1



                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, DC  20549

                                  FORM 10-Q

            (X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                   OF THE SECURITIES EXCHANGE ACT OF 1934

                    For the Quarter Ended September 30, 1995

           ( )  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 1-11237

                           AT&T CAPITAL CORPORATION




          A DELAWARE                             I.R.S. EMPLOYER
          CORPORATION                            NO. 22-3211453

            44 Whippany Road, Morristown, New Jersey 07962-1983

                      Telephone Number 201-397-3000



    Indicate by check mark whether the registrant (1) has filed all reports
    required to be filed by Section 13 or 15(d) of the Securities Exchange
    Act of 1934 during the preceding 12 months (or for such shorter period
    that the registrant was required to file such reports), and (2) has
    been subject to such filing requirements for the past 90 days.

    Yes  X     No
       _____     _____                


    At October 31, 1995, 46,968,810 shares of the registrant's common
  stock, par value $.01 per share, were outstanding.
2                                                        FORM 10-Q


                    AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                         PART I - FINANCIAL INFORMATION

 Item 1.  Financial Statements

                        CONSOLIDATED STATEMENTS OF INCOME
                (Dollars in Thousands except per share amounts)
                                    (Unaudited)

                          For the Three Months       For the Nine Months 
                           Ended September 30,       Ended September 30,

                            1995         1994         1995        1994
                          ________    ________      ________    ________
Revenue:
 Finance revenue          $ 46,793    $ 29,446      $127,825    $ 86,847
 Capital lease revenue     150,427     123,276       428,097     344,546
 Rental revenue on 
  operating leases (A)     141,800     124,210       411,169     352,906
 Equipment sales            10,375      24,987        27,356      96,987
 Other revenue, net         46,486      46,449       146,204     125,311
                           _______     _______       _______   _________
 Total Revenue             395,881     348,368     1,140,651   1,006,597
                           _______     _______       _______   _________
Expenses:
 Interest                  106,086      68,942       300,891     194,703
 Operating and
  administrative           116,456     108,858       351,443     311,403
 Depreciation on
  operating leases          88,328      83,377       259,487     236,288
 Cost of equipment
  sales                      9,896      21,845        25,195      89,133
 Provision for credit
  losses                    20,681      21,975        60,359      71,275
                           _______     _______       _______    ________
 Total Expenses            341,447     304,997       997,375     902,802
                           _______     _______       _______    ________
 
Income before income 
 taxes                      54,434      43,371       143,276     103,795

Provision for income 
 taxes                      21,962      18,331        57,810      44,048

                          ________    ________      ________    ________

Net Income                $ 32,472    $ 25,040      $ 85,466    $ 59,747
                          ========    ========      ========    ========



                                 (Continued)
                           
                                       

3                                                      FORM 10-Q

           
              AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF INCOME
                             (Continued)
             (Dollars in Thousands except per share amounts)
                             (Unaudited)


                         For the Three Months     For the Nine Months 
                          Ended September 30,     Ended September 30,
                           1995        1994        1995        1994
                         ________     ________     ________     _______
  Earnings per common 
  share and common share
  equivalent (Note 2):
 
  Earnings Per Share     $    .69    $     .53    $   1.82     $   1.27
                         ========     ========    ========     ========

 Weighted average shares 
 outstanding (thousands):  47,195       46,890      47,063       46,894
                         ========     ========    ========     ========

     (A)  Includes $26,174 and $20,225 for the three months ended
          September 30, 1995 and 1994, respectively, and $66,398 and
          $59,352 for the nine months ended September 30, 1995 and
          1994, respectively, from AT&T Corp.("AT&T") and its affiliates.
         
     The accompanying notes are an integral part of these Consolidated
Financial Statements.


















                                     
                                     







4                                                         FORM 10-Q


                     AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED BALANCE SHEETS
                               (Dollars in Thousands)
                                     (Unaudited)


                                       September 30,      December 31,
                                           1995              1994
                                       _____________      ____________

 ASSETS:            
 Cash and cash equivalents               $         -      $    54,464
 Net investment in finance
  receivables                              1,681,314        1,452,947
 Net investment in capital
  leases                                   5,962,569        5,129,326
 Investment in operating
  leases, net of accumulated
  depreciation of $609,860 in
  1995 and $567,398 in 1994                1,034,301          902,525
 Deferred charges and other assets           350,913          482,661
                                         ___________       __________
 
 Total Assets                            $ 9,029,097      $ 8,021,923
                                         ===========       ==========
 
 LIABILITIES AND SHAREOWNERS' EQUITY:
 Liabilities:
 Short-term notes, less
  unamortized discount of 
  $8,774 in 1995 and $4,619 in
  1994                                   $ 2,195,000      $ 2,176,877
 Deferred income taxes                       589,464          555,287
 Income taxes and other payables             500,984          545,270
 Payables to AT&T and affiliates             346,677          356,690
 Medium- and long-term debt                4,319,594        3,379,581
 Commitments and contingencies
                                         ____________      __________
 
 Total Liabilities                       $ 7,951,719      $ 7,013,705
                                         ____________      __________


                                  (Continued)








 
 5                                                      FORM 10-Q
 
 
                   AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                  (Continued)
                            (Dollars in Thousands)
                                  (Unaudited)
 
 
                                     September 30,           December 31,
                                         1995                    1994
                                     _____________          _____________
 
 Shareowners' Equity (Note 2):
 Common stock, one cent par value:
  Authorized 100,000,000 shares,
  issued and outstanding, 46,968,810
  shares in 1995 and 46,962,439 shares
  in 1994                                $       470         $       470
 Additional paid-in capital                  782,841             782,785
 Recourse loans to senior executives         (18,971)            (19,651)
 Foreign currency translation          
   adjustments                                (5,130)             (2,158)
 Retained earnings                           318,168             246,772
                                          __________          __________
 Total Shareowners' Equity                 1,077,378           1,008,218
                                          __________          __________
 
 Total Liabilities and 
  Shareowners' Equity                    $ 9,029,097         $ 8,021,923
                                          ==========          ==========
 
 
 
    The accompanying notes are an integral part of these Consolidated
 Financial Statements.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
                                     
 
 
  
 
 6                                                        FORM 10-Q
 
 
                     AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (Dollars in Thousands)
                                      (Unaudited)
 
 
                                                     For The Nine Months
                                                     Ended September 30,
 
                                                    1995           1994*
                                                __________     __________
 
 CASH FLOW FROM OPERATING ACTIVITIES:
 Net income                                     $   85,466     $   59,747
 Noncash items included in income:
    Depreciation and amortization                  303,412        263,025
    Deferred taxes                                  30,983         48,337
    Provision for credit losses                     60,359         71,275
    Gain on Small Business Administration ("SBA")   (7,467)          (406)
    loan sales, net
 Decrease (increase) in deferred charges and
    other assets                                    80,900        (23,102)
 (Decrease) increase in income taxes and               
    other payables                                 (32,583)        11,866
 Decrease in payables to AT&T and           
    affiliates                                      (3,170)       (11,219)
                                                ___________    ___________
 
 Net Cash Provided by Operating Activities         517,900        419,523
                                                ___________    ___________
 
 CASH FLOW FROM INVESTING ACTIVITIES:
 Acquisition of fixed assets, net                   (6,607)        (4,546)
 Purchase of businesses and finance asset
  portfolios, net of cash acquired                (307,527)      (382,550)
 Financings and lease equipment purchases       (3,819,016)    (3,468,473)
 Principal collections from customers,
  net of amounts included in income              2,871,692      2,610,255
 Cash proceeds from SBA loan sales                  92,047          6,067
 Cash proceeds from receivables securitizations     81,475         73,390
                                                ___________    ___________
 
 Net Cash Used for Investing Activities        $(1,087,936)   $(1,165,857)
                                                ___________    ___________
 
                               (Continued)
 
 
 
 
 
 
 
 
  
 
 7                                                       FORM 10-Q
 
                   AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Continued)
                           (Dollars in Thousands)
                                 (Unaudited)
 
                                                   For The Nine Months
                                                   Ended September 30,
 
                                                    1995          1994*
                                                ____________  ___________
 
 CASH FLOW FROM FINANCING ACTIVITIES:
 (Decrease) Increase in short-term notes, net   $  (224,397)  $   501,991
 Additions to medium- and long-term debt          1,604,370     1,228,531
 Repayments of medium- and long-term debt          (906,495)     (953,712)
 Increase (decrease) in payables to AT&T
    and affiliates                                   56,164        (3,439)
 Dividends paid                                     (14,070)      (12,643)
                                                  _________     _________
 Net Cash Provided by Financing
  Activities                                        515,572       760,728
                                                  _________     _________
 
 Net (Decrease) increase in Cash and Cash
    Equivalents                                     (54,464)       14,394
 
 Cash and Cash Equivalents at Beginning of Period    54,464            -
                                                  _________     _________
 
 Cash and Cash Equivalents at End of Period      $        0    $   14,394
                                                  =========     =========
 
 
 Non-Cash Investing and Financing Activities:
 
    In the first nine months of 1995 and 1994, the Company entered into
 capital lease obligations of $20,496 and $27,220, respectively, for
 equipment that was subleased.
 
    In the first nine months of 1995 and 1994, the Company assumed debt of
 $472,952 and $106,945, respectively, in conjunction with business and
 portfolio acquisitions.
 
 
    * Certain 1994 amounts have been restated to conform to the 1995
 presentation.
 
    The accompanying notes are an integral part of these Consolidated
 Financial Statements.
 
 
 
 
 
                                     
 
 8                                                      FORM 10-Q
 
 
                    AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (Unaudited)
 
 
  1.  Basis of Presentation
 
      The accompanying unaudited consolidated financial statements have
 been prepared by AT&T Capital Corporation and its subsidiaries ("AT&T
 Capital" or the "Company") pursuant to the rules and regulations of the
 Securities and Exchange Commission ("SEC") and, in the opinion of
 management, include all adjustments, consisting of normal recurring
 adjustments, necessary for a fair presentation of the results of
 operations, financial position and cash flows for each period shown.  The
 results for interim periods are not necessarily indicative of financial
 results for the full year.  These unaudited consolidated financial
 statements should be read in conjunction with the audited consolidated
 financial statements and notes thereto included in the Company's annual
 report on Form 10-K for the year ended December 31, 1994 and the current
 year's previously issued Form 10-Q's.
 
 2.  Shareowners' Equity and Earnings Per Share
 
      The computation of earnings per common share and common share
 equivalent is based upon the weighted average number of common shares
 outstanding plus common share equivalents arising from the effect of
 dilutive stock options using the treasury stock method.  Fully dilutive
 earnings per common share and common share equivalents are not presented
 since dilution is less than 3%.
 
      On February 28, 1995, May 31, 1995, and August 31, 1995 the Company
 paid a dividend of $.10 per share to shareowners of record as of February
 10, 1995, May 10, 1995, and August 10, 1995, respectively.  In addition,
 on October 20, 1995 the Company's board of directors declared a third
 quarter dividend of $.11 per share.  The dividend is payable November 30,
 1995 to shareowners of record as of the close of business on November 10,
 1995.
 
 3.  Acquisitions
 
      On January 4, 1995, the Company acquired the vendor leasing and
 finance companies of Banco Central Hispano and certain of its affiliates
 ("CFH Leasing International") located in the United Kingdom, Germany,
 France, Italy, and Benelux (Belgium, the Netherlands and Luxembourg).  CFH
 Leasing International provides financial services to equipment
 manufacturers and vendors.  With offices throughout Western Europe, it
 serves approximately 4,600 customers and had assets of approximately $540
 million at the time of acquisition.  The acquisition was accounted for by
 the purchase method and the total cash paid (net of cash acquired) was
 approximately $74 million.  In addition, on June 30, 1995, the Company
 acquired two relatively small businesses, a United States mid-range
 computer asset business with approximately $180 million in assets and an
 Australian equipment finance company with approximately $40 million in
 assets.  These acquisitions did not materially impact net income for the
  three or nine months ended September 30, 1995.    
 
 9                                                         FORM 10-Q
 
 4.  Recent Pronouncements
 
      The Company adopted Statements of Financial Accounting Standards
 ("SFAS") No. 114 ("Accounting by Creditors for Impairment of a Loan") and
 No. 118 ("Accounting by Creditors for Impairment of a Loan - Income
 Recognition and Disclosures") in the first quarter of 1995.  These
 standards require that impaired loans be measured based on the present
 value of expected cash flows, discounted at the loan's effective interest
 rate or, the loans observable market price or, the fair value of the 
 collateral if the loan is collateral dependent, as well as certain related
 disclosures.  The adoption of these statements did not have a material
 effect on the consolidated financial statements of the Company.
 
      In March 1995, the Financial Accounting Standards Board issued SFAS
 No. 121, "Accounting for the Impairment of Long-Lived Assets and Long-
 Lived Assets to be Disposed Of".  This statement establishes the
 accounting standards for the impairment of long-lived assets, certain
 identifiable intangibles, and goodwill related to those assets to be held
 and used and for long-lived assets and certain identifiable intangibles to
 be disposed of.  This standard is effective for financial statements for
 fiscal years beginning after December 15, 1995, which for the Company
 would be 1996.  Based upon management's review, the adoption of SFAS No.
 121 is not expected to have a material impact on the Company's financial
 position and results of operations.
 
      In October 1995, the Financial Accounting Standards Board issued SFAS
 No. 123, "Accounting for Stock-Based Compensation".  This statement
 establishes financial accounting and reporting standards for stock-based
 employee compensation plans.  This standard is effective for fiscal years
 beginning after December 15, 1995 and will allow companies to chose either
 1)a fair value method of valuing stock-based compensation plans which will
 affect reported net income, or 2) to continue to follow the existing
 accounting rules for stock option accounting but disclose what the impacts
 would have been had the new standard been adopted.  The Company will most
 likely choose the disclosure option of this standard which would require
 disclosing the pro forma net income and earnings per share amounts
 assuming the fair value method was adopted on January 1, 1995.  As a
 result, management does not expect the adoption of this standard to have
 any impact on the Company's consolidated financial statements.
  
 
 
 10                                                  FORM 10-Q  
 
 5.  Recent Events
 
      On September 20, 1995, AT&T announced plans to separate itself into
 three publicly-held, stand-alone global businesses that will be focused on
 the following businesses: i) communication services, ii) communications
 systems and technology, and iii) computers (the "AT&T Plan").  The AT&T
 Plan also includes the disposition of its remaining 86 percent interest in
 the Company to the general public or another company.  AT&T expects the
 AT&T Plan, including the sale of its interest in the Company, to be
 completed by the end of 1996.
 
      On October 3, 1995, the Company's Board of Directors (the "Board")
 held a special meeting to consider AT&T's announced plans to sell its
 remaining interest in the Company to the general public or another
 company.  At that meeting, the Company's Board authorized management to
 examine possible public and private sale alternatives.  The Board also
 created a Special Committee of the Company's four outside directors to act
 upon such matters as may arise in the course of considering alternative
 ways to maximize shareowner value and in which there may be a conflict
 between the interests of AT&T and those of the Company or its minority
 shareowners and to make recommendations thereon to the Company's Board or
 shareowners. Additionally, the Board engaged the investment banking firm
 of Goldman, Sachs & Co. and the law firm of Sullivan & Cromwell to act as
 advisors to the Company.
 
      The Operating Agreement between AT&T and the Company (pursuant to
 which the Company serves as AT&T's preferred provider of financing
 services and has certain related and other rights and privileges in
 connection with the financing of AT&T equipment to AT&T's customers) will
 remain in place with respect to AT&T.  In addition, consistent with the
 terms of the Operating Agreement, if AT&T were to spin-off or sell in a
 public offering any of its significant equipment businesses (as
 contemplated in AT&T's aforementioned announcement), comparable operating
 agreements would be put in place with the spun-off or new companies.  AT&T
 is currently assessing the impact that the AT&T Plan will have on its
 operations.  According to AT&T, the AT&T Plan is expected to reduce
 strategic conflicts.  While the Company is not able to evaluate if the
 AT&T Plan will affect AT&T's equipment sales, any resulting change in the
 level of equipment sales by AT&T's communications systems and technology
 business could have a corresponding impact on the Company's future
 financing volumes associated with such sales.
 
      The planned change in the Company's ownership could, as described
 below, have certain significant effects on the Company.
  
 11                                                  FORM 10-Q  
 
 Tax Deconsolidation
 
      The Company is currently a member of AT&T's consolidated federal
 income tax group.  If AT&T's ownership in the Company's common stock drops
 below 80%, the Company would cease to be a member of AT&T's consolidated
 federal income tax group ("Tax Deconsolidation"). In light of the
 announcement made by AT&T, it is likely that AT&T's ownership in the
 Company will decrease below 80% by the end of 1996.
 
      Many financings by the Company of products manufactured by AT&T or
 its affiliates (the "AT&T Entities") involve the purchase of such 
 products by the Company and the contemporaneous lease of such products to
 third parties.  While the Company is a member of AT&T's consolidated
 federal income tax group, the payment of taxes associated with certain
 transactions which qualify as true leases for tax purposes is generally
 deferred until the products are depreciated or sold outside the
 consolidated federal income tax group (the amount of such taxes so
 deferred is herein referred to as "Gross Profit Tax Deferral").  If AT&T
 and the Company are subject to a Tax Deconsolidation, purchases thereafter
 of such products by the Company from the AT&T Entities would generate
 current taxable income for the AT&T Entities resulting in a liability of
 the AT&T Entities to pay federal income taxes on such taxable income.
 
      AT&T and the Company are parties to a Gross Profit Tax Deferral
 Interest Free Loan Agreement which provides that AT&T will from time 
 to time extend interest free loans to the Company equal to the amount of
 the Gross Profit Tax Deferral.  The Company is obligated to repay interest
 free loans at such time as AT&T is required to make an income tax payment
 on the deferred income. Upon Tax Deconsolidation, the Company would no
 longer receive such loans, which have constituted a competitive advantage
 to the Company in financing AT&T products. In addition, the Company would
 be required to repay all such outstanding loans upon Tax Deconsolidation.
 The aggregate outstanding principal amount of such interest free loans was
 $248.9 million at September 30, 1995.  The Company has sufficient cash and
 credit resources to repay such loans in the event of a Tax
 Deconsolidation.  If a Tax Deconsolidation had occurred on September 30,
 1995, and the Company had replaced such interest free loans with interest
 bearing debt, the Company's net income would thereafter be reduced
 annually by approximately $8.5 million.  This estimate assumes that the
 Company (i) refinanced the interest free loans at current market interest
 rates (which are subject to continual change) and (ii) no part of such
 increased borrowing cost was passed on to customers.
  
 12                                                  FORM 10-Q  
 
 License Agreement
 
      Pursuant to a License Agreement (the "License") with the Company,
 AT&T has licensed to the Company and certain of its subsidiaries certain
 trade names and service marks, including but not limited to the AT&T
 Capital Corporation, AT&T Credit Corporation, AT&T Systems Leasing and
 AT&T Automotive Services names. The License provides that if AT&T ceases
 to own more than 50% of the voting stock of the Company (as contemplated
 by AT&T's September 20, 1995 announcement), AT&T may require (upon one
 year's notice and generally at AT&T's expense) the Company (i.e., AT&T
 Capital Corporation) to discontinue the use of the "AT&T" name as part of
 its corporate name. The Company's subsidiaries may, notwithstanding such
 event, continue to use the other AT&T licensed names and service marks
 pursuant to the License (e.g., as part of such subsidiaries' corporate
 names and for marketing purposes), subject to extensive restrictions on
 the use thereof in connection with the issuance of securities and
 incurrence of indebtedness.
 
 Intercompany Agreement
 
      AT&T has agreed in the Intercompany Agreement to own, directly or
 indirectly, at least 20% of the aggregate number of shares of the
 Company's common stock until August 4, 1998.  In its September 20, 1995
 press release, AT&T indicated its intent to sell the remainder of its
 interest in the Company by the end of 1996, subject to obtaining a
 modification to the existing Intercompany Agreement.  AT&T has previously
 advised the Company that it has no plans to modify the Intercompany
 Agreement without the approval of a majority of the Company's independent
 directors.
 
 Borrowing Performance
 
      The Company believes that because of its relationship with AT&T it
 has generally enjoyed borrowing cost savings of approximately 10 basis
 points.  If the Company ceases to be a subsidiary of AT&T, there is no
 assurance that this cost savings would continue. Any actual impact on
 borrowing costs would be affected by many factors including the identity
 of the purchaser or purchasers of AT&T's interest and whether AT&T's
 interest is sold in the public market or to one or more other companies.
 
 Compensation and Benefit Plans
 
      Under the Company's Share Performance Incentive Plan, as amended
 ("SPIP"), approximately 120 employees are eligible to receive cash awards
 at the end of five, 3-year performance periods.  The first such period
 terminates on June 30, 1996, with each of the other performance periods
 ending on the annual anniversary of such date through and including June
 30, 2000.  If AT&T reduces its voting interest in the Company, certain
 provisions of the SPIP trigger the possible acceleration of certain of
 these cash awards for any pending periods.
 
      Upon the consummation of a transaction that has or will have the
 effect of the common stock of the Company no longer being publicly traded
 ("Private Sale"), Maximum Payouts (as defined in the SPIP) will be paid to
 the participants.  If it is assumed that a Private Sale occurs by year-end
 1996 the Company estimates that it would incur a one-time charge to net
 income between $7 and $15 million.

13                                                  FORM 10-Q
 
 
      Alternatively, if a Private Sale does not occur, but AT&T otherwise
 reduces its voting interest in the Company below 50%, a "Disaffiliation
 Event" (which is defined generally as a decrease in AT&T's voting interest
 in the Company below 50% coupled with the withdrawal by AT&T of the
 Company's rights under the License to use the "AT&T" name for certain
 corporate purposes) could occur.  If a Disaffiliation Event were to occur,
 the awards under the SPIP (which are generally based on the performance of
 the Company's stock price and dividend yield relative to the interest rate
 on 3-year treasury notes and the total return on the stock of a specified
 peer group of financial services companies) for the performance periods in
 process would be accelerated and payable immediately to participants.
 While the Company does not know with certainty if and when a
 Disaffiliation Event will occur and what the relative performance of the
 Company's stock as measured against the peer group would be as of the date
 of such Disaffiliation Event, if it is assumed that a Disaffiliation Event
 occurs by year-end 1996 and that only the then pending performance periods
 are accelerated as provided in the SPIP, the Company estimates that it
 would incur a possible one-time charge to net income between $0 and $15
 million.
 
  
 14                                                  FORM 10-Q
 
 
 
              AT&T CAPITAL CORPORATION AND SUBSIDIARIES
 
 
 Item 2. Management's Discussion and Analysis of Financial Condition and 
         Results of Operations
 
 OVERVIEW
 
      In January 1995,  AT&T Capital Corporation ("AT&T Capital" or the
 "Company") acquired CFH Leasing International located in the United
 Kingdom, Germany, France, Italy and Benelux.  CFH Leasing International
 provides financial services to equipment manufacturers and vendors.  With
 offices throughout Western Europe, it serves approximately 4,600 customers
 and had approximately $540 million in assets at the time of acquisition. 
 The Company also acquired two relatively small businesses on June 30,
 1995, a United States mid-range computer asset business with approximately
 $180 million in assets and an Australian equipment finance company with
 approximately $40 million in assets.  These acquisitions did not
 materially impact net income for the three or nine months ended September
 30, 1995.
 
 On September 20, 1995, AT&T Corp. ("AT&T") announced its plans to sell its
 remaining ownership interest in the Company.  For a more detailed
 discussion of such plans, see the Recent Events section below.
 
 RESULTS OF OPERATIONS
 
 Three months ended September 30, 1995
 
 Net income for the quarter ended September 30, 1995, was $32.5 million, an
 increase of $7.4 million, or 29.7% compared with the third quarter of
 1994.  Earnings per share for the third quarter of 1995 were $.69, a 30.2%
 increase over the $.53 reported for the same period in 1994.  The
 respective increases in net income and earnings per share resulted
 principally from increased portfolio revenue supported by an increase in
 average portfolio assets and a lower provision for credit losses,
 partially offset by higher interest expense and operating and
 administrative costs.
 
      Finance revenue of $46.8 million increased $17.3 million, or 58.9%,
 for the third quarter of 1995 compared with the same period of 1994,
 reflecting a 38.5% increase in the average net finance receivable
 portfolio as well as higher average yields for the third quarter of 1995
 compared with the same period in 1994.
  
 
 15                                                  FORM 10-Q
 
 
      Capital lease revenue of $150.4 million increased $27.2 million, or
 22.0%, for the three months ended September 30, 1995, compared with the
 same period in 1994.  This reflects a 23.7% increase in the average net
 capital lease portfolio during the third quarter of 1995 compared with the
 third quarter of 1994.  This increase was slightly offset by a decline in
 the average yields in certain small-ticket equipment leasing portfolios.
 
      Rental revenue on operating leases of $141.8 million for the third
 quarter of 1995 increased $17.6 million, or 14.2%, compared with the same
 period in 1994.  Depreciation expense on operating leases of $88.3 million
 increased $5.0 million, or 5.9%, for the comparable periods. Rental
 revenue less associated depreciation ("operating lease margin") for the
 third quarter of 1995 was $53.5 million, or 37.7% of rental revenue,
 compared with $40.8 million, or 32.9% of rental revenue for the third
 quarter of 1994.  The increased operating lease margin in 1995 relates
 primarily to a higher level of renewed leases in the Company's small-ticket
 telecommunications equipment portfolio, higher margins in the
 short-term leases in the automobile portfolio and testing and diagnostic
 equipment portfolio, as well as reduced levels of lower yielding mainframe
 business.
 
      Net interest margin (finance revenue, capital lease revenue and
 rental revenue, less depreciation on operating leases and interest
 expense) of $144.6 million was 6.78% of average net portfolio assets for
 the third quarter of 1995.  This compares with the net interest margin of
 $124.6 million, which was 7.36% of average net portfolio assets for the
 third quarter of 1994.  The quarter over quarter decrease in net interest
 margin is due largely to an increase in the Company's borrowing costs, ,
 and an increase in the company's debt to equity ratio (debt to equity was
 6.07 times and 5.27 times at September 30, 1995 and 1994, respectively) as
 well as a change in portfolio mix. As interest rates change, product
 pricing is generally adjusted to reflect the Company's higher or lower
 cost of borrowing.  However, the pricing in connection with some small-ticket
 portfolios tends to lag and may not be commensurate with the change
 in the Company's borrowing costs.  The effects of which are reflected in
 the overall margin of the portfolio. As a result, the Company had
 experienced some margin compression in certain small-ticket equipment
 leasing portfolios due to the frequency and steepness of the Federal
 Reserve Board's rate increases in 1994 and early 1995, the effects of
 which are reflected in the overall margin of the portfolio.
 16                                                  FORM 10-Q
 
      The following table shows (in millions of dollars) the non-AT&T 
 assets, revenue and net income and the respective percentages to total
 assets, revenue and net income.  The non-AT&T assets, revenue and net
 income excludes the leasing of AT&T equipment to customers of AT&T and
 leasing to AT&T, its affiliates and its employees.
 
                                     Three Months Ended
                                        September 30,
                                 1995                     1994
                             $         %              $          %
         Assets            5,877.2   65.1           4,401.1    59.8
         Revenue             237.1   59.9             193.8    55.6
         Net Income           10.5   32.2                .9     3.6
 
      The non-AT&T net income in 1995 and 1994 was unfavorably impacted by
 start-ups and acquisitions in non-AT&T businesses, particularly due to the
 Company's international expansion. In spite of this, the profitability of
 the non-AT&T businesses has improved significantly.
 
      Revenue from equipment sales of $10.4 million decreased $14.6
 million, or 58.5%, for the three months ended September 30, 1995, compared
 with the same period in 1994.  Cost of equipment sales of $9.9 million
 decreased $11.9 million, or 54.7%, for the comparable periods. Equipment
 sales revenue less associated cost of equipment sold ("equipment sales
 margin") was $.5 million, or 4.6% of equipment sales revenue for the third
 quarter of 1995.  Equipment sales margin for the third quarter of 1994 was
 $3.1 million, or 12.6%, of equipment sales revenue.  The decreased margin
 quarter over quarter resulted from a third quarter 1994 transaction which
 carried an unusually high margin.  In 1995, the opportunities for
 equipment sales  have continued to decrease due to increased competitive
 pressures in the computer mainframe market as additional technological
 alternatives have become available. 
 
      Other revenue of $46.5 million was relatively flat for the quarter
 ended September 30, 1995 when compared to $46.4 million for the same
 period in 1994.
 
      Growth in the Company's portfolio assets, including the previously
 mentioned acquisitions, caused the average borrowings outstanding to
 increase by 31.5%, or $1.5 billion, to $6.4 billion.  The Company's
 interest expense increased $37.1 million, or 53.9%, to $106.1 million for
 the quarter ended September 30, 1995, compared with the same period in
 1994.  The increase in average borrowings caused interest expense to
 increase by approximately $21.7 million, of which approximately $7.0
 million is related to additional borrowings brought about by an increase
 in average debt to equity. Debt to equity increased to 6.07 times at
 September 30, 1995 compared with 5.27 times at September 30, 1994 as the
 Company continues to deploy the initial public offering proceeds and reach
 its target debt to equity ratio of 6.25 times.  Higher average interest
 rates for the three months ended September 30, 1995, compared with the
 same period in 1994, caused interest expense to increase by $15.4 million. 
 The Company's average interest rate on borrowings was 6.66% for the three
 months ended September 30, 1995, compared with 5.69% for the quarter ended
 September 30, 1994.  The Company's increased cost of borrowing is
 reflective of the Federal Reserve Board's interest rate increases during
 1994 and early 1995.  The impact of these rate increases has become  more
 evident as the Company replaces maturing debt with today's relatively 
 
  
17                                                  FORM 10-Q
 
 higher rate debt.  As interest rates change, product pricing is generally
 adjusted to reflect the Company's higher or lower cost of borrowing.  See
 previous discussion on net interest margin.
 
      Operating and administrative costs of $116.5 million for the three
 months ended September 30, 1995, increased $7.6 million, or 7.0%, compared
 with the same period in 1994.  International expansion, including
 the acquisition of CFH Leasing International and the Company's start-up
 businesses in Australia and Mexico, and the domestic mid-range computer
 acquisition, contributed $5.6 million or 73.9% of the total increase.
 
      The Company's effective tax rate was 40.3% and 42.3% for the third
 quarter of 1995 and 1994, respectively.  The decrease is due primarily to
 additional state tax provisions in 1994 and lower levels of non-tax
 deductible goodwill in 1995.

 Nine months ended September 30, 1995
 
     Net income for the nine months ended September 30, 1995, was $85.5
 million, an increase of $25.7 million, or 43.0% compared with the first
 nine months of 1994.  Earnings per share for the first nine months of 1995
 were $1.82, a 43.3% increase over the $1.27 reported for the same period
 in 1994.  The growth in net income and earnings per share for the nine
 months ended September 30, 1995, compared with the same period of 1994 was
 due primarily to increased portfolio revenue supported by growth in
 average portfolio assets, strong secondary market activity and a lower
 provision for credit losses.  Higher interest expense and operating and
 administrative costs partially offset the positive variances.
 
      Finance revenue of $127.8 million increased $41.0 million, or 47.2%,
 in the first nine months of 1995 compared with the same period of 1994,
 reflecting a 33.1% increase in the average net finance receivable
 portfolio as well as higher average yields for the first nine months of
 1995 compared with the same period in 1994.
 
      Capital lease revenue of $428.1 million increased $83.6 million, or
 24.2%, in the nine months ended September 30, 1995, compared with the same
 period in 1994.  This is reflective of a 24.3% increase in the average net
 capital lease portfolio during the first nine months of 1995 compared with
 the same period of 1994.
 
      Year-to-date September 30, 1995 rental revenue on operating leases of
 $411.2 million increased $58.3 million, or 16.5%, compared with the same
 period of 1994.  Depreciation expense on operating leases of $259.5
 million increased $23.2 million, or 9.8%, for the comparable periods.
 Operating lease margin for the first nine months of 1995 was $151.7
 million, or 36.9% of rental revenue, compared with $116.6 million, or
 33.0% for the comparable period of 1994.  The increased operating lease
 margin in 1995 relates primarily to a higher level of renewed leases in
 the Company's small-ticket telecommunications equipment portfolio, higher
 margins in the short-term leases in the automobile portfolio and testing
 and diagnostic equipment portfolio as well as reduced levels of lower
 yielding mainframe business.
 

 18                                                  FORM 10-Q
 
      Net interest margin of $406.7 million was 6.65% of average net
 portfolio assets for the first nine months of 1995.  This compares with
 net interest margin of $353.3 million, or 7.22% of average net portfolio
 assets for the first nine months of 1994.  The decrease in net interest
 margin for the first nine months of 1995 was due primarily to an increase
 in the Company's borrowing costs, nine months ended September 30, 1995
 versus the comparable period in 1994, and an increase in the Company's
 average debt to equity ratio as well as a change in portfolio mix. As
 interest rates change, product pricing is generally adjusted to reflect
 the Company's higher or lower cost of borrowing.  However, the pricing in
 connection with some small-ticket portfolios tends to lag and may not be
 commensurate with the change in the Company's borrowing costs. As a
 result, the Company has experienced some margin compression in certain
 small-ticket equipment leasing portfolios due to the frequency and
 steepness of the Federal Reserve Board's rate increases in 1994 and early
 1995.  The Company's net interest margin has increased slightly when
 compared with six months ended June 30, 1995 margin of 6.59%.
 
      The following table shows (in millions of dollars) the non-AT&T
 assets, revenue and net income (loss) and the respective percentages to
 total assets, revenue and net income.
 
                                       Nine Months Ended
                                         September 30,
     
                                 1995                     1994
                               $        %             $            %
      Assets                5,877.2   65.1          4,401.1      59.8  
      Revenue                 659.2   57.8            564.7      56.1
      Net Income               13.4   15.7             (8.4)    (14.1)
 
 The non-AT&T net income in 1995 and net loss in 1994 was unfavorably 
 impacted by start-ups and acquisitions in non-AT&T businesses,
 particularly due to the Company's international expansion.  In spite of
 this, the profitability of non-AT&T businesses has improved significantly.
 
      Revenue from equipment sales of $27.4 million decreased $69.6
 million, or 71.8%, for the nine months ended September 30, 1995, compared
 with the same period in 1994, while cost of equipment sales of $25.2
 million decreased $63.9 million, or 71.7%, for the comparable prior year
 period. Equipment sales margin was $2.2 million, or 7.9% of equipment
 sales revenue for the first nine months of 1995.  Equipment sales margin
 for the first nine months of 1994 was $7.9 million, or 8.1%, of equipment
 sales revenue.  As previously discussed, the opportunities for this type
 of activity have continued to decrease due to increased competitive
 pressures in the computer mainframe market as additional technological
 alternatives have become available.
 
      Other revenue of $146.2 million grew $20.9 million, or 16.7%, in the
 nine months ended September 30, 1995, compared with the nine months ended
 September 30, 1994.  The increase is primarily due to increased revenue of
 $7.9 million largely related to higher levels of SBA loans sold in the
 secondary market, higher remarketing gains on the sale of leased and off-lease
 equipment of $7.2 million, and increased fee income of $2.0 million.
 
 
 
 

19                                                  FORM 10-Q
 
      The Company's mainframe portfolio and related residual amounts
 continue to trend downward in 1995.  The Company regularly monitors its
 estimates of residual values for all leased equipment, including mainframe
 computers, and believes that its residual values are conservatively
 stated.
 
      Growth in the Company's portfolio assets, including the previously
 mentioned acquisitions caused the average borrowings outstanding to
 increase by 30.4%, or $1.4 billion, to $6.1 billion. The Company's
 interest expense increased $106.2 million, or 54.5%, to $300.9 million for
 the nine months ended September 30, 1995, compared with the same period in
 1994.  The increase in average borrowings caused interest expense to
 increase by approximately $59.2 million, of which approximately $5.5
 million is related to additional borrowings brought about by an increase
 in the Company's average debt to equity.  Higher average interest rates
 for the nine months ended September 30, 1995, compared with the same
 period in 1994, caused interest expense to increase by $47.0 million.  The
 Company's average interest rate on borrowings was 6.59% for the nine
 months ended September 30, 1995, compared with 5.56% for the nine months
 ended September 30, 1994.  The Company's increased year over year cost of
 borrowing is reflective of the Federal Reserve Board's interest rate
 increases during 1994 and early  1995.  The impact of these rate increases
 is more evident as the Company replaces maturing debt with today's
 relatively higher rate debt.  As interest rates change, product pricing is
 generally adjusted to reflect the Company's higher or lower cost of
 borrowing.  See previous discussion on net interest margin.
 
      Operating and administrative costs of $351.4 million for the nine
 months ended September 30, 1995, increased $40.0 million, or 12.9%,
 compared with the same period in 1994.  International expansion, including
 the acquisition of CFH Leasing International and the Company's start-up
 businesses in Australia and Mexico and the domestic mid-range computer
 acquisition, contributed $14.3 million to the increase.  Also contributing
 to the increase were higher costs associated with managing a higher level
 of portfolio assets.  For the first nine months of 1995, annualized
 operating and administrative costs to total assets as of September 30,
 1995 was 5.19% compared with 5.65% for the first nine months of 1994.  For
 the year ended December 31, 1994, operating and administrative costs to
 total year-end assets was 5.33%.
 
      The Company's effective tax rate was 40.3% and 42.4% for the first
 nine months of 1995 and 1994, respectively.  The decrease is primarily due
 to lower levels of non-tax deductible goodwill in 1995.
 
 CREDIT QUALITY
 
      The active management of credit losses is an important element of
 the Company's business.  The Company seeks to minimize its credit risk
 through diversification of its portfolio assets by customer, industry
 segment, geographic location and maturity.  The Company's financing
 activities have been spread across a wide range of equipment segments 
 (e.g., telecommunications, general equipment, data center and other data
 processing, transportation and real estate) and a large number of
 customers located throughout the United States and, to a lesser extent,
  abroad.
 20                                                  FORM 10-Q
 
      Portfolio credit performance indicators have continued to be
 favorable in 1995.  Delinquency and charge-off levels during 1995 were
 lower than that of 1994. The lower levels of charge-offs and delinquency 
 were reflected in the decrease in the Company's provision for credit
 losses of $10.9 million, or 15.3% compared with the first nine months of
 1994, and $1.3 million, or 5.9% compared with the third quarter of 1994.
 
                                      At                   At      
                                  September 30,        December 31, 
                                  1995     1994            1994
 
 Allowance for credit losses   $214,711 $194,454        $176,428
 Nonaccrual assets             $101,895 $129,546        $120,494
 Net charge-offs*/Portfolio
        assets                     .57%     .79%            .73%
 Allowance credit losses/
        Portfolio assets          2.41%    2.69%           2.30%
 Nonaccrual assets/Portfolio
        assets                    1.15%    1.79%           1.57%    
 Delinquency (two months or 
        greater)                  1.31%    1.75%           1.49%
 
 (*) Net charge-offs are based upon the twelve months ended September 30,
 1995 and 1994.
 
      The Company maintains its allowance for credit losses based on a
 review of historical loss experience, a detailed analysis of
 delinquencies and problem portfolio assets, and an assessment of probable 
 losses in the portfolio as a whole given its diversification.  Management 
 also takes into consideration the potential impact of existing and
 anticipated economic conditions.
 
 FINANCIAL CONDITION
 
      Net portfolio assets were $8.7 billion, an increase of $1.2 billion, 
 or 15.9%, at September 30, 1995 compared with December 31, 1994.  As a
 result of the previously mentioned acquisitions, the Company's
 international assets (excluding cross border transactions) at September
 30, 1995 grew to 17.7% of total assets, up from 10.9% at December 31, 1994
 and unchanged from the June 30, 1995 level. 
 
      The net investment in finance receivables increased by $228.4
 million, or 15.7% to $1.7 billion at September 30, 1995 compared with
 December 31, 1994 primarily due to the acquisition of CFH Leasing
 International, increased loans related to transportation equipment and
 growth in the SBA lending portfolio.  
 
      The net investment in capital leases of $6.0 billion increased by
 $833.2 million, or 16.2%, at September 30, 1995 compared with December 31,
 1994.  This increase was primarily due to the acquisition of CFH Leasing
 International and growth in the Company's small-ticket equipment
 portfolio. 
 
      The net investment in operating leases of $1.0 billion at September
 30, 1995 increased by $131.8 million, or 14.6%, compared with December 31,
  1994. The increase is primarily due to growth in the automobile
 
 21                                                  FORM 10-Q
 
 
 lease portfolio, small-ticket equipment portfolio, transportation
 equipment business, and international businesses including the acquisition
 of CFH Leasing International.
 
      At September 30, 1995, the total portfolio assets managed by the
 Company on behalf of others was $2.3 billion compared with $2.7 billion at
 December 31, 1994.  The decrease in portfolio assets managed is primarily
 attributable to lower securitized assets managed due to normal run-off of
 the receivable stream.  Of the total assets managed by the Company on
 behalf of others, 64.5% at September 30, 1995 and 55.9% at December 31,
 1994, were assets managed on behalf of AT&T and its affiliates.
 
 LIQUIDITY AND CAPITAL RESOURCES
 
      The Company generates a substantial portion of its funds to support
 the Company's operations from lease and rental receipts, but is also
 highly dependent upon external financing, including the issuance of
 commercial paper and medium-and long-term notes in public markets and, to
 a lesser extent, privately placed asset-backed financings (or
 securitizations).  Standard & Poor's, Moody's Investors Service, and Duff
 & Phelps Credit Rating Co. have rated the Company's senior medium- and
 long-term debt A, A3 and A, respectively, and have rated the Company's
 commercial paper A-1, P-1 and D-1, respectively.  In connection with the
 previously mentioned September 20, 1995 announcement by AT&T, the
 Company's senior medium- and long-term debt and commercial paper ratings
 were placed on Credit Watch by Standard & Poor's and under Review by
 Moody's Investors Service.  Duff & Phelps Credit Rating Co. affirmed the
 Company's senior medium- and long-term debt and commercial paper ratings.
 
      In the first nine months of 1995, the Company issued commercial 
 paper of $18.8 billion and made commercial paper repayments of $19.0
 billion, and issued medium- and long-term debt of $1.6 billion and repaid
 medium- and long-term debt of $906.5 million.  In the first nine months of
 1994, the Company issued commercial paper of $21.8 billion, and made
 commercial paper repayments of $21.2 billion and issued medium- and long-term
 debt of $1.2 billion and made medium- and long-term debt repayments
 of $1.0 billion.
 
      During the nine month periods ended September 30, 1995 and 1994,
 principal collections from customers of $2.9 billion and $2.6 billion,
 respectively, were received.  These receipts were primarily used for
 financings and lease equipment purchases, and purchases of businesses and
 finance asset portfolios totaling $4.1 billion and $3.9 billion in the
 first nine months of 1995 and 1994, respectively.
 
      In conjunction with business acquisitions, the Company assumed
 approximately $436 million and $107 million of debt, in the first nine
 months of 1995 and 1994, respectively.  Approximately $397 million of such
 assumed debt was outstanding at September 30, 1995.
 
      The Company has paid quarterly dividends every quarter since the
 fourth quarter of 1993, its first full quarter of operations after its
 initial public offering.  On August 31, 1995 the Company paid a dividend 
 of ten cents per share to shareowners of record as of August 10, 1995.  In
 addition, on October 20, 1995, the Company's board of directors declared a
 22                                                  FORM 10-Q
 
 
 third quarter dividend of $.11 per share, up 10% from the $.10 per share
 paid in the prior quarter. The dividend will be payable on November 30,
 1995 to shareowners of record as of the close of business on November 10,
 1995. This is the Company's second dividend increase since its initial
 public offering in 1993.
 
      In September 1995, the Company registered with the Securities and
 Exchange Commission ("SEC") an additional $3.0 billion of debt securities
 (including medium-term notes) and warrants to purchase debt securities,
 currency warrants, index warrants and interest rate warrants.  Borrowing
 under this shelf registration commenced in October 1995.  At September 30,
 1995 $4.0 billion of medium-term debt was outstanding under all other SEC
 debt registrations.
 
      On June 30, 1995, the Company reestablished credit facilities of $2.0
 billion.  These facilities, negotiated with a consortium of 35 lending
 institutions, support the commercial paper issued by the Company.  At
 September 30, 1995 these facilities were unused.  The Company also has
 available local lines of credit to meet local funding requirements in Hong
 Kong, Canada, Europe, Australia, and Mexico of approximately $946 million,
 of which approximately $528 million was unused at September 30, 1995.
 
      The Company has, from time to time, on an interest-free basis,
 borrowed funds directly from AT&T pursuant to tax agreements.  These
 interest-free loans amounted to $248.9 million at September 30, 1995.  As
 discussed in more detail in the Recent Events section below, these sources
 of funds would not be available and outstanding loans would need to be
 repaid if the Company were to cease being a member of AT&T's consolidated
 group for federal income tax purposes.
 
      Future financing is contemplated to be arranged as necessary to meet
 the Company's capital and other requirements with the timing of issue, 
 principal amount and form depending on the Company's needs and prevailing 
 market and general economic conditions.
 
      The Company anticipates obtaining necessary external financing
 through issuances of commercial paper and medium-term notes, available 
 lines of credit for certain foreign operations and privately placed 
 asset-backed financings (or securitizations).
 
      The Company considers its current financial resources, together with
 the debt facilities referred to above and estimated future cash flows, to
 be adequate to fund the Company's future growth and operating
 requirements.  
 
 ASSET AND LIABILITY MANAGEMENT
 
      AT&T Capital's asset and liability management process takes a
 coordinated approach to the management of interest rate and foreign
 currency risks.  The Company's overall strategy is to match the average
 cash maturities of its borrowings with the average cash flows of its
 portfolio assets, as well as the currency denominations of its borrowings
 with those of its portfolio assets, in a manner intended to reduce the
 Company's interest rate and foreign currency exposure.  The following
  discussion describes certain key elements of this process, including AT&T 
 
 23                                                  FORM 10-Q
 
 
 Capital's use of derivatives to manage risk.
 
 Match Funding
 
      AT&T Capital generally matches the duration and maturity structure
 of its liabilities to that of its portfolio assets.  The Company
 routinely projects the expected future cash flows related to its current
 portfolio assets.  Based on these projections, the Company is generally
 able to match the maturity and duration of its debt with that of its
 assets.  The cash flow projections incorporate assumptions about customer
 behavior such as prepayments, refinancings and charge-offs. The
 assumptions are based on historical experience with the Company's
 individual markets and customers and are continually monitored and
 updated as markets and customer behaviors change, to reflect current
 customer preferences, competitive market conditions, portfolio growth
 rates and portfolio mix.
 
 Interest Rate Risk and Currency Exchange Risk
 
      AT&T Capital actively manages interest rate risk to protect the
 Company's margins on existing transactions.  Interest rate risk is the
 risk of earnings volatility attributable to changes in interest rates. 
 The Company routinely analyzes its portfolio assets and strives to match
 floating rate assets with floating rate debt and fixed rate assets with
 fixed rate debt.  The Company generally achieves a matched position 
 through issuances of commercial paper and medium-term notes, as well as
 through the use of interest rate swaps.  The Company does not speculate
 on interest rates, but rather seeks to mitigate the possible impact of
 interest rate fluctuations.  This is a continual process due to
 prepayments, refinancings, non-performing loans, as well as other
 portfolio dynamics, and therefore, interest rate risk can be
 significantly limited but never fully eliminated.  Additionally, the
 Company enters into foreign exchange contracts and participates in the
 currency swap market to mitigate its exposure to assets and liabilities
 denominated in foreign currencies and to meet local funding requirements.
 
      The Company has and expects to enter into more foreign exchange
 contracts and currency swaps through the end of 1995, primarily as a
 result of the previously discussed January 1995 acquisition of CFH
 Leasing International.

 Using Derivatives to Manage Interest Rate and Currency Risk
 
      AT&T Capital uses derivatives to match fund its portfolio and
 thereby manage interest rate and currency risk.  Derivatives can be
 customized in terms of duration and interest rate basis (i.e., fixed or
 floating).  Derivatives used by the Company are operationally efficient
 to arrange and maintain.  Whether AT&T Capital issues medium-term notes,
 on which it pays a fixed rate, or issues floating rate debt and utilizes
 interest rate swaps, on which it generally pays a fixed rate and receives
 a floating rate, the Company's interest rate risk position can be equally
 well managed.  However, it is the continuing interplay between liquidity,
  capital, portfolio characteristics, and economic and market conditions
 
 24                                                  FORM 10-Q
 
 
 which determines the changing mix of medium-term notes, commercial paper
 and swaps (or other derivatives) used to manage interest rate risk.
 
      At September 30, 1995 and December 31, 1994 the total notional
 amount of the Company's interest rate and currency swaps was $2.7 billion
 and $2.9 billion, respectively.  The U.S. dollar equivalent of the
 Company's foreign currency forward exchange contracts was $598.8 million
 at September 30, 1995, compared with $318.1 million at December 31, 1994. 
 The notional amount of derivative contracts does not represent direct
 credit exposure.  Rather, credit exposure may be defined as the market
 value of the derivative contract and the ability of the counterparty to 
 perform its payment obligations under the agreement.  The majority of the
 Company's interest rate swaps require AT&T Capital to pay a fixed rate 
 and receive a floating rate.  Therefore, this risk is reduced in a
 declining interest rate environment as the Company is generally in a
 payable position, and is increased in a rising interest rate environment
 as the Company is generally in a receivable position.  The Company seeks
 to control the credit risk of its interest rate swap agreements through
 credit approvals, exposure limits and monitoring procedures.  All swap
 agreements are with major money center banks and intermediaries with an
 investment grade rating by nationally recognized statistical rating
 organizations, with the majority of the Company's counterparties being
 rated "AA" or better.
 
      There were no past due amounts or reserves for credit losses at
 September 30, 1995 related to derivative transactions.  The Company has
 never experienced a credit related charge-off associated with derivative
 transactions.
 
 RECENT PRONOUNCEMENTS
 
      The Company adopted Statements of Financial Accounting Standards
 ("SFAS") No. 114 ("Accounting by Creditors for Impairment of a Loan") and
 No. 118 ("Accounting by Creditors for Impairment of a Loan - Income
 Recognition and Disclosures") in the first quarter of 1995.  These
 standards require that impaired loans be measured based on the present
 value of expected cash flows, discounted at the loan's effective interest
 rate or, the loans observable market price or, the fair value of the 
 collateral if the loan is collateral dependent, as well as certain related
 disclosures.  The adoption of these statements did not have a material
 effect on the consolidated financial statements of the Company.
 
      In March 1995, the Financial Accounting Standards Board issued SFAS
 No. 121, "Accounting for the Impairment of Long-Lived Assets and Long-
 Lived Assets to be Disposed Of".  This statement establishes the
 accounting standards for the impairment of long-lived assets, certain
 identifiable intangibles, and goodwill related to those assets to be held
 and used and for long-lived assets and certain identifiable intangibles to
 be disposed of.  This standard is effective for financial statements for
 fiscal years beginning after December 15, 1995, which for the Company
 would be 1996.  Based upon management's review, the adoption of SFAS No.
 121 is not expected to have a material impact on the Company's financial
 position and results of operations.
 
  
 
 25                                                  FORM 10-Q
 
 
      In October 1995, the Financial Accounting Standards Board issued SFAS
 No. 123, "Accounting for Stock-Based Compensation".  This statement
 establishes financial accounting and reporting standards for stock-based
 employee compensation plans.  This standard is effective for fiscal years
 beginning after December 15, 1995 and will allow companies to chose either
 1) a fair value method of valuing stock-based compensation plans which
 will affect reported net income, or 2) to continue to follow the existing
 accounting rules for stock option accounting but disclose what the impacts
 would have been had the new standard been adopted.  The Company will most
 likely choose the disclosure option of this standard which would require
 disclosing the pro forma net income and earnings per share amounts
 assuming the fair value method was adopted on January 1, 1995.  As a
 result, management does not expect the adoption of this standard to have
 any impact on the Company's consolidated financial statements.
 
 
 RECENT EVENTS
 
      On September 20, 1995, AT&T announced plans to separate itself into
 three publicly-held, stand-alone global businesses that will be focused on
 the following businesses: i) communication services, ii) communications
 systems and technology, and iii) computers (the "AT&T Plan").  The AT&T
 Plan also includes the disposition of its remaining 86 percent interest in
 the Company to the general public or another company.  AT&T expects the
 AT&T Plan, including the sale of its interest in the Company, to be
 completed by the end of 1996.
 
      On October 3, 1995, the Company's Board of Directors (the "Board")
 held a special meeting to consider AT&T's announced plans to sell its
 remaining interest in the Company to the general public or another
 company.  At that meeting, the Company's Board authorized management to
 examine possible public and private sale alternatives.  The Board also
 created a Special Committee of the Company's four outside directors to act
 upon such matters as may arise in the course of considering alternative
 ways to maximize shareowner value and in which there may be a conflict
 between the interests of AT&T and those of the Company or its minority
 shareowners and to make recommendations thereon to the Company's Board or
 shareowners. Additionally, the Board engaged the investment banking firm
 of Goldman, Sachs & Co. and the law firm of Sullivan & Cromwell to act as
 advisors to the Company.
 
      The Operating Agreement between AT&T and the Company (pursuant to
 which the Company serves as AT&T's preferred provider of financing
 services and has certain related and other rights and privileges in
 connection with the financing of AT&T equipment to AT&T's customers) will
 remain in place with respect to AT&T.  In addition, consistent with the
 terms of the Operating Agreement, if AT&T were to spin-off or sell in a
 public offering any of its significant equipment businesses (as
 contemplated in AT&T's aforementioned announcement), comparable operating
 agreements would be put in place with the spun-off or new companies.  
 AT&T is currently assessing the impact that the AT&T Plan will have on its
 operations.  According to AT&T, the AT&T Plan is expected to reduce
 strategic conflicts.  While the Company is not able to evaluate  
 PAGE>26                                                  FORM 10-Q
 
 
 if the AT&T Plan will affect AT&T's equipment sales, any resulting change
 in the level of equipment sales by AT&T's communications systems and
 technology business could have a corresponding impact on the Company's
 future financing volumes associated with such sales.  
 
      The planned change in the Company's ownership could, as described
 below, have certain significant effects on the Company.
 
 Tax Deconsolidation
 
      The Company is currently a member of AT&T's consolidated federal
 income tax group.  If AT&T's ownership in the Company's common stock drops
 below 80%, the Company would cease to be a member of AT&T's consolidated
 federal income tax group ("Tax Deconsolidation"). In light of the
 announcement made by AT&T, it is likely that AT&T's ownership in the
 Company will decrease below 80% by the end of 1996.
 
      Many financings by the Company of products manufactured by AT&T or
 its affiliates (the "AT&T Entities") involve the purchase of such 
 products by the Company and the contemporaneous lease of such products to
 third parties.  While the Company is a member of AT&T's consolidated
 federal income tax group, the payment of taxes associated with certain
 transactions which qualify as true leases for tax purposes is generally
 deferred until the products are depreciated or sold outside the
 consolidated federal income tax group (the amount of such taxes so
 deferred is herein referred to as "Gross Profit Tax Deferral").  If AT&T
 and the Company are subject to a Tax Deconsolidation, purchases thereafter
 of such products by the Company from the AT&T Entities would generate
 current taxable income for the AT&T Entities resulting in a liability of
 the AT&T Entities to pay federal income taxes on such taxable income.
 
      AT&T and the Company are parties to a Gross Profit Tax Deferral
 Interest Free Loan Agreement which provides that AT&T will from time 
 to time extend interest free loans to the Company equal to the amount of
 the Gross Profit Tax Deferral.  The Company is obligated to repay interest
 free loans at such time as AT&T is required to make an income tax payment
 on the deferred income. Upon Tax Deconsolidation, the Company would no
 longer receive such loans, which have constituted a competitive advantage
 to the Company in financing AT&T products. In addition, the Company would
 be required to repay all such outstanding loans upon Tax Deconsolidation.
 The aggregate outstanding principal amount of such interest free loans was
 $248.9 million at September 30, 1995.  The Company has sufficient cash and
 credit resources to repay such loans in the event of a Tax
 Deconsolidation.  If a Tax Deconsolidation had occurred on September 30,
 1995, and the Company had replaced such interest free loans with interest
 bearing debt, the Company's net income would thereafter be reduced
 annually by approximately $8.5 million.  This estimate assumes that the
 Company (i) refinanced the interest free loans at current market interest
 rates (which are subject to continual change) and (ii) no part of such
  increased borrowing cost was passed on to customers.
 
 
 27                                                  FORM 10-Q
 
 
 License Agreement
 
      Pursuant to a License Agreement (the "License") with the Company,
 AT&T has licensed to the Company and certain of its subsidiaries certain
 trade names and service marks, including but not limited to the AT&T
 Capital Corporation, AT&T Credit Corporation, AT&T Systems Leasing and
 AT&T Automotive Services names. The License provides that if AT&T ceases
 to own more than 50% of the voting stock of the Company (as contemplated
 by AT&T's September 20, 1995 announcement), AT&T may require (upon one
 year's notice and generally at AT&T's expense) the Company (i.e., AT&T
 Capital Corporation) to discontinue the use of the "AT&T" name as part of
 its corporate name. The Company's subsidiaries may, notwithstanding such
 event, continue to use the other AT&T licensed names and service marks
 pursuant to the License (e.g., as part of such subsidiaries' corporate
 names and for marketing purposes), subject to extensive restrictions on
 the use thereof in connection with the issuance of securities and
 incurrence of indebtedness.
 
 Intercompany Agreement
 
      AT&T has agreed in the Intercompany Agreement to own, directly or
 indirectly, at least 20% of the aggregate number of shares of the
 Company's common stock until August 4, 1998.  In its September 20, 1995
 press release, AT&T indicated its intent to sell the remainder of its
 interest in the Company by the end of 1996, subject to obtaining a
 modification to the existing Intercompany Agreement.  AT&T has previously
 advised the Company that it has no plans to modify the Intercompany
 Agreement without the approval of a majority of the Company's independent
 directors.
 
 Borrowing Performance
 
      The Company believes that because of its relationship with AT&T it
 has generally enjoyed borrowing cost savings of approximately 10 basis
 points.  If the Company ceases to be a subsidiary of AT&T, there is no
 assurance that this cost savings would continue. Any actual impact on
 borrowing costs would be affected by many factors including the identity
 of the purchaser or purchasers of AT&T's interest and whether AT&T's
 interest is sold in the public market or to one or more other companies.
 
 Compensation and Benefit Plans
 
      Under the Company's Share Performance Incentive Plan, as amended
 ("SPIP"), approximately 120 employees are eligible to receive cash awards
 at the end of five, 3-year performance periods.  The first such period
 terminates on June 30, 1996, with each of the other performance periods
 ending on the annual anniversary of such date through and including June
 30, 2000.  If AT&T reduces its voting interest in the Company, certain
 provisions of the SPIP trigger the possible acceleration of certain of
 these cash awards for any pending periods.
 
  
 28                                                  FORM 10-Q
 
      Upon the consummation of a transaction that has or will have the
 effect of the common stock of the Company no longer being publicly traded
 ("Private Sale"), Maximum Payouts (as defined in the SPIP) will be paid to
 the participants.  If it is assumed that a Private Sale occurs by year-end
 1996, the Company estimates that it would incur a one-time charge to net
 income between $7 and $15 million.
 
      Alternatively, if a Private Sale does not occur, but AT&T otherwise
 reduces its voting interest in the Company below 50%, a "Disaffiliation
 Event" (which is defined generally as a decrease in AT&T's voting interest
 in the Company below 50% coupled with the withdrawal by AT&T of the
 Company's rights under the License to use the "AT&T" name for certain
 corporate purposes) could occur.  If a Disaffiliation Event were to occur,
 the awards under the SPIP (which are generally based on the performance of
 the Company's stock price and dividend yield relative to the interest rate
 on 3-year treasury notes and the total return on the stock of a specified
 peer group of financial services companies) for the performance periods in
 process would be accelerated and payable immediately to participants.
 While the Company does not know with certainty if and when a
 Disaffiliation Event will occur and what the relative performance of the
 Company's stock as measured against the peer group would be as of the date
 of such Disaffiliation Event , if it is assumed that a Disaffiliation
 Event occurs by year-end 1996 and that only the then pending performance
 periods are accelerated as provided in the SPIP, the Company estimates
 that it would incur a possible one-time charge to net income between $0
 and $15 million.
  
 
  29                                                        FORM 10-Q
 
               AT&T Capital Corporation and Subsidiaries
                 Part II - Other Information
 
 Item 6.  Exhibits and Reports on Form 8-K.
 
          (a) Exhibits:
 
              Exhibit Number
                             
 
              11  Computation of Primary and Fully Diluted Earnings Per 
                  Share
 
              12  Computation of Ratio of Earnings to Fixed Charges
 
              27  Financial Data Schedule
 
          (b) Reports on Form 8-K:
 
              Report on Form 8-K dated October 11, 1995 was filed pursuant  
 
              to Item 5 (Other Events).
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  30                                                      FORM 10-Q
 
 
                                 SIGNATURES
 
 Pursuant to the requirements of the Securities Exchange Act of 1934, the
 registrant has duly caused this report to be signed on its behalf by the
 undersigned, thereunto duly authorized.
 
 
                                             AT&T CAPITAL CORPORATION
 
 
 
 
 November 8, 1995
                                             Ramon Oliu, Jr.
                                             Controller
                                             Chief Accounting Officer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  31                                                       FORM 10-Q
 
 
                                 EXHIBIT INDEX
 
 
 EXHIBITS
 
 
 
 Exhibit                          Description
 Number
 ______
   11        Computation of Primary and Fully Diluted Earnings Per Share
 
   12        Computation of Ratio of Earnings to Fixed Charges
 
   27        Financial Data Schedule