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 March 31, 1996

              ( ) 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 April 30, 1996,  46,979,425 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
                                           Ended March 31,

                                           1996         1995
                                         -------       -------
                                                    
Revenues:
 Finance revenue                        $ 47,252      $ 38,785
 Capital lease revenue                   162,370       135,432
 Rental revenue on operating
  leases (A)                             158,079       132,961
 Equipment sales                          18,706         7,932
 Other revenue, net                       52,867        47,704
                                         -------       -------
Total Revenues                           439,274       362,814

Expenses:
 Interest                                113,587        93,998
 Operating and
  administrative                         122,368       113,481
 Depreciation on operating
  leases                                 102,391        85,253
 Cost of equipment
  sales                                   16,041         7,052
 Provision for credit
  losses                                  25,304        21,055
                                         -------       -------
Total Expenses                           379,691       320,839
                                         -------       -------

Income before income taxes                59,583        41,975

Provision for income taxes                22,539        16,892
                                         -------       -------

Net Income                              $ 37,044      $ 25,083
                                         =======       =======




                                 (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
                                            Ended March 31,

                                           1996          1995
                                          ------        ------

                                                   
 Earnings per common
  share (Note 2)                         $   .78       $   .53
                                          ======        ======

 Weighted average shares
  outstanding (thousands)                 47,487        47,004
                                          ======        ======


 (A)  Includes $23,216 and $20,680 for the three months ended March 31, 1996 and
      1995, 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)





                                         March 31,       December 31,
                                            1996             1995
                                        (Unaudited)
                                        -----------        ---------

                                                           
ASSETS:
Cash and cash equivalents               $   14,036        $    3,961
Net investment in finance
 receivables                             1,847,984         1,800,636
Net investment in capital
 leases                                  6,176,665         6,187,131
Net investment in operating
 leases, net of accumulated
 depreciation of $672,507 in
 1996 and $642,728 in 1995               1,161,693         1,117,636
Deferred charges and other assets          407,388           431,895
                                         ---------         ---------

Total Assets                            $9,607,766        $9,541,259
                                         =========         =========

LIABILITIES AND SHAREOWNERS' EQUITY:
Liabilities:
Short-term notes, less
 unamortized discounts of
 $6,581 in 1996 and $9,698 in
 1995                                   $1,693,437        $2,212,351
Deferred income taxes                      546,870           555,296
Income taxes and other payables            540,035           581,000
Payables to AT&T and affiliates            297,079           360,429
Medium and long-term debt                5,380,702         4,716,058
Commitments and contingencies
                                         ---------         ---------

Total Liabilities                       $8,458,123        $8,425,134
                                         ---------         ---------



                                  (Continued)








                                       5






                                                                       FORM 10-Q


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




                                         March 31,          December 31,
                                           1996                 1995
                                        (Unaudited)
                                        -----------           ---------

                                                            
Shareowners' Equity (Note 2):
Common stock, one cent par value:
 Authorized 100,000,000 shares,
 issued and outstanding, 46,977,706
 shares in 1996 and 46,968,810 shares
 in 1995                                $      470           $      470
Additional paid-in capital                 783,579              783,244
Recourse loans to senior executives        (20,637)             (20,512)
Foreign currency translation
  adjustments                                 (747)              (2,173)
Retained earnings                          386,978              355,096
                                         ---------            ---------
Total Shareowners' Equity                1,149,643            1,116,125
                                         ---------            ---------

Total Liabilities and
 Shareowners' Equity                    $9,607,766           $9,541,259
                                         =========            =========






     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 Three Months
                                                    Ended March 31,

                                                 1996           1995*
                                               ---------       ---------

                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                    $   37,044      $   25,083
Noncash items included in income:
   Depreciation and amortization                 103,868          98,038
   Deferred taxes                                 (5,825)         20,809
   Provision for credit losses                    25,304          21,055
   Gain on receivables securitizations            (5,041)              -
   Gain on SBA and other loan sales               (3,150)         (1,860)
Decrease in deferred charges and
   other assets                                   17,099          54,189
Decrease in income taxes and
   other payables                                (20,439)        (45,171)
Increase (decrease) in payables to AT&T and
   affiliates                                        953          (2,881)
                                               ---------       ---------

Net Cash Provided by Operating Activities        149,813         169,262
                                               ---------       ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of fixed assets, net                  (1,406)         (2,595)
Purchase of businesses, net of cash acquired           -         (73,773)
Purchase of finance asset portfolios                   -         (13,122)
Financings and lease equipment purchases      (1,382,125)     (1,243,336)
Principal collections from customers,
 net of amounts included in income               984,602         975,802
Cash proceeds from receivables
 securitizations                                  85,770          60,347
Cash proceeds from SBA and other loan sales       40,419          25,611
                                               ---------       ---------
Net Cash Used for Investing Activities         $(272,740)      $(271,066)
                                               ---------       ---------


                              (Continued)





                                       7




                                                                       FORM 10-Q

                    AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Continued)
                             (Dollars in Thousands)
                                   (Unaudited)



                                                   For The Three Months
                                                     Ended March 31,

                                                     1996        1995*
                                                  --------      --------

                                                              
CASH FLOWS FROM FINANCING ACTIVITIES:
Decrease in short-term notes, net                $(518,914)    $(654,816)
Additions to medium and long-term debt             953,423       999,507
Repayments of medium and long-term debt           (278,099)     (328,270)
(Decrease) increase in payables to AT&T
   and affiliates                                  (18,246)       35,611
Dividends paid                                      (5,162)       (4,692)
                                                  --------      --------
Net Cash Provided by Financing
 Activities                                        133,002        47,340
                                                  --------      -------

Net Increase (decrease) in Cash and Cash
   Equivalents                                      10,075       (54,464)

Cash and Cash Equivalents at Beginning of Period     3,961        54,464
                                                  --------      --------

Cash and Cash Equivalents at End of Period       $  14,036     $       -
                                                  ========      ========



Non-Cash Investing and Financing Activities:

   In the first three months of 1996 and 1995, the Company  entered into capital
lease  obligations  of $2,431 and $8,413,  respectively,  for equipment that was
subleased.

   In the first three  months of 1995,  the Company  assumed debt of $431,171 in
conjunction with acquisitions.


   *  Certain  1995   amounts  have  been   restated  to  conform  to  the  1996
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 THE 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,  reflect 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, 1995.

2.  Shareowners' Equity and Earnings Per Share

     The  computation  of earnings per share 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 are not presented since the dilution is less
than 3%.

     On April 19, 1996 the Company's Board of Directors declared a first quarter
dividend of $.11 per share.  The dividend is payable May 31, 1996 to shareowners
of record as of the close of business on May 10, 1996.

3.  Recent Pronouncements

     Effective  January 1, 1996,  the Company  adopted  Statement  of  Financial
Accounting  Standards No. 123, "Accounting for Stock-Based  Compensation".  This
statement   establishes   financial   accounting  and  reporting  standards  for
stock-based employee compensation plans. It allows companies to choose 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  fair  value  method  been  adopted.  The  Company  adopted  the  disclosure
alternative  which  requires  annual  disclosure of the pro forma net income and
earnings per share amounts assuming the fair value method was adopted on January
1, 1995.  As a result,  the adoption of this standard did not have any impact on
the Company's consolidated financial statements.


                                                                       FORM 10-Q

4.  Recent Events

     On  September  20,  1995,  AT&T  announced  a plan to pursue  the public or
private sale of its remaining  86% interest in AT&T Capital.  As noted in AT&T's
1995  Annual  Report on Form 10-K,  AT&T has stated  that it cannot  predict the
timing or terms of any such  transaction.  On such date,  AT&T





                                       9




also  announced a plan to separate  (the "Separation") into three  publicly-held
stand-alone  global  businesses.  The  Separation  is targeted  by  AT&T  to  be
completed by the end of 1996, subject to certain conditions. For a more detailed
discussion of AT&T's restructuring  plans and  their  potential impacts  on  the
Company,  see  Note 16 to the Consolidated Financial Statements  included in the
Company's Annual Report on Form 10-K for the year ended December 31, 1995.

     In the second quarter of 1996, the Company executed  an Operating Agreement
with each of Lucent Technologies Inc. ("Lucent")  and  NCR Corporation  ("NCR"),
and entered into letter agreements with each  of  Lucent  and  NCR regarding the
applicability to each of Lucent and NCR of specified provisions of  the  License
Agreement and the Intercompany Agreement between the Company and AT&T.  The full
texts of the Operating Agreements and letter agreements with Lucent and  NCR are
filed as Exhibits to this Quarterly  Report  on  Form 10-Q.  Based  on  periodic
discussions  with  representatives  of  Lucent,  the Company has  paid  a  sales
assistance fee to Lucent, which fee is related  to  the  volume of the Company's
Lucent-related  business.  (Under  the terms of its Operating Agreement with the
Company,  Lucent  is prohibited from accepting a  sales  assistance fee from any
other provider  of leasing services.)  The Company is negotiating with Lucent to
put  in  place a formal arrangement with respect to the sales assistance fee for
the balance of the initial term of the Operating Agreement. The current proposal
would result in sales assistance fee payments generally comparable to those paid
in 1995 (which were substantially in excess of the sales assistance fee payments
in earlier years), and with increases tied to increases in the Company's  volume
of Lucent-related business.

     In addition,  on April 30, 1996,  the Company  issued a press release which
stated, in pertinent part, as follows:

     "AT&T  Capital  Corporation  announced  that  AT&T  Corp.  (AT&T),  its 86%
shareowner,  delivered  a  letter  to  it  today  requesting  it to  effect  the
registration  of  30,879,656  shares of the  Company's  common stock for sale by
AT&T, as selling stockholder.  After the consummation of any such offering, AT&T
would own 9,370,344  shares of the  Company's  common  stock,  which  represents
approximately 20 percent of AT&T Capital's currently outstanding common stock.

         The  request was made under terms of a  Registration  Rights  Agreement
that the Company  entered  into with AT&T in June 1993.  AT&T said in its letter
that it `wishes to  complete  the  offering  as soon as  possible'.  The Company
expects that it will be in a position to file a registration  statement with the
SEC by the end of May. The timing of any filing or offering  would be subject to
market conditions. AT&T also noted that it would be appropriate for AT&T Capital
to continue to explore private sale alternatives."

         In response to this letter, the Company is in the  process of preparing
a  registration  statement,  and  is  also  continuing  to  explore private sale
alternatives.




                                       10




                                                                       FORM 10-Q


                    AT&T CAPITAL CORPORATION AND SUBSIDIARIES


Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations


RESULTS OF OPERATIONS

Three months ended March 31, 1996 vs. March 31, 1995

     Unless  otherwise  indicated,  all period to period  comparisons  represent
activity  or  balances  at or for the three  months  ended March 31, 1996 versus
March 31, 1995.

     Net income of $37.0 million increased $12.0 million, or 47.7%. Earnings per
share were $.78, a 47.2% increase over the $.53 reported in 1995. The respective
increases  in net  income and  earnings  per share  were  generated  principally
through increased  portfolio  revenues  resulting from a higher level of average
net  portfolio   assets,   a  gain  on  a  $75.2   million   lease   receivables
securitization,  a lower  effective  tax rate  and  increased  computer  trading
activity.  Partially  offsetting  the increased  portfolio  revenues were higher
interest  expense and operating and  administrative  expenses  associated with a
higher  level of  portfolio  assets,  as well as a higher  provision  for credit
losses.

     Finance revenue of $47.3 million increased $8.5 million, or 21.8%. An 18.2%
increase in the average net finance  receivables  accounted  for $7.1 million of
the finance  revenue  increase.  The  increase  in average  yield to 10.38% from
10.07%  contributed the remaining $1.4 million.  The improved yield is primarily
due  to the  increased  level  of  higher  yielding  products  in the  Company's
large-ticket specialty and structured finance portfolios.

     Capital lease revenue of $162.4 million increased $26.9 million,  or 19.9%,
due primarily to a 16.5%  increase in the average net capital  lease  portfolio.
The increase in the capital  lease  portfolio was  experienced  primarily in the
Company's small ticket leasing portfolios and non-U.S.  businesses.  The overall
yield  increased  to 10.40% from 10.19%  relative to the  comparable  prior year
period.

     Rental  revenue  on  operating  leases of $158.1  million  increased  $25.1
million,  or 18.9%.  Depreciation  expense on operating leases of $102.4 million
increased $17.1 million, or 20.1%.  Rental revenue less associated  depreciation
("operating  lease  margin")  was $55.7  million,  or 35.2% of  rental  revenue,
compared with $47.7 million, or 35.9% of rental revenue for the comparable prior
year  period.  The  decreased  operating  lease  margin  percent in 1996 relates
primarily to increased depreciation on certain  computer-related  assets offset,
in part, by continued  higher  margins in the testing and  diagnostic  equipment
portfolio.





                                       11


                                                                       FORM 10-Q


     Net interest  margin  (finance  revenue,  capital  lease revenue and rental
revenue,  less  depreciation on operating leases and interest expense) of $151.7
million or 6.57% of average net portfolio assets was relatively  consistent with
the  comparable  prior year  period.  The net  interest  margin  percentage  was
adversely  impacted by the  increase in the  Company's  average  cost of debt to
6.52% from 6.39% and the increase in the debt to equity ratio to 6.15 from 5.90.
However,  these effects were offset by an increase in total  portfolio  yield to
11.54% from 11.42% a year ago.

     Revenue  from  sales of  equipment  of $18.7  million  increased  from $7.9
million. Similarly, cost of equipment sales of $16.0 million increased from $7.1
million.  Equipment  sales  revenue  less  associated  cost of  equipment  sales
("equipment sales margin") was $2.7 million, or 14.2% of equipment sales revenue
this quarter and $.9 million,  or 11.1% the prior year  quarter.  The Company is
experiencing  higher equipment sales and equipment sales margin generally due to
a heightened demand for IBM mainframes,  as well as trading activity in a higher
margin mid-range computer business which was acquired last June.

     Other  revenue of $52.9  million  increased  $5.2  million,  or 10.8%.  The
increase  resulted  primarily  from  a  $5.0 million  pre-tax gain relating to a
securitization  of  $75.2  million  of  lease  receivables  in  1996.  No  lease
receivables  were  securitized  during  the  first quarter of 1995. The  Company
anticipates  that quarterly  securitizations  will continue to  be a  source  of
financing depending  on the Company's  debt to equity ratio,  market  conditions
and other factors.

     Average borrowings  outstanding  increased 18.3%, or $1.1 billion,  to $7.0
billion  primarily  due to  growth  in the  Company's  portfolio  assets  and an
increase  in the debt to equity  ratio to 6.15 from  5.90.  Interest  expense of
$113.6 million  increased  20.8%, or $19.6 million of which $17.2 million is due
to higher  average  borrowings.  The remaining  increase  resulted from a higher
average  cost of debt in 1996.  The  Company's  average  1996  interest  rate on
borrowings  was  6.52% as  compared  to 6.39%  for  1995.  The  increase  in the
Company's  1996 average cost of debt is  consistent  with the trend  experienced
during fiscal 1995 when the Company issued new debt at higher average rates than
the debt that matured.





                                       12


                                                                       FORM 10-Q


     Operating and  administrative  expenses of $122.4  million  increased  $8.9
million,  or 7.8%,  in 1996,  from the  comparable  prior  year  period.  Higher
expenses are  primarily due to managing a higher level of portfolio  assets.  At
March 31,  1996,  annualized  operating  and  administrative  expenses  to total
quarter end assets decreased to 5.09% from the comparable prior year period rate
of 5.36%.  This decrease can be  attributed to some of the Company's  businesses
more fully utilizing their infrastructure,  increased operating efficiencies and
increases  in assets  financed.  The  Company's  goal is to reach  4.5% or lower
within the next couple of years.

     See "Credit  Quality"  below for a discussion  of the  provision for credit
losses.

     The  effective  income  tax rate was  37.8%  and  40.2%  for 1996 and 1995,
respectively.  The decrease in the overall  effective tax rate is due to several
factors, including a lower impact of both state and foreign taxes, a decrease in
the effect of non-tax deductible goodwill and other factors.

     The Company's non-AT&T businesses continue to make improved  contributions.
For the 1996 first quarter,  non-AT&T  businesses  represented  65.7%, 60.8% and
29.0% of the Company's total assets, revenues and net income, respectively. That
compares  favorably to  63.0%,  55.4%  and  a loss of  (1.5%),  of the Company's
total assets, revenues and net income, respectively, for the 1995 first quarter.
The  increase  in the  net  income  percentage  was  due to  growth  in  certain
small-ticket,  large-ticket  specialty  and  structured  finance and  automobile
portfolios,  as well as a securitization of lease  receivables in 1996.  Without
such  securitization,  the non-AT&T businesses would have contributed 23% of the
total Company's net income for the first quarter of 1996.

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 types (e.g., telecommunications, general
equipment  (such  as  general  office,  manufacturing  and  medical  equipment),
information technology and transportation) and real estate and a large number of
customers located throughout the United States and, to a lesser extent, abroad.





                                       13



                                                                       FORM 10-Q

     The following chart (dollars in millions) reflects the Company's  portfolio
credit performance indicators:



                                                       At             At
                                                    March 31,     December 31,
                                                  1996     1995      1995
- ------------------------------------------------------------------------------
                                                             
Allowance for credit losses                      $230.5   $194.0   $223.2
Nonaccrual assets                                $130.2   $124.1   $118.5
Net charge-offs*/Portfolio assets                  .54%     .64%     .50%
Allowance for credit losses/Portfolio assets      2.45%    2.35%    2.39%
Nonaccrual assets/Portfolio assets                1.38%    1.50%    1.27%
Delinquency (two months or greater)               1.92%    1.57%    1.46%


(*) Net  charge-offs  are based upon the twelve  months ended March 31, 1996 and
1995 and December 31, 1995.

     The 1996  first  quarter  provision  for  credit  losses  of $25.3  million
increased  $4.3  million,  or 20.2%  compared  to the 1995 first  quarter.  This
increase is reflective  of the higher  dollar  amount of  nonaccrual  assets and
delinquencies.  These  increases  are  due  primarily  to  a large financing and
increased retail industry-related accounts.

     Subsequent  to March 31, 1996,  the Company  placed a $24.0 million loan on
nonaccrual status as a result of information  received after the quarter end. If
this loan had been placed on nonaccrual status at March 31, 1996, the Nonaccrual
assets/Portfolio  assets ratio at such date would have been 1.72%.  Based on the
terms and conditions of the loan and the underlying collateral value, management
believes that the Company will recover its investment.

     The Company  maintains an allowance for credit losses at a level management
believes is  adequate  to cover  estimated  losses in the  portfolio  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  increased  $.1 billion to $9.2 billion at March 31,
1996  compared  to  December  31,  1995.  All of the first  quarter  growth  was
internally generated as no portfolios or businesses were purchased. In addition,
the  growth  was  slightly  offset by a $75.2  million  securitization  of lease
receivables as well as the sale of Small Business Administration (SBA) and other
loans. Both the composition of the portfolio assets by financing product as well
as by type of equipment or asset financed  remained  relatively  consistent with
December 31, 1995.  In addition,  the increase was shared  approximately  evenly
between U.S. and foreign businesses.





                                       14


                                                                       FORM 10-Q

     At March 31, 1996,  the total  portfolio  assets  managed by the Company on
behalf of others  (including  assets formerly owned by the Company and that were
previously securitized) was $2.2 billion,  approximately the same as at December
31, 1995.  The addition of lease  receivables  securitized  in the first quarter
were offset by the normal run-off. Of the total assets managed by the Company on
behalf of others,  68.7% at March 31, 1996 and 68.0% at  December  31, 1995 were
assets managed on behalf of AT&T and its affiliates.

LIQUIDITY AND CAPITAL RESOURCES

     In the first three months of 1996, the Company issued  commercial  paper of
$5.8  billion  and made  repayments  of $6.3  billion,  and  issued  medium  and
long-term debt of $1.0 billion and repaid $.3 billion. In the first three months
of 1995, the Company issued commercial paper of $6.6 billion and made repayments
of $7.2 billion and issued medium and long-term  debt of $1.0 billion and repaid
$.3 billion.

     During the three month  periods  ended  March 31, 1996 and 1995,  principal
collections from customers,  proceeds from securitized  receivables and proceeds
from SBA and other loan sales of $1.1 billion were received. These receipts were
primarily used for finance receivables and lease equipment purchases  (including
purchases of finance asset  portfolios  and  businesses in 1995) of $1.4 billion
and $1.3 billion in the first quarter of 1996 and 1995, respectively.

     On February  29, 1996 the Company paid a dividend of eleven cents per share
to shareowners of record as of February 9, 1996. In addition, on April 19, 1996,
the Company's  Board of Directors  declared a first  quarter  dividend of eleven
cents per share.  The dividend will be payable on May 31, 1996 to shareowners of
record at close of business on May 10, 1996.

     In September 1995, the Company registered with the SEC $3.0 billion of debt
securities   (including   medium-term  notes)  and  warrants  to  purchase  debt
securities,  currency  warrants,  index warrants and interest rate warrants.  At
March 31, 1996 $2.0 billion of medium-term debt was outstanding  under such debt
registration.

     In June 1995,  the  Company  renewed its  back-up  credit  facility of $2.0
billion. This facility, negotiated with a consortium of 35 lending institutions,
supports the  commercial  paper issued by the Company.  At March 31, 1996,  this
facility  was unused.  The Company also has  available  local lines of credit to
meet local funding requirements in Europe, the Asia/Pacific Region and Canada of
approximately  $1.0 billion,  of which  approximately  $.6 billion was unused at
March 31, 1996.

     The Company has,  from time to time,  borrowed  funds  directly  from AT&T,
including  on  an  interest-free   basis  pursuant  to  tax  agreements.   These
interest-free  loans amounted to $248.9 million at March 31, 1996. 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  as  would  happen  upon  the sale by AT&T of its
interest  in the Company  (see Note 4 to the  unaudited  consolidated  financial
statements).  Management believes the Company has sufficient financial resources
to repay these loans.





                                       15


                                                                       FORM 10-Q

     The Company  anticipates  obtaining  necessary  external  financing through
issuances of commercial paper and medium and long-term notes, available lines of
credit  for  certain  foreign  operations and,  to a lesser extent, asset-backed
financings (or securitizations).

     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  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  duration and average cash flows of
its borrowings with the duration and 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.  For a discussion  describing certain key elements of
this process,  including AT&T Capital's use of derivatives to mitigate risk, see
the Company's Annual Report on Form 10-K for the year ended December 31, 1995.

     At March 31, 1996, the total notional amount of the Company's interest rate
and currency swaps was $1.8 billion and $.5 billion,  respectively,  as compared
to $2.2 billion and $.3 billion, respectively, as of December 31, 1995. The U.S.
dollar equivalent of the Company's  foreign currency forward exchange  contracts
was $.7 billion at March 31, 1996 and December 31, 1995.

     There were no past due amounts or reserves  for credit  losses at March 31,
1996 related to  derivative  transactions.  The Company has never  experienced a
credit related charge-off associated with derivative transactions.


RECENT PRONOUNCEMENTS


     See Note 3 to the unaudited consolidated financial statements.


RECENT EVENTS

     See Note 4 to the unaudited consolidated financial statements.





                                       16


                                                                       FORM 10-Q

                    AT&T CAPITAL CORPORATION AND SUBSIDIARIES
                           PART II - OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders

         (a) The annual meeting of shareholders of the registrant was held
             on April 19, 1996.

         (b) Holders of common  shares  voted at this  meeting on the  following
             matters,  which  were set forth in full in the  registrant's  proxy
             statement dated March 19, 1996:

         (i) Election of Directors:



             Nominee                       For           Withheld
                                        ----------       --------
                                                       
             Thomas C. Wajnert          45,517,572        64,666
             John P. Clancey            45,539,365        42,873
             James P. Kelly             45,537,684        44,554
             Gerald M. Lowrie           45,518,050        64,188
             William B. Marx, Jr.       45,516,422        65,816
             Joseph J. Melone           45,538,975        43,263
             Richard W. Miller          45,517,275        64,963
             S. Lawrence Prendergast    45,517,275        64,963
             Maureen B. Tart            45,517,075        65,163
             Brooks Walker, Jr.         45,537,850        44,388
             Marilyn J. Wasser          45,515,975        66,263






                                           For       Against     Abstain
                                        ----------   -------     -------
                                                            
        (ii) Appointment of Auditors:   45,537,916    36,923       7,399


             Appointment of the firm
             of Coopers & Lybrand L.L.P.
             as the independent auditors
             to examine the Company's
             accounts for 1996.



                                           For       Against     Abstain
                                        ----------   -------     -------
                                                            
       (iii) Plan Amendment:            44,752,312   767,311      62,615


             The reapproval of the Company's  1993 Long Term Incentive  Plan, as
             amended  to (a)  increase  the  number of  shares  of common  stock
             reserved  for  issuance  thereunder  by 1.5  million  shares  to an
             aggregate  of 3.5 million  shares and (b)  establish a limit on the
             total number of shares of the  Company's  common stock with respect
             to which stock options and stock appreciation rights may be granted
             to any participant in any calendar year equal to 300,000 shares.






                                       17


                                                                       FORM 10-Q


Item 6.  Exhibits and Reports on Form 8-K.

         (a) Exhibits:

             Exhibit Number


                                                                        
             10(a). Lucent Technologies Operating Agreement dated as of
                    April 2, 1996 between the Company and Lucent
                    Technologies Inc.

             10(b). NCR Operating Agreement dated as of May 6, 1996 between
                    the Company and NCR Corporation

             10(c). Letter Agreement dated April 2, 1996 between Lucent
                    Technologies Inc. and the Company regarding the
                    applicability of the Intercompany Agreement to Lucent
                    Technologies Inc.

             10(d). Letter Agreement dated April 2, 1996 between Lucent
                    Technologies Inc. and the Company regarding the
                    License to Use Lucent Name and Mark

             10(e). Letter Agreement dated April 18, 1996 between NCR
                    Corporation and the Company regarding the applicability
                    of the Intercompany Agreement to NCR Corporation

             10(f). Letter Agreement dated April 18, 1996 between NCR
                    Corporation and the Company regarding the License to
                    Use NCR Name and Mark

             10(g). AT&T Capital Corporation 1993 Long Term Incentive Plan,
                    as amended is incorporated by reference to the
                    Company's Proxy Statement dated March 19, 1996

             11.    Computation of Primary and Fully Diluted Earnings Per
                    Share

             12.    Computation of Ratio of Earnings to Fixed Charges

             27.    Financial Data Schedule


         (b) Current reports on Form 8-K:

             Report on Form 8-K,  dated April 12,  1996,  was filed  pursuant to
             Item  5  (Other  Events)  and  Item  7  (Financial  Statements  and
             Exhibits).

             Report on Form 8-K,  dated April 30,  1996,  was filed  pursuant to
             Item 5.





                                       18

                                                                       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




May 15, 1996
                                                        By Ramon Oliu, Jr.
                                                        ------------------------
                                                        Ramon Oliu, Jr.
                                                        Controller
                                                        Chief Accounting Officer





                                       19



                                                                       FORM 10-Q


                                  EXHIBIT INDEX


EXHIBITS





Exhibit                          Description
Number

          
  10(a). Lucent Technologies Operating Agreement dated as of April 2, 1996
         between the Company and Lucent Technologies Inc.

  10(b). NCR Operating Agreement dated as of May 6, 1996 between the
         Company and NCR Corporation

  10(c). Letter Agreement dated April 2, 1996 between Lucent
         Technologies Inc. and the Company regarding the
         applicability of the Intercompany Agreement to Lucent
         Technologies Inc.

  10(d). Letter Agreement dated April 2, 1996 between Lucent
         Technologies Inc. and the Company regarding the
         License to Use Lucent Name and Mark

  10(e). Letter Agreement dated April 18, 1996 between NCR
         Corporation and the Company regarding the applicability
         of the Intercompany Agreement to NCR Corporation

  10(f). Letter Agreement dated April 18, 1996 between NCR
         Corporation and the Company regarding the License to
         Use NCR Name and Mark

  10(g). AT&T Capital  Corporation  1993 Long Term Incentive Plan, as amended is
         incorporated  by reference to the Company's Proxy Statement dated March
         19, 1996.

  11.    Computation of Primary and Fully Diluted Earnings Per Share

  12.    Computation of Ratio of Earnings to Fixed Charges

  27.    Financial Data Schedule