EXHIBIT 12.5
COMCAST MO GROUP, INC.
Statement Regarding Computation of Ratio of Earnings to Fixed Charges
(Dollars in Millions)
(Unaudited)
Nine Months Year Period
ended ended ended
September December December
30, 2002 31, 2001 31, 2000(a)
--------------------------------
Income before income taxes $244 $712 $ --
Add fixed charges 159 180 --
Total earnings before income
taxes and fixed charges $403 $892 --
Fixed charges:
Interest expense $159 $180 --
Ratio of earnings to fixed
charges 2.53 5.0 (b)
- -------------
(a) Data is from date of acquisition of MediaOne Group by AT&T Corporation on
June 15, 2000 through December 31, 2000.
(b) Comcast MO Group's loss for the period ended December 31, 2000 was
inadequate to cover fixed charges in the amount of $0.4 billion.