SBC COMMUNICATIONS INC
10-Q, 1999-11-12
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: HILLS BANCORPORATION, 10-Q, 1999-11-12
Next: MEDIAONE GROUP INC, 10-Q, 1999-11-12









                                  FORM 10-Q


                                United States
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549



(Mark One)

     |X|          Quarterly Report Pursuant to Section 13 or 15(d) of the
                       Securities Exchange Act of 1934

              For the quarterly period ended September 30, 1999

                                      or

      |_|         Transition Report Pursuant to Section 13 or 15(d) of the
                       Securities Exchange Act of 1934

                 For the transition period from       to

                        Commission File Number 1-8610

                           SBC COMMUNICATIONS INC.

             Incorporated under the laws of the State of Delaware
               I.R.S. Employer Identification Number 43-1301883

                   175 E. Houston, San Antonio, Texas 78205
                       Telephone Number: (210) 821-4105


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

At October 29, 1999, 3,411,380,009 common shares were outstanding.


<PAGE>
PART I - FINANCIAL INFORMATION

On October 8, 1999, SBC Communications Inc. (SBC) and Ameritech Corporation
(Ameritech) completed the merger of an SBC subsidiary with Ameritech. With the
merger, Ameritech became a wholly-owned subsidiary of SBC. The transaction was
accounted for as a pooling of interests and a tax-free reorganization.

Because the merger was completed after September 30, 1999, the financial
information of SBC for the period ended September 30, 1999 is required to be
presented on a pre-merger basis. This information follows as Item 1a. Financial
Statements and Item 2a. Management's Discussion and Analysis of Financial
Condition and Results of Operations. Supplemental pro forma financial
information giving effect to the merger and discussing the pro forma results of
operations for the combined company is included subsequent to these items as
Item 1b. Supplemental Pro Forma Financial Statements and Item 2b. Management's
Discussion and Analysis of Financial Condition and Results of Operations.

Item 1a.  Financial Statements
<TABLE>
SBC COMMUNICATIONS INC.
- ----------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF INCOME
Dollars in millions except per share amounts
(Unaudited)
- ----------------------------------------------------------------------------------------------
<CAPTION>
                                                  Three months ended      Nine months ended
                                                    September 30,           September 30,
                                                ----------------------------------------------
                                                    1999        1998       1999       1998
- ----------------------------------------------------------------------------------------------
<S>                                             <C>         <C>        <C>        <C>
Operating Revenues
Landline local service                          $   2,940   $   2,832  $   8,667  $   8,291
Wireless subscriber                                 1,299         975      3,391      2,797
Network access                                      1,713       1,614      5,116      4,861
Long distance service                                 522         608      1,631      1,791
Directory advertising                                 546         503      1,537      1,489
Other                                                 745         684      2,135      1,872
- ----------------------------------------------------------------------------------------------
Total operating revenues                            7,765       7,216     22,477     21,101
- ----------------------------------------------------------------------------------------------

Operating Expenses
Operations and support                              4,280       4,072     12,532     11,929
Depreciation and amortization                       1,378       1,241      3,898      3,677
- ----------------------------------------------------------------------------------------------
Total operating expenses                            5,658       5,313     16,430     15,606
- ----------------------------------------------------------------------------------------------
Operating Income                                    2,107       1,903      6,047      5,495
- ----------------------------------------------------------------------------------------------

Other Income (Expense)
Interest expense                                     (205)       (244)      (641)      (760)
Equity in net income of affiliates                     97          55        251        181
Other income (expense) - net                            6         287        (74)       209
- ----------------------------------------------------------------------------------------------
Total other income (expense)                         (102)         98       (464)      (370)
- ----------------------------------------------------------------------------------------------
Income Before Income Taxes and Cumulative
  Effect of Accounting Change                       2,005       2,001      5,583      5,125
- ----------------------------------------------------------------------------------------------
Income Taxes                                          727         739      2,014      1,873
- ----------------------------------------------------------------------------------------------
Income Before Cumulative Effect
  of Accounting Change                              1,278       1,262      3,569      3,252
- ----------------------------------------------------------------------------------------------
Cumulative Effect of Accounting
  Change, net of tax                                    -           -          -         15
- ----------------------------------------------------------------------------------------------
Net Income                                      $   1,278   $   1,262  $   3,569  $   3,267
==============================================================================================

Earnings Per Common Share:
Income Before Cumulative Effect
  of Accounting Change                          $    0.65   $    0.65  $    1.82  $    1.66
Net Income                                      $    0.65   $    0.65  $    1.82  $    1.67
- ----------------------------------------------------------------------------------------------
Earnings Per Common Share - Assuming Dilution:
Income Before Cumulative Effect
  of Accounting Change                          $    0.64   $    0.64  $    1.79  $    1.64
Net Income                                      $    0.64   $    0.64  $    1.79  $    1.65
- ----------------------------------------------------------------------------------------------
Weighted Average Number of Common
  Shares Outstanding (in millions)                  1,967       1,955      1,965      1,956
- ----------------------------------------------------------------------------------------------
Dividends Declared Per Common Share             $ 0.24375   $ 0.23375  $ 0.73125  $ 0.70125
==============================================================================================
See Notes to Consolidated Financial Statements.
</TABLE>
<PAGE>


<TABLE>
SBC COMMUNICATIONS INC.
- --------------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS
Dollars in millions except per share amounts
- --------------------------------------------------------------------------------
<CAPTION>
                                                   September 30,   December 31,
                                                   -------------   -------------
                                                         1999           1998
- --------------------------------------------------------------------------------
Assets                                                (Unaudited)
<S>                                                   <C>              <C>
Current Assets
Cash and cash equivalents                             $     267        $    460
Accounts receivable - net of allowances for
  uncollectibles of $487 and $472                         5,524           5,790
Prepaid expenses                                            628             414
Deferred income taxes                                       663             489
Other current assets                                        451             385
- --------------------------------------------------------------------------------
Total current assets                                      7,533           7,538
- --------------------------------------------------------------------------------
Property, Plant and Equipment - at cost                  76,832          73,466
  Less: Accumulated depreciation and amortization        45,635          43,546
- --------------------------------------------------------------------------------
Property, Plant and Equipment - Net                      31,197          29,920
- --------------------------------------------------------------------------------
Intangible Assets - Net of Accumulated
  Amortization of $893 and $741                           5,758           3,087
- --------------------------------------------------------------------------------
Investments in Equity Affiliates                          2,510           2,514
- --------------------------------------------------------------------------------
Other Assets                                              2,138           2,007
- --------------------------------------------------------------------------------
Total Assets                                          $  49,136        $ 45,066
================================================================================

Liabilities and Shareowners' Equity
Current Liabilities
Debt maturing within one year                         $   2,622        $  1,551
Accounts payable and accrued liabilities                  6,332           6,774
Accrued taxes                                             1,809           1,206
Dividends payable                                           480             458
- --------------------------------------------------------------------------------
Total current liabilities                                11,243           9,989
- --------------------------------------------------------------------------------
Long-Term Debt                                           11,266          11,612
- --------------------------------------------------------------------------------

Deferred Credits and Other Noncurrent Liabilities
Deferred income taxes                                     2,745           1,990
Postemployment benefit obligation                         5,117           5,220
Unamortized investment tax credits                          311             359
Other noncurrent liabilities                              2,170           2,116
- --------------------------------------------------------------------------------
Total deferred credits and other
  noncurrent liabilities                                 10,343           9,685
- --------------------------------------------------------------------------------

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

Shareowners' Equity
Common shares issued ($1 par value)                       1,988           1,988
Capital in excess of par value                            9,229           9,139
Retained earnings                                         5,529           3,396
Guaranteed obligations of employee stock
  ownership plans                                           (91)           (147)
Deferred compensation - LESOP                               (78)            (82)
Treasury shares (at cost)                                  (692)           (882)
Accumulated other comprehensive income (loss)              (601)           (632)
- --------------------------------------------------------------------------------
Total shareowners' equity                                15,284          12,780
- --------------------------------------------------------------------------------
Total Liabilities and Shareowners' Equity             $  49,136        $ 45,066
================================================================================

* The trusts contain $1,030 in principal amount of the Subordinated Debentures
  of Pacific Telesis Group.

See Notes to Consolidated Financial Statements.
</TABLE>


<PAGE>


<TABLE>
SBC COMMUNICATIONS INC.
- --------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
Dollars in millions, increase (decrease) in cash and cash equivalents
(Unaudited)
- --------------------------------------------------------------------------
<CAPTION>
                                                      Nine months ended
                                                        September 30,
                                                      -------------------
                                                        1999      1998
- -------------------------------------------------------------------------
Operating Activities
<S>                                                    <C>       <C>
Net income                                             $  3,569  $  3,267
Adjustments to reconcile net income to net cash
 provided by operating activities:
  Depreciation and amortization                           3,898     3,677
  Undistributed earnings from investments
    in equity affiliates                                   (181)      (26)
  Provision for uncollectible accounts                      374       373
  Amortization of investment tax credits                    (48)      (54)
  Deferred income tax expense                               442       344
  Cumulative effect of accounting change, net of tax          -       (15)
  Other - net                                              (588)   (1,510)
- -------------------------------------------------------------------------
Total adjustments                                         3,897     2,789
- -------------------------------------------------------------------------
Net Cash Provided by Operating Activities                 7,466     6,056
- -------------------------------------------------------------------------

Investing Activities
Construction and capital expenditures                    (4,741)   (4,191)
Investments in affiliates                                   (45)      (54)
Purchase of short-term investments                          (26)      (41)
Proceeds from short-term investments                          6       324
Dispositions                                                475       733
Acquisitions                                             (1,134)        -
Other                                                         2         6
- --------------------------------------------------------------------------
Net Cash Used in Investing Activities                    (5,463)   (3,223)
- --------------------------------------------------------------------------

Financing Activities
Net change in short-term borrowings with original
  maturities of three months or less                        948      (197)
Issuance of other short-term borrowings                       -         2
Repayment of other short-term borrowings                      -        (8)
Issuance of long-term debt                                    6       394
Repayment of long-term debt                              (1,909)   (1,019)
Issuance of common shares                                     -        57
Purchase of treasury shares                                 (21)     (497)
Issuance of treasury shares                                 197       176
Dividends paid                                           (1,417)   (1,350)
- -------------------------------------------------------------------------
Net Cash Used in Financing Activities                    (2,196)   (2,442)
- -------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents       (193)      391
- -------------------------------------------------------------------------
Cash and cash equivalents beginning of period               460       410
- -------------------------------------------------------------------------
Cash and Cash Equivalents End of Period                $    267  $    801
=========================================================================

Cash paid during the nine months ended September 30 for:
   Interest                                            $    684  $    861
   Income taxes, net of refunds                        $  1,045  $  1,084

See Notes to Consolidated Financial Statements.
</TABLE>



<PAGE>


<TABLE>
SBC COMMUNICATIONS INC.
- ----------------------------------------------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF SHAREOWNERS' EQUITY
Dollars in millions
(Unaudited)
- ----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
                                                                         Guaranteed
                                                  Capital                Obligations                         Accumulated
                                                    in                   of Employee                            Other
                                                  Excess                    Stock     Deferred              Comprehensive
                                          Common  of Par     Retained     Ownership Compensation  Treasury     Income
                                          Shares   Value     Earnings       Plans      - LESOP     Shares      (Loss)
- ----------------------------------------------------------------------------------------------------------------------------

<S>                                       <C>      <C>        <C>          <C>          <C>        <C>         <C>
Balance, December 31, 1998                $ 1,988  $ 9,139    $ 3,396      $ (147)      $ (82)     $ (882)     $ (632)
Net income                                      -        -      3,569           -           -           -           -
Other comprehensive income                      -        -          -           -           -           -          31
Dividends to shareowners                        -        -     (1,437)          -           -           -           -
Reduction of debt associated with
  Employee Stock Ownership Plans                -        -          -          56           -           -           -
Cost of LESOP trust shares allocated
  to employee accounts                          -        -          -           -           4           -           -
Purchase of treasury shares                     -        -          -           -           -         (21)          -
Issuance of treasury shares                     -      (11)         -           -           -         211           -
Other                                           -      101          1           -           -           -           -
- ----------------------------------------------------------------------------------------------------------------------------
Balance, September 30, 1999               $ 1,988  $ 9,229    $ 5,529      $  (91)      $ (78)     $ (692)     $ (601)
============================================================================================================================

<FN>
See Notes to Consolidated Financial Statements.

SELECTED FINANCIAL AND OPERATING DATA

At September 30, or for the nine months then ended:             1999              1998
                                                              ----------------------------
Debt ratio.................................................    46.03%            51.42%
Network access lines in service (000)......................    38,132            36,944
Resold lines (000).........................................       972               748
Access minutes of use (000,000)............................   116,115           110,869
Wireless customers (000)...................................     8,885             6,467
Number of employees........................................   133,260           129,000
</FN>
</TABLE>
<PAGE>


SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Dollars in millions except per share amounts

1. BASIS OF PRESENTATION The consolidated financial statements have been
   prepared by SBC Communications Inc. (SBC) pursuant to the rules and
   regulations of the Securities and Exchange Commission (SEC) and, in the
   opinion of management, include all adjustments (consisting only of normal
   recurring accruals) necessary to present fairly the results for the interim
   periods shown. Certain information and footnote disclosures, normally
   included in financial statements prepared in accordance with generally
   accepted accounting principles, have been condensed or omitted pursuant to
   such SEC rules and regulations. The results for the interim periods are not
   necessarily indicative of results for the full year. The consolidated
   financial statements contained herein should be read in conjunction with the
   consolidated financial statements and notes thereto included in SBC's 1998
   Annual Report to Shareowners.

2. CONSOLIDATION The consolidated financial statements include the accounts of
   SBC and its majority-owned subsidiaries. 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 foreign
   investments accounted for under the equity method are included for periods
   ended within three months of the date of SBC's Consolidated Statements of
   Income.

3. CUMULATIVE EFFECT OF CHANGE IN DIRECTORY ACCOUNTING Prior to January 1, 1998,
   SNET Information Services, Inc. recognized revenues and expenses related to
   publishing directories using the "amortization" method, under which revenues
   and expenses were recognized over the lives of the directories, generally one
   year. Effective January 1, 1998, the accounting was changed to the "issue
   basis" method of accounting, which recognizes the revenues and expenses at
   the time the related directory is published. The change in methodology was
   made because the issue basis method is generally followed in the publishing
   industry, including Southwestern Bell Yellow Pages, Inc. and Pacific Bell
   Directory, and better reflects the operating activity of the business.

   The cumulative after-tax effect of applying the change in method to prior
   years was recognized as of January 1, 1998 as a one-time, non-cash gain
   applicable to continuing operations of $15, or $0.01 per share. The gain is
   net of deferred taxes of $11.

<PAGE>


SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

4. COMPREHENSIVE INCOME The components of SBC's comprehensive income for the
   third quarter and nine months ended September 30, 1999 and 1998 include net
   income and adjustments to shareowners' equity for the foreign currency
   translation adjustment and net unrealized gain on securities.

   Following is SBC's comprehensive income:

<TABLE>
   -----------------------------------------------------------------------------------
<CAPTION>
                                              Three months ended  Nine months ended
                                                   September 30,      September 30,
                                                --------------------------------------
                                                  1999      1998      1999     1998
                                                --------------------------------------
<S>                                           <C>       <C>       <C>      <C>
   Net income                                 $  1,278  $  1,262  $  3,569 $  3,267
   Other comprehensive income, net of tax:
     Foreign currency translation adjustment        11        15        31      (61)
     Net unrealized gain on securities:
       Unrealized gain on available
         for sale securities                         -        83         -       83
       Less: reclassification adjustment for
         gains included in net income                -        (1)        -       (1)
   -----------------------------------------------------------------------------------
      Net unrealized gain on securities              -        82         -       82
   -----------------------------------------------------------------------------------
   Other comprehensive income                       11        97        31       21
   -----------------------------------------------------------------------------------
   Total comprehensive income                 $  1,289  $  1,359  $  3,600 $  3,288
   ===================================================================================
</TABLE>

5. MERGER AGREEMENT WITH AMERITECH CORPORATION On October 8, 1999, SBC and
   Ameritech Corporation (Ameritech) completed the merger of an SBC subsidiary
   with Ameritech, in a transaction in which each share of Ameritech common
   stock was exchanged for 1.316 shares of SBC common stock (equivalent to
   approximately 1,450 million shares). Ameritech became a wholly-owned
   subsidiary of SBC effective with the merger, and the transaction has been
   accounted for as a pooling of interests and a tax-free reorganization. The
   financial statements giving effect to the merger are presented in Item 1b.
   Supplemental Pro Forma Financial Statements.

   The Federal Communications Commission (FCC) approved the merger in October
   1999, subject to certain conditions, including accelerated entry into new
   markets, so that SBC will offer wireline services in 30 new markets within 30
   months after the merger closes. In addition, SBC established a separate
   subsidiary to provide advanced services such as Asymmetrical Digital
   Subscriber Line and agreed not to charge residential customers minimum
   monthly long distance fees for at least three years after entering the long
   distance market. The FCC conditions require specific performance and
   reporting provisions and contain enforcement provisions that could
   potentially trigger more than $2 billion in payments if certain goals are not
   met, including among other items, failure to achieve entrance into the 30
   markets within 30 months could result in a violation of $40 per market
   missed.

   SBC estimates additional costs of approximately $500 will be incurred
   in 2000 to comply with these conditions.

   As a condition of the merger, Ameritech sold on October 8, 1999, 20
   Midwestern cellular properties including the competing cellular licenses in
   several markets, including, but not limited to, Chicago, Illinois, and St.
   Louis, Missouri. The after-tax gain from this sale totals approximately $1.4
   billion and will be recognized in the fourth quarter of 1999.

<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

6. COMPLETION OF MERGERS On April 1, 1997, SBC and Pacific Telesis Group (PAC)
   completed the merger of an SBC subsidiary with PAC, in a transaction in which
   each outstanding share of PAC common stock was exchanged for 1.4629 shares of
   SBC common stock (equivalent to approximately 626 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.

   On October 26, 1998, SBC and Southern New England Telecommunications
   Corporation (SNET) completed the merger of an SBC subsidiary with SNET, in a
   transaction in which each share of SNET common stock was exchanged for 1.7568
   shares of SBC common stock (equivalent to approximately 120 million shares).
   SNET became a wholly-owned subsidiary of SBC effective with the merger, and
   the transaction has been accounted for as a pooling of interests and a
   tax-free reorganization.

   Post-merger initiatives
   During the second quarter of 1997, SBC announced after-tax charges of $1.6
   billion related to several strategic decisions resulting from the merger
   integration process that began with the April 1, 1997 closing of its merger
   with PAC, which included $165 ($101 after tax) of charges related to several
   regulatory rulings during the second quarter of 1997 and $281 ($176 after
   tax) for merger approval costs. The decisions resulted from an extensive
   review of operations throughout the merged company and include significant
   integration of operations and consolidation of some administrative and
   support functions.

   During the fourth quarter of 1998, SBC again performed a complete review of
   all operations affected by the merger with SNET to determine the impact on
   ongoing merger integration processes. Review teams examined operational
   functions and evaluated all strategic initiatives. As a result of this
   review, SBC announced net after-tax charges of $268 related to strategic
   decisions arising from the review and expensing of merger-related costs
   incurred by SNET.

   One-time charges related to the strategic decisions reached by the review
   teams totaled $403 ($249 after tax) in the fourth quarter of 1998 and $2
   billion ($1.3 billion after tax) in the second quarter of 1997. Remaining
   accruals for anticipated cash expenditures related to these decisions were
   approximately $136 at September 30, 1999 and $323 at December 31, 1998.

   In addition, SBC is currently conducting a review of best practices and
   strategic initiatives in the merged company. Review teams have been formed
   and are conducting comprehensive reviews of all phases of SBC's operations.
   The review teams may determine significant charges are required from those
   reviews. The teams are expected to conclude their reviews in the fourth
   quarter of 1999. Management anticipates the previous initiatives from the PAC
   and SNET mergers will be assimilated into the current review process, and
   amounts, if appropriate, will be adjusted.

   In October 1999, SBC launched an initiative to provide advanced broadband
   services to many of its U.S. wireline customers (Project Pronto). As part of
   Project Pronto, SBC expects to make Digital Subscriber Line (DSL) available
   to approximately 80% of its customers over the next three years. With the
   launch of Project Pronto and the FCC's recent rulings on data services and
   unbundled network element pricing, SBC began reviewing and evaluating the
   carrying value of its network plant in its traditional wireline operations.
   SBC is assessing whether these changes, including the associated migration of
   certain customers to the new network envisioned by Project Pronto, affects
   the net book values of the existing network elements. SBC anticipates
   concluding this assessment in the fourth quarter of 1999 and accounting
   charges, if any, could be material.

<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

7. SUBSIDIARY FINANCIAL INFORMATION The following tables present summarized
   financial information for PAC:

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   3,280    $    3,037
   Noncurrent assets                          $  15,193    $   15,428
   Current liabilities                        $   4,829    $    5,278
   Noncurrent liabilities                     $  10,178    $   10,482
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   8,846    $    8,368
   Operating income                           $   2,338    $    2,029
   Net income                                 $   1,254    $      984
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   PAC as management has determined that such information is not material to the
   holders of the Trust Originated Preferred Securities, which have been
   guaranteed by SBC.

   The following tables present summarized financial information for
   Southwestern Bell Telephone Company (SWBell):

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   2,554    $    2,538
   Noncurrent assets                          $  13,795    $   13,241
   Current liabilities                        $   5,390    $    4,679
   Noncurrent liabilities                     $   7,715    $    7,838
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   8,375    $    8,044
   Operating income                           $   2,400    $    2,204
   Net income                                 $   1,340    $    1,207
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   SWBell as management has determined that such information is not material to
   the holders of SWBell's certain outstanding debt securities, which have been
   guaranteed by SBC.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

   The following tables present summarized financial information for Pacific
   Bell (PacBell):

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   2,610    $    2,431
   Noncurrent assets                          $  13,104    $   12,662
   Current liabilities                        $   4,379    $    4,445
   Noncurrent liabilities                     $   7,423    $    7,388
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   7,245    $    6,981
   Operating income                           $   1,852    $    1,788
   Net income                                 $     968    $      893
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   PacBell as management has determined that such information is not material to
   the holders of PacBell's certain outstanding debt securities, which have been
   guaranteed by SBC.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

8. EARNINGS PER SHARE A reconciliation of the numerators and denominators of
   basic earnings per share and diluted earnings per share for income before
   cumulative effect of accounting change for the third quarter and nine months
   ended September 30, 1999 and 1998 are shown in the table below.

<TABLE>
   ------------------------------------------------------------------------------------------------
<CAPTION>
                                                      Three months ended      Nine months ended
                                                          September 30,         September 30,
                                                   ------------------------------------------------
                                                         1999       1998      1999         1998
   ------------------------------------------------------------------------------------------------
<S>                                                   <C>         <C>       <C>         <C>
   Numerators
   Numerator for basic earnings per share:
     Income before cumulative effect of
       accounting change                               $  1,278   $  1,262  $  3,569    $  3,252
   ------------------------------------------------------------------------------------------------
   Dilutive potential common shares:
     Other stock-based compensation                           1          1         3           2
   ------------------------------------------------------------------------------------------------
       Numerator for diluted earnings per share        $  1,279   $  1,263  $  3,572    $  3,254
   ================================================================================================
   Denominators
   Denominator for basic earnings per share:
     Weighted average number of common
       shares outstanding (000)                       1,967,403  1,954,616  1,964,511  1,956,498
   ------------------------------------------------------------------------------------------------
   Dilutive potential common shares (000):
     Stock options                                       24,255     20,014     24,860     20,792
     Other stock-based compensation                       6,750      5,651      6,329      5,488
   ------------------------------------------------------------------------------------------------
       Denominator for diluted earnings per share     1,998,408  1,980,281  1,995,700  1,982,778
   ================================================================================================
   Basic earnings per share:
     Income before cumulative effect of
       accounting change                                $  0.65    $  0.65    $  1.82    $  1.66
     Cumulative effect of accounting change                   -          -          -       0.01
   ------------------------------------------------------------------------------------------------
     Net income                                         $  0.65    $  0.65    $  1.82    $  1.67
   ================================================================================================
   Diluted earnings per share:
     Income before cumulative effect of
       accounting change                                $  0.64    $  0.64    $  1.79    $  1.64
     Cumulative effect of accounting change                   -          -          -       0.01
   ------------------------------------------------------------------------------------------------
     Net income                                         $  0.64    $  0.64    $  1.79    $  1.65
   ================================================================================================
</TABLE>

9. SEGMENT INFORMATION SBC has four reportable segments: Wireline, Wireless,
   Directory and Other. The Wireline segment provides landline
   telecommunications services, including local, network access and long
   distance services, messaging and Internet services and sells customer premise
   and private business exchange equipment. The Wireless segment provides
   wireless telecommunications services, including local and long distance
   services, and sells wireless equipment. The Directory segment includes
   advertising, yellow pages, white pages and electronic publishing. The Other
   segment includes SBC's international investments and other domestic operating
   subsidiaries.

   SBC evaluates performance of these segments based on income before income
   taxes, adjusted for normalizing (i.e., one-time) items. There were no
   normalizing items for the quarter and first nine months ended September 30,
   1999. Normalized results for the quarter and first nine months ended
   September 30, 1998 exclude an after-tax gain of $219 from the sale of certain
   non-core businesses, principally the required disposition of SBC's investment
   in Mobile Telephone Networks, a cellular company in South Africa.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

   The following tables present segment information for SBC.

   ----------------------------------------------------------------
                                Revenues                   Income
                                    from                   before
   For the three months         external Intersegment      income
   ended September 30, 1999    customers     revenues       taxes
   ----------------------------------------------------------------
   Wireline                     $  5,769      $    32    $  1,228
   Wireless                        1,415            1         274
   Directory                         535           15         267
   Other                              46            -          75
   Corporate, Adjustments &
     Eliminations                      -          (48)        161
   Normalizing adjustments             -            -           -
   ----------------------------------------------------------------
   Total                        $  7,765      $     -    $  2,005
   ================================================================

   ----------------------------------------------------------------
                                Revenues                   Income
                                    from                   before
   For the three months         external Intersegment      income
   ended September 30, 1998    customers     revenues       taxes
   ----------------------------------------------------------------
   Wireline                     $  5,647      $    21    $  1,211
   Wireless                        1,073           (1)        149
   Directory                         461           13         212
   Other                              24            -          30
   Corporate, Adjustments &
     Eliminations                     11          (33)         41
   Normalizing adjustments             -            -         358
   ----------------------------------------------------------------
   Total                        $  7,216      $     -    $  2,001
   ================================================================

   -------------------------------------------------------------------------
                                Revenues                  Income
                                    from                  before
   At September 30, 1999 or     external Intersegment     income    Segment
   for the nine months ended   customers     revenues      taxes     assets
   -------------------------------------------------------------------------
   Wireline                     $ 17,132     $   101    $  3,826  $  34,643
   Wireless                        3,740           1         639      9,569
   Directory                       1,496          65         693      1,111
   Other                              91           -         311      3,654
   Corporate, Adjustments &
     Eliminations                     18        (167)        114        159
   Normalizing adjustments             -           -           -          -
   -------------------------------------------------------------------------
   Total                        $ 22,477     $     -    $  5,583  $  49,136
   =========================================================================

   -------------------------------------------------------------------------
                                Revenues                  Income
                                    from                  before
   At September 30, 1998 or     external Intersegment     income    Segment
   for the nine months ended   customers     revenues      taxes     assets
   -------------------------------------------------------------------------
   Wireline                     $ 16,456      $   105   $  3,501  $  33,302
   Wireless                        3,064            1        392      7,004
   Directory                       1,409           60        625      1,080
   Other                              63            -        226      3,352
   Corporate, Adjustments &
     Eliminations                    109         (166)        23        633
   Normalizing adjustments             -            -        358          -
   -------------------------------------------------------------------------
   Total                        $ 21,101      $     -   $  5,125  $  45,371
   =========================================================================

10.SOFTWARE COSTS The American Institute of Certified Public Accountants issued
   a Statement of Position (SOP) that requires capitalization of certain
   computer software expenditures beginning in 1999. The SOP, which has been
   adopted prospectively as of January 1, 1999, requires the capitalization of
   certain costs incurred in connection with developing or obtaining internal
   use software. Prior to the adoption of the SOP, the costs of computer
   software purchased or developed for internal use were

<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) - Continued
Dollars in millions except per share amounts

   expensed as incurred.  However, initial operating system software costs
   were, and continue to be, capitalized.

   With comparable levels of software expenditures, the SOP would tend to
   increase net income in comparison with SBC's former method of accounting for
   software costs. However, the increases would be largest in the year of
   adoption with diminishing levels of increases compared with current
   accounting throughout the amortization period. Consequently, given otherwise
   comparable income levels excluding software, and otherwise comparable
   software expenditures, the effect of the SOP would be to increase income in
   the first year and decrease income in each subsequent year until the number
   of years affected by the SOP equals the amortization period. The effect of
   adopting the SOP was to increase net income by approximately $72, or $0.04
   per share assuming dilution, for the third quarter of 1999, and by $159, or
   $0.08 per share assuming dilution, for the first nine months of 1999.

11.WIRELESS ACQUISITION On July 8, 1999, SBC completed the acquisition of
   Comcast Cellular Corporation (Comcast), the wireless subsidiary of Comcast
   Corporation, in a transaction valued at $1.8 billion including assumption of
   $1.4 billion in debt. The transaction has been accounted for under the
   purchase method of accounting. Results of operations are included in the
   consolidated financial statements from the date of the acquisition. With the
   acquisition, SBC added approximately 862,000 subscribers in Pennsylvania,
   Delaware, New Jersey and Illinois.

   In July 1999, subsequent to the completion of the acquisition, SBC retired
   virtually all of Comcast's outstanding Senior Notes.





<PAGE>

SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS

Overview Financial results for SBC Communications Inc. (SBC) for the third
quarter and first nine months of 1999 and 1998 are summarized as follows:

<TABLE>
- -----------------------------------------------------------------------------------------------------
<CAPTION>
                                                      Third Quarter              Nine-Month Period
                                              ---------------------------  --------------------------
                                                                Percent                     Percent
                                                 1999     1998   Change     1999    1998     Change
- -----------------------------------------------------------------------------------------------------
<S>                                           <C>      <C>         <C>   <C>      <C>          <C>
Operating revenues                            $  7,765 $  7,216    7.6%  $ 22,477 $ 21,101     6.5%
Operating expenses                            $  5,658 $  5,313    6.5%  $ 16,430 $ 15,606     5.3%
Operating income                              $  2,107 $  1,903   10.7%  $  6,047 $  5,495    10.0%
Income before income taxes and
  cumulative effect of accounting change      $  2,005 $  2,001    0.2%  $  5,583 $  5,125     8.9%
Income before cumulative effect
  of accounting change                        $  1,278 $  1,262    1.3%  $  3,569 $  3,252     9.7%
Cumulative effect of accounting change               -        -      -          - $     15       -
Net income                                    $  1,278 $  1,262    1.3%  $  3,569 $  3,267     9.2%
=====================================================================================================
</TABLE>

In the first quarter of 1998, SBC's results reflected a cumulative effect of
accounting change related to accounting for directory revenues and expenses (see
Note 3 of Notes to Consolidated Financial Statements).

SBC reported net income of $1,278, or $0.64 per share assuming dilution, for the
third quarter of 1999 and $3,569, or $1.79 per share assuming dilution, for the
first nine months compared to $1,262, or $0.64 per share assuming dilution, in
the third quarter of 1998 and $3,267, or $1.65 per share assuming dilution, for
the first nine months of 1998. SBC's results for the third quarter and nine
months of 1998 include after-tax gains of $219 on sales of certain non-core
businesses, principally the required disposition of SBC's investment in Mobile
Telephone Networks (MTN), a cellular company in South Africa.

Excluding the 1998 gains, SBC's net income for the third quarter of 1999
increased $235, or 22.5%, and increased $521, or 17.1%, for the first nine
months of 1999. The primary factors contributing to this increase were growth in
demand for services and products in SBC's wireline and wireless operations and a
reduction in operating expenses due to merger-related initiatives and benefits.

Segment Results SBC has four reportable segments: Wireline, Wireless, Directory
and Other. The Wireline segment provides landline telecommunications services,
including local, network access and long distance services, messaging and
Internet services and sells customer premise and private business exchange
equipment. The Wireless segment provides wireless telecommunications services,
including local and long distance services, and sells wireless equipment. The
Directory segment includes advertising, yellow pages, white pages and electronic
publishing. The Other segment includes SBC's international investments and other
domestic operating subsidiaries.

<PAGE>


SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

SBC evaluates performance of these segments based on income before income taxes,
adjusted for normalizing items (see Note 9 of Notes to Consolidated Financial
Statements). Income before income taxes includes operating income, interest
expense, equity in net income of affiliates and other income (expense) - net.
Operating income includes operating revenues, operations and support and
depreciation and amortization expense. There were no SBC pre-merger normalizing
items for the quarter and first nine months ended September 30, 1999.
Normalizing items for the third quarter and first nine months of 1998 included
$358 ($219 after tax) of gains on the sales of certain non-core businesses,
principally the required disposition of MTN. The effect of normalizing
adjustments was to increase income before income taxes for the third quarter of
1998 in Other by $268 and Corporate, adjustments and eliminations by $90.
Components of income before income taxes by segment for the third quarter and
first nine months of 1999 and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------------
<CAPTION>
                                     Third Quarter                 Nine-Month Period
                             ------------------------------   ---------------------------
                                                   Percent                       Percent
                                     1999    1998   Change       1999     1998    Change
- -----------------------------------------------------------------------------------------
<S>                               <C>      <C>        <C>     <C>       <C>         <C>
Wireline                          $  1,228 $ 1,211    1.4%    $  3,826  $ 3,501     9.3%
Wireless                               274     149   83.9          639      392    63.0
Directory                              267     212   25.9          693      625    10.9
Other                                   75      30      -          311      226    37.6
Corporate, adjustments
  & eliminations                       161      41      -          114       23       -
- ---------------------------------------------------           ------------------
Total Income Before Income Taxes  $  2,005 $ 1,643   22.0%    $  5,583  $ 4,767    17.1%
=========================================================================================
</TABLE>

Changes in income before income taxes in the Wireline, Wireless and Directory
segments primarily reflect increases in operating income discussed below.
Changes in income before income taxes for the operations included in the Other
segment result primarily from the changes in equity in net income of affiliates
and other income (expense) - net discussed below; changes in this line also
impacted the Wireline segment.

Operating Income Components of operating income by segment for the third quarter
and first nine months of 1999 and 1998 are as follows:

<TABLE>
- ---------------------------------------------------------------------------------------
<CAPTION>
                                    Third Quarter                Nine-Month Period
                            ------------------------------ ----------------------------
                                                  Percent                      Percent
                              1999      1998       Change     1999     1998     Change
- ---------------------------------------------------------------------------------------
<S>                          <C>      <C>           <C>    <C>       <C>           <C>
Wireline                     $  1,417 $ 1,427       (0.7)% $  4,399  $ 4,153       5.9%
Wireless                          367     244       50.4        876      642      36.4
Directory                         268     212       26.4        699      628      11.3
Other                              (7)     (6)      16.7        (29)     (18)     61.1
Corporate, adjustments
  & eliminations                   62      26          -        102       90         -
- ------------------------------------------------           -------------------
Total Operating Income       $  2,107 $ 1,903       10.7%  $  6,047  $ 5,495      10.0%
=======================================================================================
</TABLE>

Components of segment operating revenues and expenses and discussion of the
segment results for the third quarter and first nine months of 1999 and 1998
follow.


<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

Operating Revenues SBC's operating revenues increased $549, or 7.6%, in the
third quarter of 1999 and $1,376, or 6.5%, for the first nine months of 1999.
Components of operating revenues by segment for the third quarter and first nine
months of 1999 and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
                                Third Quarter              Nine-Month Period
                         ----------------------------- ----------------------------
                                              Percent                       Percent
                           1999     1998      Change     1999     1998      Change
- -----------------------------------------------------------------------------------
<S>                      <C>       <C>           <C>    <C>      <C>           <C>
Wireline                 $  5,801  $ 5,668       2.3%   $ 17,233 $ 16,561      4.1%
Wireless                    1,416    1,072      32.1       3,741    3,065     22.1
Directory                     550      474      16.0       1,561    1,469      6.3
Other                          46       24      91.7          91       63     44.4
Corporate, adjustments
  & eliminations              (48)     (22)        -        (149)     (57)       -
- --------------------------------------------           -------------------
Total Operating Revenues $  7,765  $ 7,216       7.6%   $ 22,477 $ 21,101      6.5%
===================================================================================
</TABLE>

Wireline

Wireline operating revenues increased $133, or 2.3%, in the third quarter of
1999 and $672, or 4.1%, for the first nine months of 1999. Components of
Wireline operating revenues for the third quarter and first nine months of 1999
and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
                                Third Quarter               Nine-Month Period
                         ----------------------------- ----------------------------
                                            Percent                        Percent
                           1999     1998     Change      1999      1998    Change
- -----------------------------------------------------------------------------------
<S>                      <C>       <C>          <C>     <C>       <C>          <C>
Local service            $  2,953  $  2,829     4.4%    $  8,711  $  8,337     4.5%
Network access:
  Interstate                1,253     1,140     9.9        3,740     3,439     8.8
  Intrastate                  463       482    (3.9)       1,386     1,430    (3.1)
Long distance service         523       608   (14.0)       1,634     1,789    (8.7)
Other                         609       609       -        1,762     1,566    12.5
- --------------------------------------------           --------------------
Total Wireline           $  5,801  $  5,668     2.3%    $ 17,233  $ 16,561     4.1%
===================================================================================
</TABLE>

      Local service revenues increased $124, or 4.4%, in the third quarter and
      $374, or 4.5%, in the first nine months of 1999 due primarily to increases
      in demand which totaled approximately $127 for the third quarter and $450
      for the first nine months of 1999, including increases in access lines,
      vertical services and data-related services revenues. The number of access
      lines increased by 3.2% since September 30, 1998. Approximately 36% of
      access line growth was due to sales of additional access lines to existing
      residential customers. Approximately 47% of the access line growth was in
      California and 27% was in Texas. Access lines in Texas and California
      account for approximately 75% of SBC's access lines. Vertical services
      revenues, which include custom calling services, such as Caller ID, Call
      Waiting, voice mail and other enhanced services, increased by
      approximately 15% and totaled approximately $1.6 billion for the first
      nine months of 1999.

      Local service revenues also increased as a result of regulatory actions
      that decreased one or more other types of operating revenues. In 1999, the
      introduction of extended area service plans, the California High Cost Fund
      (CHCFB) and the Texas Universal Service Fund (TUSF) collectively

<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

      increased local service revenues by approximately $75 for the third
      quarter and $133 for the first nine months. Also, long distance revenues
      decreased by approximately $29 for the third quarter and $88 for the first
      nine months and intrastate network access revenues decreased by
      approximately $22 for the third quarter and $48 for the first nine months.
      The net effect on Wireline operating revenues was an increase of
      approximately $24 for the third quarter and a reduction of approximately
      $3 for the first nine months of 1999. The state public utility commissions
      (PUCs) have stated that the CHCFB and the TUSF, implemented in September
      1999, are intended to directly subsidize the provision of service to high
      cost areas and allow Pacific Bell (PacBell) and Southwestern Bell
      Telephone Company (SWBell) to set competitive rates for other services.
      The increases in local services revenues were partially offset by
      decreases due to rate reductions under PUC price cap orders of
      approximately $29 for the third quarter and $88 for the first nine months
      of 1999 and a decline in the public telephone business totaling nearly $36
      for the third quarter and approximately $102 for the first nine months of
      1999.

      Network access Interstate network access revenues increased $113, or 9.9%,
      in the third quarter and $301, or 8.8%, in the first nine months of 1999
      due largely to increases in special access, demand for access services by
      interexchange carriers and growth in revenues from end-user charges
      attributable to an increasing access line base, which collectively
      resulted in an increase of approximately $138 for the third quarter and
      $386 for the first nine months of 1999. In addition, customer number
      portability cost recovery, net of a Federal Communications Commission
      (FCC) rate decrease, contributed approximately $31 for the third quarter
      and $80 for the first nine months of 1999. Partially offsetting these
      increases were the effects of rate reductions related to the FCC's
      productivity factor adjustment, access reform and other changes totaling
      approximately $55 for the third quarter and $171 for the first nine months
      of 1999.

      Intrastate network access revenues decreased $19, or 3.9%, in the third
      quarter and $44, or 3.1%, in the first nine months of 1999. Increases in
      demand totaled approximately $39 for the third quarter and $92 for the
      first nine months of 1999, including usage by alternative intraLATA toll
      carriers. These increases were offset by state regulatory rate reductions
      totaling approximately $26 for the third quarter and $68 for the first
      nine months of 1999 and the effects of the CHCFB and the TUSF described
      above in local service totaling approximately $22 for the third quarter
      and $48 for the first nine months of 1999.

      Long distance service revenues decreased $85, or 14.0%, in the third
      quarter and $155, or 8.7%, in the first nine months of 1999. Long distance
      service revenues decreased due to the effects of regulatory shifts of
      approximately $29 in the third quarter and $88 for the first nine months
      of 1999, discussed above in local service, related to CHCFB, the TUSF and
      the introduction of extended area service. Also contributing to the
      decrease were price competition from alternative intraLATA toll carriers
      and competition from the introduction of intraLATA dialing parity of
      approximately $44 in the third quarter and $50 in the first nine months of
      1999 and regulatory rate orders of approximately $6 in the third quarter
      and $38 in the first nine months of 1999. Partially offsetting these
      decreases were increased revenues related to the net effect of local
      exchange carrier billing settlements of approximately $4 in the third
      quarter and $23 in the first nine months of 1999 and increased customer
      migration to SNET All Distance totaling approximately $8 in the third
      quarter and $19 in the first nine months of 1999.


<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

      Other operating revenues increased by $196, or 12.5%, in the first nine
      months of 1999 due to increased equipment sales, primarily consumer
      equipment, of approximately $4 in the third quarter and $75 in the first
      nine months of 1999, increased sales from other nonregulated products and
      services of approximately $25 in the third quarter and $91 in the first
      nine months of 1999, revenues from new business initiatives, primarily
      Internet services, of approximately $11 in the third quarter and $50 for
      the nine months of 1999 and the deregulation of 911 revenues shifted to
      other revenues from local service of approximately $10 in the third
      quarter and $33 in the first nine months of 1999. These increases were
      partially offset by the transfer of directory operations at Nevada Bell to
      the Directory segment in the first quarter of 1999 totaling $30 in the
      third quarter and $68 in the first nine months.

Wireless

Wireless operating revenues increased $344, or 32.1%, in the third quarter of
1999 and $676, or 22.1%, for the first nine months of 1999. Components of
Wireless operating revenues for the third quarter and first nine months of 1999
and 1998 are as follows:

<TABLE>
- -------------------------------------------------------------------------------------
<CAPTION>
                                 Third Quarter                Nine-Month Period
                         ------------------------------  ----------------------------
                                              Percent                        Percent
                           1999       1998     Change      1999      1998     Change
- --------------------------------------------------------------------------------------
<S>                      <C>        <C>          <C>     <C>        <C>         <C>
Subscriber               $  1,281   $    974     31.5%   $  3,373   $  2,797    20.6%
Other                         135         98     37.8         368        268    37.3
- ----------------------------------------------           --------------------
Total Wireless           $  1,416   $  1,072     32.1%   $  3,741   $  3,065    22.1%
======================================================================================
</TABLE>

      Subscriber revenues consist of local service and wireless long distance.
      Wireless subscriber revenues increased $307, or 31.5%, in the third
      quarter and $576, or 20.6%, for the first nine months of 1999 due
      primarily to growth in the number of customers of 31.6%, including
      approximately 862,000 customers related to Comcast Cellular Corporation
      (Comcast) acquired in July 1999. These increases were partially offset by
      declines in average revenue per customer. At September 30, 1999, SBC had
      8,510,000 domestic wireless customers.

      Other wireless revenues relate primarily to equipment sales and increased
      $37, or 37.8%, in the third quarter and $100, or 37.3%, for the first nine
      months of 1999. The increase was primarily attributable to growth in the
      number of Personal Communication Services customers in California.

<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

Directory

Directory operating revenues increased $76, or 16.0%, in the third quarter and
$92, or 6.3%, for the first nine months of 1999. Directory operating revenues
for the third quarter and first nine months of 1999 and 1998 are as follows:

<TABLE>
- -------------------------------------------------------------------------------------
<CAPTION>
                                 Third Quarter                Nine-Month Period
                         ------------------------------  ----------------------------
                                              Percent                        Percent
                           1999       1998     Change      1999      1998     Change
- -------------------------------------------------------------------------------------
<S>                      <C>        <C>          <C>     <C>        <C>          <C>
Total Directory          $    550   $    474     16.0%   $  1,561   $  1,469     6.3%
======================================================================================
</TABLE>

      Directory operating revenues increased in the third quarter of 1999 due
      mainly to a change in the schedule of published directories. Also,
      directory operating revenues increased in the first nine months of 1999
      due primarily to increased demand, including benefits from sales
      initiatives developed in the merger integration process.

Operating Expenses SBC's operating expenses increased $345, or 6.5%, in the
third quarter and $824, or 5.3%, for the first nine months of 1999. Components
of operating expenses by segment for the third quarter and first nine months of
1999 and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
                                Third Quarter              Nine-Month Period
                         ----------------------------------------------------------
                                              Percent                       Percent
                           1999     1998      Change     1999     1998      Change
- -----------------------------------------------------------------------------------
<S>                      <C>       <C>           <C>    <C>      <C>           <C>
Wireline                 $  4,384  $ 4,241       3.4%   $ 12,834 $ 12,408      3.4%
Wireless                    1,049      828      26.7       2,865    2,423     18.2
Directory                     282      262       7.6         862      841      2.5
Other                          53       30      76.7         120       81     48.1
Corporate, adjustments
  & eliminations             (110)     (48)        -        (251)    (147)       -
- --------------------------------------------           -------------------
Total Operating Expenses $  5,658  $ 5,313       6.5%   $ 16,430 $ 15,606      5.3%
===================================================================================
</TABLE>



<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

      Operations and support SBC's operations and support increased $208, or
      5.1%, in the third quarter and $603, or 5.1%, for the first nine months of
      1999. Components of operations and support expenses by segment for the
      third quarter and first nine months of 1999 and 1998 are as follows:

<TABLE>
      --------------------------------------------------------------------------------------------
<CAPTION>
                                             Third Quarter               Nine-Month Period
                                      -----------------------------  -----------------------------
                                                           Percent                      Percent
                                        1999      1998      Change     1999     1998     Change
      --------------------------------------------------------------------------------------------
<S>                                   <C>       <C>            <C>   <C>       <C>          <C>
      Wireline                        $  3,250  $ 3,163        2.8%  $  9,520  $  9,246     3.0%
      Wireless                             828      682       21.4      2,338     1,992    17.4
      Directory                            274      255        7.5        839       817     2.7
      Other                                 46       30       53.3        113        81    39.5
      Corporate, adjustments &
        eliminations                      (118)     (58)         -       (278)     (207)      -
      ---------------------------------------------------            ------------------
      Total operations and support    $  4,280  $ 4,072        5.1%  $ 12,532  $ 11,929     5.1%
      ============================================================================================
</TABLE>

      Wireline operations and support increased $87, or 2.8%, in the third
      quarter and $274, or 3.0%, in the first nine months of 1999. The increase
      includes costs of approximately $109 in the third quarter and $254 in the
      first nine months of 1999 associated with new business initiatives and
      other products, primarily Asymmetrical Digital Subscriber Lines (ADSL),
      Internet, long distance and voice mail. Additionally, operations and
      support increased approximately $63 in the third quarter and $196 in the
      first nine months of 1999 as a result of increased wages, salaries and
      materials. Operations and support also increased by $74 in the third
      quarter and $102 in the first nine months related to costs associated with
      software right-to-use fees, including digital network deployment
      initiatives, and by approximately $27 in the third quarter and $103 in
      first nine months of 1999 as a result of costs associated with reciprocal
      compensation for the termination of Internet traffic.

      Operations and support cost increases were partially offset by
      approximately $44 in the third quarter related to declining merger
      initiative costs at SWBell and PacBell. Also partially offsetting these
      increased costs were reductions of approximately $50 in the third quarter
      and $143 in the first nine months of 1999 primarily due to lower contract
      labor costs, costs associated with customer number portability and benefit
      costs. These reductions primarily resulted from the realization of merger
      initiative benefits, partially offset by normal growth in operations and
      support expenses. Also partially offsetting the increases in operations
      and support was the change in accounting for software costs (see Note 10
      of Notes to Consolidated Financial Statements) which resulted in
      approximately $73 in the third quarter and $170 in the first nine months
      of 1999 being capitalized rather than expensed.

      Wireless expenses increased $146, or 21.4%, in the third quarter and $346,
      or 17.4%, for the first nine months of 1999 due primarily to growth in the
      number of customers, including the acquisition of Comcast discussed in
      subscriber revenues above.

      Directory expenses increased $19, or 7.5%, in the third quarter and $22,
      or 2.7%, for the first nine months of 1999. These increases are primarily
      due to a net change in directories published as discussed in directory
      operating revenues above and increased employee-related costs associated
      with increased demand. The increases were partially offset by decreased
      product-related costs due to benefits from merger initiatives.
<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

      Depreciation and amortization SBC's depreciation and amortization expense
      increased $137, or 11.0%, in the third quarter and $221, or 6.0%, for the
      first nine months of 1999. Components of depreciation and amortization
      expense by segment for the third quarter and first nine months of 1999 and
      1998 are as follows:

<TABLE>
      -------------------------------------------------------------------------------
<CAPTION>
                                    Third Quarter             Nine-Month Period
                              ---------------------------- --------------------------
                                                 Percent                     Percent
                                1999      1998    Change     1999     1998   Change
      -------------------------------------------------------------------------------
<S>                           <C>       <C>         <C>    <C>       <C>         <C>
      Wireline                $  1,134  $ 1,078     5.2%   $  3,314  $ 3,162     4.8%
      Wireless                     221      146    51.4         527      431    22.3
      Directory                      8        7    14.3          23       24    (4.2)
      Other                          7        -       -           7        -       -
      Corporate, adjustments
        & eliminations               8       10       -          27       60       -
      -------------------------------------------          -------------------
      Total depreciation and
        amortization          $  1,378  $ 1,241    11.0%   $  3,898  $ 3,677     6.0%
      ===============================================================================
</TABLE>

      Depreciation and amortization expense is primarily in the Wireline and
      Wireless segments. Depreciation and amortization increased in the Wireline
      segment by approximately $56 in the third quarter and $152 in the first
      nine months of 1999 due primarily to overall higher plant levels.
      Increases of approximately $75 in the third quarter and $96 in the first
      nine months of 1999 in the Wireless segment include $57 from the
      acquisition of Comcast in July 1999. The remainder of the Wireless
      increases resulted from overall higher plant levels. The increases were
      partially offset by reduced depreciation expense of $11 in the third
      quarter and $31 in the first nine months of 1999 primarily related to
      retirements of analog switching equipment and rate variances. In addition,
      the third quarter 1998 sale of SBC Media Ventures reduced depreciation
      expense by approximately $28 in the first nine months of 1999.

Interest expense decreased $39, or 16.0%, for the third quarter and $119, or
15.7%, for the first nine months of 1999. This decrease was due primarily to
reductions in interest expense resulting from lower average debt levels due to
1998 debt retirements.

Equity in net income of affiliates increased $42, or 76.4%, in the third quarter
of 1999 due primarily to increases from investments in Telefonos de Mexico, S.A.
de C.V. (Telmex), Israeli telecommunications and wireless companies in
Switzerland and France totaling approximately $37. These increases were
partially offset by reduced equity in net income from Telkom SA Limited (Telkom)
in South Africa. Equity in net income of affiliates increased $70, or 38.7%, in
the first nine months of 1999 due primarily to increased equity in net income of
approximately $89 from investments in Telmex, Israel and France, and SBC's
domestic wireless partnerships. These increases were partially offset by a lower
contribution from SBC's investment in Telkom, resulting from the impact of the
decline in the value of the rand and higher maintenance expenses.

Other income (expense) - net for the third quarter and first nine months of 1998
includes $358 for gains on sales of certain non-core businesses, principally the
required disposition of MTN. Excluding these gains, other income (expense) - net
was income of $6 for the third quarter and net expense of $74 for the first nine
months of 1999 and net expense of $71 for the third quarter and $149 for the
first nine months of 1998. The first nine months of 1999 include a gain from the
sale of a portion of one of SBC's international investments, in Amdocs Limited
(Amdocs), of approximately $92 and gains of $52 representing market


<PAGE>
SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

RESULTS OF OPERATIONS - Continued

adjustments on Amdocs shares used for contributions to the SBC Foundation and
deferred compensation. Results for the first nine months of 1999 also include a
gain of approximately $59 from the sale of SBC's investment in an international
investment and a gain of approximately $24 from the sale of certain discontinued
plant related to Advanced Communications Network. The third quarter of 1999
includes income of $59 related to depreciation in the market value of Telmex L
shares underlying certain SBC debt redeemable either in cash or Telmex L shares
and gains recognized from the sale of certain Telmex L shares.

The first nine months of 1999 include increased expenses related to higher
appreciation in the market value of Telmex L shares underlying certain SBC debt
redeemable either in cash or Telmex L shares than in the comparable periods of
1998, net of gains from the sale of certain Telmex L shares of approximately
$153 for the first nine months of 1999. Also affecting comparisons in the first
nine months of 1998 was receipt of a special dividend of approximately $158 from
Amdocs, and approximately $133 of other expense related to the impairment of an
international investment and investments in certain wireless technologies,
primarily wireless video.

Income Taxes for the third quarter and first nine months of 1998 include amounts
related to the sale of certain non-core businesses discussed in other income.
Excluding these items, income taxes increased $127, or 21.2%, in the third
quarter and $280, or 16.1%, in the first nine months of 1999, primarily due to
higher income before income taxes.

COMPETITIVE AND REGULATORY ENVIRONMENT

Ameritech Merger On October 8, 1999, SBC and Ameritech Corporation (Ameritech)
completed the merger of an SBC subsidiary with Ameritech. See Note 5 of Notes to
Consolidated Financial Statements for a discussion of the merger with Ameritech.

The FCC issued an order approving the transaction, subject to certain
conditions, including fostering out-of-region competition, promoting advanced
services, opening local markets to competition and improving residential
services. These FCC conditions require specific performance and reporting
provisions and contain enforcement provisions that could potentially trigger
more than $2 billion in payments if certain goals are not met. The following is
a brief summary of the major conditions.

o  Out-of-Region Competition - Within 30 months from the merger closing, SBC
   must enter 30 new markets as a facilities-based competitive provider of local
   services to business and residential customers. Failure to achieve entrance
   into 30 markets within the 30 month timeframe could result in a fine of $40
   for each market missed.

o  Promoting Advanced Services - As a condition of the merger, SBC
   established separate subsidiaries to provide advanced services such as
   ADSL.  These subsidiaries are required to use the same processes as
   competitors and pay an equivalent price for facilities and services as
   well as locate at least 10% of their advanced service facilities in
   low-income areas.  In addition, SBC will provide data competitive local
   exchange companies (CLECs) the economic equivalent of line sharing by
   providing them a second line at a 50% discount for the purposes of
   providing advanced services.

o  Opening Local Markets to Competition - SBC will file performance
   measurement data reflecting 20 different categories for each of the 13
   states in which it provides local services (13 in-region states) with the
   FCC and relevant state commissions on a monthly basis.  These performance
   measurements

<PAGE>

SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

COMPETITIVE AND REGULATORY ENVIRONMENT - Continued

   address functions that may have a particularly direct effect on SBC's local
   competitors and their customers such as SBC's response to competitors'
   requests for information and interconnection. If these performance goals are
   not met, payments of up to $1.1 billion over three years could be triggered.

   SBC will develop and deploy, with CLEC input, uniform electronic Operator
   Support Services (OSS) throughout its 13 in-region state service area that
   support the pre-ordering, ordering, provisioning, maintenance, repair and
   billing of resold local services and unbundled network elements. The OSS will
   include uniform application-to-application interfaces, graphical user
   interfaces and change management processes that could trigger payments of up
   to $20 if deployment targets are not met. SBC will restructure OSS charges to
   eliminate any flat rate up-front charge for the right to use SBC's standard
   interfaces for accessing OSS. In addition, SBC will provide free training and
   OSS expert teams for CLECs with annual revenues under $300.

o  Improving Residential Service - SBC will not charge residential customers
   minimum monthly long distance fees for at least three years after entering
   the long distance market. In addition, SBC will offer a low-income Lifeline
   universal service plan to low-income residential customers in each of its 13
   in-region states.

The effects of these conditions on results of operations is still being
evaluated, however SBC expects to incur approximately $500 in additional costs
in 2000 to comply with these conditions.

Unbundled Network Elements In January 1999, the United States Supreme Court
ordered the FCC to review its rules, arising out of the Telecommunications Act
of 1996, that required major local telephone carriers, such as SBC's
subsidiaries, to lease to competitors, at a discount, parts of their phone
networks, including the telephone lines that run to customers' homes, switching
equipment that routes calls and directory and operator assistance. In November
1999, the FCC adopted an order providing that the major local telephone carriers
must continue leasing certain parts of their phone network to competitors at a
discount. This order provides revised rules that expand the definitions of
certain unbundled network elements. The FCC did rule that directory and operator
assistance no longer has to be leased at a discount. The order also limits
discounted access to switches serving business customers under certain
conditions. In addition, the FCC declined to expand its regulation to include
mandatory leasing of high speed Internet and data equipment. Although the effect
of this order on SBC's results of operations and financial position cannot be
determined at this time, it is expected to be unfavorable.

Pricing Flexibility In August 1999, the FCC adopted an order and a further
notice of proposed rulemaking (FNPR) on interstate access charge reform issues.
Under the order, Phase I flexibility will permit a local exchange company (LEC),
such as SBC's Wireline subsidiaries, to offer volume and term discounts under
contract for certain access services after the LEC has demonstrated that
competitors have invested in facilities in the LEC's market areas. Phase II
flexibility will permit a LEC to have special access and dedicated transport
services removed from price caps entirely after the LEC demonstrates that a much
greater level of competition exists. Although the effect of this order and FNPR
on SBC's results of operations and financial position cannot be determined at
this time, it is expected to be favorable.

<PAGE>


SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

OTHER BUSINESS MATTERS

Cumulative Effect of Change in Accounting See Note 3 of Notes to Consolidated
Financial Statements for a discussion of the change in directory accounting at
SNET Information Services, Inc. in the first quarter of 1998.

New Accounting Standards In June 1998, the Financial Accounting Standards Board
(FASB) issued Statement No. 133, "Accounting for Derivative Instruments and
Hedging Activities" (FAS 133), which will require all derivatives to be recorded
on the balance sheet at fair value and changes in the fair value of the
derivatives to be recorded in net income or comprehensive income. In June 1999,
the FASB issued Statement No. 137, "Accounting for Derivative Instruments and
Hedging Activities-Deferral of the Effective Date of the FASB Statement No. 133"
(FAS 137) that, among other items, defers the date that FAS 133 must be adopted
to years beginning after June 15, 2000. Earlier adoption is permitted. SBC is
currently evaluating the impact of the change in accounting required by FAS 133,
as amended, but is not able to quantify the effect at this time.

See Note 10 of Notes to Consolidated Financial Statements for a discussion of
the new accounting standard on software costs.

Acquisitions See Note 11 of Notes to Consolidated Financial Statements for a
discussion of the acquisition of Comcast.

In May 1999, SBC and Telmex announced an agreement to acquire Cellular
Communications of Puerto Rico, Inc. (Cellular Communications). In August 1999,
SBC acquired Cellular Communications in a transaction valued at $827, including
assumption of approximately $370 in debt. In October 1999, following approval by
the FCC, Telmex acquired 50% of Cellular Communications from SBC. SBC now owns a
direct 50% interest in Cellular Communications. The transaction was accounted
for as a purchase, and therefore, results of operations have been included in
the consolidated financial statements from the date of acquisition. Cellular
Communications offers wireless services under the Cellular One brand name to
approximately 375,000 subscribers in Puerto Rico and the U.S. Virgin Islands.
The company also offers paging and long distance service in Puerto Rico and is
planning to offer wireline phone service in San Juan as a CLEC.

In November 1999, SBC announced it has agreed to acquire Radiofone, Inc.
(Radiofone) for approximately eight million shares of SBC common stock. The
transaction will be accounted for as a purchase and is expected to be completed
in the second quarter of 2000, pending regulatory approvals. Radiofone serves
more than 200,000 wireless customers in Louisiana and Michigan, and
approximately 300,000 paging customers in 11 states.

In October 1999, SBC acquired approximately 4% of Williams Communications Group,
Inc., a subsidiary of Williams Cos., Inc. for an investment of approximately
$439.

SBC's Year 2000 Project SBC operates numerous date-sensitive computer
applications and systems throughout its businesses. Since 1996, SBC has been
addressing these applications and systems and has conducted thousands of tests
and a thorough drill of its contingency plans. SBC believes its system and
networks are ready for the Year 2000. SBC assigned nearly 400 employees and has
spent $214 through September 30, 1999 to upgrade it systems. SBC expects to
spend a total of $235 by year-end 1999. The scope of SBC's project included 340
million lines of software code, 1,200 central office switches, 7,000 company
buildings, 124,000 personal computers and 15,000 vendor products.


<PAGE>

SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

OTHER BUSINESS MATTERS - Continued

SBC's systems and network components have been put through a rigorous process
that included several phases, inventory, assessment, remediation, testing and
implementation, to ensure their readiness for the date change. In addition to
these efforts, from November, 1999 to March, 2000, SBC will also implement
freeze periods for our network and operational support systems. A freeze period
for software code is being implemented between November 1, 1999 and March 1,
2000. A freeze period for network element hardware and software configurations
is being implemented between December 13, 1999 until January 8, 2000. This means
that during these timeframes the only changes authorized are for FCC and PUC
mandates. These freeze periods are designed to reduce the possibility of
year-end problems.

To further ensure that the Year 2000 is a non-event for its customers, SBC has
strengthened its business continuity plans to prepare for potential outside
situations that could affect services. These plans call for increasing staffing
at SBC's network support centers and repair bureaus having additional fuel on
hand to power SBC's backup generators and opening command centers throughout the
company.

SBC has significant minority investments in large telecommunications carriers in
several countries, the most significant of which are in Mexico, South Africa
and France. Each of those carriers has plans in place and activities under way
to address Year 2000 issues. Based on information reported to SBC, the estimated
proportionate share of these companies' Year 2000 conversion costs that will
flow through to our earnings is not expected to be material. There is no
assurance that Year 2000 readiness preparation for some carriers, as well as the
countries in which they operate, will be adequately completed by the end of the
year. Therefore, we are unable to determine the full impact Year 2000 may have
to those international interests.

LIQUIDITY AND CAPITAL RESOURCES

SBC had $267 in cash and cash equivalents available at September 30, 1999.
During the first nine months of 1999, as in 1998, SBC's primary source of funds
continued to be cash provided by operating activities. SBC has agreements in
place with several banks for lines of credit totaling $1,460, all of which may
be used to support commercial paper borrowings. SBC had no borrowings
outstanding under these lines of credit at September 30, 1999. Commercial paper
borrowings as of September 30, 1999 totaled $1,993. Increases in commercial
paper borrowings from prior periods resulted from the acquisitions of and
repayments of long-term debt associated with Comcast and Cellular
Communications.

SBC's investing activities are primarily related to construction and capital
expenditures. During the first nine months of 1999, SBC invested $4,741 for
construction and capital expenditures, primarily in the Wireline and Wireless
segments. Investing activities during the first nine months of 1999 also
included asset dispositions of $475, primarily related to foreign operations,
and acquisitions of $1,134, including acquisitions of Comcast and Cellular
Communications. Capital expenditures for 1999 are estimated to be approximately
$6,400 to $6,800.

SBC plans to spend approximately $6 billion, including costs related to
Ameritech, in additional fixed capital over the next three years to accelerate
the deployment of broadband capabilities in its network (Project Pronto). This
incremental spending is expected to be funded by cash from operations.


<PAGE>

SBC COMMUNICATIONS INC.

Item 2a.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

LIQUIDITY AND CAPITAL RESOURCES - Continued

In February 1998, SBC retired $630 of long-term debt, including $175 at PacBell
and $425 at SWBell, and issued approximately $200 in debentures at PacBell due
February 2008 and approximately $200 in debentures at SWBell due March 2048. In
September 1998, SBC called $175 of SWBell long-term debt for retirement. Cash
paid for dividends in the first nine months of 1999 was $1,417, or 5.0% higher
than in the first nine months of 1998 due to an increase in dividends paid per
share to $0.73125 from $0.70125.

In 1999, subsequent to the completion of the acquisitions of Comcast and
Cellular Communications, SBC retired virtually all of Comcast's and Cellular
Communications' long-term debt.

In September and November 1999, the Board of Directors approved the repurchase
of up to a total of approximately 23 million shares of SBC's common stock. These
shares will be used for the Radiofone acquisition and to offset dilution caused
by stock option exercises or pursuant to other employee benefit plans. As of
November 9, 1999, approximately 10.6 million shares have been repurchased.

<PAGE>

Item 1b.  Supplemental Pro Forma Financial Statements

<TABLE>
SBC COMMUNICATIONS INC.
- -----------------------------------------------------------------------------------------
SUPPLEMENTAL PRO FORMA CONSOLIDATED STATEMENTS OF INCOME
Dollars in millions except per share amounts
(Unaudited)
- -----------------------------------------------------------------------------------------
<CAPTION>
                                                 Three months ended   Nine months ended
                                                   September 30,        September 30,
                                                -----------------------------------------
                                                   1999      1998      1999      1998
- -----------------------------------------------------------------------------------------
<S>                                             <C>        <C>       <C>       <C>
Operating Revenues
Landline local service                         $   4,843  $   4,362 $  14,112 $  12,795
Wireless subscriber                                1,706      1,408     4,564     4,056
Network access                                     2,535      2,382     7,596     7,164
Long distance service                                860        949     2,658     2,773
Directory advertising                                926        868     2,746     2,588
Other                                              1,664      1,637     4,916     4,666
- -----------------------------------------------------------------------------------------
Total operating revenues                          12,534     11,606    36,592    34,042
- -----------------------------------------------------------------------------------------

Operating Expenses
Operations and support                             7,629      6,696    21,474    19,685
Depreciation and amortization                      2,443      1,916     6,378     5,661
- -----------------------------------------------------------------------------------------
Total operating expenses                          10,072      8,612    27,852    25,346
- -----------------------------------------------------------------------------------------
Operating Income                                   2,462      2,994     8,740     8,696
- -----------------------------------------------------------------------------------------

Other Income (Expense)
Interest expense                                    (365)      (383)   (1,069)   (1,223)
Equity in net income of affiliates                   220        134       574       441
Other income (expense) - net                         (29)       292      (129)    1,721
- -----------------------------------------------------------------------------------------
Total other income (expense)                        (174)        43      (624)      939
- -----------------------------------------------------------------------------------------
Income Before Income Taxes and Cumulative
  Effect of Accounting Change                      2,288      3,037     8,116     9,635
- -----------------------------------------------------------------------------------------
Income Taxes                                       1,153      1,111     3,270     3,491
- -----------------------------------------------------------------------------------------
Income Before Cumulative Effect
  of Accounting Change                             1,135      1,926     4,846     6,144
- -----------------------------------------------------------------------------------------
Cumulative Effect of Accounting
  Change, net of tax                                   -          -       207        15
- -----------------------------------------------------------------------------------------
Net Income                                     $   1,135  $   1,926 $   5,053 $   6,159
=========================================================================================

Earnings Per Common Share:
Income Before Cumulative Effect
  of Accounting Change                         $    0.33  $    0.57 $    1.42 $    1.80
Net Income                                     $    0.33  $    0.57 $    1.48 $    1.81
- -----------------------------------------------------------------------------------------
Earnings Per Common Share - Assuming Dilution:
Income Before Cumulative Effect
  of Accounting Change                         $    0.33  $    0.56 $    1.40 $    1.78
Net Income                                     $    0.33  $    0.56 $    1.46 $    1.79
- -----------------------------------------------------------------------------------------
Weighted Average Number of Common
  Shares Outstanding (in millions)                 3,414      3,406     3,411     3,406
- -----------------------------------------------------------------------------------------
Dividends Declared Per Common Share            $ 0.24375  $ 0.23375 $ 0.73125 $ 0.70125
=========================================================================================

See Notes to Supplemental Pro Forma Consolidated Financial Statements.
</TABLE>


<PAGE>


<TABLE>
SBC COMMUNICATIONS INC.
- --------------------------------------------------------------------------------
SUPPLEMENTAL PRO FORMA CONSOLIDATED BALANCE SHEETS
Dollars in millions except per share amounts
(Unaudited)
- --------------------------------------------------------------------------------
<CAPTION>
                                                   September 30,   December 31,
                                                   --------------  -------------
                                                         1999            1998
- --------------------------------------------------------------------------------
<S>                                                   <C>              <C>
Assets
Current Assets
Cash and cash equivalents                             $     532        $    599
Accounts receivable - net of allowances for
  uncollectibles of $1,043 and $810                       8,903           9,783
Prepaid expenses                                            868             843
Deferred income taxes                                       922             685
Other current assets                                        752             787
- --------------------------------------------------------------------------------
Total current assets                                     11,977          12,697
- --------------------------------------------------------------------------------
Property, Plant and Equipment - at cost                 115,375         109,778
  Less: Accumulated depreciation and amortization        69,335          65,584
- --------------------------------------------------------------------------------
Property, Plant and Equipment - Net                      46,040          44,194
- --------------------------------------------------------------------------------
Intangible Assets - Net of Accumulated
  Amortization of $1,308 and $1,111                       7,197           5,161
- --------------------------------------------------------------------------------
Investments in Equity Affiliates                         10,632           7,412
- --------------------------------------------------------------------------------
Other Assets                                              6,000           5,517
- --------------------------------------------------------------------------------
Total Assets                                          $  81,846        $ 74,981
================================================================================

Liabilities and Shareowners' Equity
Current Liabilities
Debt maturing within one year                         $   6,424        $  4,178
Accounts payable and accrued liabilities                 10,292          10,642
Accrued taxes                                             2,509           2,611
Dividends payable                                           831             809
- --------------------------------------------------------------------------------
Total current liabilities                                20,056          18,240
- --------------------------------------------------------------------------------
Long-Term Debt                                           17,418          17,170
- --------------------------------------------------------------------------------

Deferred Credits and Other Noncurrent Liabilities
Deferred income taxes                                     4,933           2,861
Postemployment benefit obligation                         9,265           9,193
Unamortized investment tax credits                          410             474
Other noncurrent liabilities                              3,456           3,269
- --------------------------------------------------------------------------------
Total deferred credits and other noncurrent
  liabilities                                            18,064          15,797
- --------------------------------------------------------------------------------

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

Shareowners' Equity
Common shares issued ($1 par value)                       3,433           3,434
Capital in excess of par value                           12,430          12,439
Retained earnings                                        11,518           8,948
Guaranteed obligations of employee stock
  ownership plans                                          (128)           (261)
Deferred compensation - LESOP                               (78)            (82)
Treasury shares (at cost)                                  (692)           (882)
Accumulated other comprehensive income (loss)            (1,175)           (822)
- --------------------------------------------------------------------------------
Total shareowners' equity                                25,308          22,774
- --------------------------------------------------------------------------------
Total Liabilities and Shareowners' Equity             $  81,846        $ 74,981
================================================================================

* The trusts contain $1,030 in principal amount of the Subordinated Debentures
  of Pacific Telesis Group.

See Notes to Supplemental Pro Forma Consolidated Financial Statements.
</TABLE>


<PAGE>


<TABLE>
SBC COMMUNICATIONS INC.
- ----------------------------------------------------------------------------
SUPPLEMENTAL PRO FORMA CONSOLIDATED STATEMENTS OF CASH FLOWS
Dollars in millions, increase (decrease) in cash and cash equivalents
(Unaudited)
- ----------------------------------------------------------------------------
<CAPTION>
                                                         Nine months ended
                                                           September 30,
                                                        --------------------
                                                          1999      1998
- ----------------------------------------------------------------------------
<S>                                                      <C>       <C>
Operating Activities
Net income                                               $  5,053  $  6,159
Adjustments to reconcile net income to net cash
 provided by operating activities:
  Depreciation and amortization                             6,378     5,661
  Undistributed earnings from investments in equity
    affiliates                                               (343)     (108)
  Provision for uncollectible accounts                        824       629
  Amortization of investment tax credits                      (64)      (73)
  Deferred income tax expense                                 662       482
  Gain on sale of Telecom Corporation of New Zealand
    Limited shares                                              -    (1,543)
  Cumulative effect of accounting change, net of tax         (207)      (15)
  Other - net                                                (804)   (1,548)
- ----------------------------------------------------------------------------
Total adjustments                                           6,446     3,485
- ----------------------------------------------------------------------------
Net Cash Provided by Operating Activities                  11,499     9,644
- ----------------------------------------------------------------------------

Investing Activities
Construction and capital expenditures                      (7,006)   (6,317)
Investments in affiliates                                     (32)      (48)
Purchase of short-term investments                            (26)      (41)
Proceeds from short-term investments                            6       324
Dispositions                                                1,448     2,316
Acquisitions                                               (4,792)   (3,182)
Other                                                           2         6
- ----------------------------------------------------------------------------
Net Cash Used in Investing Activities                     (10,400)   (6,942)
- ----------------------------------------------------------------------------

Financing Activities
Net change in short-term borrowings with original
  maturities of three months or less                        2,214    (1,758)
Issuance of other short-term borrowings                         -         2
Repayment of other short-term borrowings                        -        (8)
Issuance of long-term debt                                    738     2,880
Repayment of long-term debt                                (2,140)   (1,341)
Issuance of common shares                                     307       395
Issuance of preferred shares in subsidiaries                    3       322
Purchase of treasury shares                                   (21)     (497)
Issuance of treasury shares                                   197       176
Dividends paid                                             (2,464)   (2,339)
- ----------------------------------------------------------------------------
Net Cash Used in Financing Activities                      (1,166)   (2,168)
- ----------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents          (67)      534
- ----------------------------------------------------------------------------
Cash and cash equivalents beginning of period                 599       649
- ----------------------------------------------------------------------------
Cash and Cash Equivalents End of Period                  $    532  $  1,183
============================================================================

Cash paid during the nine months ended September 30 for:
   Interest                                              $  1,200  $  1,305
   Income taxes, net of refunds                          $  1,929  $  1,753

See Notes to Supplemental Pro Forma Consolidated Financial Statements.
</TABLE>



<PAGE>


SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Dollars in millions except per share amounts

1. BASIS OF PRESENTATION The supplemental pro forma consolidated financial
   statements have been prepared by SBC Communications Inc. (SBC) pursuant to
   the rules and regulations of the Securities and Exchange Commission (SEC)
   and, in the opinion of management, include all adjustments necessary to
   present fairly the results for the interim periods shown. The combined
   results include the effects of changes applied retroactively to conform
   accounting methodologies between SBC and Ameritech Corporation (Ameritech)
   for, among other items, pensions, postretirement benefits, sales commissions
   and merger transaction costs. Certain information and footnote disclosures,
   normally included in financial statements prepared in accordance with
   generally accepted accounting principles, have been condensed or omitted
   pursuant to such SEC rules and regulations. The results for the interim
   periods are not necessarily indicative of results for the full year. The
   supplemental pro forma consolidated financial statements contained herein are
   not necessarily indicative of the results of operations or financial position
   that would have occurred had the merger been consummated prior to September
   30, 1999 and should be read in conjunction with the consolidated financial
   statements and notes thereto included in SBC's 1998 Annual Report to
   Shareowners and Ameritech's 1998 Annual Report to Shareowners.

   SBC reclassified, among other items, payphone revenue to other from landline
   local service. The reclassifications were made to better reflect revenue in
   the appropriate segments. Also, SBC reclassified certain Ameritech revenues,
   expenses and income to reflect consistent treatment among the companies and
   segments.

2. CONSOLIDATION The supplemental pro forma consolidated financial statements
   include the accounts of SBC and its majority-owned subsidiaries. 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 foreign investments accounted for under the equity
   method are included for periods ended within three months of the date of
   SBC's Consolidated Statements of Income.

3. CUMULATIVE EFFECT OF CHANGE IN DIRECTORY ACCOUNTING Prior to January 1, 1999,
   Ameritech's directory publishing subsidiary recognized revenues and expenses
   related to publishing directories using the "amortization" method, under
   which revenues and expenses were recognized over the lives of the
   directories, generally one year. Effective January 1, 1999, the accounting
   was changed to the "issue basis" method of accounting, which recognizes the
   revenues and expenses at the time the related directory is published. The
   change in methodology was made because the issue basis method is generally
   followed in the publishing industry, including Southwestern Bell Yellow
   Pages, Inc. and Pacific Bell Directory, and better reflects the operating
   activity of the business.

   The cumulative after-tax effect of applying the change in method to prior
   years was recognized as of January 1, 1999 as a one-time, non-cash gain
   applicable to continuing operations of $207, or $0.06 per share. The gain is
   net of deferred taxes of $125. See Note 3 of Notes to Consolidated Financial
   Statements of Item 1a. Financial Statements for a discussion of SNET
   Information Services, Inc.'s change in method of accounting for directory in
   1998.


<PAGE>


SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

4. COMPREHENSIVE INCOME The components of SBC's comprehensive income for the
   third quarter and nine months ended September 30, 1999 and 1998 include net
   income and adjustments to shareowners' equity for foreign currency
   translation adjustments and net unrealized gains on securities.

   Following is SBC's comprehensive income:

<TABLE>
   ----------------------------------------------------------------------------------
<CAPTION>
                                               Three months ended  Nine months ended
                                                  September 30,      September 30,
                                               --------------------------------------
                                                  1999      1998      1999     1998
                                               --------------------------------------
<S>                                            <C>       <C>       <C>      <C>
   Net income                                  $  1,135  $  1,926  $  5,053 $  6,159
   Other comprehensive income, net of tax:
     Foreign currency translation adjustment        122       344      (366)     225
     Reclassification adjustment to net
       income for cumulative translation
       adjustment on securities sold                  -         -         -       56
     Net unrealized gains on securities:
       Unrealized gains on available for sale
         securities                                  18        67        18       90
       Less: reclassification adjustment for
         gains included in net income                 -        (2)       (5)      (2)
   ----------------------------------------------------------------------------------
      Net unrealized gains on securities             18        65        13       88
   ----------------------------------------------------------------------------------
   Other comprehensive income (loss)                140       409      (353)     369
   ----------------------------------------------------------------------------------
   Total comprehensive income                  $  1,275  $  2,335  $  4,700 $  6,528
   ==================================================================================
</TABLE>

5. COMPLETION OF MERGERS On October 8, 1999, SBC and Ameritech completed the
   merger of an SBC subsidiary with Ameritech, in a transaction in which each
   share of Ameritech common stock was exchanged for 1.316 shares of SBC common
   stock (equivalent to approximately 1,450 million shares). Ameritech became a
   wholly-owned subsidiary of SBC effective with the merger and the transaction
   has been accounted for as a pooling of interests and a tax-free
   reorganization. Financial statements for prior periods have been restated to
   include the accounts of Ameritech. Transaction costs related to the merger
   were $77 ($48 net of tax). Of this total $25 ($16 net of tax) is included in
   expenses in the first nine months of 1999 and $52 ($32 net of tax) in the
   first nine months of 1998 as merger costs were incurred from May 1998.




<PAGE>


SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

   Operating revenues, income before extraordinary loss and cumulative effect of
   accounting change and net income of the separate companies on a pre-merger
   basis for the last three periods are presented below:

   ----------------------------------------------------------------------------
                                           Nine Months
                                              Ended
                                          September 30,  Year Ended December 31,
                                          -------------------------------------
                                                1999       1998        1997
   ----------------------------------------------------------------------------
   Operating revenues:
       SBC                                $   22,477  $  28,777    $ 26,681
       Ameritech                              13,912     17,154      15,998
       Adjustments                               203        276         427
   ----------------------------------------------------------------------------
       Combined                           $   36,592  $  46,207    $ 43,106
   ============================================================================
   Income before extraordinary loss and
     cumulative effect of accounting
     change:
       SBC                                $    3,569  $   4,068    $  1,674
       Ameritech                               1,438      3,606       2,296
       Adjustments                              (161)        61         117
   ----------------------------------------------------------------------------
       Combined                           $    4,846  $   7,735    $  4,087
   ============================================================================
   Net income:
       SBC                                $    3,569  $   4,023    $  1,674
       Ameritech                               1,645      3,606       2,296
       Adjustments                              (161)        61         117
   ----------------------------------------------------------------------------
       Combined                           $    5,053  $   7,690    $  4,087
   ============================================================================

   Combined pro forma results include the effect of retroactively conforming
   accounting methodologies between SBC and Ameritech. Among other items,
   non-cash adjustments were made to conform accounting for pension and
   postretirement benefits between the companies and to immediately expense
   certain items routinely deferred and amortized by Ameritech, including sales
   commissions and leased customer security and paging equipment. The pension
   and postretirement adjustments include the effects of conforming the adoption
   date for postretirement accounting, methods of recognizing actuarial gains
   and synchronization of estimates related to the current year's benefit plans.
   The effects of all of these conforming changes decreased third quarter 1999
   net income by approximately $48 and increased third quarter 1998 net income
   by $19.

   Post-merger initiatives
   In the third quarter of 1999, SBC recorded after tax charges of $883
   including charges to apply SBC's accounting estimates and valuations to
   similar items in Ameritech's financial statements. These charges include,
   among other items, recognition of impairment of long-lived assets,
   adjustments to the estimate of allowance for doubtful accounts and other
   items and estimates of other obligations. Following is a discussion of the
   most significant of these charges.

   Impairments/asset valuation SBC reviewed the carrying values of the
   long-lived assets. This review included estimating remaining useful lives and
   cash flows and identifying assets to be abandoned. Where this review
   indicated impairment, discounted cash flows related to those assets were
   analyzed to determine the amount of the impairment. As a result of these
   reviews, SBC wrote off certain assets and recognized impairments to the value
   of other assets with a combined charge of $454 ($322 after tax). Included in
   these adjustments was an impairment of $300 ($224 after tax) related to
   Ameritech's

<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

   security business. The impairment adjustment, taken as a reduction in
   goodwill of $300, reflects a reduction of the investment to fair market
   value. In connection with this adjustment, SBC shortened the estimated life
   of the remaining goodwill from 40 to 15 years. As a result of these
   adjustments, SBC estimates amortization expense will increase by $10-$15
   annually for the remaining life of the goodwill. Other items consisted
   primarily of valuation adjustments on certain analog switching equipment at
   Ameritech and certain cost investments.

   Estimates to allowance for doubtful accounts SBC performed a review of the
   allowance for doubtful accounts at the Ameritech subsidiaries and recognized
   a charge of $212 ($135 after tax). This charge resulted from synchronizing
   the estimation methods between SBC and Ameritech for the allowance for
   doubtful accounts.

   Other items and estimates of other obligations SBC performed a review of
   Ameritech's accounting operations and applied consistent accounting
   techniques between SBC and Ameritech. As a result, SBC recognized charges
   related to the impact of several regulatory and legal rulings of $136 ($84
   after tax), deferred taxes on international investments of $289, net charges
   related to the routine deferral of certain costs and revenues by Ameritech of
   $62 ($40 after tax) and other miscellaneous items of $17 ($13 after tax).

   As previously disclosed, strategic reviews and initiatives for the Pacific
   Telesis Group (PAC) and Southern New England Telecommunications (SNET)
   mergers were conducted following those mergers and certain charges were
   recognized upon completion of the reviews. See Note 6 of Notes to
   Consolidated Financial Statements in Item 1a for further discussion of these
   charges. Remaining accruals for anticipated cash expenditures related to the
   PAC and SNET merger were approximately $136 at September 30, 1999 and $323 at
   December 31, 1998 and approximately $376 at September 30, 1999 related to the
   Ameritech merger.

   In addition, SBC is currently conducting a review of best practices and
   strategic initiatives in the merged company. Review teams have been formed
   and are conducting comprehensive reviews of all phases of SBC's operations.
   The review teams may determine significant charges are required from those
   reviews. The teams are expected to conclude their reviews in the fourth
   quarter of 1999. Management anticipates the previous initiatives form the PAC
   and SNET mergers will be assimilated into the current review process, and
   amounts, if appropriate, will be adjusted.

   In October 1999, SBC launched an initiative to provide advanced broadband
   services to many of its U.S. wireline customers (Project Pronto). As part of
   Project Pronto, SBC expects to make Digital Subscriber Line (DSL) available
   to approximately 80% of its customers over the next three years. With the
   launch of Project Pronto and the FCC's recent rulings on data services and
   unbundled network element pricing, SBC began reviewing and evaluating the
   carrying value of its network plant in its traditional wireline operations.
   SBC is assessing whether these changes, including the associated migration of
   certain customers to the new network envisioned by Project Pronto, affects
   the net book values of the existing network elements. SBC anticipates
   concluding this assessment in the fourth quarter of 1999 and accounting
   charges, if any, could be material.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

6. SUBSIDIARY FINANCIAL INFORMATION The following tables present summarized
   financial information for PAC:

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   3,280    $    3,037
   Noncurrent assets                          $  14,777    $   15,428
   Current liabilities                        $   4,829    $    5,278
   Noncurrent liabilities                     $   9,996    $   10,482
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   8,853    $    8,370
   Operating income                           $   2,309    $    2,029
   Income before cumulative effect of
     accounting change                        $   1,237    $      984
   Net income                                 $   1,019    $      984
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   PAC as management has determined that such information is not material to the
   holders of the Trust Originated Preferred Securities, which have been
   guaranteed by SBC.

   The following tables present summarized financial information for
   Southwestern Bell Telephone Company (SWBell):

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   2,554    $    2,538
   Noncurrent assets                          $  13,795    $   13,241
   Current liabilities                        $   5,390    $    4,679
   Noncurrent liabilities                     $   8,047    $    7,838
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   8,375    $    8,044
   Operating income                           $   2,306    $    2,204
   Income before cumulative effect of
     accounting change                        $   1,281    $    1,207
   Net income                                 $   1,009    $    1,207
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   SWBell as management has determined that such information is not material to
   the holders of SWBell's certain outstanding debt securities, which have been
   guaranteed by SBC.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

   The following tables present summarized financial information for Pacific
   Bell (PacBell):

   --------------------------------------------------------------------
                                          September 30,  December 31,
                                                   1999          1998
   --------------------------------------------------------------------
   Balance Sheets
   Current assets                             $   2,610    $    2,431
   Noncurrent assets                          $  13,171    $   12,662
   Current liabilities                        $   4,379    $    4,445
   Noncurrent liabilities                     $   8,475    $    7,388
   ====================================================================


   --------------------------------------------------------------------
   Nine months ended September 30,                1999        1998
   --------------------------------------------------------------------
   Income Statements
   Operating revenues                         $   7,245    $    6,981
   Operating income                           $   1,895    $    1,788
   Income before cumulative effect of
     accounting change                        $     993    $      893
   Net income                                 $     (17)   $      893
   ====================================================================

   SBC has not provided separate financial statements and other disclosures for
   PacBell as management has determined that such information is not material to
   the holders of PacBell's certain outstanding debt securities, which have been
   guaranteed by SBC.



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

7. EARNINGS PER SHARE A reconciliation of the numerators and denominators of
   basic earnings per share and diluted earnings per share for income before
   cumulative effect of accounting change for the third quarter and nine months
   ended September 30, 1999 and 1998 are shown in the table below.

<TABLE>
   -------------------------------------------------------------------------------------------
<CAPTION>
                                                    Three months ended    Nine months ended
                                                        September 30,        September 30,
                                               -----------------------------------------------
                                                        1999      1998      1999     1998
   -------------------------------------------------------------------------------------------
<S>                                                  <C>       <C>       <C>       <C>
   Numerators
   Numerator for basic earnings per share:
     Income before cumulative effect of
       accounting change                             $  1,135  $  1,926  $  4,846  $  6,144
   -------------------------------------------------------------------------------------------
   Dilutive potential common shares:
     Other stock-based compensation                         1         1         3         2
   -------------------------------------------------------------------------------------------
       Numerator for diluted earnings per share      $  1,136  $  1,927  $  4,849  $  6,146
   ===========================================================================================
   Denominators
   Denominator for basic earnings per share:
     Weighted average number of common
       shares outstanding (000)                     3,413,896 3,405,956 3,410,929 3,405,712
   -------------------------------------------------------------------------------------------
   Dilutive potential common shares (000):
     Stock options                                     42,299    35,551    43,344    36,437
     Other stock-based compensation                     6,750     5,651     6,329     5,488
   -------------------------------------------------------------------------------------------
       Denominator for diluted earnings per share   3,462,945 3,447,158 3,460,602 3,447,637
   ===========================================================================================
   Basic earnings per share:
     Income before cumulative effect of
       accounting change                               $ 0.33    $ 0.57    $ 1.42    $ 1.80
     Cumulative effect of accounting change                 -         -      0.06      0.01
   -------------------------------------------------------------------------------------------
     Net income                                        $ 0.33    $ 0.57    $ 1.48    $ 1.81
   ===========================================================================================
   Diluted earnings per share:
     Income before cumulative effect of
       accounting change                               $ 0.33    $ 0.56    $ 1.40    $ 1.78
     Cumulative effect of accounting change                 -         -      0.06      0.01
   ------------------------------------------------------------------------------------------
     Net income                                        $ 0.33    $ 0.56    $ 1.46    $ 1.79
   ==========================================================================================
</TABLE>

8. SEGMENT INFORMATION To better reflect the broadened scope of its operations,
   SBC has adjusted its segment reporting structure announced at the beginning
   of 1999. SBC now has four reportable segments: Wireline, Wireless,
   Information and Entertainment, and International. The Information and
   Entertainment segment expands on what was previously the Directory segment,
   and includes all directory operations of the combined company plus the
   Ameritech electronic security and cable television operations. All
   international investment operations have been removed from the Other segment
   and are shown separately in the International segment. The miscellaneous
   items that formerly were included in the Other segment have been moved to
   Corporate, Adjustments, and Eliminations.

   The Wireline segment provides landline telecommunications services, including
   local, network access and long distance services, messaging and Internet
   services and sells customer premise and private business exchange equipment.
   The Wireless segment provides wireless telecommunications services, including
   local and long distance services, and sells wireless equipment. The
   Information and Entertainment segment includes advertising, yellow pages,
   white pages, electronic publishing, electronic security services, and cable
   television services. The International segment includes all international
   investments.

<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

   The segment results include the 1999 effects of conforming accounting
   methodologies between SBC and Ameritech. Among other items, non-cash
   adjustments were made to conform accounting for pension and postretirement
   benefits between the companies and to immediately expense certain items
   routinely deferred and amortized by Ameritech, including sales commissions
   and leased customer security and paging equipment. The pension and
   postretirement adjustments include the effects on conforming the adoption
   date for postretirement accounting, methods of recognizing actuarial gains
   and synchronization of estimates related to the current year's benefit plans.
   These conforming accounting changes for 1998 and prior were recorded as a
   cumulative effect of accounting changes at the segment. These cumulative
   effect of accounting changes were retroactively restated to the appropriate
   year in SBC's results. Segment results for periods after 1999 will also
   include these conforming entries and be comparable to 1999 results.

   SBC evaluates performance of these segments based on income before income
   taxes, adjusted for normalizing (i.e. one-time) items. SBC's consolidated pro
   forma third quarter results in both 1999 and 1998 exclude normalizing items.

   Normalized results in 1999 include adjustments for a third quarter after-tax
   charge of $883 including, among other items, recognition of impairment of
   long-lived assets, adjustments to the estimate of allowance for doubtful
   accounts, estimation of deferred taxes on international investments and other
   items as discussed in Note 5 of Notes to Supplemental Pro Forma Consolidated
   Financial Statements, offset by $47 from the incremental impacts of
   overlapping wireless properties required to be sold in October 1999. The nine
   months ended September 30, 1999 exclude $114 from the incremental impacts of
   overlapping wireless properties required to be sold in October 1999, and $27
   related to reduction of a first quarter 1998 charge to cover the cost of
   consolidating security monitoring centers and company-owned retail stores.

   Normalized results in 1998 exclude third quarter 1998 after-tax gains of $219
   from the sale of certain non-core businesses, principally the required
   disposition of SBC's investment in Mobile Telephone Networks, a cellular
   company in South Africa, and $28 from the incremental impacts of overlapping
   wireless properties required to be sold in October 1999. The nine months
   ended September 30, 1998 excludes after-tax gains of $1,012 for the sale of
   Telecom Corporation of New Zealand Limited shares, $77 from the incremental
   impacts of overlapping wireless properties required to be sold in October
   1999, and a $64 after-tax charge to cover the cost of consolidating security
   monitoring centers and company-owned cellular retail stores.

   The following tables present segment information for SBC.

   --------------------------------------------------------------------
                                    Revenues                  Income
                                        from                  before
   For the three months             external Intersegment     income
   ended September 30, 1999        customers     revenues      taxes
   --------------------------------------------------------------------
   Wireline                         $  9,464     $    80   $  2,193
   Wireless                            1,860           1        319
   Information and entertainment       1,055          16        352
   International                          47           2        149
   Corporate, Adjustments &
     Eliminations                         24         (99)        86
   Normalizing adjustments                84           -       (811)
   --------------------------------------------------------------------
   Total                            $ 12,534     $     -   $  2,288
   ====================================================================



<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

   --------------------------------------------------------------------
                                    Revenues                 Income
                                        from                 before
   For the three months             external Intersegment    income
   ended September 30, 1998        customers     revenues     taxes
   --------------------------------------------------------------------
   Wireline                         $  8,918     $    68   $  1,928
   Wireless                            1,465          (1)       176
   Information and entertainment         947          16        313
   International                          25           5         44
   Corporate, Adjustments &
     Eliminations                         26         (88)       164
   Normalizing adjustments               225           -        412
   --------------------------------------------------------------------
   Total                            $ 11,606     $     -   $  3,037
   ====================================================================

   ----------------------------------------------------------------------------
                                   Revenues                 Income
                                       from                 before
   At September 30, 1999 or        external Intersegment    income    Segment
   for the nine months ended      customers     revenues     taxes     assets
   ----------------------------------------------------------------------------
   Wireline                        $ 27,860      $   239  $  6,575  $  52,914
   Wireless                           4,923            1       722     11,741
   Information and entertainment      3,060           72       940      3,638
   International                        129            9       500     14,445
   Corporate, Adjustments &
     Eliminations                        92         (321)       27       (892)
   Normalizing adjustments              528            -      (648)         -
   ----------------------------------------------------------------------------
   Total                           $ 36,592      $     -  $  8,116  $  81,846
   ============================================================================

   ----------------------------------------------------------------------------
                                   Revenues                 Income
                                       from                 before
   At September 30, 1998 or        external Intersegment    income    Segment
   for the nine months ended      customers     revenues     taxes     assets
   ----------------------------------------------------------------------------
   Wireline                        $ 26,119     $   232   $  5,834  $  50,636
   Wireless                           4,159           1        409      8,973
   Information and entertainment      2,826          65        955      3,778
   International                        101          13        286     11,514
   Corporate, Adjustments &
     Eliminations                       167        (311)       214          4
   Normalizing adjustments              670           -      1,937          -
   ----------------------------------------------------------------------------
   Total                           $ 34,042     $     -   $  9,635  $  74,905
   ============================================================================

9. SOFTWARE COSTS The American Institute of Certified Public Accountants issued
   a Statement of Position (SOP) that requires capitalization of certain
   computer software expenditures beginning in 1999. The SOP, which has been
   adopted prospectively as of January 1, 1999, requires the capitalization of
   certain costs incurred in connection with developing or obtaining internal
   use software. Prior to the adoption of the SOP, the costs of computer
   software purchased or developed for internal use were expensed as incurred.
   However, initial operating system software costs were, and continue to be,
   capitalized.

   With comparable levels of software expenditures, the SOP would tend to
   increase net income in comparison with SBC's former method of accounting for
   software costs. However, the increases would be largest in the year of
   adoption with diminishing levels of increases compared with current
   accounting throughout the amortization period. Consequently, given otherwise
   comparable income levels excluding software, and otherwise comparable
   software expenditures, the effect of the SOP would be to increase income in
   the first year and decrease income in each subsequent year until the number
   of years affected by the SOP equals the amortization period. The effect of
   adopting the SOP was to increase net income by approximately $98, or $0.03
   per share assuming dilution, for the third quarter of 1999, and by $224, or
   $0.06 per share assuming dilution, for the first nine months of 1999.
<PAGE>
SBC COMMUNICATIONS INC.

NOTES TO SUPPLEMENTAL PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
- - Continued
Dollars in millions except per share amounts

10.WIRELESS ACQUISITION On July 8, 1999, SBC completed the acquisition of
   Comcast Cellular Corporation (Comcast), the wireless subsidiary of Comcast
   Corporation, in a transaction valued at $1.8 billion including assumption of
   $1.4 billion in debt. The transaction has been accounted for under the
   purchase method of accounting. Results of operations are included in the
   consolidated financial statements from the date of the acquisition. With the
   acquisition, SBC added approximately 862,000 subscribers in Pennsylvania,
   Delaware, New Jersey and Illinois.

   In July 1999, subsequent to the completion of the acquisition, SBC retired
   virtually all of Comcast's outstanding Senior Notes.

11.INVESTMENT IN BELL CANADA On June 1, 1999, SBC acquired 20% of Bell Canada,
   a subsidiary of BCE Inc., a publicly traded Canadian communications company,
   for approximately $3.4 billion.

12.SUBSEQUENT EVENTS In October 1999, SBC completed the required disposition,
   as a condition of the merger, of 20 Midwestern cellular properties including
   the competing cellular licenses in several markets, including, but not
   limited to, Chicago, Illinois, and St. Louis, Missouri. The after-tax gain
   from this sale totals approximately one and one-quarter billion dollars and
   will be recognized in the fourth quarter of 1999.

   In the fourth quarter of 1999 SBC will also recognize expenses of
   approximately $200 to $250 related to certain contractual and regulatory
   obligations triggered by the completion of the merger.





<PAGE>


SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS

Overview Financial results for SBC Communications Inc. (SBC) for the third
quarter and first nine months of 1999 and 1998 are summarized as follows:

<TABLE>
- ----------------------------------------------------------------------------------------------------
<CAPTION>
                                                    Third Quarter              Nine-Month Period
                                             ---------------------------  --------------------------
                                                              Percent                     Percent
                                               1999     1998   Change     1999    1998     Change
- ----------------------------------------------------------------------------------------------------
<S>                                         <C>      <C>         <C>   <C>      <C>          <C>
Operating revenues                          $ 12,534 $ 11,606    8.0%  $ 36,592 $ 34,042     7.5%
Operating expenses                          $ 10,072 $  8,612   17.0%  $ 27,852 $ 25,346     9.9%
Operating income                            $  2,462 $  2,994  (17.8)% $  8,740 $  8,696     0.5%
Income before income taxes and
  cumulative effect of accounting change    $  2,288 $  3,037  (24.7)% $  8,116 $  9,635   (15.8)%
Income before cumulative effect
  of accounting change                      $  1,135 $  1,926  (41.1)% $  4,846 $  6,144   (21.1)%
Cumulative effect of accounting change             -        -      -   $    207 $     15       -
Net income                                  $  1,135 $  1,926  (41.1)% $  5,053 $  6,159   (18.0)%
====================================================================================================
</TABLE>

In the first quarters of 1999 and 1998, SBC reflected a cumulative effect of
accounting change related to accounting for directory revenues and expenses (see
Note 3 of Notes to Consolidated Financial Statements and Note 3 of Notes to
Supplemental Pro Forma Consolidated Financial Statements).

SBC reported net income for the third quarter of 1999 of $1,135, or $0.33 per
share assuming dilution, and for the nine months ended of $5,053, or $1.46 per
share assuming dilution, compared to $1,926, or $0.56 per share assuming
dilution, in the third quarter of 1998 and $6,159, or $1.79 per share assuming
dilution, for the first nine months of 1998.

The third quarter and the first nine months of 1999 and 1998 include several
items that SBC normalizes for management purposes. For 1999, normalizing items
included: (i) third quarter after-tax charges including, among other items,
recognition of impairment of long-lived assets, adjustments to the estimate of
allowance for doubtful accounts, estimation of deferred taxes on international
investments and other items and estimates of other obligations of $883 (ii) the
after-tax incremental impacts of overlapping wireless properties required to be
sold in October 1999 of $47 for the third quarter and $114 for the first nine
months and (iii) a first quarter reduction of a first quarter 1998 charge to
cover the costs of consolidating security monitoring centers and company owned
cellular retail stores.

For 1998, normalizing items included: (i) third quarter after-tax gains of $219
on sales of certain non-core businesses, principally the required disposition of
Mobile Telephone Networks (MTN), a cellular company in South Africa, (ii) the
after-tax incremental impacts of overlapping properties required to be sold in
October 1999 of $28 for the third quarter and $77 for the first nine months,
(iii) the second quarter 1998 after-tax gain on the sale of Telecom Corp of New
Zealand Limited (TCNZ) shares of $1,012 and (iv) the first quarter after-tax
charge to cover the cost of consolidating security monitoring centers and
company-owned cellular retail stores of $64.

Excluding the 1999 and 1998 normalizing items, SBC's net income for the third
quarter of 1999 was $1,971 compared to $1,679 for the third quarter of 1998, an
increase of $292, or 17.4%. SBC's net income for the first nine months of 1999
was $5,795 compared to $4,915 for the first nine months of 1999, an increase of
$880, or 17.9%.

<PAGE>


SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

The primary factors contributing to these increases were growth in demand for
services and products in SBC's wireline telephone, cellular and Personal
Communication Services (PCS) operations and a reduction in operating expenses
due to merger related initiatives and benefits.

Segment Results SBC has four reportable segments: Wireline, Wireless,
Information and Entertainment, and International. The Wireline segment provides
landline telecommunications services, including local, network access and long
distance services, messaging and Internet services and sells customer premise
and private business exchange equipment. The Wireless segment provides wireless
telecommunications services, including local and long distance services, and
sells wireless equipment. The Information and Entertainment segment includes
advertising, yellow pages, white pages, electronic publishing, electronic
security services and cable television services. The International segment
includes SBC's international investments. SBC evaluates performance of these
segments based on income before income taxes, adjusted for normalizing items
(see Note 8 of Notes to Supplemental Pro Forma Consolidated Financial
Statements). Income before income taxes includes operating income, interest
expense, equity in net income of affiliates and other income (expense) - net.
Operating income includes operating revenues, operations and support and
depreciation and amortization expense.

The segment results include the 1999 effects of conforming accounting
methodologies between SBC and Ameritech Corporation (Ameritech). Among other
items, non-cash adjustments were made to conform accounting for pension and
postretirement benefits between the companies and to immediately expense certain
items routinely deferred and amortized by Ameritech, including sales commissions
and leased customer security and paging equipment. The pension and
postretirement adjustments include the effects of conforming the adoption date
for postretirement accounting, methods of recognizing actuarial gains and
synchronization of estimates related to the current year's benefit plans. These
conforming accounting changes for 1998 and prior were recorded as a cumulative
effect of accounting changes at the segment. This cumulative effect of
accounting changes was retroactively restated to the appropriate year in SBC's
results. Segment results for periods after 1999 will also include these
conforming entries and be comparable to 1999 results.



<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

Normalizing items for the quarters and nine months ended September 30, 1999 and
1998 are described above. Components of income before income taxes by segment
for the third quarters and first nine months of 1999 and 1998 are as follows:

<TABLE>
- ----------------------------------------------------------------------------------------------
<CAPTION>
                                          Third Quarter                Nine-Month Period
                                 ------------------------------  -----------------------------
                                                       Percent                      Percent
                                     1999      1998     Change     1999     1998     Change
- ----------------------------------------------------------------------------------------------
<S>                               <C>      <C>           <C>    <C>       <C>          <C>
Wireline                          $  2,193 $ 1,928       13.7%  $  6,575  $ 5,834      12.7%
Wireless                               319     176       81.3        722      409      76.5
Information and entertainment          352     313       12.5        940      955      (1.6)
International                          149      44          -        500      286      74.8
Corporate, adjustments
  & eliminations                        86     164          -         27      214         -
- ----------------------------------------------------            -------------------
Total Income Before Income Taxes  $  3,099 $ 2,625       18.1%  $  8,764  $ 7,698      13.8%
==============================================================================================
</TABLE>

Changes in income before income taxes in the Wireline, Wireless and Information
and Entertainment segments primarily reflect increases in operating income
discussed below. Changes in income before income taxes for the operations
included in the International segment result primarily from the changes in
equity in net income of affiliates and other income (expense) - net discussed
below; changes in this line also impacted the Wireline segment.

The normalizing items impacting the Wireline segment include the third quarter
1999 one-time adjustments to the estimate of allowance for doubtful accounts and
other items and the first quarter 1998 charge to consolidate certain operations.
The Wireless segment normalizing items include the third quarter 1999 one-time
charge, adjustments to the estimate of allowance for doubtful accounts and other
items, the 1999 and 1998 quarterly incremental impacts of the overlapping
cellular properties, the first quarter 1998 charge to cover the costs of
consolidating company-owned cellular retail stores and the first quarter 1999
reduction of this charge. The Information and Entertainment segment includes the
third quarter 1999 one-time charges, including recognition of impairment of
long-lived assets, adjustments to the estimate of allowance for doubtful
accounts and other items, the first quarter 1998 charge to cover the costs of
consolidating security monitoring centers and the first quarter 1999 reduction
of this charge. The International segment's normalizing items include the third
quarter 1998 gains on sales of certain non-core businesses, principally the
required disposition of SBC's MTN investment, and the second quarter sale of
TCNZ shares.



<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

The following table provides a summary by segment of increase (decrease) on
income before income taxes and cumulative effect accounting change for the
normalizing items for the third quarter and first nine months of 1999 and 1998.

- ----------------------------------------------------------------------
                                 Third Quarter       Nine-Month Period
                               -------------------- ------------------
                                 1999      1998       1999     1998
- ----------------------------------------------------------------------
Wireline                        $   (346) $    -     $  (335) $   (20)
Wireless                              76      55         224       67
Information and entertainment       (498)      -        (493)     (11)
International                          -     268           -    1,810
Corporate, adjustments &
  eliminations                       (43)     89         (44)      91
- --------------------------------------------------- -------------------
Total Normalizing Impacts       $   (811) $  412     $  (648) $ 1,937
=======================================================================

Operating Income Components of operating income by segment for the third quarter
and first nine months of 1999 and 1998 are as follows:

<TABLE>
- ---------------------------------------------------------------------------------------
<CAPTION>
                                   Third Quarter               Nine-Month Period
                            ------------------------------ ----------------------------
                                                  Percent                      Percent
                              1999      1998      Change     1999     1998     Change
- ---------------------------------------------------------------------------------------
<S>                          <C>      <C>           <C>    <C>       <C>           <C>
Wireline                     $  2,464 $ 2,231       10.4%  $  7,385  $ 6,748       9.4%
Wireless                          428     278       54.0        996      687      45.0
Information and entertainment     363     321       13.1        969      979      (1.0)
International                     (15)    (13)      15.4        (32)     (22)     45.5
Corporate, adjustments
  & eliminations                    2     111          -         15      237         -
- ------------------------------------------------           -------------------
Total Operating Income       $  3,242 $ 2,928       10.7%  $  9,333  $ 8,629       8.2%
=======================================================================================
</TABLE>

Components of segment operating revenues and expenses and discussion of the
segment results for the third quarter and first nine months of 1999 and 1998
follow.

Operating Revenues SBC's operating revenues increased $1,069, or 9.4%, in the
third quarter of 1999 and $2,692, or 8.1%, for the first nine months of 1999.
Components of operating revenues by segment for the third quarter and first nine
months of 1999 and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------------
<CAPTION>
                                     Third Quarter                Nine-Month Period
                             ----------------------------- ------------------------------
                                                  Percent                       Percent
                                1999     1998      Change     1999     1998      Change
- -----------------------------------------------------------------------------------------
<S>                          <C>       <C>           <C>    <C>      <C>           <C>
Wireline                     $  9,544  $  8,986      6.2%   $ 28,099 $ 26,351      6.6%
Wireless                        1,861     1,464     27.1       4,924    4,160     18.4
Information and entertainment   1,071       963     11.2       3,132    2,891      8.3
International                      49        30     63.3         138      114     21.1
Corporate, adjustments
  & eliminations                  (75)      (62)       -        (229)    (144)       -
- -------------------------------------------------           -------------------
Total Operating Revenues     $ 12,450  $ 11,381      9.4%   $ 36,064 $ 33,372      8.1%
=========================================================================================
</TABLE>



<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

Wireline

Wireline operating revenues increased $558, or 6.2%, in the third quarter of
1999 and $1,748, or 6.6%, for the first nine months of 1999. Components of
Wireline operating revenues for the third quarter and first nine months of 1999
and 1998 are as follows:

<TABLE>
- -----------------------------------------------------------------------------------
<CAPTION>
                                Third Quarter               Nine-Month Period
                         ----------------------------- ----------------------------
                                            Percent                        Percent
                           1999     1998     Change      1999      1998    Change
- -----------------------------------------------------------------------------------
<S>                      <C>       <C>         <C>      <C>       <C>         <C>
Local service            $  4,913  $  4,375    12.3%    $ 14,204  $ 12,775    11.2%
Network access:
  Interstate                1,887     1,718     9.8        5,646     5,195     8.7
  Intrastate                  684       676     1.2        2,029     2,048    (0.9)
Long distance service         864       952    (9.2)       2,669     2,778    (3.9)
Other                       1,196     1,265    (5.5)       3,551     3,555    (0.1)
- ---------------------------------------------           --------------------
Total Wireline           $  9,544  $  8,986     6.2%    $ 28,099  $ 26,351     6.6%
===================================================================================
</TABLE>

      Local service revenues increased $538, or 12.3%, in the third quarter and
      $1,429, or 11.2%, in the first nine months of 1999 due primarily to
      increases in demand which totaled approximately $338 for the third quarter
      and $1,053 for the first nine months of 1999, including increases in
      access lines, vertical services and data-related services revenues. The
      data-related services increase includes the acquisition of two network
      integration companies by Ameritech in 1998 and 1999. The number of access
      lines increased by 3.1% since September 30, 1998. Approximately 38% of
      access line growth was due to sales of additional access lines to existing
      residential customers. Approximately 31% of the access line growth was in
      California, 19% was in Texas and 11% was in Illinois. Access lines in
      Illinois, Texas and California account for approximately 60% of SBC's
      access lines. Vertical services revenues, which include custom calling
      services, such as Caller ID, Call Waiting, voice mail and other enhanced
      services, increased by approximately 15% and totaled more than $2.5
      billion for the first nine months of 1999.

      Local service revenues also increased as a result of regulatory actions
      that decreased one or more other types of operating revenues. In 1999, the
      introduction of extended area service plans, the introduction of the
      California High Cost Fund (CHCFB) and the September 1999 Texas Universal
      Service Fund (TUSF) rate rebalancing collectively increased local service
      revenues by approximately $63 for the third quarter and $134 for the first
      nine months and decreased long distance revenues by approximately $29 for
      the third quarter and $88 for the first nine months and intrastate network
      access revenues by approximately $22 for the third quarter and $48 for the
      first nine months. The net effect on Wireline operating revenues was an
      increase of approximately $12 for the third quarter and a decrease of
      approximately $2 for the first nine months of 1999. The state public
      utility commissions (PUCs) have stated that the CHCFB and the TUSF are
      intended to directly subsidize the provision of service to high cost areas
      and allow Pacific Bell and Southwestern Bell Telephone Company to set
      competitive rates for other services. The increases in local services
      revenues were partially offset by decreases due to rate reductions under
      various PUC price cap orders of approximately $38 for the third quarter
      and $114 for the first nine months of 1999.

<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

      Network access Interstate network access revenues increased $169, or 9.8%,
      in the third quarter and $451, or 8.7%, in the first nine months of 1999.
      Included in the results is a conforming item of $28 in the third quarter
      and $51 in the first nine months of 1999 related to costs routinely
      deferred by Ameritech (see discussion under Segment Results above for
      further information of the effect of these conforming items on segment
      results). Excluding this conforming item, interstate network access
      revenues increased $197, or 11.5%, in the third quarter and $502, or 9.7%,
      in the first nine months of 1999 due largely to increases in special
      access, demand for access services by interexchange carriers and growth in
      revenues from end-user charges attributable to an increasing access line
      base, which collectively resulted in an increase of approximately $231 for
      the third quarter and $608 for the first nine months of 1999. In addition,
      customer number portability cost recovery, net of a Federal Communications
      Commission (FCC) retroactive rate decrease in the second quarter of 1999,
      effective February 1999, contributed approximately $49 for the third
      quarter and $126 to the increase for the first nine months of 1999.
      Partially offsetting these increases were the effects of rate reductions
      related to the FCC's productivity factor adjustment, access reform and
      other charges totaling approximately $82 for the third quarter and $233
      for the first nine months of 1999.

      Intrastate network access revenues increased $8, or 1.2%, in the third
      quarter and decreased $19, or 0.9%, in the first nine months of 1999.
      Increases in demand at the telephone companies totaled approximately $84
      for the third quarter and $196 for the first nine months of 1999,
      including usage by alternative intraLATA toll carriers. These increases
      were offset by state regulatory rate reductions and other charges totaling
      approximately $60 for the third quarter and $177 for the first nine months
      of 1999 and the effects of the CHCFB and the TUSF described above in local
      service totaling approximately $22 for the third quarter and $48 for the
      first nine months of 1999.

      Long distance service revenues decreased $88, or 9.2%, in the third
      quarter and $109, or 3.9%, in the first nine months of 1999. Long distance
      service revenues decreased due to the effects of regulatory shifts of
      approximately $29 in the third quarter and $88 for the first nine months
      of 1999, discussed above in local service, related to the TUSF, CHCFB and
      the introduction of extended area service; and price competition from
      alternative intraLATA toll carriers of approximately $84 in the third
      quarter and $135 in the first nine months of 1999. Partially offsetting
      these decreases were increased demand at Ameritech's long distance unit,
      certified to provide long distance service outside SBC's region and
      increased demand for SNET All Distance totaling approximately $38 in the
      third quarter and $123 in the first nine months of 1999.

      Other operating revenues decreased $69, or 5.5%, in the third quarter and
      decreased $4, or 0.1%, in the first nine months of 1999. Equipment sales,
      primarily consumer equipment, were flat in the third quarter of 1999 as
      compared to the same period of 1998 and increased approximately $67 in the
      first nine months of 1999. Increased sales from other nonregulated
      products and services, including Internet and cable services, totaled
      approximately $27 in the third quarter and $87 in the first nine months of
      1999. These increases were offset by a decline in the public telephone
      business totaling approximately $38 for the third quarter and $134 for the
      first nine months of 1999 and increases in other charges, including state
      regulatory orders, of approximately $43 for the third quarter and $15 for
      the first nine months of 1999.

<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

Wireless

Wireless operating revenues increased $397, or 27.1%, in the third quarter of
1999 and $764, or 18.4%, for the first nine months of 1999. Components of
Wireless operating revenues for the third quarter and first nine months of 1999
and 1998 are as follows:

<TABLE>
- -------------------------------------------------------------------------------------
<CAPTION>
                                 Third Quarter                Nine-Month Period
                         ------------------------------  ----------------------------
                                              Percent                        Percent
                           1999       1998     Change      1999      1998     Change
- --------------------------------------------------------------------------------------
<S>                      <C>        <C>          <C>     <C>        <C>         <C>
Subscriber               $  1,506   $  1,221     23.3%   $  4,013   $  3,508    14.4%
Other                         355        243     46.1         911        652    39.7
- ----------------------------------------------           ---------------------
Total Wireless           $  1,861   $  1,464     27.1%   $  4,924   $  4,160    18.4%
======================================================================================
</TABLE>

      Subscriber revenues consist of local service, incollect roaming (revenues
      from SBC wireless customers roaming outside their home area) and wireless
      long distance. Wireless subscriber revenues increased $285, or 23.3%, in
      the second quarter and $505, or 14.4%, for the first nine months of 1999
      due primarily to growth in the number of customers of 24.7%, including
      approximately 862,000 customers related to Comcast Cellular Corporation
      (Comcast) acquired in July 1999. Also contributing to the growth in
      customers were California PCS operations, which experienced 100% growth to
      a total of approximately 1.3 million customers at September 30, 1999.
      These increases were partially offset by declines in average revenue per
      customer. At September 30, 1999, SBC had 10,311,000 domestic wireless
      customers.

      Other wireless revenues relate primarily to outcollect roaming (revenues
      from non-SBC wireless customers roaming on SBC's wireless network) and
      equipment sales and increased $112, or 46.1%, in the third quarter and
      $259, or 39.7% for the first nine months of 1999. The increase was
      primarily attributable to growth in outcollect roaming revenues, as well
      as equipment sales in the California PCS operations.



<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

Information and Entertainment

Information and Entertainment operating revenues consist of directory and
Ameritech's security and cable television operations. Information and
Entertainment operating revenues increased $108, or 11.2%, in the third quarter
and increased $241, or 8.3%, for the first nine months of 1999. Information and
Entertainment operating revenues for the third quarter and first nine months of
1999 and 1998 are as follows:

<TABLE>
- --------------------------------------------------------------------------------------
<CAPTION>
                                 Third Quarter                Nine-Month Period
                         ------------------------------  -----------------------------
                                              Percent                        Percent
                           1999       1998     Change      1999      1998     Change
- --------------------------------------------------------------------------------------
<S>                      <C>        <C>         <C>      <C>        <C>          <C>
Total Information and
  Entertainment          $  1,071   $    963     11.2%   $  3,132   $  2,891     8.3%
======================================================================================
</TABLE>

      Information and Entertainment operating revenues increased in the third
      quarter and first nine months of 1999 due primarily to increases in demand
      for directory services, including benefits from sales initiatives
      developed in the Pacific Telesis Group and Southern New England
      Telecommunications Corporation merger integration process. Directory
      revenues increased approximately $93 in the third quarter and $190 in the
      first nine months, including a change in the schedule of published
      directories. Ameritech's cable business contributed approximately $39 to
      the increase in the first nine months of 1999 due primarily to growth in
      the number of customers.

Operating Expenses SBC's operating expenses increased $755, or 8.9%, in the
third quarter and $1,988, or 8.0%, for the first nine months of 1999. Components
of operating expenses by segment for the third quarter and first nine months of
1999 and 1998 are as follows:

<TABLE>
- ---------------------------------------------------------------------------------------
<CAPTION>
                                   Third Quarter              Nine-Month Period
                            -----------------------------------------------------------
                                                 Percent                       Percent
                               1999     1998      Change     1999     1998      Change
- ---------------------------------------------------------------------------------------
<S>                         <C>       <C>           <C>    <C>      <C>           <C>
Wireline                    $  7,080  $ 6,755       4.8%   $ 20,714 $ 19,603      5.7%
Wireless                       1,433    1,186      20.8       3,928    3,473     13.1
Information and entertainment    708      642      10.3       2,163    1,912     13.1
International                     64       43      48.8         170      136     25.0
Corporate, adjustments
  & eliminations                 (77)    (173)        -        (244)    (381)       -
- -----------------------------------------------           -------------------
Total Operating Expenses    $  9,208  $ 8,453       8.9%   $ 26,731 $ 24,743      8.0%
=======================================================================================
</TABLE>



<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

      Operations and support SBC's operations and support increased $563, or
      8.6%, in the third quarter and $1,607, or 8.4%, for the first nine months
      of 1999. Components of operations and support expenses by segment for the
      third quarter and first nine months of 1999 and 1998 are as follows:

<TABLE>
      ----------------------------------------------------------------------------------------
<CAPTION>
                                           Third Quarter              Nine-Month Period
                                    --------------------------- ------------------------------
                                                        Percent                     Percent
                                       1999     1998     Change    1999     1998     Change
      ----------------------------------------------------------------------------------------
<S>                                 <C>      <C>           <C>  <C>       <C>           <C>
      Wireline                      $  5,354 $ 5,126       4.4% $ 15,662  $ 14,816      5.7%
      Wireless                         1,178   1,010      16.6     3,303     2,952     11.9
      Information and entertainment      659     589      11.9     2,022     1,766     14.5
      International                       53      38      39.5       150       122     23.0
      Corporate, adjustments
        & eliminations                  (119)   (201)        -      (372)     (498)       -
      ------------------------------------------------          -------------------
      Total Operations and Support  $  7,125 $ 6,562       8.6% $ 20,765  $ 19,158      8.4%
      ========================================================================================
</TABLE>

      Wireline operations and support increased $228, or 4.4%, in the third
      quarter and $846, or 5.7%, in the first nine months of 1999. Included in
      the first nine months of 1999 is $85 related to costs associated with
      conforming accounting methodologies between SBC and Ameritech. The
      conforming items include non-cash adjustments made to conform accounting
      for pension and postretirement benefits between the companies and to
      immediately expense certain items routinely deferred and amortized by
      Ameritech, including sales commissions (see discussion under Segment
      Results above for further information of the effect of these conforming
      items on segment results).

      Also the increase includes costs of approximately $104 in the third
      quarter and $238 in the first nine months of 1999 associated with business
      initiatives and other products, primarily Asymmetrical Digital Subscriber
      Lines (ADSL), Internet, and voice mail. Additionally, operations and
      support increased approximately $53 in the third quarter and $134 in the
      first nine months of 1999 as a result of increased wages and salaries, and
      by approximately $170 in the third quarter and $468 in the first nine
      months of 1999 primarily as a result of the acquisition of two network
      integration companies in 1998 and 1999. Operations and support also
      increased by $63 in the third quarter and $83 in the first nine months
      related to costs associated with software right-to-use fees including
      digital network deployment initiatives, and by approximately $65 in the
      third quarter and $226 in first nine months of 1999 as a result of costs
      associated with reciprocal compensation for the termination of Internet
      traffic.


<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

      Operations and support cost increases were partially offset by
      approximately $57 in the third quarter and by $204 in the first nine
      months of 1999 primarily the result of lower contract labor costs and
      costs associated with customer number portability. These reductions
      primarily resulted from the realization of merger initiative benefits.
      Also partially offsetting the increases in operations and support was the
      change in accounting for software costs (see Note 9 of Notes to
      Supplemental Pro Forma Consolidated Financial Statements) which resulted
      in approximately $112 in the third quarter and $258 in the first nine
      months of 1999 being capitalized rather than expensed.

      Wireless expenses increased $168, or 16.6%, in the third quarter and $351,
      or 11.9%, for the first nine months of 1999 due primarily to growth in the
      number of customers, including the acquisition of Comcast discussed in
      subscriber revenues above.

      Information and entertainment expenses for the third quarter and first
      nine months of 1999 include $38 and $110 of conforming charges related to
      certain items previously deferred and amortized, primarily related to
      customer acquisition costs and leased customer security equipment, by
      Ameritech (see discussion under Segment Results above for further
      information on the effect of these conforming items on segment results).
      Directory expenses for the first nine months of 1999 also include $65
      related to a change in directory accounting at Ameritech. Excluding these
      charges, directory expenses increased $32, or 5.4%, in the third quarter
      and $81, or 4.6%, for the first nine months of 1999 due to growth in
      demand for products and services.

      Depreciation and amortization SBC's depreciation and amortization expense
      increased $192, or 10.2%, in the third quarter and $381, or 6.8%, for the
      first nine months of 1999. Components of normalized depreciation and
      amortization expense by segment for the third quarter and first nine
      months of 1999 and 1998 are as follows:

<TABLE>
      ----------------------------------------------------------------------------------------------
<CAPTION>
                                                   Third Quarter              Nine-Month Period
                                            ---------------------------  ---------------------------
                                                               Percent                     Percent
                                               1999     1998    Change      1999     1998   Change
      ----------------------------------------------------------------------------------------------
<S>                                         <C>       <C>         <C>    <C>       <C>        <C>
      Wireline                              $  1,726  $ 1,629     6.0%   $  5,052  $ 4,787    5.5%
      Wireless                                   255      176    44.9         625      521   20.0
      Information and entertainment               49       53    (7.5)        141      146   (3.4)
      International                               11        5     -            20       14   42.9
      Corporate, adjustments
        & eliminations                            42       28     -           128      117    -
      ---------------------------------------------------------          ------------------
      Total depreciation and amortization   $  2,083  $ 1,891    10.2%   $  5,966  $ 5,585    6.8%
      ==============================================================================================
</TABLE>

      Depreciation and amortization increased due primarily to increased
      depreciation expense of approximately $82 in the third quarter and $239 in
      the first nine months of 1999 in the Wireline segment resulting from
      overall higher plant levels. Increases of approximately $79 in the third
      quarter and $104 in the first nine months of 1999 in the Wireless segment
      include $57 from the acquisition of Comcast in July 1999. The remainder of
      the Wireless increases resulted from overall higher plant levels.

<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

Interest expense decreased $18, or 4.7%, for the third quarter and $154, or
12.6%, for the first nine months of 1999. This decrease was due primarily to
reductions in interest expense resulting from lower average debt levels due to
debt retirements in 1998 and early 1999.

Equity in net income of affiliates increased $86, or 64.2%, in the third quarter
of 1999 due primarily to increases from investments in Telefonos de Mexico, S.A.
de C.V. (Telmex) and TeleDanmark, as well as wireless investments in Switzerland
and France totaling approximately $44. Results for the quarter also include the
June 1999 investment in Bell Canada. These increases were partially offset by
reduced equity in net income from Telkom SA Limited (Telkom) in South Africa.
Equity in net income of affiliates increased $133, or 30.2%, in the first nine
months of 1999. Results in 1999 include the investment in Bell Canada, while
1998 included the investment in TCNZ. Telmex and TeleDanmark contributed over
$110 to the increase in equity in net income, while increases in Israel and
France also contributed approximately $35 to the increase during the first nine
months of 1999. These increases were partially offset by a lower contribution
from Telkom, resulting from the impact of the decline in the value of the rand
and higher maintenance expenses.

Other income (expense) - net included charges of $23 for the third quarter and
first nine months of 1999 to write down several of Ameritech's cost investments
utilizing the SBC method. The incremental impacts of the overlapping wireless
properties sold in October 1999 also decreased other income (expense) - net by
$7 in the third quarter and $21 in the first nine months of 1999, and by $8 in
the third quarter and $17 in the first nine months of 1998. Additionally, the
third quarter and first nine months of 1998 included $358 for gains on sales of
certain non-core businesses, principally the required disposition of MTN. The
first nine months of 1998 also included a $1.5 billion gain related to
Ameritech's public sale of substantially all of its stake in TCNZ. Excluding
these items, other income (expense) - net was income of $1 for the third quarter
and net expense of $85 for the first nine months of 1999 and net expense of $58
for the third quarter and $163 for the first nine months of 1998.

The first nine months of 1999 include a gain from the sale of a portion of one
of SBC's international investments, Amdocs Limited (Amdocs), of approximately
$92 and gains of $52 representing market adjustments on Amdocs shares used for
contributions to the SBC Foundation and deferred compensation. Results for the
first nine months of 1999 also include a gain of approximately $59 recognized
from the sale of SBC's investment in an international investment and a gain of
approximately $24 recognized from the sale of certain discontinued plant related
to Advanced Communications Network. The third quarter of 1999 includes income of
$59 related to depreciation in the market value of Telmex L shares underlying
certain SBC debt redeemable either in cash or Telmex L shares and the sale of
certain Telmex L shares.

The first nine months of 1999 include increased expenses related to higher
appreciation in the market value of Telmex L shares underlying certain SBC debt
redeemable either in cash or Telmex L shares than in the comparable periods of
1998, net of gains recognized from the sale of certain Telmex L shares, of
approximately $153. Also affecting comparisons in the first nine months of 1998
was receipt of a special dividend of approximately $158 from Amdocs, and
approximately $133 of other expense related to the impairment of an
international investment and investments in certain wireless technologies,
primarily wireless video.

Income Taxes for the third quarter and first nine months of 1999 and 1998
reflect the tax effect of charges for one-time items discussed in Note 5 of
Notes to Supplemental Pro Forma Consolidated Financial Statements. The net
effective tax rate on these items was lower as a result of non-deductible

<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA RESULTS OF OPERATIONS - Continued

items included in the charges and valuation adjustments to certain deferred tax
assets, which may not be utilized due to restrictions associated with the
Ameritech merger. Excluding these items, income taxes increased $182, or 19.2%,
in the third quarter and $378, or 13.5%, in the first nine months of 1999,
primarily due to higher income before income taxes.

SUPPLEMENTAL PRO FORMA COMPETITIVE AND REGULATORY ENVIRONMENT

Reciprocal Compensation In June 1999, the United States Court of Appeals for the
Seventh Circuit (7th Circuit) issued an opinion affirming an order of the
Illinois Commerce Commission (ICC) directing Ameritech to pay reciprocal
compensation on Internet traffic under existing interconnection agreements. The
7th Circuit only reviewed whether the ICC's determination that the parties
intended that calls to Internet Service Providers would be subject to reciprocal
compensation violated federal law. The 7th Circuit declined to review any
contract issues and concluded that the ICC's determination did not violate
federal law as it was expressly permitted under the February 1999 FCC ruling
regarding reciprocal compensation. SBC has sought rehearing of the 7th Circuit
Court decision.

Other appeals of reciprocal compensation decisions are currently pending before
the United States Circuit Court of Appeals for the Sixth Circuit (6th Circuit)
and United States District Courts in Indiana and Ohio. In August 1999, the
Michigan District Court affirmed an order of the Michigan Public Service
Commission (MPSC) directing Ameritech to pay reciprocal compensation under
existing interconnection agreements. Relying upon the FCC's declaratory ruling,
the Michigan District Court concluded that the FCC had left the issue of
reciprocal compensation to be determined by state commissions and therefore
deferred to the MPSC's decision. SBC has appealed that decision to the 6th
Circuit. In July 1999, the United States District Court in Wisconsin dismissed
an appeal without reaching the merits of the case. SBC appealed that dismissal
to the 7th Circuit.

SBC has been recording expense and/or making payments for amounts sought by
certain competitive local exchange carriers for the termination of Internet
traffic to Internet Service Providers.


<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA OTHER BUSINESS MATTERS

SBC's Year 2000 Project In addition to the Year 2000 activities conducted by
SBC, discussed in Item 2a. Other Business Matters, prior to the merger,
Ameritech was also addressing Year 2000 issues. Ameritech believes its systems
and networks are ready for the Year 2000.

On a consolidated basis, SBC currently estimates that it will incur expenses of
approximately $465 through 2000 in connection with anticipated Year 2000
efforts, of which approximately $418 had been incurred through September 30,
1999. The timing of expenses may vary and is not necessarily indicative of
readiness efforts or progress to date. SBC anticipates that a portion of the
Year 2000 expenses will not be incremental costs, but rather will represent the
redeployment of existing IT resources. SBC also expects to incur certain capital
improvement costs (totaling approximately $22) to support this project. Such
capital costs (approximately $16 as of September 30, 1999) are being incurred
sooner than originally planned but, for the most part, would have been required
in the normal course of business.

SBC has significant minority investments in large telecommunications carriers in
several countries, the most significant of which are in Canada, Denmark, Mexico
and Belgium. Each of those carriers has plans in place and activities under way
to address Year 2000 issues. Based on information reported to SBC, the estimated
proportionate share of these companies' Year 2000 conversion costs that will
flow through to our earnings is not expected to be material. There is no
assurance that Year 2000 readiness preparation for some carriers, as well as the
countries in which they operate, will be adequately completed by the end of the
year. Therefore, we are unable to determine the full impact Year 2000 may have
to those international interests.

SUPPLEMENTAL PRO FORMA LIQUIDITY AND CAPITAL RESOURCES

SBC had $532 in cash and cash equivalents available at September 30, 1999.
During the first nine months of 1999, as in 1998, SBC's primary source of funds
continued to be cash provided by operating activities. SBC has agreements in
place with several banks for lines of credit totaling $4,759, all of which may
be used to support commercial paper borrowings. SBC had no borrowings
outstanding under these lines of credit at September 30, 1999. Commercial paper
borrowings as of September 30, 1999 totaled $5,618. Increases in commercial
paper borrowings from prior periods resulted from the acquisitions of and
repayments of long-term debt associated with Comcast, Cellular Communications of
Puerto Rico Inc. (Cellular Communications) and Bell Canada.

SBC's investing activities are primarily related to construction and capital
expenditures. During the first nine months of 1999, SBC invested $7,006 for
construction and capital expenditures, primarily in the Wireline and Wireless
segments. Investing activities during the first nine months of 1999 included
asset dispositions of $1,448, primarily related to additional proceeds from the
sale of TCNZ shares, and asset acquisitions of $4,792 related to Bell Canada,
Comcast and Cellular Communications. Investing activities during the first nine
months of 1998 included asset dispositions of $2,316, primarily related to the
required disposition of MTN due to SBC's investment in Telkom and the second
quarter 1999 sale of TCNZ. In January 1998, SBC invested approximately $3,100 in
Tele Danmark, the national communications provider in Denmark. Capital
expenditures for 1999 are estimated to be approximately $9,700 to $10,200.


<PAGE>

SBC COMMUNICATIONS INC.

Item 2b.  Management's Discussion and Analysis of Financial Condition and
Results of Operations
Dollars in millions except per share amounts

SUPPLEMENTAL PRO FORMA LIQUIDITY AND CAPITAL RESOURCES - Continued

Financing activities during the first nine months of 1999 included new
short-term borrowings and long-term debt proceeds to finance SBC's investment in
Bell Canada and the acquisition of Comcast and Cellular Communications. In 1999,
subsequent to the completion of the acquisitions of Comcast and Cellular
Communications, SBC retired virtually all of Comcast's and Cellular
Communications' long-term debt. Financing activities during the first nine
months of 1998 included repayment of short-term borrowings of $1,759 and the
issuance of $2,880 of long-term debt, primarily to finance the acquisition of
Tele Danmark. Cash paid for dividends in the first nine months of 1999 was
$2,464, or 5.3% higher than in the first nine months of 1998, due to an increase
in dividends paid per share.


<PAGE>


SBC COMMUNICATIONS INC.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
Dollars in millions except per share amounts

SBC is exposed to market risks primarily from changes in interest rates, foreign
currency exchange rates, and certain equity prices. In managing exposure to
these fluctuations, SBC may engage in various hedging transactions that have
been authorized according to documented policies and procedures. SBC does not
use derivatives for trading purposes, or to generate income or to engage in
speculative activity. (For further discussions on SBC's market risks see the
1998 SBC Annual Report to Shareowners under the heading "Market Risk" and the
1998 Ameritech Annual Report to Shareowners under the heading "Disclosures About
Market Risk".)

As of September 30, 1999, SBC had increased its level of commercial paper
borrowing for the acquisitions of its investments in Bell Canada, Comcast and
Cellular Communications. SBC does not anticipate any significant changes in its
risk management objectives and strategies with respect to managing this interest
rate exposure.

In May 1999, SBC entered agreements to participate in several interest rate
swaps (Swaps) with notional values totaling $795. The Swaps have terms to pay
variable rates of interest, and to receive fixed rates of interest designed to
match certain low-coupon debt liabilities on SBC's balance sheet. The Swaps
mature 2002 through 2006. SBC will record interest rate settlements as
adjustments to interest expense in the consolidated statements of income when
paid or received. SBC currently does not recognize the fair value of these
derivative financial instruments or their changes in its financial statements.
Any gains or losses on the Swaps are deferred until each instrument is
terminated. At September 30, 1999, the fair values of the Swaps were $9 below
the original value.

Effective June 30, 1999, as a result of Vodafone Group PLC merging with AirTouch
Communications, Inc. (AirTouch), forming Vodafone AirTouch PLC (Vodafone
AirTouch), the outstanding AirTouch stock options held by SBC employees were
converted to Vodafone AirTouch options. For each option for a share of AirTouch
common stock, the option holders received an option in 0.5 ADR's of Vodafone
AirTouch and the grant price of the options were reduced for the value of cash
received by AirTouch shareowners. The last option grant expires January 2003,
and as of September 30, 1999 approximately 88,000 options were still outstanding
with an underlying stock option exposure of $19.

CAUTIONARY LANGUAGE CONCERNING FORWARD-LOOKING STATEMENTS

Information set forth in this report contains forward-looking statements that
are subject to risks and uncertainties. SBC claims the protection of the safe
harbor for forward-looking statements provided by the Private Securities
Litigation Reform Act of 1995.

The following factors could cause SBC's future results to differ materially from
those expressed in the forward-looking statements: (1) adverse economic changes
in the markets served by SBC or changes in available technology; (2) the final
outcome of various FCC rulemakings and judicial review, if any, of such
rulemakings; (3) the final outcome of various state regulatory proceedings in
SBC's 13-state area, and judicial review, if any, of such proceedings; (4) the
timing of entry and the extent of competition in the local and intraLATA toll
markets in SBC's 13-state area; (5) the impact of the Ameritech transaction,
including performance with respect to regulatory requirements and merger
integration efforts; and (6) the deployment of SBC's broadband initiative also
known as Project Pronto. Readers are cautioned that other factors discussed in
this report, although not enumerated here, also could materially impact SBC's
future earnings.




<PAGE>


SBC COMMUNICATIONS INC.

PART II - OTHER INFORMATION

Item 2. Changes in Securities and Use of Proceeds

During the third quarter of 1999, the Company sold shares of common stock to
non-employee directors pursuant to the Company's Non-Employee Director Stock and
Deferral Plan. Under the plan, a director may make an annual election to receive
all or part of his annual retainer or fees in the form of SBC shares or deferred
stock units (DSUs) that are convertible into SBC shares. During this period, an
aggregate of 2,490 SBC shares and DSUs were purchased by non-employee directors
at prices ranging from $49.00 to $56.125, in each case the fair market value of
the shares on the date of purchase. The issuances of shares and DSUs were exempt
from registration pursuant to Section 4(2) of the Securities Act.

Item 6. Exhibits and Reports on Form 8-K

(a)   Exhibits

      Exhibit 12a Computation of Ratios of Earnings to Fixed Charges.
      Exhibit 12b Supplemental Pro Forma Computation of Ratios of Earnings to
                  Fixed Charges.

      Exhibit 27  Financial Data Schedule.

(b)   Reports on Form 8-K

      There were no reports on Form 8-K filed during the quarter ended September
      30, 1999.



<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.




November 12, 1999                         /s/ Donald E. Kiernan
                                          ------------------------
                                          Donald E. Kiernan
                                          Senior Executive Vice President
                                             and Chief Financial Officer


<TABLE>
                                               SBC COMMUNICATIONS INC.                                   EXHIBIT 12a
                                  COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                                                 Dollars in Millions



<CAPTION>
                                           NINE MONTHS ENDED
                                              SEPTEMBER 30,                YEAR ENDED DECEMBER 31,
                                         ---------------------  ----------------------------------------------------
                                           1999         1998     1998        1997        1996      1995       1994
                                         ----------  ---------  --------   --------   ---------  --------  ---------
<S>                                      <C>         <C>        <C>       <C>         <C>        <C>       <C>
Income Before Income Taxes,
  Extraordinary Loss and Cumulative
  Effect of Accounting Changes*          $   5,402   $  5,099   $ 6,318   $  2,558    $  5,283   $ 4,670   $  4,403
     Add: Interest Expense                     641        760       993      1,043         901     1,043      1,010
          Dividends on Preferred
            Securities                          60         60        80         80          60         -          -
          1/3 Rental Expense                   112        107       147        129         115        85         93
                                         ----------  ---------  --------  ---------   ---------  --------  ---------
     Adjusted Earnings                   $   6,215   $  6,026   $ 7,538   $  3,810    $  6,359   $ 5,798   $  5,506
                                         ==========  =========  ========  =========   =========  ========  =========

Total Interest Charges                   $     689   $    808   $ 1,052   $  1,168    $  1,043   $ 1,048   $  1,010
Dividends on Preferred Securities               60         60        80         80          60         -          -
1/3 Rental Expense                             112        107       147        129         115        85         93
                                         ----------  ---------  --------  ---------   ---------  --------  ---------
     Adjusted Fixed Charges              $     861   $    975   $ 1,279   $  1,377    $  1,218   $ 1,133   $  1,103
                                         ==========  =========  ========  =========   =========  ========  =========

Ratio of Earnings to Fixed Charges            7.22       6.18      5.89       2.77        5.22      5.12       4.99

*Undistributed earnings on investments accounted for under the equity method have been excluded.
</TABLE>


<TABLE>

                                               SBC COMMUNICATIONS INC.                                  EXHIBIT 12b
                      SUPPLEMENTAL PRO FORMA COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                                                 Dollars in Millions


<CAPTION>
                                           NINE MONTHS ENDED
                                              SEPTEMBER 30,                YEAR ENDED DECEMBER 31,
                                         ---------------------  ----------------------------------------------------
                                           1999         1998     1998        1997        1996      1995       1994
                                         ----------  ---------  --------   --------   ---------  --------  ---------
<S>                                      <C>         <C>       <C>        <C>         <C>        <C>       <C>
Income Before Income Taxes,
  Extraordinary Loss and Cumulative
  Effect of Accounting Changes*          $   7,773   $  9,527  $ 11,859   $  6,356    $  8,789   $ 8,139   $  6,322
     Add: Interest Expense                   1,069      1,223     1,605      1,550       1,418     1,513      1,446
          Dividends on Preferred
            Securities                          87         85       114         98          68         6          2
          1/3 Rental Expense                   174        166       228        202         188       152        157
                                         ----------  ---------  --------  ---------   ---------  --------  ---------
     Adjusted Earnings                   $   9,103   $ 11,001  $ 13,806   $  8,206    $ 10,463   $ 9,810   $  7,927
                                         ==========  =========  ========  =========   =========  ========  =========

Total Interest Charges                   $   1,132   $  1,292     1,691   $  1,700    $  1,589   $ 1,533   $  1,459
Dividends on Preferred Securities               87         85       114         98          68         6          2
1/3 Rental Expense                             174        166       228        202         188       152        157
                                         ----------  ---------  --------  ---------   ---------  --------  ---------
     Adjusted Fixed Charges              $   1,393   $  1,543  $  2,033   $  2,000    $  1,845   $ 1,691   $  1,618
                                         ==========  =========  ========  =========   =========  ========  =========

Ratio of Earnings to Fixed Charges            6.53       7.13      6.79       4.10        5.67      5.80       4.90

*Undistributed earnings on investments accounted for under the equity method have been excluded.
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM SBC
COMMUNICATIONS INC.'S SEPTEMBER 30, 1999 CONSOLIDATED FINANCIAL STATEMENTS AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                 1,000,000

<S>                             <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                             267
<SECURITIES>                                        26
<RECEIVABLES>                                    6,011
<ALLOWANCES>                                       487
<INVENTORY>                                          0<F1>
<CURRENT-ASSETS>                                 7,533
<PP&E>                                          76,832
<DEPRECIATION>                                  45,635
<TOTAL-ASSETS>                                  49,136
<CURRENT-LIABILITIES>                           11,243
<BONDS>                                         11,266
                                0
                                          0
<COMMON>                                         1,988
<OTHER-SE>                                      13,296
<TOTAL-LIABILITY-AND-EQUITY>                    49,136
<SALES>                                              0<F2>
<TOTAL-REVENUES>                                22,477
<CGS>                                                0<F3>
<TOTAL-COSTS>                                   12,532
<OTHER-EXPENSES>                                 3,898
<LOSS-PROVISION>                                   374
<INTEREST-EXPENSE>                                 641
<INCOME-PRETAX>                                  5,583
<INCOME-TAX>                                     2,014
<INCOME-CONTINUING>                              3,569
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,569
<EPS-BASIC>                                     1.82
<EPS-DILUTED>                                     1.79
<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 OPERATIONS AND SUPPORT IN THE
     FINANCIAL STATEMENTS AND THE "TOTAL COST" TAG, PURSUANT TO REGULATION
     S-X, RULE 5-03(B).
</FN>


</TABLE>


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