Share  Repurchases  - From  time to time,  SBC has  repurchased  shares of
      common stock for distribution,  to offset shares  distributed  through its
      employee benefit plans and SBC's Dividend Reinvestment Plan, in connection
      with certain  acquisitions or for general  purposes.  In January 1997, the
      Board  of  Directors  of  SBC  (Board)  rescinded  all  authorizations  to
      repurchase common stock.

      Guaranteed Obligations of Employee Stock Ownership Plans - SBC's guarantee
      of certain ESOP notes  issued by savings  plans (see Note 10) is presented
      as a reduction to  shareowners'  equity and an increase in long-term debt.
      The amount of debt guaranteed decreases as the notes are repaid.

      Shareowners'  Rights Plan - The  Shareowners'  Rights Plan (Plan)  becomes
      operative in certain  events  involving the  acquisition of 20% or more of
      SBC's common stock by any person or group in a transaction not approved by
      the Board,  or the  designation  by the Board of a person or group  owning
      more than 10% of the outstanding  stock as an adverse person,  as provided
      in the Plan.  Upon the  occurrence  of these  events,  each right,  unless
      redeemed  by the Board,  generally  entitles  the holder  (other  than the
      holder  triggering the right) to purchase an amount of common stock of SBC
      (or, in certain  circumstances,  of the potential acquiror) having a value
      equal to two  times  the  exercise  price of $160.  The  rights  expire in
      January 1999.  After giving effect to a stock split in May 1993,  effected
      in the form of a stock  dividend,  each share of common  stock  represents
      one-half of a right.

      The rights  have  certain  antitakeover  effects.  The  rights  will cause
      substantial  dilution to a person or group that attempts to acquire SBC on
      terms not approved by the Board.

      The  rights  should  not  interfere  with any  merger  or  other  business
      combination approved by the Board since the rights may be redeemed.

13.   Acquisitions and Dispositions

      In  October  1995,  SBC  combined  its  United  Kingdom  cable  television
      operations with those of TeleWest Communications,  P.L.C., a publicly held
      joint  venture  between  Telecommunications,  Inc. and U S WEST,  Inc. The
      resulting  entity,  TeleWest  P.L.C.  (TeleWest),  is  the  largest  cable
      television  operator in the United Kingdom.  SBC owns approximately 15% of
      the new entity and  accounts for its  investment  using the cost method of
      accounting.  Restrictions  expiring  over the next four years exist on the
      sale of SBC's interest in TeleWest. SBC recorded an after-tax gain of $111
      associated with the combination.

      During 1995,  SBC  purchased  at auction PCS  licenses in Los  Angeles-San
      Diego, California;  San Francisco-Oakland-San  Jose, California;  Memphis,
      Tennessee;  Little Rock, Arkansas;  and Tulsa,  Oklahoma for approximately
      $769. During 1996, SBC received several AT&T cellular networks in Arkansas
      in  exchange  for SBC's PCS  licenses in Memphis and Little Rock and other
      consideration.

      During  1994,  SBC  purchased  two cable  television  systems  located  in
      Montgomery County,  Maryland,  and Arlington County,  Virginia,  for $650.
      Also in 1994,  SBC acquired the domestic  wireless  business of Associated
      Communications  Corporation  (Associated)  for  $705,  including  wireless
      systems in Buffalo,  Rochester,  Albany and Glens Falls,  New York, and in
      two separate transactions  purchased smaller wireless systems in Syracuse,
      Utica  and  Ithaca,  New  York,  which  are  adjacent  to  the  Associated
      properties.

      In October 1994, SBC formed a strategic  alliance with Compagnie  Generale
      des  Eaux  (CGE),  a  French  diversified  public  company.  Through  this
      alliance,  SBC acquired an indirect 10% ownership of Societe  Francaise du
      Radiotelephone  S.A. (SFR), a nationwide  cellular company in France,  and
      minority ownership interests in other communications businesses controlled
      by CGE,  and CGE  obtained an  effective  10%  interest in SBC's  wireless
      operations in Washington,  D.C.-Baltimore  and surrounding  rural markets.
      SBC and CGE both  made  contributions  to the  alliance.  SBC's  effective
      contribution  was $376.  This investment is accounted for under the equity
      method of accounting.

      In addition  to  payments  shown in the  Consolidated  Statements  of Cash
      Flows, the 1994 acquisitions were also financed through the issuance of 16
      million new and treasury  shares,  valued at  approximately  $660, and the
      issuance of approximately  $360 of long-term debt. All of the acquisitions
      were accounted for under the purchase  method of accounting.  The purchase
      prices in excess of the underlying fair value of  identifiable  net assets
      acquired are being amortized over periods not to exceed 40 years.  Results
      of  operations  of the  properties  acquired  have  been  included  in the
      consolidated   financial   statements  from  their   respective  dates  of
      acquisition.

      The above  developments did not have a significant  impact on consolidated
      results of operations  for 1995 and 1994, nor would they had they occurred
      on January 1 of the respective periods.


<PAGE>


14.   Additional Financial Information

- -------------------------------------------------------------------------------
                                                                   December 31,

                                                           --------------------
Balance Sheets                                                1996        1995
- -------------------------------------------------------------------------------
Accounts payable and accrued liabilities
   Accounts payable                                      $   2,741   $   2,639
   Accrued taxes                                               893         472
   Advance billing and customer deposits                       611         672
   Compensated future absences                                 479         477
   Accrued interest                                            279         265
   Accrued payroll                                             194         173
   Other                                                     1,387       1,328
===============================================================================
Total                                                    $   6,584   $   6,026
===============================================================================
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Statements of Income                             1996         1995        1994
- -------------------------------------------------------------------------------
Interest expense incurred                    $    948    $   1,000   $     935
Capitalized interest                             (136)         (43)          -
- -------------------------------------------------------------------------------
Total interest expense                       $    812    $     957   $     935
===============================================================================
Allowance for funds used during                     -    $      48   $      48
construction
===============================================================================

- -------------------------------------------------------------------------------
Statements of Cash Flows                         1996         1995        1994
- -------------------------------------------------------------------------------
Cash paid during the year for:
   Interest                                  $    908    $     996   $     923
   Income taxes                              $  1,283    $   1,220   $   1,665
- -------------------------------------------------------------------------------

      No customer  accounted for more than 10% of consolidated  revenues in 1996
      or 1995.  Approximately  10% of SBC's  consolidated  revenues in 1994 were
      from services provided to AT&T Corp. No other customer  accounted for more
      than 10% of consolidated revenues in 1994.

      Several   subsidiaries   of  SBC  have   negotiated   contracts  with  the
      Communications  Workers  of  America  (CWA),  none of which is  subject to
      renegotiation   in  1997.   Approximately   66%  of  SBC's  employees  are
      represented by the CWA.




<PAGE>


15.   Spun-Off Operations

      Effective  April 1, 1994,  PAC spun off to  shareowners  its  domestic and
      international  cellular,   paging  and  other  wireless  operations  in  a
      one-for-one   stock   distribution   of  its  86%   interest  in  AirTouch
      Communications,  Inc.  The  stock  distribution  was  recorded  as a stock
      dividend from paid-in  capital at the carrying amount of the net assets of
      spun-off  operations.  As a result,  PAC's total  assets and  shareowners'
      equity were each reduced by $2.9 billion in 1994.  The stock  distribution
      itself was a non-cash  transaction,  which did not affect  PAC's cash flow
      statement.

      Under  a  separation   agreement,   any  unrecorded   non-tax   contingent
      liabilities  that become certain after the spin-off date will be allocated
      based on origin of the  claim,  and acts by, or  benefits  to,  PAC or the
      spun-off  operations.   In  addition,  PAC's  responsibilities  have  been
      terminated in connection  with any future  obligations  under the spun-off
      operations'  joint venture agreement with Cellular  Communications,  Inc.,
      and under various financial instrument contracts.

      PAC's previous  interests in the net revenues and expenses of the spun-off
      operations  prior to April 1, 1994,  are  classified  separately as income
      from spun-off operations in the income statement.

      The  components  of income  from  operations  through  March 31,  1994 are
      summarized below:

       ------------------------------------------------------------
       Operating revenues                                 $   259
       Operating expenses                                     225
       ------------------------------------------------------------
       Operating income                                        34
       Other income (expense)-net                              22
       ------------------------------------------------------------
       Income before income taxes                              56
       Income taxes                                            29
       ------------------------------------------------------------
       Income before minority interest                         27
       Minority interest of other shareowners                 (4)
       ------------------------------------------------------------
       Income from spun-off operations                    $    23
       ------------------------------------------------------------

      PAC's cash flow  statement for 1994 includes  separately the cash flows of
      spun-off operations.

16.   Restructuring Reserve

      In December 1993 a reserve was established to record the incremental  cost
      of force  reductions  associated  with  restructuring  PacBell's  business
      processes through 1997. This reserve is to cover the incremental severance
      costs associated with terminating more than 14,000 employees through 1997.
      It  is  also  to  cover  the  incremental   costs  of  consolidating   and
      streamlining   operations  and  facilities  to  support  this   downsizing
      initiative.  The  remaining  reserve  balance as of December  31, 1996 and
      1995, was $97 and $228, respectively.




<PAGE>


17.   Commitments And Contingencies

      Purchase  Commitments  - In  December  1994,  PacBell  contracted  for the
      purchase  of up to  $2,000  of  Advanced  Communications  Network  ("ACN")
      facilities, which incorporated new technologies.  During 1995, the ability
      to deploy the facilities  outstripped the ACN vendors'  ability to deliver
      necessary  products  and  software.  Accordingly,  management  decided  to
      suspend  construction at certain sites, which reduced the expected cost to
      less than $700. If ACN  facilities  meet certain  quality and  performance
      criteria  (the  Network  Test),  PacBell is  committed to purchase the ACN
      facilities in 1998. If ACN facilities are acquired,  due to competition or
      other factors  affecting  PacBell's  ability to recover its  investment in
      these facilities,  their value to PacBell could be materially impaired. If
      ACN facilities fail the Network Test, PacBell will not be committed to buy
      the ACN  facilities  but might be liable to reimburse  the  principal  ACN
      vendor for some construction  costs up to $300, which would also result in
      a material charge

      As of December 31, 1996,  PacBell had purchase  commitments  of about $208
      remaining  in  connection  with  its  previously   announced  program  for
      deploying  an  all  digital   switching   platform   with  ISDN  and  SS-7
      capabilities.

      Revenues Subject to Refund - In 1992, the CPUC issued a decision adopting,
      with  modification,  FAS 106,  "Employers'  Accounting for  Postretirement
      Benefits Other than Pensions," for regulatory accounting purposes.  Annual
      price cap decisions by the CPUC granted PacBell approximately $100 in each
      of the years 1993-1996 for partial recovery of higher costs under FAS 106.
      In October 1994 the CPUC reopened the proceeding to determine the criteria
      for  exogenous  cost  treatment  and whether  PacBell  should  continue to
      recover  these costs.  The CPUC's  order also held that  related  revenues
      collected  after  October 12, 1994,  were subject to refund plus  interest
      pending this future  proceeding.  Subsequently,  the CPUC  reaffirmed that
      postretirement  benefits costs are appropriately  recoverable in PacBell's
      price cap filings.


      Property Tax  Investigation - In 1992, a settlement  agreement was reached
      between the State Board of  Equalization,  all  California  counties,  the
      State Attorney General, and 28 utilities, including PacBell, on a specific
      methodology for valuing  utility  property for property tax purposes for a
      period of eight years.  The CPUC opened an  investigation  to determine if
      any  resulting  property  tax savings  should be  returned  to  customers.
      Intervenors  have  asserted  that as much as $20 of  annual  property  tax
      savings  should be treated as an  exogenous  cost  reduction  in PacBell's
      annual price cap filings.  These  intervenors have also asserted that past
      property tax savings totaling as much as approximately  $70 as of December
      31,  1996,  plus  interest  should be  returned to  customers.  Management
      believes that,  under the CPUC's  regulatory  framework,  any property tax
      savings  should be  treated  only as a  component  of the  calculation  of
      shareable  earnings and not as an exogenous  cost.  In an Interim  Opinion
      issued in June 1995,  the CPUC  decided to defer a final  decision on this
      matter  pending  resolution  in a separate  proceeding of the criteria for
      exogenous cost treatment under its regulatory framework.

<PAGE>


18.   Quarterly Financial Information (Unaudited)
<TABLE>

<CAPTION>
- ----------------------------------------------------------------------------------
                                                     
                                           Earnings        Stock Price (4) 
            Total                               per  -----------------------------
Calendar Operating  Operating Net Income     Common
Quarter   Revenues     Income     (Loss)      Share    High       Low      Close
- ----------------------------------------------------------------------------------
1996
<S>      <C>        <C>        <C>        <C>  <C>  <C>      <C>        <C>
First (1)$   5,574  $   1,458  $     888  $     0.96$  60.250$  49.750  $  52.625
Second       5,738      1,489        803        0.87   50.750   46.250     49.250
Third        5,957      1,532        867        0.94   51.000   46.000     48.125
Fourth       6,217      1,357        721        0.79   55.250   47.000     51.875
- ------------------------------------------
Annual   $  23,486  $   5,836  $   3,279  $     3.56
(1)
==================================================================================
1995
First    $   5,164  $   1,233  $     695  $     0.76$  43.875$  39.625  $  42.000
Second       5,256      1,301        712        0.78   47.875   41.625     47.625
Third (2)    5,567      1,432     (5,207)      (5.64)  55.125   45.500     55.000
Fourth (3)   5,725      1,154        736        0.80   58.500   53.125     57.250
- ------------------------------------------
Annual   $  21,712  $   5,120  $  (3,064) $    (3.33)
(2)
==================================================================================
<FN>

(1) Net Income and  Earnings per Common  Share  reflect a  cumulative  effect of
    accounting  change of $90 or $0.10 per share from change in  accounting  for
    directory operations.

(2) Net Loss and  Earnings  per Common Share  reflect an  extraordinary  loss of
    $6,022, or $6.55 per share, from discontinuance of regulatory accounting.

(3) Operating  Income  reflects  $139 in  selling,  general  and  administrative
    expenses  associated  with  a  strategic  realignment  of  functions.  These
    expenses include  postemployment  benefits for approximately 2,400 employees
    arising from the  consolidation  of operations  within the five-state  area,
    streamlining support and administrative  functions and integrating financial
    systems.

    Net Income and Earnings per Common Share  reflect  after-tax  charges of $88
    for the strategic  realignment of functions and $11 for  refinancing of debt
    and an after-tax  gain of $111 from the merger of SBC's United Kingdom cable
    television operations into TeleWest.  The net of these transactions was $12,
    or $0.01 per share.

(4) Represents  historical  trading of SBC common  stock.  Prices  have not been
    adjusted to reflect the merger with PAC.
</FN>
</TABLE>

<PAGE>



(b) Exhibits

    Exhibit 18      Preferability letter on changes in accounting.

    Exhibit 23-a    Consent of Ernst & Young LLP.

    Exhibit 23-b    Consent of Coopers & Lybrand L.L.P.

    Exhibit 27      Financial Data Schedule.

    Exhibit 99      Opinion of Independent Auditors Coopers & Lybrand L.L.P.



<PAGE>




                                   SIGNATURE

      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.



                                        SBC Communications Inc.

                                        /s/ Donald E. Kiernan

                                        Donald E. Kiernan
                                        Senior Vice President, Treasurer
                                        and Chief Financial Officer



May 8, 1997



<PAGE>


                                    EXHIBIT INDEX


   Exhibit
   Number......................................................

    18        Preferability letter on changes in accounting.

    23-a      Consent of Ernst & Young LLP.

    23-b      Consent of Coopers & Lybrand L.L.P.

    27        Financial Data Schedule.

    99        Opinion of Independent Auditors Coopers & Lybrand L.L.P.




                                                                     EXHIBIT 18




May 8, 1997



Mr. Donald Kiernan
Senior Vice President, Treasurer and
Chief Financial Officer
SBC Communications Inc.
175 W. Houston Street
San Antonio, Texas  78205

Dear Mr. Kiernan:

Note 3 of Notes to Consolidated  Financial Statements of SBC Communications Inc.
(SBC)  included in its Form 8-K filed in  connection  with the merger of SBC and
Pacific Telesis Group (PAC)  describes  changes in the methods of accounting for
pensions,  postretirement  benefits, and sales commissions.  You have advised us
that you believe that the changes are to conform the  accounting  methods of SBC
and PAC and that the new  methods  are  preferable  because  the new methods for
pensions and postretirement benefits are more widely used and the new method for
sales commissions is prevalent industry practice.

We  conclude  that the  changes  in the  methods  of  accounting  for the  items
described  above are to  acceptable  alternative  methods  which,  based on your
business  judgment  to make these  changes  for the  reasons  cited  above,  are
preferable in your circumstances.




                                                               ERNST & YOUNG LLP




                                                                    EXHIBIT 23-a



                         CONSENT OF INDEPENDENT AUDITORS

We consent to the  incorporation  by  reference in the  Registration  Statements
(Forms S-8)  pertaining  to the SBC Savings Plan and Savings and  Security  Plan
(Nos. 33-54309 and 333-24295),  the Stock Savings Plan, Management Stock Savings
Plan and  Stock  Based  Savings  Plan  (Nos.  33-37451  and  33-54291),  the SBC
Communications   Inc.  1992  Stock  Option  Plan  (No.  33-49855)  and  the  SBC
Communications Inc. 1995 Management Stock Option Plan (No. 33-61715), and in the
Registration  Statements (Forms S-3) pertaining to the SBC  Communications  Inc.
Dividend  Reinvestment  Plan (No.  333-08979),  and SBC  Communications  Capital
Corporation and SBC Communications Inc. (Nos. 33-45490 and 33-56909), and in the
related Prospectuses of our report dated February 14, 1997 (except Note 3, as to
which the date is April 1, 1997), with respect to the supplemental  consolidated
financial  statements  included in this Current  Report ( Form 8-K) for the year
ended December 31, 1996.

                                          ERNST & YOUNG LLP

San Antonio, Texas
May 7,1997


                                                                    EXHIBIT 23-b



                         CONSENT OF INDEPENDENT AUDITORS

We  consent  to  the   incorporation  by  reference  in  the  Form  8-K  of  SBC
Communications  Inc. of our report dated February 27, 1997, on our audits of the
consolidated  financial  statements and financial  statement schedule of Pacific
Telesis Group and Subsidiaries as of December 31, 1996 and 1995, and for each of
the three years in the period ended December 31, 1996.


                                                        Coopers & Lybrand L.L.P.

San Francisco, California
May 8, 1997


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANACIAL INFORMATION EXTRACTED
FROM SBC COMMUNICATIONS INC.'S DECEMBER 31, 1996 SUPPLEMENTAL
CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>                                         
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR              
<FISCAL-YEAR-END>                            DEC-31-1996
<PERIOD-END>                                 DEC-31-1996
<CASH>                                           314,000
<SECURITIES>                                     432,000
<RECEIVABLES>                                  4,995,000
<ALLOWANCES>                                     311,000
<INVENTORY>                                            0<F1>
<CURRENT-ASSETS>                               6,271,000
<PP&E>                                        61,786,000
<DEPRECIATION>                                35,706,000
<TOTAL-ASSETS>                                39,485,000
<CURRENT-LIABILITIES>                          9,312,000
<BONDS>                                       10,930,000
                                  0
                                            0
<COMMON>                                         934,000
<OTHER-SE>                                     8,707,000
<TOTAL-LIABILITY-AND-EQUITY>                  39,485,000
<SALES>                                                0<F2>
<TOTAL-REVENUES>                              23,486,000
<CGS>                                                  0<F3>
<TOTAL-COSTS>                                  8,220,000
<OTHER-EXPENSES>                               4,109,000
<LOSS-PROVISION>                                 395,000
<INTEREST-EXPENSE>                               812,000
<INCOME-PRETAX>                                5,149,000
<INCOME-TAX>                                   1,960,000
<INCOME-CONTINUING>                            3,189,000
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                         90,000
<NET-INCOME>                                   3,279,000
<EPS-PRIMARY>                                       3.56
<EPS-DILUTED>                                          0
<FN>
<F1> THIS AMOUNT IS IMMATERIAL.
<F2> NET SALES OF  TANGIBLE  PRODUCTS  IS NOT MORE THAN 10% OF TOTAL  OPERATING
      REVENUES AND  THEREFORE  HAS NOT BEEN STATED  SEPARATELY  IN THE FINANCIAL
      STATEMENTS  PURSUANT  TO  REGULATION  S-X,  RULE  5-03(B).  THIS AMOUNT IS
      INCLUDED IN THE "TOTAL REVENUES" TAG.
<F3>  COST OF TANGIBLE  GOODS SOLD IS INCLUDED IN COST OF SERVICES  AND PRODUCTS
      IN  THE  FINANCIAL  STATEMENTS  AND  THE  "TOTAL-COST"  TAG,  PURSUANT  TO
      REGULATION S-X,RULE 5-03(B).
</FN>
        


</TABLE>



                                                                      EXHIBIT 99

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareowners
of Pacific Telesis Group:

We have audited the accompanying  consolidated balance sheets of Pacific Telesis
Group  and  Subsidiaries  as of  December  31,  1996 and 1995,  and the  related
consolidated statements of income,  shareowners' equity, and cash flows for each
of the three  years in the period  ended  December  31,  1996.  These  financial
statements  are the  responsibility  of  management.  Our  responsibility  is to
express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards  require that we plan and perform an audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial position of Pacific Telesis
Group and  Subsidiaries  as of December 31, 1996 and 1995, and the  consolidated
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1996,  in  conformity  with  generally  accepted
accounting  principles.  In addition,  in our opinion,  the financial  statement
schedule  referred to above,  when considered in relation to the basis financial
statements taken as a whole,  presents  fairly,  in all material  respects,  the
information required to be included therein.

As discussed in Note A to the Consolidated Financial Statements, Pacific Bell, a
subsidiary of Pacific Telesis Group, changed its method of recognizing directory
publishing  revenues  and  related  expenses  effective  January 1,  1996.  Also
discussed in Note A, Pacific Bell  discontinued  its application of Statement of
Financial Accounting Standards No. 71 during 1995.




                                                       Coopers & Lybrand L.L.P.

San Francisco, California
February 27, 1997




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