AT&T (T) 8-K/A Completion of Acquisition or Disposition of Assets

Exhibit 99.2

AT&T INC.

Dollars in millions

Calculation of Pro Forma Operating Revenues

	For the quarter ended
		3/31/05			6/30/05			9/30/05			12/31/05
AT&T Corp. Operating Revenues		$	7,015		$	6,760		$	6,620		$	3,481	1
AT&T Corp. Segment Operating Revenues			—			—			—			2,887	2
Pro Forma AT&T Corp.
Segment Operating Revenues			7,015			6,760			6,620			6,368
Less: AT&T Corp. Segment Operating Revenues			—			—			—			(2,887	)
Intercompany operating revenue eliminations and other adjustments			(546	)		(462	)		(435	)		(114	)
AT&T Inc. Operating Revenues			10,248			10,328			10,320			12,966
Pro Forma AT&T Inc. Operating Revenues		$	16,717		$	16,626		$	16,505		$	16,333

Components of AT&T Corp. Pro Forma Fourth Quarter Segment Operating Revenues

	AT&T		AT&T
	Business		Consumer
	Services		Services		Other		12/31/05
AT&T Corp. Operating Revenues	$	2,737	$	735	$	9	$	3,481	1
AT&T Corp. Segment Operating Revenues		2,262		622		3		2,887	2
Pro Forma AT&T Corp.
Segment Operating Revenues	$	4,999	$	1,357	$	12	$	6,368

1	AT&T Corp. results from October 1, 2005 — November 18, 2005
2	AT&T Corp. results from November 19, 2005 — December 31, 2005