UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2001

                                       OR

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

For the transition period from __________to__________ .

                         Commission File Number 1-16567

                          AT&T WIRELESS SERVICES, INC.
             (Exact name of registrant as specified in its charter)

        DELAWARE                                          91-1379052
(State of Incorporation)                       (IRS Employer Identification No.)

                       7277 -- 164TH AVENUE NE, BUILDING 1
                            REDMOND, WASHINGTON 98052
                    (Address of principal executive offices)

                                 (425) 580-6000
                         (Registrant's telephone number)

Indicated 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 [ ]     No [X]

As of October 31, 2001, 2,530,360,985 shares of Common Stock were outstanding.




                                TABLE OF CONTENTS




                                                                                                         
PART I - FINANCIAL INFORMATION..........................................................................     3

        Item 1.  Financial Statements...................................................................     3
        Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations..    15
        Item 3.  Quantitative and Qualitative Information About Market Risk.............................    28

PART II - OTHER INFORMATION.............................................................................    29

        Item 1.  Legal Proceedings......................................................................    29
        Item 2.  Changes in Securities and Use of Proceeds..............................................    29
        Item 3.  Defaults Upon Senior Securities........................................................    29
        Item 4.  Submission of Matters to a Vote of Security Holders....................................    29
        Item 5.  Other Information......................................................................    29
        Item 6.  Exhibits and Reports on Form 8-K.......................................................    30






                                       2


                         PART I - FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS


                          AT&T WIRELESS SERVICES, INC.
                                AND SUBSIDIARIES

                 CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                     (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)




                                                                FOR THE THREE MONTHS  FOR THE NINE MONTHS
                                                                 ENDED SEPTEMBER 30,   ENDED SEPTEMBER 30,
                                                                --------------------  --------------------
                                                                   2001      2000        2001       2000
                                                                  ------    -------     -------    ------
                                                                                       
REVENUE
Services                                                          $3,245    $ 2,509     $ 9,303    $6,741
Equipment                                                            257        290         791       733
                                                                  ------    -------     -------    ------
Total revenue                                                      3,502      2,799      10,094     7,474

OPERATING EXPENSES
Costs of services (excluding depreciation of $408 and $279 for
 the three months ended September 30, and $1,159 and $764 for
 the nine months ended  September 30, which is included below)     1,125        831       3,035     2,253
Costs of equipment sales                                             503        550       1,471     1,386
Selling, general and administrative                                1,156        946       3,388     2,459
Depreciation and amortization                                        703        445       1,915     1,216
                                                                  ------    -------     -------    ------
Total operating expenses                                           3,487      2,772       9,809     7,314
                                                                  ------    -------     -------    ------

OPERATING INCOME                                                      15         27         285       160
Other income                                                         114         72         327       313
Interest expense                                                     105          4         287        73
                                                                  ------    -------     -------    ------
INCOME BEFORE INCOME TAXES AND NET EQUITY
 EARNINGS FROM INVESTMENTS                                            24         95         325       400
Provision for income taxes                                             3         76         159       176
Net equity earnings from investments                                  56          2         174        23
                                                                  ------    -------     -------    ------

NET INCOME                                                            77         21         340       247
Dividend requirements on preferred stock held by AT&T, net            --         42          76        88
                                                                  ------    -------     -------    ------
NET INCOME (LOSS) AVAILABLE TO COMMON
 SHAREOWNERS                                                      $   77    $   (21)    $   264    $  159
                                                                  ======    =======     =======    ======

NET INCOME (LOSS) PER SHARE:
     Basic                                                        $ 0.03    $ (0.01)    $  0.10    $ 0.06
     Diluted                                                      $ 0.03    $ (0.01)    $  0.10    $ 0.06

WEIGHTED AVERAGE SHARES USED TO COMPUTE
 NET INCOME (LOSS) PER SHARE:
     Basic                                                         2,530      2,530       2,530     2,530
     Diluted                                                       2,532      2,530       2,532     2,532


              The accompanying notes are an integral part of these
                  consolidated condensed financial statements.




                                       3


                          AT&T WIRELESS SERVICES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED CONDENSED BALANCE SHEETS
                     (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)




                                                                                             AT             AT
                                                                                       SEPTEMBER 30,   DECEMBER 31,
                                                                                           2001           2000
                                                                                       -------------   ------------
                                                                                                 
ASSETS
Cash and cash equivalents                                                                $  4,875       $     62
Accounts receivable, less allowances of $195 and $193                                       2,125          1,892
Inventories                                                                                   134            335
Income tax receivable                                                                          83            118
Deferred income taxes                                                                         172             93
Prepaid expenses and other current assets                                                     192             82
                                                                                         --------       --------
TOTAL CURRENT ASSETS                                                                        7,581          2,582

Property, plant and equipment, net of accumulated depreciation of $4,968 and $4,743        11,796          9,892
Licensing costs, net of accumulated amortization of $2,041 and $1,761                      13,382         13,627
Investments in and advances to unconsolidated subsidiaries                                  4,125          3,385
Goodwill, net of accumulated amortization of $342 and $241                                  4,798          4,696
Other assets, net of accumulated amortization of $424 and $264                              1,149          1,120
                                                                                         --------       --------

TOTAL ASSETS                                                                             $ 42,831       $ 35,302
                                                                                         ========       ========
LIABILITIES
Accounts payable                                                                         $    791       $  1,080
Payroll and benefit-related liabilities                                                       354            432
Due on demand notes payable                                                                    89            109
Short-term debt due to AT&T                                                                    --            638
Other current liabilities                                                                   1,706          1,395
                                                                                         --------       --------
TOTAL CURRENT LIABILITIES                                                                   2,940          3,654

Long-term debt due to AT&T                                                                     --          1,800
Long-term debt due to others                                                                6,488             --
Deferred income taxes                                                                       4,843          4,659
Other long-term liabilities                                                                   426            271
                                                                                         --------       --------
TOTAL LIABILITIES                                                                          14,697         10,384

COMMITMENTS AND CONTINGENCIES (NOTES (g) & (h))
MINORITY INTEREST                                                                              45             41
PREFERRED STOCK HELD BY AT&T                                                                   --          3,000
MANDATORILY REDEEMABLE COMMON STOCK                                                         7,664             --

SHAREOWNERS' EQUITY
Common stock, $0.01 par value, 10,000 shares authorized, 2,124 shares
  issued and outstanding at September 30, 2001                                                 21             --
Additional paid-in capital                                                                 20,417             --
Retained earnings                                                                              77             --
Shareowners' net investment                                                                    --         21,885
Accumulated other comprehensive loss                                                          (90)            (8)
                                                                                         --------       --------
TOTAL SHAREOWNERS' EQUITY                                                                  20,425         21,877
                                                                                         --------       --------

TOTAL LIABILITIES AND SHAREOWNERS' EQUITY                                                $ 42,831       $ 35,302
                                                                                         ========       ========


              The accompanying notes are an integral part of these
                  consolidated condensed financial statements.




                                       4


                          AT&T WIRELESS SERVICES, INC.
                                AND SUBSIDIARIES

                  CONSOLIDATED CONDENSED STATEMENTS OF CHANGES
                             IN SHAREOWNERS' EQUITY
                                  (IN MILLIONS)
                                   (UNAUDITED)




                                                                                       ACCUMULATED      TOTAL
                                                 ADDITIONAL             SHAREOWNERS'      OTHER         SHARE-
                                       COMMON     PAID-IN     RETAINED       NET      COMPREHENSIVE    OWNERS'
                                       STOCK      CAPITAL     EARNINGS   INVESTMENT   (LOSS) INCOME    EQUITY
                                       -----      --------      -----      --------       ------      --------
                                                                                    
Balance at December 31, 2000           $  --      $     --      $  --      $ 21,885           (8)     $ 21,877
Net income available to
  common shareowners                                               77           187                        264
Proceeds attributed from
  DoCoMo investment, net of costs                                             6,139                      6,139
Proceeds from AT&T Wireless Group
  tracking stock issued for
  employee plans                                                                 54                         54
Proceeds from AT&T Wireless
  Services common stock
  issued for employee plans                              4                                                   4
Recapitalization effective
  with AT&T Wireless
  Services split-off                      21        20,413                  (20,457)                       (23)
Reclassification of
  mandatorily redeemable
  common stock and warrants
  held by DoCoMo                                                             (7,824)                    (7,824)
Transfers from AT&T, net                                                         16                         16
Other comprehensive loss                                                                     (82)          (82)
                                       -----      --------      -----      --------       ------      --------
Balance at September 30, 2001          $  21      $ 20,417      $  77      $     --       $  (90)     $ 20,425
                                       =====      ========      =====      ========       ======      ========


Balance at December 31, 1999           $  --      $     --      $  --      $ 12,971       $   26      $ 12,997
Net income available to
common shareowners                                                              159                        159
Proceeds attributed from
  AT&T Wireless Group
  tracking stock offering                                                     7,000                      7,000
Proceeds from AT&T Wireless
  Group tracking stock issued
  for employee plans                                                             16                         16
Transfers from AT&T, net                                                      1,345                      1,345
Other comprehensive loss                                                                     (15)          (15)
                                       -----      --------      -----      --------       ------      --------
Balance at September 30, 2000          $  --      $     --      $  --      $ 21,491       $   11      $ 21,502
                                       =====      ========      =====      ========       ======      ========





                                                                        FOR THE NINE MONTHS
                                                                        ENDED SEPTEMBER 30,
                                                                        -------------------
                                                                         2001        2000
                                                                        -----       -----
                                                                              
SUMMARY OF TOTAL COMPREHENSIVE INCOME
Net income available to common shareowners                              $ 264       $ 159
Dividend requirements on preferred stock held by AT&T, net                 76          88
                                                                        -----       -----
Net income                                                                340         247
Net revaluation of investments (net of taxes of ($4) and ($10))            (7)        (15)
Net revaluation of financial instruments (net of taxes of ($42))          (72)         --
Net foreign currency translation adjustment (net of taxes of ($2))         (3)         --
                                                                        -----       -----
TOTAL COMPREHENSIVE INCOME                                              $ 258       $ 232
                                                                        =====       =====


              The accompanying notes are an integral part of these
                  consolidated condensed financial statements.




                                       5


                          AT&T WIRELESS SERVICES, INC.
                                AND SUBSIDIARIES

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                  (IN MILLIONS)
                                   (UNAUDITED)




                                                                                             FOR THE NINE MONTHS
                                                                                             ENDED SEPTEMBER 30,
                                                                                            ---------------------
                                                                                              2001          2000
                                                                                            -------       -------
                                                                                                    
OPERATING ACTIVITIES
Net income                                                                                  $   340       $   247
Adjustments to reconcile net income to net cash provided by operating activities:
   Net gains on sale/exchange of businesses and investments                                      --          (167)
   Net revaluation of securities                                                                (56)           --
   Depreciation and amortization                                                              1,915         1,216
   Deferred income taxes                                                                        231         1,114
   Net equity earnings from investments                                                        (248)         (993)
   Minority interests in consolidated subsidiaries                                              (26)          (18)
   Provision for uncollectible receivables                                                      407           200
   Increase in accounts receivable                                                             (645)         (634)
   Decrease (increase) in inventories                                                           192          (186)
   Increase (decrease) in accounts payable                                                        1          (140)
   Net change in other operating assets and liabilities                                         144           222
                                                                                            -------       -------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                     2,255           861

INVESTING ACTIVITIES
   Net increase in note receivable from AT&T                                                     --        (2,794)
   Capital expenditures and other additions                                                  (3,850)       (3,010)
   Net acquisitions of licenses                                                                 (21)         (218)
   Equity investment distributions and sales                                                    658           319
   Equity investment contributions, advances, purchases and other investing activities       (1,253)         (122)
   Net acquisitions of businesses, including cash acquired                                       --        (3,168)
                                                                                            -------       -------
NET CASH USED IN INVESTING ACTIVITIES                                                        (4,466)       (8,993)

FINANCING ACTIVITIES
   Net (decrease) increase in debt due to AT&T                                               (2,438)          400
   Proceeds from issuance of long-term debt to others, net of issuance costs                  6,345            --
   Redemption of preferred shares held by AT&T                                               (3,000)           --
   Proceeds attributed from DoCoMo investment, net of costs                                   6,139            --
   Proceeds attributed from AT&T Wireless Group tracking stock offering                          --         7,000
   Proceeds from AT&T Wireless Group tracking stock and AT&T Wireless Services
     common stock issued for employee plans, and other financing activities                      54            14
   Dividend requirements on preferred stock, net                                                (76)          (88)
   Transfers from AT&T, net                                                                      --           806
                                                                                            -------       -------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                     7,024         8,132
                                                                                            -------       -------

Net increase in cash and cash equivalents                                                     4,813            --
Cash and cash equivalents at beginning of period                                                 62             5
                                                                                            -------       -------
Cash and cash equivalents at end of period                                                  $ 4,875       $     5
                                                                                            =======       =======


              The accompanying notes are an integral part of these
                  consolidated condensed financial statements.




                                       6


                          AT&T WIRELESS SERVICES, INC.
                                AND SUBSIDIARIES

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                  (DOLLARS IN MILLIONS UNLESS OTHERWISE NOTED)
                                   (UNAUDITED)

(a) BACKGROUND AND BASIS OF PRESENTATION

    BACKGROUND

    On October 25, 2000, AT&T Corp. announced a restructuring plan, stating its
    intention to create a separate company for its wireless services
    businesses, named AT&T Wireless Services, Inc., termed the split-off. AT&T
    Wireless Services includes substantially the same assets and liabilities
    that were represented by AT&T Wireless Group tracking stock, which AT&T
    created on April 27, 2000. In conjunction with the offering of AT&T Wireless
    Group tracking stock in April 2000, 15.6%, or 360 million shares, of AT&T
    Wireless Group tracking stock were sold at an offering price of $29.50 per
    share. AT&T Wireless Group tracking stock was a class of AT&T common stock
    which was intended to provide holders with financial returns based on the
    financial performance and economic value of AT&T's wireless services
    businesses.

    During May 2001, AT&T completed an exchange offer which allowed AT&T common
    shareowners to exchange shares of AT&T common stock for shares of AT&T
    Wireless Group tracking stock. Approximately 372.2 million shares of AT&T
    common stock were tendered in exchange for approximately 437.7 million
    shares of AT&T Wireless Group tracking stock, at an exchange ratio of 1.176
    shares of AT&T Wireless Group tracking stock for each validly tendered share
    of AT&T common stock.

    On July 9, 2001, AT&T converted all shares of AT&T Wireless Group tracking
    stock into shares of AT&T Wireless Services common stock on a one-for-one
    basis. In addition, AT&T completed a distribution of approximately 1.136
    billion shares of AT&T Wireless Services common stock to AT&T shareholders
    in the form of a stock dividend. These transactions effected the split-off
    of AT&T Wireless Services from AT&T, and resulted in AT&T Wireless Services
    becoming an independent, publicly traded company.

    AT&T Wireless Services was incorporated on July 7, 1987. Prior to the
    split-off, AT&T Wireless Services was a 100% owned direct subsidiary of AT&T
    Corp. AT&T Wireless Services had authorized 500 shares of $.01 par value
    common stock, of which 100 shares were outstanding and held by AT&T Corp.
    prior to the split-off. These shares have not been assumed to be outstanding
    for purposes of the historical financial statements presented, due to the
    recapitalization which was effected with the split-off. Effective with the
    split-off, AT&T Wireless Services had 2,530 million common shares issued and
    outstanding.

    BASIS OF PRESENTATION

    The consolidated condensed financial statements have been prepared pursuant
    to the rules and regulations of the Securities and Exchange Commission (SEC)
    and, in the opinion of management, include all adjustments necessary for a
    fair statement of the consolidated results of operations, financial position
    and cash flows for each period presented. The consolidated condensed
    financial statements reflect the results of operations, financial position,
    changes in shareowners' equity and cash flows of AT&T Wireless Services as
    if it were a separate entity for all periods presented and are in conformity
    with accounting principles generally accepted in the United States.

    The consolidated condensed financial statements reflect the assets,
    liabilities, revenue and expenses directly attributable to AT&T Wireless
    Services. The assets and liabilities included represent the assets and
    liabilities which have been transferred to AT&T Wireless Services in
    accordance with the separation and distribution agreement between AT&T and
    AT&T Wireless Services. Prior to the split-off on July 9, 2001,
    substantially all of the assets and liabilities represented by AT&T Wireless
    Group were transferred to AT&T Wireless Services. AT&T Wireless Services has
    treated these transfers in a manner similar to a pooling of interests and
    has assumed these transfers were completed in historical periods by the
    legal entity AT&T Wireless Services. The consolidated condensed financial
    statements for periods prior to the split-off include allocations deemed
    reasonable by management to present the results of operations, financial
    position and cash flows of AT&T Wireless Services as a separate entity and
    are not necessarily indicative of those that would have been incurred on a
    stand-alone basis for those periods presented. Additionally, the
    consolidated results for the interim periods presented are not indicative of
    results for the full year. These consolidated condensed financial




                                       7


    statements should be read in conjunction with AT&T Wireless Services'
    consolidated financial statements for the three years ended December 31,
    2000, included in the prospectus, filed by AT&T Wireless Services on July 9,
    2001 pursuant to Rule 424(b)(1).

(b) SIGNIFICANT ACCOUNTING POLICIES

    PROPERTY, PLANT AND EQUIPMENT

    Effective January 1, 2001, AT&T Wireless Services implemented the results of
    a review of the estimated service lives of certain wireless communications
    equipment, primarily electronics. Lives were shortened to fully depreciate
    all such equipment within seven years. Similar equipment acquired after
    January 1, 2001, have useful lives no longer than seven years. The impact of
    this change for the three months ended September 30, 2001, was an increase
    in depreciation expense of approximately $16, a reduction in net income of
    approximately $10 and no impact on net income per share (EPS). The impact of
    this change for the nine months ended September 30, 2001, was an increase in
    depreciation expense of approximately $94, a reduction in net income of
    approximately $58 and a reduction to EPS of approximately $0.02.

    LICENSING COSTS AND GOODWILL

    As a result of AT&T Wireless Services' evaluation of recent changes in the
    wireless telecommunications industry and the views of regulatory
    authorities, AT&T Wireless Services, effective January 1, 2001, began using
    an amortization period for all licensing costs and goodwill associated with
    newly acquired wireless operations not to exceeding 25 years. This change
    did not have a material impact to AT&T Wireless Services' results of
    operations for the three or nine months ended September 30, 2001. See Note
    (j) for further details associated with changes in accounting and reporting
    for goodwill and other intangible assets.

    FINANCIAL INSTRUMENTS

    In June 2000, the Financial Accounting Standards Board (FASB) issued
    Statement of Financial Accounting Standards (SFAS) No. 138, "Accounting for
    Certain Derivative Instruments and Certain Hedging Activities" as an
    amendment to SFAS No. 133. This statement provided clarification with regard
    to certain implementation issues under SFAS No. 133 on specific types of
    hedges. All derivatives, whether designated in hedging relationships or not,
    are required to be recorded on the balance sheet at fair value. If the
    derivative is designated as a fair value hedge, the changes in the fair
    value of the derivative and of the hedged item attributable to the hedged
    risk are recognized in earnings. If the derivative is designated as a cash
    flow hedge, the effective portions of changes in the fair value of the
    derivative are recorded in other comprehensive income (OCI) and are
    recognized in the income statement when the hedged item affects earnings.
    Ineffective portions of changes in the fair value of cash flow hedges are
    recognized in earnings. AT&T Wireless Services adopted SFAS No. 133 in
    January 2001. For the three and nine months ended September 30, 2001, other
    income includes $56 related to the fair value adjustment of the warrants
    held by DoCoMo (see Note (c)). These warrants are deemed to be derivative
    instruments due to their ability to be settled in cash at DoCoMo's option.

    RECLASSIFICATIONS

    Certain reclassifications have been made to prior year amounts to conform
    with current year presentations.

(c) DOCOMO INVESTMENT

    In January 2001, NTT DoCoMo, Inc., a leading Japanese wireless
    communications company, invested $9.8 billion in a security of AT&T that,
    like AT&T Wireless Group tracking stock, was intended to reflect a portion
    of the financial performance and economic value of AT&T Wireless Group. AT&T
    Wireless Services was allocated $6.2 billion of the gross proceeds from
    AT&T. Additionally, AT&T Wireless Services was allocated $20 of costs
    associated with the transaction. AT&T retained the remaining $3.6 billion of
    the DoCoMo investment proceeds as consideration for the reduction in AT&T's
    retained portion of AT&T Wireless Services' value. In conjunction with the
    split-off, DoCoMo's investment was converted into 406 million shares, or
    approximately 16%, of AT&T Wireless Services' common stock. These shares
    were recorded at their fair value as of the date of the split-off due to
    redemption rights held by DoCoMo and are reflected as "Mandatorily
    redeemable common stock" on the accompanying consolidated condensed balance
    sheet as of September 30, 2001. As part of its January 2001 investment,
    DoCoMo also received warrants with an exercise price of $35 per AT&T
    Wireless Group tracking share equivalent, which, in conjunction with the
    split-off, were converted into warrants to purchase AT&T Wireless Services
    common stock at $35 per share. The fair value of these warrants are
    reflected within other long-term liabilities on the accompanying
    consolidated condensed balance sheet as of September 30, 2001. These
    warrants are considered derivative financial instruments and are adjusted to
    their fair value through AT&T Wireless Services' results of operations.
    DoCoMo




                                       8


    may require the repurchase of its investment at DoCoMo's original purchase
    price, plus interest, if AT&T Wireless Services fails to meet specified
    technological milestones, under certain circumstances.


(d) EARNINGS PER SHARE

    Basic EPS for AT&T Wireless Services, has been computed by dividing net
    income (loss) available to common shareowners by the weighted average common
    shares outstanding for each period.

    Diluted EPS for AT&T Wireless Services, has been computed by dividing net
    income (loss) available to common shareowners, by the weighted average
    common shares outstanding for each period, plus the effect of dilutive stock
    options, with the exception of the three months ended September 30, 2000 as
    the effect of the stock options was considered to be anti-dilutive. The
    effect of dilutive stock options was determined under the treasury stock
    method. As of September 30, 2001, there were 171 million of AT&T Wireless
    Services common stock options outstanding as well as the DoCoMo warrants
    issued in January 2001 (see Note (c)) that were anti-dilutive, and therefore
    were not included in the determination of diluted EPS.

(e) INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED SUBSIDIARIES

    On February 8, 2001, AT&T Wireless Services completed its purchase of $200
    in Series AA preferred stock from Dobson Communications Corporation
    (Dobson), which has a liquidation preference of $1,000 per share and is
    exchangeable into Series A convertible preferred stock. If the Series AA
    preferred stock is exchanged into Series A convertible preferred stock, AT&T
    Wireless Services will increase its ownership interest in Dobson, on an as
    converted to common stock basis, from its current ownership of 4.6% to
    approximately 11.6%.

    On April 27, 2001, AT&T completed the sale of its interest in Japan Telecom
    for approximately $1.35 billion in cash. AT&T attributed $0.5 billion of the
    net after-tax proceeds from the sale to AT&T Wireless Services. AT&T
    Wireless Services recognized an after-tax gain of $298 associated with the
    transaction, which was recorded in net equity earnings from investments in
    the second quarter of 2001.

    During the first quarter of 2001, AT&T Wireless Services issued unsecured
    term notes to Rogers Wireless Communications, Inc. (Rogers Wireless) to pay
    for spectrum it successfully bid upon in the recently completed Canadian
    spectrum auctions. In April 2001, Rogers Wireless effected a rights offering
    of its equity securities in which AT&T Wireless Services' joint venture with
    British Telecommunications, JVII, participated. The participation increased
    JVII's ownership interest in Rogers Wireless to 34.4%. AT&T Wireless
    Services funded the purchase on behalf of JVII by offsetting it against the
    unsecured, interest bearing note made by AT&T Wireless Services. This
    transaction resulted in AT&T Wireless Services obtaining a controlling
    interest of JVII, as well as increasing the indirect ownership percentage in
    Rogers Wireless. As a result of the consolidation of JVII, which holds the
    equity interest in Rogers Wireless, AT&T Wireless Services' investments in
    and advances to unconsolidated subsidiaries, as well as minority interest
    liability, increased approximately $407 in April 2001. On July 3, 2001, AT&T
    Wireless Services acquired British Telecommunications' interest in JVII for
    approximately $380 in cash. As a result of this acquisition, AT&T Wireless
    Services now owns 100% of JVII, and, through JVII, holds a 34.4% ownership
    interest in Rogers Wireless.

    In the third quarter of 2001, AT&T Wireless Services executed an agreement
    to combine the soon to be merged Birla AT&T Communications Ltd./Tata
    Cellular, Ltd. entity with BPL Mobile Communications Ltd. and certain
    portions of BPL Cellular Ltd. AT&T Wireless Services currently owns 49% of
    Birla AT&T Communications Ltd. and 49% of BPL Cellular Ltd. The agreement to
    combine is subject to a number of conditions. If all conditions are
    satisfied and a combination occurs as contemplated in the agreement, AT&T
    Wireless Services estimates that its ownership will be approximately 24% in
    the final combined entity. A lawsuit was filed in the High Court of
    Judicature at Bombay, India by CDC Financial Services (Mauritius), a
    financial partner of BPL Communications, AWS's partner in BPL Cellular. The
    lawsuit seeks to enjoin the planned merger between Birla-Tata-AT&T Ltd. and
    BPL Cellular. CDC asserts claims that it is entitled to certain voting
    rights by operation of Indian law. AT&T Wireless Services is one of 17 named
    defendants in the lawsuit.

(f) LONG-TERM DEBT

    On March 6, 2001, AT&T Wireless Services completed a private placement of
    $6.5 billion in unsecured and unsubordinated Senior Notes with maturity
    dates ranging from March 1, 2006 to March 1, 2031. The notes pay interest at
    fixed rates ranging from 7.350% to 8.750% per annum, payable semi-annually
    and include customary covenants. In accordance with registration rights
    attached to the notes, on October 3, 2001, AT&T Wireless Services completed
    an exchange offer exchanging, at the election of the note holder, nearly
    100% of private placement Senior notes for new Senior notes pursuant to a
    registration statement filed under the Securities Act of 1933. AT&T Wireless
    Services had interest expense of $138 and $313 for the three and nine months
    ended September 30, 2001,




                                       9


    respectively, associated with these notes, of which $35 and $63 was
    capitalized for the three and nine months ended September 30, 2001,
    respectively.

    On March 23, 2001, AT&T Wireless Services, entered into Competitive Advance
    and Revolving Credit Facilities (the Facilities) in the aggregate amount of
    $2.5 billion consisting of an up to $1.25 billion 364-day Competitive
    Advance and Revolving Credit Facility and an up to $1.25 billion Five-Year
    Competitive Advance and Revolving Credit Facility. The Facilities are
    subject to a facility fee ranging from 8 to 30 basis points, payable
    quarterly on the total commitment, used or unused. The facility fees are
    based on the respective agreement and will fluctuate based on AT&T Wireless
    Services' Senior Notes rating. The Facilities are also subject to a
    utilization fee of 12.5 basis points if borrowings exceed certain levels as
    defined in the agreement. The Facilities bear interest at variable rates
    based upon, in various cases, (i) LIBOR plus 32.5 to 100 basis points
    depending on AT&T Wireless Services' Senior Notes rating, or (ii) the
    greater of the prime rate or the Federal funds effective rate plus 50 basis
    points. The Facilities are to be used for general corporate purposes and are
    subject to customary covenants, representations, warranties and events of
    default. The Facilities contain financial covenants requiring AT&T Wireless
    Services to maintain certain financial ratios. In addition, the existence of
    an obligation by AT&T Wireless Services to repurchase equity interests from
    DoCoMo may under certain circumstances constitute an event of default. No
    amounts had been borrowed under the Facilities at September 30, 2001.

    During June 2001, AT&T Wireless Services finalized agreements to issue up to
    $2.5 billion of private placement commercial paper notes. The notes will be
    unsecured, ranking pari passu with AT&T Wireless Services' other
    unsubordinated and unsecured indebtedness. Maturity of the notes will be up
    to 365 days from date of issue. As of September 30, 2001, AT&T Wireless
    Services did not have any notes outstanding under this program.

(g) COMMITMENTS

    AT&T Wireless Services has commitments to fund spectrum acquisitions and
    operational funding requirements of an equity method investment which
    totaled approximately $254 as of September 30, 2001.

    During January 2001, AT&T closed its previously announced agreement with
    DoCoMo. Pursuant to this agreement, DoCoMo may require the repurchase of its
    investment at DoCoMo's original purchase price, plus interest, if AT&T
    Wireless Services fails to meet specified technological milestones, under
    certain circumstances. See Note (c) for further discussion related to the
    DoCoMo investment.

    AT&T Wireless Services has various purchase commitments for network
    equipment as well as handsets, related to the development of its
    next-generation strategy. Those commitments totaled $1.9 billion as of
    September 30, 2001, and expire between 2001 and 2004.

    During November 2000, AT&T Wireless Services joined with others in the
    formation of a venture, Alaska Native Wireless (ANW), which participated in
    the Federal Communication Commission's recent auction of license spectrum in
    the 1900 megahertz band, which is used to provide wireless services. In
    January 2001, the auction was completed, and ANW was the high bidder on
    approximately $2.9 billion in licenses. AT&T Wireless Services has committed
    to fund $2.6 billion to ANW to fund ANW's purchase of licenses. As of
    September 30, 2001, AT&T Wireless Services funded approximately $309 of the
    commitment through a combination of a non-controlling equity interest and
    debt securities of ANW. The remaining approximately $2.3 billion of
    additional funding will be made when such licenses are granted, and will
    take the form of convertible and non-convertible notes of ANW. At the fifth
    anniversary of the first date on which licenses won in the auction are
    granted to ANW, and in addition to other means by which they may transfer
    their interests, the other owners of ANW have the right to require AT&T
    Wireless Services to purchase their equity interests. If this right were
    exercised five years after license grant, assuming the licenses are granted
    in 2001, the purchase price would be approximately $1.1 billion and would be
    payable, at AT&T Wireless Services' option, in cash or marketable
    securities. The amount will increase if the licenses are granted after 2001.
    The right to require AT&T Wireless Services to purchase these interests may
    be exercised before the five-year anniversary of the license grant if the
    conditions of certain FCC regulations restricting the free transferability
    of certain licenses offered in this auction are met earlier. If the right
    were exercised earlier, the purchase price would be calculated in generally
    the same way as if exercised at five years, except that a discount would be
    applied. In certain circumstances, if a winning bid of ANW is rejected or if
    any license granted to ANW is revoked, AT&T Wireless Services would be
    obligated to compensate other owners for making capital available to the
    venture. In June 2001, a federal appeals court ruled that the FCC had acted
    improperly in repossessing the spectrum sold in the auction. If ANW is not
    awarded the licenses due to this decision, AT&T Wireless Services may be
    obligated to purchase the interests of other owners. Depending on when such
    revocation or challenge takes place, the amount may be material but would be
    less than the $1.1 billion purchase price described above.




                                       10


    AT&T Wireless Services also has various other purchase commitments for
    materials, supplies and other items incidental to the ordinary course of
    business which are not significant individually, nor in the aggregate.

(h) CONTINGENCIES

    Several lawsuits have been filed asserting claims that AT&T Wireless
    Services collected charges for local government taxes from customers that
    were not properly subject to those charges. Agreements have been reached to
    settle others of these cases, although the agreements have not yet received
    court approval. AT&T Wireless Services has entered into a settlement of one
    of these cases, although the settlement has been challenged on appeal. AT&T
    Wireless Services has asserted in those cases that any recovery should come
    from the municipalities to which the taxes were paid.

    Several class action lawsuits have been filed in which claims have been
    asserted that AT&T Wireless Services did not have sufficient network
    capacity to support the influx of new subscribers who signed up for AT&T
    Digital One Rate service beginning in May 1998 and therefore has failed to
    provide service of a quality allegedly promised to subscribers. The
    plaintiffs in these cases have not asserted specific claims for damages,
    with the exception of one case filed in Texas in which the named plaintiffs
    have asserted claims for compensatory and punitive damages totaling $100.

    Several other class action or representative lawsuits have been filed
    against AT&T Wireless Services that allege, depending on the case, breach of
    contract, misrepresentation or unfair practice claims relating to AT&T
    Wireless Services billing practices (including rounding up of partial
    minutes of use to full minute increments and billing send to end), coverage,
    dropped calls, price fixing and/or mistaken bills. Although the plaintiffs
    in these cases have not specified alleged damages, the damages in two of the
    cases are alleged to exceed $100. One of these two cases was dismissed and
    the dismissal was affirmed in part on appeal. Settlement negotiations are
    ongoing in both cases.

    Several class actions have been filed against AT&T and several wireless
    phone manufacturers and carriers, asserting products liability, breach of
    warranty and other claims relating to radio frequency transmissions to and
    from wireless phones. The complaints seek damages for the costs of headsets
    for wireless phone users as well as injunctive relief. In connection with
    the split-off, AT&T Wireless Services was allocated all of the liability,
    if any, arising from these lawsuits.

    AT&T Wireless Services is involved in an international arbitration
    proceeding concerning interests in a Malaysian telecommunications joint
    venture, Maxis Communications Bhd, a former MediaOne business acquired by
    AT&T and sold to AT&T Wireless Services in the fourth quarter of 2000. In
    this arbitration proceeding, a group of Malaysian shareholders claim that
    MediaOne breached fiduciary duties and contractual obligations owed to the
    joint venture. The arbitration claim asserts damages of $400. In connection
    with the split-off, AT&T Wireless Services will assume a portion of the
    liabilities, if any, relating to this action, subject to certain
    adjustments. In March 2001, AT&T Wireless Services entered into an agreement
    with other shareholders of Maxis Communications Bhd who are the claimants in
    this arbitration, for the sale of AT&T Wireless Services' entire interest in
    that entity and the resolution of the claims asserted in the arbitration
    proceeding. The parties agreed to suspend the arbitration proceeding pending
    closing of this transaction, and expect to terminate the arbitration
    proceeding when the sale has been completed. Certain governmental approvals
    still need to be obtained for closing of this transaction, and the target
    date for the closing has passed, although the parties continue to work to
    complete the transaction.

    Stockholders of a former competitor of AT&T Wireless Services air-to-ground
    business are plaintiffs in a lawsuit filed in 1993, alleging that AT&T
    Wireless Services breached a confidentiality agreement, used trade secrets
    to unfairly compete, and tortiously interfered with the business and
    potential business of the competitor. Plaintiffs sought damages in an
    unspecified amount in excess of $3.5 billion. AT&T Wireless Services
    obtained partial summary judgment and then prevailed on the remainder of the
    claims at a trial on the validity of a release of plaintiffs' claims. Final
    judgment was entered against plaintiffs on their claims, and plaintiffs
    appealed. On appeal, the Appellate Court of Illinois, Second District,
    reversed and remanded the case for trial indicating that certain issues
    decided by the judge needed to be resolved by a jury.

    Several lawsuits have been filed against AT&T, certain executives of AT&T
    and AT&T Wireless Services and a group of investment banking firms, seeking
    class certification and asserting claims under federal securities laws. The
    complaints assert claims that AT&T made material misstatements concerning
    earnings and financial condition, while omitting other material information,
    allegedly to maximize proceeds from the offering of AT&T Wireless Group
    tracking stock in April 2000 and/or to avoid paying a cash guarantee in
    connection with the MediaOne acquisition. The complaints do not specify
    amounts of damages claimed, although the plaintiffs are seeking to recover
    for declines in stock prices of AT&T securities, including the AT&T Wireless
    Group tracking stock. In connection with the split-off, AT&T Wireless
    Services will be allocated a portion of the liabilities, if any, arising out
    of these actions to the extent relating to AT&T Wireless Group tracking
    stock.




                                       11


    A lawsuit has been filed challenging AT&T Wireless Services' involvement
    with Alaska Native Wireless L.L.C. in connection with the auction of PCS
    spectrum licenses in FCC Auction No. 35. The complaint alleges claims of
    unfair business practices and interference with economic advantage, and
    alleges that Alaska Native Wireless is controlled by AT&T Wireless Services
    and therefore did not properly qualify as a designated entity under FCC
    requirements for bidding in the auction. The complaint does not seek to
    invalidate any licenses granted to Alaska Native Wireless in the auction,
    but seeks remedies of disgorgement and restitution of at least $380 and
    punitive damages of $677.

    Several class action lawsuits have been filed by shareholders of TeleCorp
    PCS, Inc. (TeleCorp), challenging AT&T Wireless Services' announced
    acquisition of TeleCorp (See Note (k)). The lawsuits allege that the
    consideration to be paid to TeleCorp shareholders is inadequate and alleges
    conflicts of interest and breach of fiduciary duties by the directors of
    TeleCorp. Damages have not been specified, although the complaints seek
    injunctive relief to prevent the acquisition from proceeding or rescission
    of the transaction if consummated.

    While these matters could affect the operating results of any one quarter
    when resolved in future periods, AT&T Wireless Services is unable to
    ascertain the ultimate aggregate amount of monetary liability or financial
    impact with respect to these matters.

    AT&T Wireless Services also is a defendant in other legal actions involving
    claims incidental to the normal conduct of the running of its business. Such
    matters are subject to many uncertainties and outcomes are not predictable
    with assurance. Additionally, AT&T Wireless Services also makes routine
    filings with the Federal Communications Commission and state regulatory
    authorities. However, AT&T Wireless Services believes that the amounts that
    may be paid in these actions will not be material to its financial position,
    or its results of operations or cash flow.

(i) SEGMENT REPORTING

    AT&T Wireless Services' results are segmented according to the way AT&T
    Wireless Services manages its business: Mobility, Fixed Wireless and
    Corporate and other. The Mobility segment is comprised of AT&T Wireless
    Services' domestic wireless voice and data services and products in the 850
    megahertz (cellular) and 1900 megahertz (PCS) markets, the aviation
    division, and the earnings and losses associated with equity investments in
    domestic wireless communications ventures and partnerships. The Fixed
    Wireless segment includes the results associated with AT&T Wireless
    Services' offering of wireless local telephone and internet services to
    residential customers. As described in Note (k), AT&T Wireless Services'
    decision to exit the Fixed Wireless business may result in adjustments to
    the operating segments in the future. The Corporate and other segment
    includes primarily the results of AT&T Wireless Services' international
    equity investments.

    The accounting policies of the segments are the same as those used for the
    accompanying consolidated condensed financial statements. There are no
    material intercompany transactions between the segments. AT&T Wireless
    Services' primary measure of evaluating operating performance is based upon
    operating income plus depreciation and amortization, referred to as EBITDA.

    Geographic information is not presented due to the immateriality of
    international revenues. Additionally, AT&T Wireless Services is not
    dependent upon a single customer.

    Segment information is as follows:



                                                               FOR THE THREE MONTHS     FOR THE NINE MONTHS
                                                                ENDED SEPTEMBER 30,     ENDED SEPTEMBER 30,
                                                                -------------------     --------------------
                                                                  2001        2000        2001         2000
                                                                -------     -------     --------     -------
                                                                                         
    REVENUE
    Mobility - Services                                         $ 3,239     $ 2,508     $  9,291     $ 6,740
    Mobility - Equipment                                            257         290          791         733
                                                                -------     -------     --------     -------
    Total Mobility                                                3,496       2,798       10,082       7,473
    Fixed Wireless                                                    6           1           12           1
    Corporate and Other                                              --          --           --          --
                                                                -------     -------     --------     -------
    Total Revenue                                               $ 3,502     $ 2,799     $ 10,094     $ 7,474
                                                                =======     =======     ========     =======

    Reconciliation of operating income plus depreciation and
      amortization (EBITDA) to income before income taxes
      and net equity earnings from investments:
    Mobility                                                    $   803     $   522     $  2,449     $ 1,503





                                       12



                                                                                         
    Fixed Wireless                                                  (83)        (49)        (241)       (123)
    Corporate and Other                                              (2)         (1)          (8)         (4)
                                                                -------     -------     --------     -------
    Total EBITDA                                                    718         472        2,200       1,376
    Depreciation and amortization                                   703         445        1,915       1,216
    Other income                                                    114          72          327         313
    Interest expense                                                105           4          287          73
                                                                -------     -------     --------     -------
    Total income before income taxes and net equity
      earnings from investments                                 $    24     $    95     $    325     $   400
                                                                =======     =======     ========     =======




                                                              AT            AT
                                                        SEPTEMBER 30,  DECEMBER 31,
                                                             2001          2000
                                                        -------------  ------------
                                                                 
    Total Assets:
    Mobility                                               $39,471      $32,428
    Fixed Wireless                                           1,134          937
    Corporate and Other                                      2,226        1,937
                                                           -------      -------
    Total Assets                                           $42,831      $35,302
                                                           =======      =======


    Reflecting the dynamics of AT&T Wireless Services' business, AT&T Wireless
    Services continually reviews its management model and structure, which may
    result in adjustments to the operating segments in the future.

(j) RECENT ACCOUNTING PRONOUNCEMENTS

    In July 2001, the FASB issued SFAS No. 141, Business Combinations. This
    statement provides accounting and reporting standards for business
    combinations initiated subsequent to June 30, 2001. All business
    combinations in the scope of this statement are to be accounted for under
    one method, the purchase method.

    In July 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible
    Assets. This statement provides accounting and reporting standards for
    intangible assets acquired individually, with a group of other assets, or as
    part of a business combination. This statement addresses how acquired
    goodwill and other intangible assets are recorded upon their acquisition as
    well as how they are to be accounted for after they have been initially
    recognized in the financial statements. Under this statement, goodwill and
    other intangibles with indefinite useful lives, on a prospective basis, will
    no longer be amortized, however will be tested for impairment at least
    annually, based on a fair value comparison. Intangibles which have finite
    useful lives will continue to be amortized over their respective useful
    lives. This statement also requires expanded disclosure for goodwill and
    other intangible assets. AT&T Wireless Services will be required to adopt
    this statement no later than January 1, 2002. At the date of adoption, AT&T
    Wireless Services will be required to complete a transitional intangible
    asset impairment test. Any resulting impairment loss will be recognized as a
    cumulative effect of a change in accounting principle. In connection with
    the adoption of this standard, AT&T Wireless Services' unamortized goodwill
    balance will no longer be amortized, but will continue to be tested for
    impairment. Therefore, we expect that this standard will have a significant
    impact on our results. We are assessing which assets should be categorized
    as having indefinite useful lives and the total impact of such standard on
    our results of operations, financial position and cash flows.

    In July 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
    Obligations. This statement provides accounting and reporting standards for
    costs associated with the retirement of long-lived assets. This statement
    requires entities to record the fair value of a liability for an asset
    retirement obligation in the period in which it is incurred. When the
    liability is initially recorded, the entity capitalizes a cost by increasing
    the carrying amount of the related long-lived asset. Over time, the
    liability is accreted to its present value each period, and the capitalized
    cost is depreciated over the useful life of the related asset. Upon
    settlement of the liability, an entity either settles the obligation for its
    recorded amount or incurs a gain or loss upon settlement. AT&T Wireless
    Services will be required to adopt this statement no later than January 1,
    2003. AT&T Wireless Services is currently assessing the impact of this
    statement on its results of operations, financial position and cash flows.

    In October 2001, the FASB issued SFAS No. 144, Accounting for the Impairment
    or Disposal of Long-Lived Assets. This statement replaces SFAS No. 121,
    Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets
    to Be Disposed Of. However it retains the fundamental provisions of SFAS No.
    121 for recognition and measurement of the impairment of long-lived assets
    to be held and used and for measurement of long-lived assets to be disposed
    of by sale. This statement applies to all long-lived assets, including
    discontinued operations, and replaces the provisions of APB Opinion No. 30,
    Reporting Results of Operations-Reporting the Effects of Disposal of a
    Segment of a Business, for the disposal of segments of a business. This
    statement requires that those long-lived assets be measured at the lower of
    carrying amount or fair value less cost to sell, whether reported in
    continuing




                                       13


    operations or in discontinued operations. AT&T Wireless Services will be
    required to adopt this statement no later than January 1, 2002. AT&T
    Wireless Services is currently assessing the impact of this statement on its
    results of operations, financial position and cash flows.

(k) SUBSEQUENT EVENTS

    On October 8, 2001, AT&T Wireless Services announced that it had entered
    into an agreement to acquire TeleCorp in an all-stock transaction then
    valued at approximately $4.7 billion. AT&T Wireless Services agreed to
    acquire the remaining 77% of TeleCorp that it does not currently own for
    AT&T Wireless Services common stock then valued at approximately $2.4
    billion and the assumption of $2.1 billion in net debt and approximately
    $221 million in preferred securities. The boards of directors of both AT&T
    Wireless Services and TeleCorp have approved the transaction and TeleCorp
    shareowners representing a majority of the voting power have committed to
    vote in favor of the acquisition. It is anticipated that the transaction
    will close during the first half of 2002, following formal approval from
    TeleCorp shareowners and approvals from the Federal Communications
    Commission and Department of Justice.

    In October 2001, AT&T Wireless Services made the decision to exit the Fixed
    Wireless business. Although exit plans are not yet finalized, this decision
    will result in pre-tax charges during the fourth quarter of approximately
    $1.3 billion, reflecting a write-down of the assets and the impact of phased
    exit charges.





                                       14


ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with the
consolidated condensed financial statements and accompanying notes included
elsewhere in this report. Except for the historical information, the following
discussion contains forward-looking statements that involve risks and
uncertainties, such as AT&T Wireless Services' objectives, expectations and
intentions. Actual results could differ materially from results that may be
anticipated by such forward-looking statements and discussed elsewhere in this
report. Factors that could cause or contribute to such differences include, but
are not limited to, those discussed in the section below and those discussed
elsewhere in this report and those discussed in AT&T Wireless Services'
registration statement on Form S-4 filed on August 2, 2001. Readers are
cautioned not to place undue reliance on these forward-looking statements, which
speak only as of the date of this report. AT&T Wireless Services undertakes no
obligation to revise any forward-looking statements in order to reflect events
or circumstances that may subsequently arise. Readers are urged to carefully
review and consider the various disclosures made in this report and in other
AT&T Wireless Services' filings made with the SEC that attempt to advise
interested parties of the risks and factors that may affect our business,
prospects and results of operations.

OVERVIEW

In April 2000, AT&T Corp. issued AT&T Wireless Group tracking stock, which was a
class of common stock that was intended to provide holders with financial
returns based on the financial performance and economic value of AT&T's wireless
services businesses. On July 9, 2001, AT&T converted all shares of AT&T Wireless
Group tracking stock into shares of AT&T Wireless Services common stock on a
one-for-one basis. In addition, AT&T completed a distribution of approximately
1.136 billion shares of AT&T Wireless Services common stock to AT&T shareholders
in the form of a stock dividend. Prior to the split-off, AT&T transferred the
assets comprising its wireless services businesses to AT&T Wireless Services,
Inc. These transactions effected the split-off of AT&T Wireless Services from
AT&T, and resulted in AT&T Wireless Services becoming an independent,
publicly-traded company.

AT&T Wireless Services is one of the largest wireless communications service
providers in the United States. AT&T Wireless Services seeks to expand its
customer base and revenue stream by providing high-quality, innovative wireless
services. As of September 30, 2001, AT&T Wireless Services had 17.1 million
consolidated subscribers. For the nine months ended September 30, 2001, AT&T
Wireless Services had:

- $10.1 billion of consolidated revenues, and
- $340 million of consolidated net income.

AT&T Wireless Services operates one of the largest U.S. digital wireless
networks. As of September 30, 2001, AT&T Wireless Services and its affiliates
and partners held 850 megahertz and 1900 megahertz licenses sufficient to
provide wireless services covering 98% of the U.S. population. As of that date,
AT&T Wireless Services and its affiliates and partners covered approximately 83%
of the U.S. population with at least 30 megahertz of wireless spectrum. As of
the same date, AT&T Wireless Services' networks and those of its affiliates and
partners operated in markets including over 77% of the U.S. population and in
all 50 of the largest U.S. metropolitan areas. AT&T Wireless Services
supplements its operations with roaming agreements that allow its subscribers to
use other providers' wireless services in regions where AT&T Wireless Services
does not have operations. With these roaming agreements, AT&T Wireless Services
is able to offer customers wireless services covering over 95% of the U.S.
population. AT&T Wireless Services plans to continue to increase its coverage
and the quality of its services by expanding its coverage area and the capacity
of its network.

AT&T Wireless Services currently provides its wireless voice and data services
using time division multiple access, analog and cellular digital packet data
technologies. AT&T Wireless Services has focused on building its digital network
and on moving its customer base from analog to digital service. AT&T Wireless
Services has already upgraded its analog systems to digital in 99% of its
markets. AT&T Wireless Services believes that the move to digital services
improves capital efficiency, lowers network operating costs and allows AT&T
Wireless Services to offer higher quality services. As of September 30, 2001,
over 94% of AT&T Wireless Services' consolidated subscribers use digital
services and account for over 95% of its traffic.




                                       15


To accelerate the availability of enhanced data services offerings, AT&T
Wireless Services announced plans to adopt a technology known as the global
system for mobile communications, or GSM, for interim improvement in wireless
data capabilities. AT&T Wireless Services expects to install network capability
using GSM technology with its current second-generation voice network. To date,
AT&T Wireless Services has launched GSM technology in four markets including
Seattle, Portland, Phoenix and Las Vegas. Following the adoption of GSM, AT&T
Wireless Services plans to move to third-generation technology to permit AT&T
Wireless Services to offer voice and new data services. AT&T Wireless Services'
chosen third-generation technology standard, known as universal mobile
telecommunications system, or UMTS, is the same global standard that has been
selected by operators throughout Europe, Japan and other parts of the world.
Third-generation standards should provide the speed and capacity necessary to
support innovative mobile multimedia applications, including broader and more
efficient access to email systems, high-speed web browsing, e-commerce
applications, on-line games and music downloads.

FIXED WIRELESS EXIT

In October 2001, AT&T Wireless Services made the decision to exit the Fixed
Wireless business. Although exit plans are not yet finalized, this decision will
result in pre-tax charges during the fourth quarter of approximately $1.3
billion, reflecting a write-down of the assets and the impact of phased exit
charges. The phased exit strategy will be implemented over the next several
months to ensure that customer service remains at the highest levels for the
approximately 47,000 customers currently using this service.

TELECORP TRANSACTION

On October 8, 2001, AT&T Wireless Services announced that it had entered into an
agreement to acquire TeleCorp in an all-stock transaction then valued at
approximately $4.7 billion. AT&T Wireless Services agreed to acquire the
remaining 77% of TeleCorp that it does not currently own for AT&T Wireless
Services common stock then valued at approximately $2.4 billion and the
assumption of $2.1 billion in net debt and approximately $221 million in
preferred securities. The boards of directors of both AT&T Wireless Services and
TeleCorp have approved the transaction and TeleCorp shareowners representing a
majority of the voting power have committed to vote in favor of the acquisition.
It is anticipated that the transaction will close during the first half of 2002,
following formal approval from TeleCorp shareowners and approvals from the
Federal Communications Commission and Department of Justice. This transaction
will result in AT&T Wireless Services adding markets covering a population of
approximately 32 million in 14 states.

CONSOLIDATED RESULTS OF OPERATIONS

The following discussion and analysis provides information that management
believes is relevant to an assessment and understanding of AT&T Wireless
Services' consolidated results of operations for the three and nine months ended
September 30, 2001, and financial condition as of September 30, 2001 and
December 31, 2000.

The discussion below is based upon AT&T Wireless Services and its subsidiaries'
consolidated results, as well as its segments, where material and applicable.
AT&T Wireless Services segments its results according to the way it manages its
business, including Mobility, Fixed Wireless and Corporate and other. The
Mobility segment is comprised of the domestic wireless voice and data services
and products in the 850 megahertz (cellular) and 1900 megahertz (personal
communications services, or PCS) markets, the aviation division, and the
earnings and losses associated with equity investments in domestic wireless
communications ventures and partnerships. The Fixed Wireless segment includes
the results associated with the offering of wireless local telephone and
internet services to residential customers, which began serving customers during
the first quarter of 2000. The Corporate and other segment primarily includes
the results of international equity interests. AT&T Wireless Services' primary
measure of evaluating operating performance for its segments is based upon
operating income plus depreciation and amortization, referred to as EBITDA.

Reflecting the dynamics of its business, AT&T Wireless Services continually
reviews its management model and structure. The split-off from AT&T has resulted
in changes required for AT&T Wireless Services to operate as an independent
entity. Additionally, the investment by NTT DoCoMo, as well as AT&T Wireless
Services' recently announced plans to deploy third-generation technologies, may
result in adjustments to AT&T Wireless Services' operating segments. Finally,
the decision to exit the Fixed Wireless business may result in an impact to AT&T
Wireless Services' segments in the future.

The comparison of the 2001 results with the prior year is impacted by several
acquisitions that occurred during 2000. These included the acquisition of
Wireless One Network, L.P. and the remaining 50% partnership interest in CMT
Partners (Bay Area Properties) during the second quarter of 2000. Prior to the
acquisition of the remaining 50% interest in CMT Partners, AT&T Wireless
Services accounted for its ownership under the equity method. During the third
quarter of 2000, AT&T Wireless Services completed the acquisition of a wireless
system in San Diego. During the fourth quarter of 2000, AT&T Wireless Services
completed the acquisitions




                                       16


of wireless systems in Indianapolis, Houston and several markets in the New
England area. Finally, in December 2000, AT&T Wireless Services' equity interest
in AB Cellular, an entity that owned cellular properties in Los Angeles, Houston
and Galveston, Texas, was redeemed. In consideration, AT&T Wireless Services
received 100% of the net assets of the Los Angeles market and therefore began
consolidating the Los Angeles market effective December 29, 2000. The combined
acquisitions during 2000 resulted in an approximate increase of 3 million
consolidated subscribers to AT&T Wireless Services.

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2001 COMPARED WITH THE THREE
AND NINE MONTHS ENDED SEPTEMBER 30, 2000

REVENUE

Total revenue includes wireless voice and data services, the sale of handsets
and accessories, and revenue associated with the aviation communications and
fixed wireless operations. AT&T Wireless Services records revenue as services
are provided or when the product is sold. Services revenue primarily includes
monthly recurring charges, airtime and toll usage charges, and roaming charges
billed to subscribers for usage outside of AT&T Wireless Services' network as
well as charges billed to other wireless providers for roaming on AT&T Wireless
Services' network. The revenue and related expenses associated with the sales of
wireless handsets and accessories are recognized when the products are delivered
and accepted by the customer, as this is considered to be a separate earnings
process from the sale of wireless services.

Total revenue increased 25.1% to $3,502 million for the three months ended
September 30, 2001, and 35.1% to $10,094 million for the nine months ended
September 30, 2001, compared with the same periods in the prior year. Total
revenue increased 15.0% and 19.2% for the three and nine months ended September
30, 2001, respectively, compared with the same periods for 2000, when adjusted
to exclude the impact of the revenue for the Bay Area Properties from January to
June 2001 and the Los Angeles market which AT&T Wireless Services began
consolidating effective December 29, 2000.

Services revenue for the three months ended September 30, 2001, was $3,245
million, an increase of $736 million, or 29.3%, compared with the respective
period in 2000. Services revenue for the nine months ended September 30, 2001,
was $9,303 million, an increase of $2,562 million, or 38.0%, compared with the
respective period in 2000. The services revenue increases for both the three and
nine months ended September 30, 2001, were almost solely due to growth in
services revenue in our Mobility business. These increases were driven by strong
consolidated subscriber growth, including subscribers associated with
acquisitions which closed subsequent to third quarter of 2000, however were
partially offset by a decline in the average monthly revenue per user (ARPU).
Fixed Wireless results included $6 million and $12 million of services revenue
for the three and nine months ended September 30, 2001, respectively, and were
immaterial for the three and nine months ended September 30, 2000.

As of September 30, 2001, the Mobility business had over 17.1 million
consolidated subscribers, an increase of 35.5%, compared with the prior year,
including approximately 1.7 million subscribers associated with acquisitions
that closed subsequent to September 30, 2000. Net consolidated subscriber
additions in the third quarter of 2001 totaled 748 thousand, a 0.3% decrease
from the prior year quarter. Net consolidated subscriber additions for the nine
months ended September 30, 2001 totaled 2,001 thousand, a 17.7% increase over
the prior year. AT&T Wireless Services' average monthly churn rate in the third
quarter of 2001 was 3.1% compared with 2.9% in the third quarter of 2000. Churn
for AT&T Wireless Services' postpaid customers was 2.6% for the quarter ended
September 30, 2001, down from 2.8% in the third quarter of 2000. AT&T Wireless
Services' average monthly churn rate in the first nine months of 2001 was 3.0%
compared with 2.8% in the prior year period. Average monthly churn related to
postpaid customers for both the nine months ended September 30, 2001 and 2000
was 2.7%.

AT&T Wireless Services' ARPU for its Mobility business for the three months
ended September 30, 2001, was $63.60, a decrease of $4.90, or 7.2%, compared
with the same period in 2000. Third quarter ARPU declined slightly from second
quarter's ARPU of $63.80. ARPU for the nine months ended September 30, 2001, was
$63.20, a decrease of $5.90, or 8.5%, compared with the same period in 2000. The
declines in ARPU were primarily a result of competitive pricing pressures,
expansion into a broader base of consumer segments, including prepaid wireless,
and the impact of acquisitions which closed subsequent to September 30, 2000.
AT&T Wireless Services anticipates that ARPU will continue to decline modestly
in the last quarter of 2001.

Equipment revenue for the three months ended September 30, 2001, was $257
million, a decrease of $33 million, or 11.7%, compared with the same period in
2000. Equipment revenue for the nine months ended September 30, 2001, was $791
million, an increase of $58 million, or 7.8%, compared with the same period in
2000. The changes in equipment revenue were entirely due to the Mobility
business. The decrease for the three months ended September 30, 2001, was
primarily due to a decrease in the average revenue per item sold, partially
offset by an increase in quantities sold during the third quarter of 2001
compared with the same period in 2000.




                                       17


The increase in equipment revenue for the nine months ended September 30, 2001,
was primarily due to an increase in gross consolidated subscriber additions in
the Mobility business for the nine months ended September 30, 2001, compared
with the same period in 2000. The increase was partially offset by a decrease in
average revenue per item sold. AT&T Wireless Services supplies a selection of
handsets to its subscribers at competitive prices, which are generally offered
at or below cost.

COSTS OF SERVICES

Costs of services include the costs to place calls over the network (including
the costs to operate and maintain AT&T Wireless Services' network, as well as
roaming costs paid to other wireless providers) and the charges paid to connect
calls on other networks, including access, interconnection and toll related
charges. Additionally, costs of services include the provision for uncollectible
receivables, as well as non-income related taxes.

Costs of services for the three months ended September 30, 2001, were $1,125
million, an increase of $294 million, or 35.2%, compared with the same period in
2000. Costs of services for the nine months ended September 30, 2001, were
$3,035 million, an increase of $782 million, or 34.7%, compared with the same
period in 2000. Approximately 95% of the increases were associated with the
Mobility business with the remaining increase associated with the Fixed Wireless
business. Approximately 35% of the increases in both the third quarter and nine
months ended September 30, 2001, were due to an increase in the costs to
maintain AT&T Wireless Services' network. An additional approximate 30% of the
increases over the prior year periods were the result of an increase in the
charges paid to connect calls on other networks, including access,
interconnection and toll related charges. The remaining increases were due
largely to increases in the provision for uncollectible receivables. These
increases were driven by growth in the Mobility business subscriber base and the
related increased minutes of use, as well as by the expansion of AT&T Wireless
Services' network.

COSTS OF EQUIPMENT SALES

Costs of equipment sales include the costs of the handsets and accessories sold
to new as well as existing customers and relate entirely to the Mobility
business. Costs of equipment sales for the three months ended September 30,
2001, were $503 million, a decrease of $47 million, or 8.6%, compared with the
same period in 2000. Costs of equipment sales for the nine months ended
September 30, 2001 were $1,471 million, an increase of $85 million, or 6.1%,
compared with the same period in 2000. The decrease for the three months ended
September 30, 2001, primarily resulted from the decrease in the average cost of
items sold, partially offset by an increase in quantities sold during the third
quarter of 2001 versus the prior year quarter. The increase for the nine months
ended September 30, 2001, was primarily due to higher year-to-date equipment
sales, as well as an increase in handset subsidies resulting from customer
retention related programs implemented during 2001.

SELLING, GENERAL AND ADMINISTRATIVE

Selling, general and administrative expenses (SG&A) include marketing and
acquisition related costs (excluding equipment buydowns), customer care related
expenses, and administrative functions. SG&A for the three months ended
September 30, 2001, were $1,156 million, an increase of $210 million or 22.2%
compared with the three months ended September 30, 2000, and for the nine months
ended September 30, 2001, were $3,388 million, an increase of $929 million or
37.8%. Over 90% of the increases related to the Mobility business for both the
quarter and nine months ended September 30, 2001, with the remaining increase
relating primarily to the Fixed Wireless business. Approximately 60% and 50% of
the increases for the three and nine months ended September 30, 2001,
respectively, versus the prior year periods, related to increased marketing and
selling costs, including advertising, commissions and manpower related costs.
These increases resulted from a 29.7% and 43.7% increase in gross consolidated
subscriber additions in the three and nine months ended September 30, 2001,
respectively, versus the prior year periods. Cost per gross subscriber addition,
which includes the cost of handset subsidies recorded in costs of equipment
sales in the accompanying consolidated condensed statements of operations was
$333 for the three months ended September 30, 2001, compared with $359 for the
three months ended September 30, 2000, and was $331 for the nine months ended
September 30, 2001 compared with $357 for the nine months ended September 30,
2000. Customer care and billing related costs represented approximately 20% and
25% of the increases for the three and nine months ended September 30, 2001,
respectively, as a result of the growth in the subscriber base.

DEPRECIATION AND AMORTIZATION

Depreciation and amortization expenses for the three months ended September 30,
2001, were $703 million, an increase of $258 million, or 58.4%, compared with
the three months ended September 30, 2000. Depreciation and amortization
expenses for the nine months ended September 30, 2001, were $1,915 million, an
increase of $699 million, or 57.7%, compared with the nine months ended




                                       18


September 30, 2000. Over 85% of the increases for both the three and nine months
ended September 30, 2001, related to the Mobility business, with the remaining
increase relating to the Fixed Wireless business. The increase in the Mobility
business depreciation expense for both the quarter and nine months ended
September 30, 2001, primarily resulted from the growth in the depreciable asset
base resulting from capital expenditures and property, plant and equipment
acquired with acquisitions that closed subsequent to September 30, 2000.
Additionally, effective January 1, 2001, the depreciable lives of certain
Mobility business wireless communications equipment were shortened which
resulted in approximately $16 million and $94 million of additional depreciation
expense for the three and nine months ended September 30, 2001, respectively.
Total capital expenditures were $1,153 million and $3,504 million for the three
and nine months ended September 30, 2001, respectively. Mobility business
capital expenditures were $1,055 million and $3,155 million for the three and
nine months ended September 30, 2001. Fixed Wireless business capital
expenditures were $98 million and $349 million for the three and nine months
ended September 30, 2001.

Additionally, amortization expense for the Mobility business increased from the
prior year quarter as a result of an increase in the amortization expense of
licensing costs, goodwill and other acquisition-related intangibles arising from
transactions that closed subsequent to the third quarter of 2000. As a result of
AT&T Wireless Services' evaluation of recent changes in the wireless
telecommunications industry and the views of regulatory authorities, effective
January 1, 2001, AT&T Wireless Services began using an amortization period for
licensing costs and goodwill associated with newly acquired wireless operations
not exceeding 25 years. This change did not have a material impact to AT&T
Wireless Services' results of operations for the three and nine months ended
September 30, 2001. See Recent Accounting Pronouncements below for further
details regarding changes in accounting and reporting for intangible assets.

OTHER INCOME

Other income primarily includes gains or losses on sales or exchanges of assets
and businesses, mark-to-market adjustments for derivative instruments and
intercompany interest income on the note receivable from AT&T. Other income for
the three and nine months ended September 30, 2001, was $114 million and $327
million compared with $72 million and $313 million for the respective periods in
2000. The increase in other income for the three months ended September 30, 2001
versus the prior year period was due primarily to a $56 million mark-to-market
adjustment which was recorded during the third quarter of 2001 related to fair
value adjustments associated with warrants to purchase AT&T Wireless Services'
common stock which are held by DoCoMo. Partially offsetting the impact of the
mark-to-market adjustment for the three months ended September 30, 2001, was a
decrease in interest income when compared with the prior year period. Interest
income was $44 million for the three months ended September 30, 2001, compared
with $60 million for the prior year period. The decrease resulted from a lower
rate of interest earned during the third quarter of 2001 compared with the third
quarter of 2000, partially offset by a higher level of cash and cash equivalents
during the third quarter of 2001 compared with the note receivable balance held
by AT&T during the third quarter of 2000. Other income for the nine months ended
September 30, 2001, included the $56 million mark-to-market adjustment
associated with the AT&T Wireless Services common stock warrants held by DoCoMo
as well as higher interest income compared with the prior year period. Interest
income for the nine months ended September 30, 2001, was $252 million compared
with $128 million for the prior year period. The increase in interest income
resulted from a higher average note receivable balance held by AT&T as well as
higher cash and cash equivalents during the first nine months of 2001, compared
with the same period in 2000, resulting from the DoCoMo investment and Senior
Notes offering which occurred during the first quarter of 2001. Partially
offsetting these increases was a lower interest rate earned on cash and cash
equivalents during the third quarter of 2001 compared with the interest rate
earned on the note receivable from AT&T. Included for the nine months ended
September 30, 2000, are gains recorded on the sale of equity method investments
totaling $141 million.

INTEREST EXPENSE

Interest expense consists primarily of interest on long-term debt to others and
intercompany debt due to AT&T prior to the repayment in June 2001, net of
interest expense capitalized. Interest expense for the third quarter of 2001,
was $105 million, an increase of $101 million, compared with the third quarter
of 2000. Interest expense for the first nine months of 2001, was $287 million,
an increase of $214 million, compared with the first nine months of 2000. The
increase in both periods related primarily to interest expense associated with
the $6.5 billion in Senior Notes offering which occurred in March 2001. The
year-to-date increase was partially offset by higher levels of capitalized
interest expense associated with the increase in capital expenditures. AT&T
Wireless Services repaid its $1.8 billion of intercompany debt to AT&T in June
2001.

PROVISION FOR INCOME TAXES




                                       19


The provision for income taxes for the three months ended September 30, 2001,
was $3 million compared with $76 million for the three months ended September
30, 2000, and was $159 million for the nine months ended September 30, 2001,
compared with $176 million for the nine months ended September 30, 2000. The
2001 annual estimated effective tax rate, excluding net equity earnings, is
48.9%. The 2001 estimated annual effective tax rate is impacted by goodwill
amortization, mark-to-market adjustments on the warrants held by DoCoMo and
reserve adjustments associated with the split-off. Excluding one-time gains
recorded in the first nine months of 2000, the effective tax rate for the nine
months ended September 30, 2000 was 62.0%, and was primarily impacted by
goodwill associated with 2000 acquisitions.

NET EQUITY EARNINGS FROM INVESTMENTS

Net equity earnings from investments, net of tax, totaled $56 million, including
a tax benefit of $121 million, for the three months ended September 30, 2001,
compared with $2 million, net of a tax provision of $4 million, for the three
months ended September 30, 2000. For the nine months ended September 30, 2001,
net equity earnings totaled $174 million, net of a tax provision of $4 million,
compared with $23 million, net of a tax provision of $50 million, for the nine
months ended September 30, 2000. The quarter over quarter increase was primarily
due to tax benefits recorded during the third quarter of 2001. The increase was
partially offset by a decrease from prior year equity earnings in the Mobility
business from AB Cellular. AT&T Wireless Services' equity interest in AB
Cellular was redeemed in December 2000 in exchange for the Los Angeles market.
The increase for the nine months ended September 30, 2001 compared with the same
period in 2000 was primarily due to a $298 after-tax gain recognized on the sale
of Japan Telecom partially offset by equity earnings recorded in 2000 associated
with CMT Partners and AB Cellular, as well as increased equity losses during
2001 associated with affiliate investments.

DIVIDEND REQUIREMENTS ON PREFERRED STOCK HELD BY AT&T

At December 31, 2000, AT&T Wireless Services had outstanding $3.0 billion of
preferred stock held by AT&T that paid dividends at 9% per annum. In June 2001,
AT&T Wireless Services redeemed the $3.0 billion of preferred stock held by
AT&T. Dividend requirements on the preferred stock for the nine months ended
September 30, 2001, were $76 million, compared with $88 million for the prior
year periods, net of amounts recorded in accordance with the tax sharing
agreement. The decrease in the first nine months of 2001 compared with the first
nine months of 2000, was a result of the May 1, 2000, recapitalization of $2.0
billion of outstanding intercompany indebtedness to AT&T into an additional $2.0
billion of 9% cumulative preferred stock held by AT&T, offset by the redemption
of all of the preferred stock in June 2001.

NET INCOME (LOSS) PER COMMON SHARE

Net income (loss) per common share for the third quarter of 2001 was $0.03
compared with ($0.01) in the prior year quarter. The increase was primarily
attributable to higher operating income plus depreciation and amortization
(EBITDA), income tax benefits recorded during the quarter compared with an
income tax provision in the prior year quarter, income associated with the
mark-to-market adjustments on the warrants held by NTT DoCoMo, and the
elimination of preferred stock dividends paid to AT&T in the prior year quarter.
These increases were partially offset by an increase in depreciation and
amortization expenses resulting from a larger asset base, and interest expense
associated with the $6.5 billion Senior Notes offering in March 2001. Net income
(loss) per common share for the nine months ended September 30, 2001 was $ 0.10
compared with $0.06 in the comparable prior year period. The increase in net
income (loss) per common share for the nine months ended was due to higher
EBITDA and the $298 million after-tax gain recognized on the sale of Japan
Telecom. Partially offsetting these increases were higher depreciation and
amortization, increased interest expense, and decreased net equity earnings from
investments, excluding the gain on the sale of Japan Telecom.

LIQUIDITY AND CAPITAL RESOURCES

Prior to the split-off, financing activities for AT&T Wireless Services and the
rest of AT&T Wireless Group were managed by AT&T on a centralized basis and were
subject to the review of the AT&T Wireless Group capital stock committee of
AT&T's board of directors. Sources of funds included AT&T Wireless Group
tracking stock offering proceeds attributed from AT&T, intercompany borrowings
from AT&T, internally generated funds, capital contributions from AT&T prior to
the AT&T Wireless Group tracking stock offering, as well as proceeds from the
DoCoMo transaction. In addition, AT&T performed cash management functions on
behalf of AT&T Wireless Services. Cash balances maintained and reported by AT&T
Wireless Services prior to the split-off primarily represented cash balances for
which no right of offset existed with AT&T. Effective with the split-off, AT&T
Wireless Services performs financing activities as a stand alone entity.

In association with the split-off, AT&T Wireless Services and AT&T entered into
a separation and distribution agreement that




                                       20


governed the terms of the split-off. In June 2001, AT&T Wireless Services repaid
to AT&T the $1.8 billion of long-term debt and related accrued interest and
redeemed the $3.0 billion of preferred stock and related unpaid dividends held
by AT&T. Additionally, under the separation and distribution agreement, in early
July 2001, prior to the split-off, AT&T Wireless Services received payment of
its note receivable from AT&T which totaled $5.3 billion. The $5.3 billion
represented funds not yet utilized associated with the DoCoMo investment and
Senior Notes offering discussed in more detail below.

On January 22, 2001, AT&T closed its transaction with DoCoMo. AT&T attributed
$6.1 billion of the approximate $9.8 billion of proceeds received from DoCoMo to
AT&T Wireless Services. AT&T Wireless Services intends to utilize the remaining
proceeds to continue executing its strategy, including capacity and quality
improvements to its existing network, as well as to create an advanced mobile
Internet and to invest in other strategic growth initiatives. Pursuant to this
agreement, DoCoMo may require the repurchase of its investment at DoCoMo's
original purchase price, plus interest, if AT&T Wireless Services fails to meet
specified technological milestones, under certain circumstances.

On March 6, 2001, AT&T Wireless Services completed a private placement of $6.5
billion in unsecured and unsubordinated Senior Notes with maturity dates ranging
from March 1, 2006 to March 1, 2031. The notes pay interest at fixed rates
ranging from 7.350% to 8.750% per annum, payable semi-annually and include
customary covenants. In accordance with registration rights attached to the
notes, on October 3, 2001, AT&T Wireless Services completed an exchange offer
exchanging, at the election of the note holder, nearly 100% of private placement
Senior notes for new Senior notes pursuant to a registration statement filed
under the Securities Act of 1933. AT&T Wireless Services had interest expense of
$138 million and $313 million for the three and nine months ended September 30,
2001, respectively, associated with these notes, of which $35 million and $63
million was capitalized for the three and nine months ended September 30, 2001,
respectively.

On March 23, 2001, AT&T Wireless Services entered into Competitive Advance and
Revolving Credit Facilities (the Facilities) in the aggregate amount of $2.5
billion consisting of an up to $1.25 billion 364-day Competitive Advance and
Revolving Credit Facility and an up to $1.25 billion Five-Year Competitive
Advance and Revolving Credit Facility. The Facilities are subject to a facility
fee ranging from 8 to 30 basis points, payable quarterly on the total
commitment, used or unused. The facility fees are based on the respective
agreement and will fluctuate based on AT&T Wireless Services' Senior Notes
rating. The Facilities are also subject to a utilization fee of 12.5 basis
points if borrowings exceed certain levels as defined in the agreement. The
Facilities bear interest at variable rates based upon, in various cases, (i)
LIBOR plus 32.5 to 100 basis points depending on AT&T Wireless Services' Senior
Notes rating or (ii) the greater of the prime rate or the Federal funds
effective rate plus 50 basis points. The Facilities are to be used for general
corporate purposes and are subject to customary covenants, representations,
warranties and events of default. In addition, the Facilities contain financial
covenants requiring AT&T Wireless Services to maintain certain financial ratios.
In addition, the existence of an obligation by AT&T Wireless Services to
repurchase equity interests from DoCoMo may under certain circumstances
constitute an event of default. No amounts had been borrowed under the
Facilities at September 30, 2001.

During June 2001, AT&T Wireless Services finalized agreements to issue up to
$2.5 billion of private placement commercial paper notes. The notes will be
unsecured, ranking pari passu with AT&T Wireless Services' other unsubordinated
and unsecured indebtedness. Maturity of the notes will be up to 365 days from
date of issue. As of September 30, 2001, AT&T Wireless Services did not have any
notes outstanding under this program.

The continued expansion of AT&T Wireless Services' network and footprint,
including through acquisition and spectrum auctions, as well as service
offerings and the marketing and distribution of its products and services, will
continue to require substantial capital. AT&T Wireless Services believes that
its current cash and cash equivalents, credit facilities, and cash from
operations, will satisfy its expected working capital and capital expenditures
for at least the next twelve months. AT&T Wireless Services may also generate
cash from the sale of debt or equity securities, or from the sale of
non-strategic assets or excess spectrum.

On October 8, 2001, AT&T Wireless Services announced that it had entered into an
agreement to acquire TeleCorp in an all-stock transaction then valued at
approximately $4.7 billion. AT&T Wireless Services agreed to acquire the
remaining 77% of TeleCorp that it does not currently own for AT&T Wireless
Services common stock then valued at approximately $2.4 billion and the
assumption of $2.1 billion in net debt and approximately $221 million in
preferred securities. The boards of directors of both AT&T Wireless Services and
TeleCorp have approved the transaction and TeleCorp shareowners representing a
majority of the voting power have committed to vote in favor of the acquisition.
It is anticipated that the transaction will close during the first half of 2002,
following formal approval from TeleCorp shareowners and approvals from the
Federal Communications Commission and Department of Justice.

In October 2001, AT&T Wireless Services made the decision to exit the Fixed
Wireless business. Although exit plans are not yet




                                       21


finalized, this decision will result in pre-tax charges during the fourth
quarter of approximately $1.3 billion, reflecting a write-down of the assets and
the impact of phased exit charges.

AT&T Wireless Services has entered into various purchase commitments for network
equipment as well as handsets related to the development of its next-generation
strategy. Those commitments totaled $1.9 billion and expire between 2001 and
2004.

AT&T Wireless Services has commitments to fund spectrum acquisitions and
operational funding requirements of an equity method investment which totaled
approximately $254 million as of September 30, 2001.

During November 2000, AT&T Wireless Services joined with others in the formation
of a venture, Alaska Native Wireless (ANW), which participated in the Federal
Communication Commission's recent auction of license spectrum in the 1900
megahertz band, which is used to provide wireless services. In January 2001, the
auction was completed, and ANW was the high bidder on approximately $2.9 billion
in licenses. AT&T Wireless Services has committed to fund $2.6 billion to ANW to
fund ANW's purchase of licenses. As of September 30, 2001, AT&T Wireless
Services funded approximately $309 million of the commitment through a
combination of a non-controlling equity interest and debt securities of ANW. The
remaining approximately $2.3 billion of additional funding will be made when
such licenses are granted, and will take the form of convertible and
non-convertible notes of ANW. At the fifth anniversary of the first date on
which licenses won in the auction are granted to ANW, and in addition to other
means by which they may transfer their interests, the other owners of ANW have
the right to require AT&T Wireless Services to purchase their equity interests.
If this right were exercised five years after license grant, assuming the
licenses are granted in 2001, the purchase price would be approximately $1.1
billion and would be payable, at AT&T Wireless Services' option, in cash or
marketable securities. The amount will increase if the licenses are granted
after 2001. The right to require AT&T Wireless Services to purchase these
interests may be exercised before the five-year anniversary of the license grant
if the conditions of certain FCC regulations restricting the free
transferability of certain licenses offered in this auction are met earlier. If
the right were exercised earlier, the purchase price would be calculated in
generally the same way as if exercised at five years, except that a discount
would be applied. In certain circumstances, if a winning bid of ANW is rejected
or if any license granted to ANW is revoked, AT&T Wireless Services would be
obligated to compensate other owners for making capital available to the
venture. In June 2001, a federal appeals court ruled that the FCC had acted
improperly in repossessing the spectrum sold in the auction. If ANW is not
awarded the licenses due to this decision, AT&T Wireless Services may be
obligated to purchase the interests of other owners. Depending on when such
revocation or challenge takes place, the amount may be material but would be
less than the $1.1 billion purchase price described above.

Net cash provided by operating activities for the nine months ended September
31, 2001, was $2,255 million, compared with $861 million for the same period in
2000. Approximately 60% of the increase was due to a $824 million increase in
operating income excluding depreciation and amortization. An additional
approximate 25% of the increase was due to lower levels of inventory purchases
for the nine months ended September 30, 2001 compared to the prior year period.

Net cash used in investing activities for the nine months ended September 30,
2001, was $4,466 million, compared with $8,993 million for the nine months ended
September 30, 2000. The decreased investing activity during 2001 was due to the
repayment of the note receivable from AT&T in July 2001 compared with a net
increase of $2,794 million for the nine months ended September 30, 2000, as well
as $3,168 million in acquisitions during the first nine months of 2000. These
increases were partially offset by increased equity method investment
contributions and purchases as well as higher capital expenditures to upgrade
and improve network capacity.

Net cash provided by financing activities for the nine months ended September
30, 2001, was $7,024 million, compared with $8,132 million for the nine months
ended September 30, 2000. Sources of financing activities for the nine months
ended September 30, 2001 were the $6.1 billion of net DoCoMo investment proceeds
attributed from AT&T and the $6.3 billion of net proceeds associated with the
Senior Notes offering in March 2001. These sources were offset by repayment of
the $2.4 billion of short- and long-term debt and $3.0 billion of preferred
stock to AT&T during the first half of 2001. Sources of financing activities for
the nine months ended September 30, 2000 were the $7.0 billion in AT&T Wireless
tracking stock proceeds attributed from AT&T, and $0.8 billion of capital
contributions from AT&T prior to the tracking stock offering.

EBITDA, defined as operating income plus depreciation and amortization, is the
primary measure used by the chief operating decision-makers to measure AT&T
Wireless Services' ability to generate cash flow. EBITDA may or may not be
consistent with the calculation of EBITDA for other public companies and should
not be viewed by investors as an alternative to generally accepted accounting
principles, measures of performance or to cash flows from operating, investing
and financing activities, as a measure of liquidity.




                                       22


EBITDA for the three months ended September 30, 2001, was $718 million, an
increase of 52.3%, compared with $472 million for the same period in 2000.
EBITDA for the nine months ended September 30, 2001, was $2,200 million, an
increase of 59.9%, compared with $1,376 million for the same period in 2000. The
increases for both the three and nine months ended September 30, 2001, included
the results of acquisitions that occurred during 2000 as well as a continued
focus on cost reductions. These increases were partially offset by increased
customer acquisition costs associated with the increase in gross consolidated
subscriber additions, increased network costs attributable to subscriber growth
and the related minutes of use, and increased customer care and billing related
expenses to support growth in the subscriber base.

For the Mobility business, EBITDA for the three and nine months ended September
30, 2001, was $803 million and $2,449 million, respectively, compared with $522
million and $1,503 million, respectively, for the same periods in 2000. These
represented growth rates of 53.8% for the quarter and 62.9% for the year-to-date
period.

For the Fixed Wireless business, EBITDA for the three and nine months ended
September 30, 2001, were deficits of $83 million and $241 million, respectively,
compared with deficits of $49 million and $123 million, respectively, for the
same periods in 2000.

EBITDA margin for the Mobility business, defined as EBITDA as a percent of
services revenue, was 24.8% for the third quarter of 2001, compared with 20.8%
for the third quarter of 2000, and 26.4% for the first nine months of 2001,
compared with 22.3% for the first nine months of 2000. The improvement in EBITDA
margins for the Mobility business for both the three and nine months ended
September 30, 2001, was primarily due to revenue growth, as well as lower
roaming and handset related costs. These improvements were partially offset by
higher sales and marketing expenses associated with increased gross subscriber
additions, higher network related expenses associated with growth in the
subscriber base, and an increase in the provision for uncollectible receivables.

FINANCIAL CONDITION

Total assets were $42,831 million as of September 30, 2001, an increase of
$7,529 million, or 21.3%, compared with December 31, 2000. Total assets at the
end of third quarter included $4.9 billion of cash and cash equivalents which
represented the remaining proceeds from the $6.5 billion Senior Notes offering
in March 2001, as well as the $6.1 billion of net proceeds allocated from AT&T
associated with the January 2001 DoCoMo transaction, partially offset by the
repayment of the $2.4 billion of short- and long-term debt due to AT&T, and the
redemption of the $3.0 billion of preferred shares held by AT&T. Additionally,
property, plant and equipment increased as a result of capital expenditures made
during 2001, and investments in unconsolidated subsidiaries increased due to
cash payments made associated with the purchase of an additional interest in
Rogers Wireless and the purchase of preferred securities from Dobson.

Total liabilities were $14,697 million as of September 30, 2001, an increase of
$4,313 million, or 41.5%, compared with December 31, 2000. The increase was
primarily due to the issuance of the $6.5 billion of Senior Notes in March 2001,
partially offset by the repayment of $638 million of short-term debt due to AT&T
in January 2001, and the $1.8 billion of long-term debt due to AT&T in June
2001.

Total preferred stock held by AT&T of $3.0 billion as of December 31, 2000 was
redeemed in June 2001 in association with the separation and distribution
agreement between AT&T Wireless Services and AT&T. Dividends payable on the
preferred stock were paid at 9% per annum.

Mandatorily redeemable common stock totaling $7,664 million at the end of third
quarter represented the fair value as of split-off date of the 406 million AT&T
Wireless common shares held by NTT DoCoMo. These shares are presented as
mandatorily redeemable common stock due to certain redemption rights held by NTT
DoCoMo. NTT DoCoMo may require the repurchase of its investment at NTT DoCoMo's
original purchase price, plus interest, if AT&T Wireless fails to meet specified
technological milestones, under certain circumstances.

Total shareowners' equity was $20,425 million at September 30, 2001, an decrease
of $1,452 million, or 6.6%, compared with December 31, 2000. The decrease was
primarily due to the reclassification of common shares held by DoCoMo to
"Mandatorily redeemable common stock" on the accompanying combined condensed
balance sheets. This decrease was partially offset by the attribution of the
$6.1 billion of net proceeds from the DoCoMo investment to us from AT&T in
January 2001. Effective with the split-off in July 2001, AT&T Wireless Services'
common shares ($0.01 par value) outstanding totaled 2.53 billion, including 406
million shares held by NTT DoCoMo. Additionally, AT&T Wireless began
accumulating retained earnings in conjunction with the split-off.




                                       23


INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED SUBSIDIARIES

AT&T Wireless Services holds equity interests in various domestic and
international ventures and partnerships. These ventures and partnerships operate
primarily in the wireless telecommunications industry. AT&T Wireless Services
accounts for these investments primarily under the equity method of accounting.
The below discussion relates to significant investments or dispositions which
occurred during the nine months ended September 30, 2001.

On February 8, 2001, AT&T Wireless Services completed its purchase of $200
million in Series AA preferred stock from Dobson Communications Corporation
(Dobson), which has a liquidation preference of $1,000 per share and is
exchangeable into Series A convertible preferred stock. If the Series AA
preferred stock is exchanged into Series A convertible preferred stock, AT&T
Wireless Services will increase its ownership interest in Dobson, on an as
converted to common stock basis, from its current ownership of 4.6% to
approximately 11.6%.

On April 27, 2001, AT&T completed the sale of its interest in Japan Telecom for
approximately $1.35 billion in cash. AT&T attributed $0.5 billion of the net
after-tax proceeds from the sale to AT&T Wireless Services. AT&T Wireless
Services recognized an after-tax gain of $298 million associated with the
transaction which was recorded in net equity earnings from investments in the
second quarter of 2001.

During the first quarter of 2001, AT&T Wireless Services issued unsecured term
notes to Rogers Wireless Communications, Inc. (Rogers Wireless) to pay for
spectrum it successfully bid upon in the recently completed Canadian spectrum
auctions. In April 2001, Rogers Wireless effected a rights offering of its
equity securities in which AT&T Wireless Services' joint venture with British
Telecommunications, JVII, participated. The participation increased JVII's
ownership interest in Rogers Wireless to 34.4%. AT&T Wireless Services funded
the purchase on behalf of JVII by offsetting it against the unsecured, interest
bearing notes made by AT&T Wireless Services. This transaction resulted in AT&T
Wireless Services obtaining a controlling interest of JVII, as well as
increasing its indirect ownership percentage in Rogers Wireless. On July 3,
2001, AT&T Wireless Services acquired British Telecommunications' interest in
JVII for approximately $380 million in cash. As a result of this acquisition,
AT&T Wireless Services now owns 100% of JVII, and, through JVII, holds a 34.4%
ownership interest in Rogers Wireless.

In the third quarter of 2001, AT&T Wireless Services executed an agreement to
combine the soon to be merged Birla AT&T Communications Ltd./Tata Cellular, Ltd.
entity with BPL Mobile Communications Ltd. and certain portions of BPL Cellular
Ltd. AT&T Wireless Services currently owns 49% of Birla AT&T Communications Ltd.
and 49% of BPL Cellular Ltd. The agreement to combine is subject to a number of
conditions. If all conditions are satisfied and a combination occurs as
contemplated in the agreement, AT&T Wireless Services estimates that its
ownership will be approximately 24% in the final combined entity. A lawsuit was
filed in the High Court of Judicature at Bombay, India by CDC Financial
Services (Mauritius), a financial partner of BPL Communications, AWS's partner
in BPL Cellular. The lawsuit seeks to enjoin the planned merger between
Birla-Tata-AT&T Ltd. and BPL Cellular. CDC asserts claims that it is entitled
to certain voting rights by operation of Indian law. AT&T Wireless Services is
one of 17 named defendants in the lawsuit.

RECENT ACCOUNTING PRONOUNCEMENTS

In July 2001, the FASB issued SFAS No. 141, Business Combinations. This
statement provides accounting and reporting standards for business combinations
initiated subsequent to June 30, 2001. All business combinations in the scope of
this statement are to be accounted for under one method, the purchase method.

In July 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible
Assets. This statement provides accounting and reporting standards for
intangible assets acquired individually, with a group of other assets, or as
part of a business combination. This statement addresses how acquired goodwill
and other intangible assets are recorded upon their acquisition as well as how
they are to be accounted for after they have been initially recognized in the
financial statements. Under this statement, goodwill and other intangibles with
indefinite useful lives, on a prospective basis, will no longer be amortized,
however will be tested for impairment at least annually, based on a fair value
comparison. Intangibles which have finite useful lives will continue to be
amortized over their respective useful lives. This statement also requires
expanded disclosure for goodwill and other intangible assets. AT&T Wireless
Services will be required to adopt this statement no later than January 1, 2002.
At the date of adoption, AT&T Wireless Services will be required to complete a
transitional intangible asset impairment test. Any resulting impairment loss
will be recognized as a cumulative effect of a change in accounting principle.
In connection with the adoption of this standard, AT&T Wireless Services'
unamortized goodwill balance will no longer be amortized, but will continue to
be tested for impairment. Therefore, we expect that this standard will have a
significant impact on our results. We are assessing which assets should be
categorized as having indefinite useful lives and the total impact of such
standard on our results of operations, financial position and cash flows.

In July 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations. This statement provides accounting and reporting standards for
costs associated with the retirement of long-lived assets. This statement
requires entities to record the fair




                                       24


value of a liability for an asset retirement obligation in the period in which
it is incurred. When the liability is initially recorded, the entity capitalizes
a cost by increasing the carrying amount of the related long-lived asset. Over
time, the liability is accreted to its present value each period, and the
capitalized cost is depreciated over the useful life of the related asset. Upon
settlement of the liability, an entity either settles the obligation for its
recorded amount or incurs a gain or loss upon settlement. AT&T Wireless Services
will be required to adopt this statement no later than January 1, 2003. AT&T
Wireless Services is currently assessing the impact of this statement on its
results of operations, financial position and cash flows.

In October 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets. This statement replaces SFAS No. 121, Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of. However it retains the fundamental provisions of SFAS No. 121 for
recognition and measurement of the impairment of long-lived assets to be held
and used and for measurement of long-lived assets to be disposed of by sale.
This statement applies to all long-lived assets, including discontinued
operations, and replaces the provisions of APB Opinion No. 30, Reporting Results
of Operations-Reporting the Effects of Disposal of a Segment of a Business, for
the disposal of segments of a business. This statement requires that those
long-lived assets be measured at the lower of carrying amount or fair value less
cost to sell, whether reported in continuing operations or in discontinued
operations. AT&T Wireless Services will be required to adopt this statement no
later than January 1, 2002. AT&T Wireless Services is currently assessing the
impact of this statement on its results of operations, financial position and
cash flows.

SUBSEQUENT EVENTS

On October 8, 2001, AT&T Wireless Services announced that it had entered into an
agreement to acquire TeleCorp in an all-stock transaction then valued at
approximately $4.7 billion. AT&T Wireless Services agreed to acquire the
remaining 77% of TeleCorp that it does not currently own for AT&T Wireless
Services common stock then valued at approximately $2.4 billion and the
assumption of $2.1 billion in net debt and approximately $221 million in
preferred securities. The boards of directors of both AT&T Wireless Services and
TeleCorp have approved the transaction and TeleCorp shareowners representing a
majority of the voting power have committed to vote in favor of the acquisition.
It is anticipated that the transaction will close during the first half of 2002,
following formal approval from TeleCorp shareowners and approvals from the
Federal Communications Commission and Department of Justice.

In October 2001, AT&T Wireless Services made the decision to exit the Fixed
Wireless business. Although exit plans are not yet finalized, this decision will
result in pre-tax charges during the fourth quarter of approximately $1.3
billion, reflecting a write-down of the assets and the impact of phased exit
charges.

FORWARD-LOOKING STATEMENTS

This document and other documents which AT&T Wireless Services incorporates
herein by reference contain forward-looking statements with respect to:

- AT&T Wireless Services' relationship with its former parent, AT&T Corp.,
  following its separation from AT&T in July 2001,
- AT&T's intention to sell, exchange or monetize the shares of AT&T Wireless
  Services common stock that it holds,
- financial condition,
- results of operations,
- cash flows,
- dividends,
- financing plans,
- business strategies,
- operating efficiencies or synergies,
- budgets,
- capital and other expenditures,
- network build out and upgrade,
- competitive positions,
- availability of capital,
- growth opportunities for existing products,
- AT&T Wireless Services' acquisition and growth strategy,
- benefits from new technologies,
- availability and deployment of new technologies,




                                       25


- our decision to exit the Fixed Wireless Business
- our agreement to acquire TeleCorp.
- plans and objectives of management, and
- other matters.

Statements in this document, or that are incorporated by reference into this
document, that are not historical facts are hereby identified as forward-looking
statements. These forward-looking statements, including, without limitation,
those relating to the future business prospects, revenues, working capital,
liquidity, capital needs, network build out, interest costs and income, in each
case, relating to AT&T Wireless Services, wherever they occur in this document,
are necessarily estimates reflecting the best judgment of senior management and
involve a number of risks and uncertainties that could cause actual results to
differ materially from those suggested by the forward-looking statements. These
forward-looking statements should, therefore, be considered in light of various
important factors, including those set forth in this document. Important factors
that could cause actual results to differ materially from estimates or
projections contained in the forward-looking statements include, without
limitation:

- the risks associated with the implementation of a third-generation network and
business strategy, including risks relating to the operations of new systems and
technologies, substantial required expenditures and potential unanticipated
costs, the need to enter into roaming agreements with third parties,
uncertainties regarding the adequacy of suppliers on whom AT&T Wireless Services
must rely to provide both network and consumer equipment and consumer acceptance
of the products and services to be offered;

- the potential impact of DoCoMo's investment in AT&T Wireless Services,
including provisions of the agreements that restrict AT&T Wireless Services'
future operations, and provisions that may require the repurchase of DoCoMo's
investment if AT&T Wireless Services fails to meet specified conditions, under
certain circumstances;

- the risks associated with AT&T Wireless Services operating as an independent
entity as opposed to as part of an integrated telecommunications provider with
AT&T, AT&T Wireless Services' former parent, including the inability to rely on
the financial and operational resources of the combined company and having to
provide services that were previously provided by a different part of the
combined company;

- the impact of existing and new competitors in the markets in which AT&T
Wireless Services competes, including competitors that may offer less expensive
products and services, desirable or innovative products, technological
substitutes, or have extensive resources or better financing;

- the introduction or popularity of new products and services, including
pre-paid phone products, which could increase churn;

- the impact of oversupply of capacity resulting from excessive deployment of
network capacity in the markets AT&T Wireless Services serves;

- the ongoing global and domestic trend towards consolidation in the
telecommunications industry, which trend may have the effect of making AT&T
Wireless Services' competitors larger and better financed and afford these
competitors with extensive resources and greater geographic reach, allowing them
to compete more effectively;

- the effects of vigorous competition in the markets in which AT&T Wireless
Services operates and for more valuable customers, which may decrease prices
charged, increase churn and change the customer mix, profitability and average
revenue per user;

- the ability to enter into agreements to provide, and the cost of entering new
markets necessary to provide, nationwide services;

- the ability to establish a significant market presence in new geographic and
service markets;

- the availability and cost of capital and the consequences of increased
leverage;

- the impact of any unusual items resulting from ongoing evaluations of AT&T
Wireless Services' business strategies;

- the requirements imposed on AT&T Wireless Services or latitude allowed to
competitors by the FCC or state regulatory commissions under the
Telecommunications Act of 1996 or other applicable laws and regulations;

- the risks and costs associated with the need to acquire additional spectrum
for current and future services;




                                       26


- the risks associated with technological requirements, technology substitution
and changes and other technological developments;

- the risks and potential unanticipated costs associated with exiting the Fixed
Wireless business;

- the risks and uncertainties associated with the consummation of the TeleCorp.
acquisition and integration of TeleCorp.'s business and operations;

- the results of litigation filed or to be filed against AT&T Wireless Services,
or of some types of litigation filed or to be filed against AT&T for which AT&T
Wireless Services has agreed to assume the liability under the split-off
agreements between AT&T Wireless Services and AT&T;

- the possibility of one or more of the markets in which AT&T Wireless Services
competes being impacted by changes in political, economic or other factors, such
as monetary policy, legal and regulatory changes or other external factors over
which AT&T Wireless Services has no control; and

- those factors discussed in Risk Factors in AT&T Wireless Services'
registration statement on Form S-4 filed on August 2, 2001.

The words estimate, project, intend, expect, believe, plan and similar
expressions are intended to identify forward-looking statements. These
forward-looking statements are found at various places throughout this document.
You are cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this document. Moreover, in the
future, AT&T Wireless Services may make forward-looking statements about the
matters described in this document or other matters concerning AT&T Wireless
Services.




                                       27


ITEM 3. QUANTITATIVE AND QUALITATIVE INFORMATION ABOUT MARKET RISK

   Prior to the split-off, AT&T Wireless Services' market risk was managed by
AT&T, as AT&T performed cash management and other treasury related functions on
AT&T Wireless Services' behalf. Effective with the split-off, AT&T Wireless
Services is responsible for managing market risk as a separate company.

   The $6.5 billion of Senior Notes issued in March 2001 were issued with fixed
rate coupons ranging from 7.350% to 8.750%. With only fixed rate debt
outstanding at this time, our interest cost will not vary with changes in
interest rates.

   AT&T Wireless Services has equity price risk from outstanding AT&T Wireless
Services stock options, which were converted from AT&T Wireless Group tracking
stock options in conjunction with the split-off. Additionally, AT&T Wireless
Services has equity price risk associated with the 41.8 million warrants held by
DoCoMo to purchase AT&T Wireless Services common stock at $35 per share.
Effective with the split-off, these warrants will be marked-to-market through
our operating results.

   AT&T Wireless Services does not use financial instruments for trading or
speculative purposes. However, AT&T Wireless Services may have future market
risk related to derivative instruments that it may hold in the future.





                                       28


                           PART II - OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

   None.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

   None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

   None.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

   None.

ITEM 5. OTHER INFORMATION

   AT&T Wireless Services' next annual meeting of stockholders is scheduled for
May 16, 2002. An eligible stockholder who wishes to have its qualifying
stockholder proposal considered for inclusion in AT&T Wireless Services' proxy
materials for such meeting must send a qualifying stockholder proposal to AT&T
Wireless Services' Corporate Secretary at AT&T Wireless Services' executive
offices at the address below no later than December 6, 2001. To qualify as an
eligible stockholder with regard to making a stockholder proposal, a stockholder
must, among other things, have continuously held at least $2,000 in market value
or 1%, of AT&T Wireless Services' outstanding stock (which stock may have
included the AT&T Wireless Group Tracking Stock for that period prior to AT&T
Wireless Services' split-off from AT&T Corp.) for at least one year by the date
of submission of the stockholder proposal, and must continue to own that amount
of stock through the date of the annual meeting.

   Any stockholder wishing to nominate persons for election to the Board of
Directors or to propose other business at the annual meeting pursuant to AT&T
Wireless Services' Bylaws, without inclusion of such proposal in AT&T Wireless
Services' proxy materials, is required to provide adequate notice of such
proposal to AT&T Wireless Services, in the form set out in AT&T Wireless
Services' Bylaws. AT&T Wireless Services' Bylaws provide that any nominations
for Directors or proposals relating to other business must be deemed a proper
matter for stockholder action and properly brought before the annual meeting.
Such notice must be received by the Corporate Secretary at AT&T Wireless
Services' executive offices at the address below no earlier than the close of
business on the 120th calendar day prior to the date of the annual meeting and
no earlier than the close of business on the 90th calendar day prior to the date
of the annual meeting, which are January 16, 2002 and February 15, 2002,
respectively. A copy of the pertinent Bylaw provisions also is available to any
stockholder upon written request to the address below.


                               Corporate Secretary
              General Counsel and Corporate Secretary's Department
                          AT&T Wireless Services, Inc.
                        7277 164th Avenue NE, Building 1
                                Redmond, WA 98052
                            Tel. No.: (425) 580-6000
                             Fax No.: (425) 580-8333




                                       29


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

   (a)Exhibits

   None.

   (b) Reports on Form 8-K

   No reports on Form 8-K were filed during the quarter ended September 30,
2001.




                                       30


                                   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 WIRELESS SERVICES, INC.



                                        By: /s/ JOSEPH MCCABE, JR.
                                            ------------------------------------
                                            Joseph McCabe, Jr.
                                            Executive Vice President and Chief
                                            Financial Officer (Principal
                                            Financial and Accounting Officer)

Date: November 7, 2001




                                       31