Exhibit 99.1

News Release
- --------------------------------------------------------------------------------
FOR RELEASE WEDNESDAY, JULY 20, 2005

                   AT&T Announces Second-Quarter 2005 Earnings

     o  Second-quarter earnings per diluted share of $0.38

     o  Consolidated revenue of $6.8 billion

     o  Operating income of $819 million

BEDMINSTER, N.J. -- AT&T (NYSE: T) today reported net income of $307 million, or
earnings  per  diluted  share of $0.38,  for the second  quarter  of 2005.  This
performance includes the following pretax items:

     o  a loss of $206 million, or $0.15 per diluted share, related to debt
        repurchases completed in the quarter

     o  "deal costs" of $59 million, or $0.06 per diluted share, related to
        AT&T's pending merger with SBC Communications

     o  net restructuring and other charges of $36 million, or $0.03 per
        diluted share, primarily related to facilities closings

When compared to last year,  current  quarter  performance  also reflects  lower
pretax  depreciation  expense  of $548  million,  or $0.42  per  diluted  share,
resulting from asset impairment  charges taken in the third quarter of 2004. The
company's  current-quarter net income compares to net income of $108 million, or
earnings  per  diluted  share of $0.14,  in the second  quarter  of 2004,  which
included a pretax  restructuring  charge of $54  million,  or $0.04 per  diluted
share.

"AT&T's second quarter  results  demonstrate our continued focus on executing in
the marketplace, managing costs, and strengthening our competitive position with
enterprise  customers," said AT&T Chairman and Chief Executive  Officer David W.
Dorman.  "Given the overwhelming  shareholder support we received for our merger
with SBC, we look forward to securing all appropriate  regulatory  approvals and
completing this transaction in a timely manner."

AT&T reported  second-quarter 2005 consolidated  revenue of $6.8 billion,  which
included  $5.2 billion from AT&T  Business and $1.6 billion from AT&T  Consumer.
Consolidated  revenue  declined 11.5 percent  versus the second quarter of 2004,
primarily  due to  continued  declines  in long  distance  (LD)  voice  and data
revenue.

The  company  reported  consolidated  EBITDA,   excluding  $36  million  of  net
restructuring and other charges,  of $1.5 billion in the second quarter of 2005,
for an EBITDA margin of 22.0 percent.  EBITDA was negatively impacted by the $59
million of deal costs  relating to the pending  merger with SBC  Communications.
This  compares to  consolidated  EBITDA of $1.6 billion and an EBITDA  margin of
21.4 percent in the prior-year  second quarter,  excluding net restructuring and
other charges of $54 million.  The company noted that ongoing  efforts to reduce
costs, including process improvement and related headcount reduction efforts, as
well as  strategic  reductions  in  marketing  expenses  within  AT&T  Consumer,
contributed to its improved EBITDA margin performance for the quarter.

AT&T's  second-quarter  2005 operating  income totaled $819 million,  yielding a
consolidated  operating  margin  of  12.1  percent.  The  operating  margin  was
negatively  impacted by $59 million of deal costs related to the pending  merger
with SBC  Communications and $36 million of net restructuring and other charges,
and positively  impacted by a benefit from lower  depreciation  of $548 million,
resulting from asset impairment  charges taken during the third quarter of 2004.
The company's  current-quarter  performance  compares to consolidated  operating
income of $348  million  and a margin of 4.6  percent in the  prior-year  second
quarter, which included $54 million of net restructuring and other charges.

AT&T UNIT HIGHLIGHTS

AT&T Business

o    Revenue  was $5.2  billion,  a decline of 8.1 percent  from the  prior-year
     second quarter, primarily driven by ongoing pricing pressure in traditional
     voice  and  data  services.  Revenue  was  positively  impacted  by  strong
     year-over-year growth in IP&E services.

o    Long distance  voice  revenue  decreased  12.8 percent from the  prior-year
     second quarter.  Growth rates were negatively affected by continued pricing
     pressure,  partially  offset by a slight  increase in overall  volumes,  as
     growth in wholesale volumes more than offset the decline in retail volumes.

o    Local  voice  revenue  declined  9.9  percent  from the  prior-year  second
     quarter, reflecting declines in reciprocal compensation revenue, as well as
     lower  payphone-related  revenue  as a result of the sale of the  company's
     National Public Markets  business.  The decline also reflects the company's
     ongoing  strategy of selectively  approaching  the small  business  market,
     placing a greater focus on  profitability  than overall market share.  AT&T
     continued to see the impact of this strategic change as the number of local
     access lines declined.

o    Data revenue declined 10.2 percent from the prior-year  second quarter as a
     result of pricing pressure and technology migration.

o    IP&E-services  revenue grew 9.5 percent over the prior-year second quarter,
     reflecting  AT&T's ongoing  transformation  to  next-generation  networking
     services such as Enhanced  Virtual  Private  Network (E-VPN) and IP-enabled
     frame relay  services,  partially  offset by  declines in Managed  Internet
     Access.

o    Operating  income  totaled  $528  million  for the second  quarter of 2005,
     yielding an  operating  margin of 10.2  percent,  compared  with  operating
     income of $152 million and an operating  margin of 2.7 percent in the prior
     year second quarter. Operating income was positively impacted in the second
     quarter of 2005 by a $513 million net benefit from lower  depreciation as a
     result of asset impairment  charges taken during the third quarter of 2004,
     as well as an $18 million  benefit from the  reversal of net  restructuring
     and other  charges,  and was  negatively  impacted in the second quarter of
     2004 by $52 million of net  restructuring  and other charges.  Exclusive of
     these items,  the decline in operating income in the second quarter of 2005
     reflects  decreased long distance voice and data services revenue resulting
     from continued  competitive  pricing pressures and favorable access expense
     settlements in the second quarter of 2004.

o    EBITDA,  excluding net  restructuring  and other charges,  was $1.1 billion
     during the quarter,  yielding a margin of 21.5 percent.  This compares with
     EBITDA,  excluding net restructuring and other charges,  of $1.4 billion in
     the prior year second quarter, which yielded a margin of 24.6 percent.

o    Capital  expenditures  were $387  million  as AT&T  Business  continues  to
     upgrade its network and  integrate its systems to further  rationalize  the
     company's  cost  structure,  improve the  customer  experience  and support
     growth in next-generation products and services.

o    During  the  quarter,  a number  of  sizable  customer  wins  and  contract
     extensions  were signed with such leading  companies  as Toyota  Industries
     Corporation,  Bridgestone Group, Whirlpool,  Prudential and Blue Cross Blue
     Shield Association.

o    According to a recent study of U.S.-based multinational corporations (MNCs)
     published  by the Yankee  Group,  AT&T is clearly  the  industry's  leading
     primary  provider for business  voice and data  services,  and cited as the
     best-positioned  global  network  provider by 60 percent of 270 U.S.  based
     MNCs polled.

AT&T Consumer

o    Revenue was $1.6 billion,  a decline of 20.8 percent  versus the prior-year
     second  quarter,  largely  driven by a decline in standalone  long distance
     revenue due to volume declines associated with competitive  customer losses
     and the continued impact of wireless and Internet  substitution,  partially
     offset  by  targeted  price  increases.   Decreased  bundled  revenue  also
     contributed to the revenue decline.

o    Operating income totaled $489 million, yielding an operating margin of 30.7
     percent,  compared with  operating  income of $240 million and an operating
     margin of 11.9 percent in the prior-year  second  quarter.  Current-quarter
     operating  income was negatively  impacted by net  restructuring  and other
     charges of $10  million  and was  positively  impacted by a $35 million net
     benefit from lower  depreciation  as a result of  asset-impairment  charges
     taken during the third quarter of 2004.

o    The  year-over-year  increase  in  operating  income and margin  reflects a
     significant  reduction  in selling,  general and  administrative  expenses,
     primarily  attributable to the strategic decision to discontinue  marketing
     for residential local and standalone long distance (LD) customers.


     OTHER CONSOLIDATED FINANCIAL HIGHLIGHTS

o    Based on the trends  experienced  through the first half of 2005,  AT&T now
     expects  consolidated  revenue for the full year to be at or slightly above
     the high end of its original range of $25.0 - $26.0 billion.

o    Free cash flow was $176 million for the quarter.  Free cash flow is defined
     as cash flows  provided by operating  activities  of $548 million less cash
     used for capital expenditures and other additions of $372 million.

o    AT&T ended the quarter with net debt of $5.6  billion.  Net debt is defined
     as total debt of $7.7  billion  less cash of $1.9  billion  and net foreign
     debt fluctuations of $0.2 billion.

o    AT&T redeemed  $1.25 billion in bonds  tendered in a buyback offer that the
     company  completed in early April 2005.  The buyback  will reduce  interest
     expense by $0.1 billion  throughout  2005 and resulted in a second  quarter
     pretax loss of $0.2 billion recorded in other (expense) income.

o    Consolidated capital expenditures for the quarter were $393 million.

DEFINITIONS and NOTES
AT&T Business
LD Voice -  includes  all of  AT&T's  domestic  and  international  LD  revenue,
including Intralata toll when purchased as part of an LD calling plan.

Local Voice - includes all local  calling and feature  revenue,  Intralata  toll
when purchased as part of a local calling plan, as well as  Inter-carrier  local
revenue.

Data Services-  includes  bandwidth  services  (dedicated  private line services
through high-capacity optical transport),  frame relay and asynchronous transfer
mode  (ATM)  revenue  for LD and  local,  as well as revenue  for  managed  data
services.

Internet  Protocol & Enhanced  Services  (IP&E-services) - includes all services
that ride on the IP common backbone or that use IP technology, including managed
IP services, as well as application services (e.g., hosting, security).

Outsourcing,  Professional Services & Other - includes complex bundled solutions
primarily  in the  wide  area/local  area  network  space,  AT&T's  professional
services revenue associated with the company's federal government customers,  as
well as all other Business  Services revenue (and  eliminations)  not previously
defined.

Data,  IP&E-Services  -  Percent  Managed -  managed  services  refers to AT&T's
management  of  a  client's  network  or  network  and  applications   including
applications that extend to the customer premise equipment.

Data,  IP&E-Services  -  Percent  International  - a data  service  that  either
originates  or  terminates  outside of the  United  States,  or an  IP&E-service
installed or wholly delivered outside the United States.

AT&T Consumer
Bundled Services - includes any customer with a local relationship as a starting
point,  and all other AT&T  subscription-based  voice products  provided to that
customer.

Standalone  LD,  Transactional  & Other  Services - includes any  customer  with
solely   a  long   distance   relationship,   non-voice   products,   or  a  non
subscription-based relationship.

Local Customers - residential customers who subscribe to AT&T local service.

Other Definitions and Notes

EBITDA - represents operating income plus depreciation and amortization.

Foreign currency fluctuations - represents  mark-to-market  adjustments,  net of
cash collateral collected, that increased the debt balance by approximately $0.2
billion at June 30, 2005, from December 31, 2004, on non-U.S.  denominated  debt
of about $0.6  billion.  AT&T has  entered  into  foreign  exchange  hedges that
substantially  offset  the  fluctuations  in the debt  balance.  The  offsetting
mark-to-market  adjustments of the hedges are included in "other current assets"
and "other assets" on the balance sheet.


- ------------------------------------------------------------------------------------------------------------------------------------

                              AT&T Corp. Consolidated Statements of Income (Unaudited)
                                   Dollars in millions (except per share amounts)

                                                                 For the Three Months Ended            For the Six Months Ended
                                                                         June 30,                              June 30,
                                                                 2005                   2004           2005                  2004
                                                                                                             
REVENUE
AT&T Business                                                 $ 5,155                $ 5,611       $ 10,474              $ 11,483
AT&T Consumer                                                   1,593                  2,011          3,278                 4,118
Corporate and Other                                                12                     14             23                    25
                                                              -------------------------------      -------------------------------
Total Revenue                                                   6,760                  7,636         13,775                15,626

OPERATING EXPENSES
Access and other connection                                     2,390                  2,481          4,794                 5,119
Costs of services and products                                  1,560                  1,759          3,188                 3,623
Selling, general and administrative                             1,325                  1,763          2,602                 3,507
Depreciation and amortization                                     630                  1,231          1,266                 2,481
Asset impairment and net restructuring and other
  charges                                                          36                     54             36                   267
                                                              -------------------------------       -------------------------------
Total operating expenses                                        5,941                  7,288         11,886                14,997

Operating income                                                  819                    348          1,889                   629
Other (expense) income, net                                      (153)                    36           (123)                 (138)
Interest (expense)                                               (169)                  (191)          (372)                 (419)
                                                              -------------------------------      -------------------------------
Income before income taxes and net income related to
  equity investments                                              497                    193          1,394                    72

(Provision) benefit for income taxes                             (198)                   (87)          (566)                  339
Minority interest income                                            -                      1              -                     1
Net income related to equity investments                            8                      1              8                     -
                                                              -------------------------------      -------------------------------
Net income                                                    $   307                $   108       $    836              $    412
                                                              ===============================      ===============================

Weighted-average common shares (millions)                         801                    794            801                   794

Weighted-average common shares and potential common
  shares (millions)                                               809                    797            807                   796

Earnings per basic and diluted share                          $  0.38                $  0.14       $   1.04              $   0.52

Dividends declared per share                                  $0.2375                $0.2375       $ 0.4750              $ 0.4750
- ------------------------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------

                                     AT&T Corp. Consolidated Statements of Operations (Unaudited)
                                             Dollars in millions (except per share amounts)


                                                               2Q05       1Q05      4Q04      3Q04      2Q04      1Q04       2004
                                                                                                    
REVENUE
AT&T Business                                               $ 5,155    $ 5,319   $ 5,454  $  5,645   $ 5,611   $ 5,872   $ 22,582
AT&T Consumer                                                 1,593      1,685     1,806     1,980     2,011     2,107      7,904
Corporate and Other                                              12         11        13        13        14        11         51
Total revenue                                                 6,760      7,015     7,273     7,638     7,636     7,990     30,537

OPERATING EXPENSES
Access and other connection                                   2,390      2,404     2,924     2,411     2,481     2,638     10,454
Costs of services and products                                1,560      1,628     1,668     1,783     1,759     1,864      7,074
Selling, general and administrative                           1,325      1,277     1,397     1,653     1,763     1,744      6,557
Depreciation and amortization                                   630        636       640       647     1,231     1,250      3,768
Asset impairment and net restructuring and other charges         36          -        36    12,469        54       213     12,772
Total operating expenses                                      5,941      5,945     6,665    18,963     7,288     7,709     40,625

Operating income (loss)                                         819      1,070       608   (11,325)      348       281    (10,088)

Other (expense) income, net                                    (153)        30        28       (34)       36      (174)      (144)
Interest (expense)                                             (169)      (203)     (192)     (192)     (191)     (228)      (803)
Income (loss) before income taxes, minority interest
  income and net earnings (losses) related to equity
  investments                                                   497        897       444   (11,551)      193      (121)   (11,035)

(Provision) benefit for income taxes                           (198)      (368)     (181)    4,402       (87)      426      4,560
Minority interest income                                          -          -         -         -         1         -          1
Net earnings (losses) related to equity investments               8          -         3         2         1        (1)         5
Net income (loss)                                           $   307    $   529   $   266  $ (7,147)  $   108   $   304   $ (6,469)

Weighted-average common shares (millions)                       801        800       797       795       794       793        795
Weighted-average common shares and potential common
shares (millions)                                               809        806       803       795       797       796        795

Earnings (loss) per basic and diluted share                 $  0.38    $  0.66   $  0.33  $  (8.99)  $  0.14   $  0.38   $  (8.14)
- ------------------------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------

                                            AT&T Corp. Historical Segment Data (Unaudited)
                                                         Dollars in millions

                                                     2Q05        1Q05      4Q04       3Q04      2Q04      1Q04       2004
                                                                                                
AT&T Business
LD Voice                                          $ 2,080     $ 2,168    $ 2,163   $  2,364    $ 2,386    $ 2,613    $  9,526
Local Voice                                           364         371        490        390        404        389       1,673
Total Voice                                         2,444       2,539      2,653      2,754      2,790      3,002      11,199

Data Services                                       1,518       1,585      1,595      1,693      1,690      1,715       6,693
IP&E-Services                                         619         589        625        587        565        553       2,330
Total Data and IP&E-Services                        2,137       2,174      2,220      2,280      2,255      2,268       9,023

Outsourcing, Professional Services & Other            574         606        581        611        566        602       2,360

Total revenue                                       5,155       5,319      5,454      5,645      5,611      5,872      22,582
Operating income (loss)(1)(5)                         528         588        781    (11,095)       152         83     (10,079)
Operating margin                                    10.2%       11.0%      14.3%    (196.5%)      2.7%       1.4%      (44.6%)
Capital expenditures                                  387         332        377        391        463        470       1,701
Depreciation & amortization (5)                       596         601        607        610      1,176      1,192       3,585

Total Data and IP&E-Services - % managed              32%         32%        33%        32%        32%        32%         32%
Total Data and IP&E-Services - % international        16%         16%        16%        15%        15%        15%         15%
LD volume growth - yr/yr                               1%         -3%        -2%        -2%         0%         2%          0%
LD volume % wholesale                                 59%         57%        57%        56%        54%        54%         55%

AT&T Consumer
Standalone LD, Transactional and Other Services   $   974     $ 1,025    $ 1,116   $  1,256    $ 1,327    $ 1,462    $  5,161
Bundled Services                                      619         660        690        724        684        645       2,743
Total revenue                                       1,593       1,685      1,806      1,980      2,011      2,107       7,904
Operating income (loss)(2)(5)(6)                      489         575        (60)       281        240        371         832
Operating margin                                    30.7%       34.1%      (3.3%)     14.2%      11.9%      17.6%       10.5%
Capital expenditures                                    -           -          5          9         15         13          42
Depreciation & amortization (5)                        14          12         13         15         33         32          93

Local customers (in thousands)                      3,565       3,859      4,156      4,477      4,677      4,364       4,156

Corporate and Other
Revenue                                           $    12     $    11    $    13       $ 13    $    14    $    11        $ 51
Operating (loss)(3)                                  (198)        (93)      (113)      (511)       (44)      (173)       (841)
Capital expenditures                                    6           3         14          6          2          2          24
Depreciation & amortization                            20          23         20         22         22         26          90

Total AT&T
Revenue                                           $ 6,760     $ 7,015    $ 7,273   $  7,638    $ 7,636    $ 7,990    $ 30,537
Operating income (loss)(4)(6)                         819       1,070        608    (11,325)       348        281     (10,088)
Operating margin                                    12.1%       15.3%       8.4%    (148.3%)      4.6%       3.5%      (33.0%)
Capital expenditures                                  393         335        396        406        480        485       1,767
Depreciation & amortization (5)                       630         636        640        647      1,231      1,250       3,768
<FN>
(1) Includes asset  impairment and net  restructuring  and other charges of $(18M) in 2Q05,  $9M in 4Q04,  $11,859M  in 3Q04, $52M
    in 2Q04 and $91M in 1Q04, totaling $12,011M in 2004.
(2) Includes asset impairment and net restructuring and other charges of $10M in 2Q05, $188M in 3Q04 and $1M in 1Q04, totaling $189M
    in 2004.
(3) Includes asset impairment and net restructuring and other charges of $44M in 2Q05, $27M in 4Q04, $422M in 3Q04, $2M in 2Q04 and
    $121M in 1Q04, totaling $572M in 2004.
(4) Includes asset impairment and net restructuring and other charges of $36M in 2Q05, $36M in 4Q04, $12,469M in 3Q04, $54M in 2Q04
    and $213M in 1Q04, totaling $12,772M in 2004.
(5) As a result of the third-quarter 2004 asset impairment charge, second-quarter 2005, first-quarter 2005, fourth-quarter 2004 and
    third-quarter 2004 depreciation and amortization expense decreased by $542 million, $533 million, $538 million and $527 million,
    respectively, for AT&T Business and $6 million, $7 million, $8 million and $10 million, respectively, for AT&T Consumer.  In
    addition, as a result of the transport service arrangement between AT&T Business and AT&T Consumer, network-related charges from
    AT&T Business (recorded as contra-expense) to AT&T Consumer were reduced by $29 million, $24 million, $30 million and $28
    million in the second-quarter 2005, first-quarter 2005, fourth-quarter 2004 and third-quarter 2004, respectively, as a result of
    the lower depreciation and amortization expense recorded by AT&T Business.  This resulted in a reduction in AT&T Business'
    operating income and an increase in AT&T Consumer's operating income.
(6) Includes $553M prepaid card accrual in 4Q04.
</FN>
- ------------------------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------

                                    AT&T Corp. Consolidated Balance Sheets (Unaudited)
                                                   Dollars in millions

                                                                                    June 30,         December 31,
                                                                                      2005               2004
                                                                                                   
ASSETS
Cash and cash equivalents                                                           $  1,913             $  3,698
Accounts receivable, less allowances of $429 and $523                                  2,993                3,195
Deferred income taxes                                                                    922                1,111
Other current assets                                                                     498                1,383
                                                                                    ------------------------------
   Total Current Assets                                                                6,326                9,387

Property, plant and equipment, net of accumulated
   depreciation of $2,353 and $1,588                                                  11,026               11,509
Goodwill                                                                               4,751                4,888
Other purchased intangible assets, net of accumulated amortization
   of $411 and $428                                                                      316                  375
Prepaid pension costs                                                                  4,099                3,991
Other assets                                                                           2,563                2,654
                                                                                    ------------------------------
TOTAL ASSETS                                                                        $ 29,081             $ 32,804
                                                                                    ==============================
LIABILITIES
Accounts payable and accrued expenses                                               $  2,365             $  2,716
Compensation and benefit-related liabilities                                           1,661                2,193
Debt maturing within one year                                                            529                1,886
Other current liabilities                                                              2,309                2,293
                                                                                    ------------------------------
   Total Current Liabilities                                                           6,864                9,088

Long-term debt                                                                         7,175                8,779
Long-term compensation and benefit-related liabilities                                 3,283                3,322
Deferred income taxes                                                                  1,448                1,356
Other long-term liabilities and deferred credits                                       2,832                3,240
                                                                                    ------------------------------
   Total Liabilities                                                                  21,602               25,785
                                                                                    ------------------------------
SHAREOWNERS' EQUITY
Common Stock, $1 par value, authorized 2,500,000,000 shares; issued and
   outstanding 801,635,543 shares (net of 171,983,367 treasury shares) at
   June 30, 2005 and 798,570,623 shares (net of 171,983,367 treasury shares)
   at December 31, 2004                                                                  802                  799
Additional paid-in capital                                                            26,911               27,170
Accumulated deficit                                                                  (20,344)             (21,180)
Accumulated other comprehensive income                                                   110                  230
                                                                                    ------------------------------
   Total Shareowners' Equity                                                           7,479                7,019
                                                                                    ------------------------------
TOTAL LIABILITIES & SHAREOWNERS' EQUITY                                             $ 29,081             $ 32,804
                                                                                    ==============================
- ------------------------------------------------------------------------------------------------------------------------------------



- ------------------------------------------------------------------------------------------------------------------------------------

                                 AT&T Corp. Consolidated Statements of Cash Flows (Unaudited)
                                                     Dollars in millions

                                                                                              For the Six Months Ended
                                                                                                      June 30,
                                                                                                 2005          2004
                                                                                                     
Operating Activities
Net income                                                                                  $     836      $    412
Adjustments to reconcile net income to net cash provided by
operating activities:
  Net losses (gains) on sales of businesses and investments                                         5           (14)
  Loss on early extinguishment of debt                                                            206           274
  Asset impairment and net restructuring and other charges                                         36           226
  Depreciation and amortization                                                                 1,266         2,481
  Provision for uncollectible receivables                                                          65           265
  Deferred income taxes                                                                           352          (181)
  Decrease in receivables                                                                         152            98
  Decrease in accounts payable and accrued expenses                                              (407)         (189)
  Net change in other operating assets and liabilities                                         (1,097)         (770)
  Other adjustments, net                                                                          (61)         (139)
                                                                                            -------------------------
Net Cash Provided by Operating Activities                                                       1,353         2,463
                                                                                            -------------------------

Investing Activities
Capital expenditures and other additions                                                         (698)       (1,018)
Proceeds from sale or disposal of property, plant and equipment                                   134            25
Investment distributions and sales                                                                 12            36
Net dispositions of businesses                                                                     72             8
Decrease (increase) in restricted cash                                                            546            (1)
Other investing activities, net                                                                    13             6
                                                                                            -------------------------
Net Cash Provided by (Used in) Investing Activities                                                79          (944)
                                                                                            -------------------------

Financing Activities
Retirement of long-term debt, including redemption premiums                                    (2,721)       (3,210)
Decrease in short-term borrowings, net                                                           (310)         (195)
Issuance of AT&T common shares                                                                     44            33
Dividends paid on common stock                                                                   (380)         (377)
Other financing activities, net                                                                   150           336
                                                                                            -------------------------
Net Cash Used in Financing Activities                                                          (3,217)       (3,413)
                                                                                            -------------------------

Net decrease in cash and cash equivalents                                                      (1,785)       (1,894)
Cash and cash equivalents at beginning of year                                                  3,698         4,353
                                                                                            -------------------------
Cash and Cash Equivalents at End of Period                                                  $   1,913      $  2,459
                                                                                            =========================
- ------------------------------------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
Reconciliation of Non-GAAP Measures

AT&T is providing information on net debt and EBITDA and related margins because
these  measures are commonly used by the  investment  community  for  evaluation
purposes.  Net debt and EBITDA  should be  considered in addition to, but not in
lieu of, other measures of liquidity,  profitability  and cash flows reported in
accordance with generally accepted accounting principles. Additionally, they may
not be comparable to similarly captioned measures reported by other companies.


Net Debt
- --------------------------------------------------------------------------------
Net debt is defined as total debt, less cash and net foreign debt fluctuations:


(dollars in millions)                                             June 30, 2005

Total debt                                                                 $7.7
Less: Cash                                                                  1.9
      Foreign debt fluctuations                                             0.2
                                                                  -------------
Net debt                                                                   $5.6
                                                                  =============
- --------------------------------------------------------------------------------


AT&T Business EBITDA, Excluding Asset Impairment and Net Restructuring and Other
Charges, to Operating Income
- --------------------------------------------------------------------------------

(dollars in millions)                        For the three months ended

                                             June 30, 2005       June 30, 2004

EBITDA and margin (1)                        $1,106    21.5%     $1,380    24.6%
Depreciation and amortization                  (596)             (1,176)
Asset impairment and net restructuring
and other charges                                18                 (52)
                                             ---------------     ---------------
Operating income and margin                    $528    10.2%       $152     2.7%
                                             ===============     ===============


(1)  Excluding asset impairment and net restructuring and other charges.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
AT&T Corp. Reconciliation of Non-GAAP Measures, continued


EBITDA, Excluding Asset Impairment and Net Restructuring and Other
Charges, to Net Income
- --------------------------------------------------------------------------------

(dollars in millions)                             For the three months ended

                                                 June 30,              June 30,
                                                   2005                  2004

EBITDA margin (1)                                   22.0%                 21.4%

EBITDA (1)                                       $ 1,485               $ 1,633
Depreciation and amortization                       (630)               (1,231)
Asset impairment and net restructuring and
  other charges                                      (36)                  (54)
                                                 --------              --------
Subtotal operating income                        $   819               $   348
                                                 --------              --------
Other (expense) income, net                         (153)                   36
Interest (expense)                                  (169)                 (191)
(Provision) for income taxes                        (198)                  (87)
Minority interest income                               0                     1
Net income related to equity investments               8                     1
                                                 --------              --------
Net income                                       $   307               $   108
                                                 ========              ========

(1)  Excluding asset impairment and net restructuring and other charges.
- --------------------------------------------------------------------------------
NOTE TO FINANCIAL MEDIA: AT&T executives will discuss the company's  performance
in a two-way  conference  call for  financial  analysts  at 5:00 p.m.  ET today.
Reporters  are  invited  to  listen  to  the  call.  U.S.  callers  should  dial
888-428-4478  to  access  the  call.  Callers  outside  the U.S.  should  dial +
1-612-332-0630.

In addition, Internet rebroadcasts of the call will be available on the AT&T Web
site beginning  later today.  The Web site address is  www.att.com/ir.  An audio
rebroadcast of the conference  call will also be available  beginning at 9:30 PM
on  Wednesday,  July 20 through  12:00 AM on  Wednesday,  July 27. To access the
audio  rebroadcast,  U.S.  callers can dial  800-475-6701,  access code  763284.
Callers outside the U.S. should dial +1-320-365-3844, access code 763284.

The  foregoing  contains   "forward-looking   statements"  which  are  based  on
management's  beliefs as well as on a number of  assumptions  concerning  future
events made by and information  currently  available to management.  Readers are
cautioned not to put undue reliance on such  forward-looking  statements,  which
are not a guarantee of performance and are subject to a number of  uncertainties
and other factors,  many of which are outside AT&T's  control,  that could cause
actual results to differ  materially  from such  statements.  These risk factors
include the impact of increasing  competition,  continued  capacity  oversupply,
regulatory  uncertainty  and the effects of  technological  substitution,  among
other risks.  For a more  detailed  description  of the factors that could cause
such a difference,  please see AT&T's10-K,  10-Q, 8-K and other filings with the
Securities and Exchange  Commission.  AT&T disclaims any intention or obligation
to update or revise any forward-looking  statements,  whether as a result of new
information, future events or otherwise. This information is presented solely to
provide additional information to further understand the results of AT&T.

                                      # # #