EXHIBIT 12.2
COMCAST CABLE COMMUNICATIONS, INC.
STATEMENT REGARDING COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(dollars in millions)
<Table>
<Caption>
Nine Months Ended
September 30, Years Ended December 31,
----------------- -----------------------------------------------------
2002 2001 2000 1999 1998 1997
---- ---- ---- ---- ---- ----
Earnings (loss) before fixed charges (1):
Income (loss) before cumulative effect
of accounting changes $360.7 ($360.9) $106.0 $(253.7) ($97.3) ($128.8)
Minority Interest - - - (107.9) (17.0) (21.0)
Income tax (benefit) expense 219.5 (36.6) 296.1 (49.5) (35.9) (52.6)
Equity in net (income) losses of affiliates (4.0) 7.5 9.3 2.4 0.4 --
Fixed Charges 427.2 585.4 542.8 372.4 275.9 290.9
--------- -------- ------- -------- ------- -------
$1,003.4 $195.4 $954.2 $(36.3) $126.1 $88.5
========= ======== ======= ======== ======= =======
Fixed charges (1):
Interest expense $427.2 $546.1 $526.6 $362.4 $223.8 $253.6
Interest expense on notes payable to affiliates 39.3 16.2 10.0 52.1 37.3
--------- -------- ------- -------- ------- -------
$427.2 $585.4 $542.8 $372.4 $275.9 $290.9
========= ======== ======= ======== ======= =======
Rate of earnings to fixed charges (2) 2.35 - 1.76 - - -
- -----------------------------------------------
</Table>
(1) For the purpose of calculating the ratio of earnings to fixed charges,
earnings consist of income (loss) from continuing operations before income
taxes, cumulative effect of accounting changes, minority interest, equity in
net (income) losses of affiliates and fixed charges. Fixed charges consist
of interest expense and interest expense on notes payable to affiliates.
(2) For the years ended December 31, 2001, 1999, 1998 and 1997, earnings, as
defined above, were inadequate to cover fixed charges by $390.0 million,
$408.7 million, $149.8 million and $202.4 million, respectively.