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:

                                 MARCH 31, 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 333-30745

                       COMCAST CABLE COMMUNICATIONS, INC.
             (Exact name of registrant as specified in its charter)

            DELAWARE                                         23-2175755
- -------------------------------------------------------------------------------
   (State or other jurisdiction of                        (I.R.S. Employer
   incorporation or organization)                        Identification No.)

                 1500 Market Street, Philadelphia, PA 19102-2148
- -------------------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

Registrant's telephone number, including area code:  (215) 665-1700
                                                    -------------------

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

         Yes  X                                    No
            ----                                     -----

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

As of March 31, 2001, there were 138.39 shares of Common Stock outstanding.

The Registrant  meets the conditions set forth in General  Instructions  H(1)(a)
and (b) of Form  10-Q  and is  therefore  filing  this  form  with  the  reduced
disclosure format.



               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001

                                TABLE OF CONTENTS


                                                                                               Page
                                                                                              Number
PART I.   FINANCIAL INFORMATION
                                                                                            
          ITEM 1.    Financial Statements

                     Condensed Consolidated Balance Sheet as of March 31,
                     2001 and December 31, 2000 (Unaudited).......................................2

                     Condensed Consolidated Statement of Operations and
                     Accumulated Deficit for the Three Months Ended
                     March 31, 2001 and 2000 (Unaudited)..........................................3

                     Condensed Consolidated Statement of Cash Flows for the
                     Three Months Ended March 31, 2001 and 2000 (Unaudited).......................4

                     Notes to Condensed Consolidated Financial Statements (Unaudited)........5 - 10

          ITEM 2.    Management's Discussion and Analysis of Financial
                     Condition and Results of Operations....................................11 - 13

PART II.  OTHER INFORMATION

          ITEM 1.    Legal Proceedings...........................................................14

          ITEM 6.    Exhibits and Reports on Form 8-K............................................14

          SIGNATURE..............................................................................15
                                    -----------------------------------


     This Quarterly  Report on Form 10-Q is for the three months ended March 31,
2001.  This Quarterly  Report  modifies and supersedes  documents filed prior to
this  Quarterly  Report.  The  SEC  allows  us  to  "incorporate  by  reference"
information that we file with them,  which means that we can disclose  important
information  to you by referring  you directly to those  documents.  Information
incorporated by reference is considered to be part of this Quarterly  Report. In
addition, information that we file with the SEC in the future will automatically
update and supersede  information  contained in this Quarterly  Report.  In this
Quarterly Report,  "Comcast Cable," the "Company," "we," "us" and "our" refer to
Comcast Cable Communications, Inc. and its subsidiaries.

     You should  carefully  review the  information  contained in this Quarterly
Report and in other reports or documents that we file from time to time with the
SEC. In this Quarterly  Report, we state our beliefs of future events and of our
future  financial  performance.  In some cases, you can identify those so-called
"forward-looking   statements"  by  words  such  as  "may,"  "will,"   "should,"
"expects,"  "plans,"   "anticipates,"   "believes,"   "estimates,"   "predicts,"
"potential,"  or "continue" or the negative of those words and other  comparable
words.  You  should be aware  that those  statements  are only our  predictions.
Actual events or results may differ materially.  In evaluating those statements,
you should specifically  consider various factors,  including the risks outlined
below.  Those factors may cause our actual results to differ materially from any
of our forward-looking statements.

Factors Affecting Future Operations

     We have acquired and we anticipate acquiring cable  communications  systems
in new communities in which we do not have  established  relationships  with the
franchising  authority,  community  leaders and cable  subscribers.  Further,  a
substantial number of new employees are being and must continue to be integrated
into our business  practices and  operations.  Our results of operations  may be
significantly  affected by our ability to  efficiently  and  effectively  manage
these changes.

     In addition,  the cable  communications  industry may be affected by, among
other things:

     o    changes in laws and regulations,
     o    changes in the competitive environment,
     o    changes in technology,
     o    industry consolidation and mergers,
     o    franchise related matters,
     o    market  conditions that may adversely  affect the availability of debt
          and equity  financing for working  capital,  capital  expenditures  or
          other purposes; and
     o    general economic conditions.





                              COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                                   FORM 10-Q
                                         QUARTER ENDED MARCH 31, 2001

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                                     CONDENSED CONSOLIDATED BALANCE SHEET
                                                  (Unaudited)


                                                                               (Dollars in millions, except share data)
                                                                                      March 31,     December 31,
                                                                                        2001           2000
                                                                                      ---------      ---------
ASSETS
CURRENT ASSETS
                                                                                                  
   Cash and cash equivalents.......................................................      $21.7          $44.2
   Investments.....................................................................       38.8           52.6
   Cash held by an affiliate.......................................................      338.6           74.2
   Accounts receivable, less allowance for doubtful accounts of $38.8 and $39.9....      205.8          241.7
   Due from affiliates.............................................................       99.7            0.6
   Other current assets............................................................       93.1           48.0
                                                                                     ---------      ---------
       Total current assets........................................................      797.7          461.3
                                                                                     ---------      ---------
INVESTMENTS........................................................................      689.8          590.9
                                                                                     ---------      ---------
NOTES RECEIVABLE FROM AFFILIATES...................................................      339.3           99.3
                                                                                     ---------      ---------
PROPERTY AND EQUIPMENT.............................................................    6,188.0        5,720.5
   Accumulated depreciation........................................................   (1,384.9)      (1,322.6)
                                                                                     ---------      ---------
   Property and equipment, net.....................................................    4,803.1        4,397.9
                                                                                     ---------      ---------
DEFERRED CHARGES                                                                      24,872.8       23,789.8
   Accumulated amortization........................................................   (3,900.6)      (3,535.2)
                                                                                     ---------      ---------
   Deferred charges, net...........................................................   20,972.2       20,254.6
                                                                                     ---------      ---------
                                                                                     $27,602.1      $25,804.0
                                                                                     =========      =========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Accounts payable and accrued expenses...........................................     $781.1         $798.8
   Accrued interest................................................................      149.6           74.1
   Current portion of long-term debt...............................................      203.3            3.3
                                                                                     ---------      ---------
       Total current liabilities...................................................    1,134.0          876.2
                                                                                     ---------      ---------
LONG-TERM DEBT, less current portion...............................................    6,839.7        6,711.0
                                                                                     ---------      ---------
NOTES PAYABLE TO AFFILIATES........................................................    1,023.4          860.1
                                                                                     ---------      ---------
DEFERRED INCOME TAXES, due to affiliate, net.......................................    5,426.3        5,016.4
                                                                                     ---------      ---------
OTHER LONG-TERM LIABILITIES........................................................      586.0          283.1
                                                                                     ---------      ---------
COMMITMENTS AND CONTINGENCIES (NOTE 10)
STOCKHOLDERS' EQUITY
   Common stock, $1 par value - authorized 1,000 shares; issued 138.89 shares .....
   Additional capital..............................................................   15,272.8       15,272.8
   Accumulated deficit.............................................................   (2,678.1)      (3,044.1)
   Accumulated other comprehensive loss............................................       (2.0)        (171.5)
                                                                                     ---------      ---------
       Total stockholders' equity..................................................   12,592.7       12,057.2
                                                                                     ---------      ---------
                                                                                     $27,602.1      $25,804.0
                                                                                     =========      =========



See notes to condensed consolidated financial statements.

                                                       2






                              COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                                   FORM 10-Q
                                         QUARTER ENDED MARCH 31, 2001
                    CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
                                                  (Unaudited)



                                                                                       (Dollars in millions)
                                                                                   Three Months Ended March 31,
                                                                                     2001             2000
                                                                                  ----------       ----------
                                                                                                 
SERVICE INCOME..................................................................    $1,126.2           $965.9
                                                                                  ----------       ----------

COSTS AND EXPENSES
   Operating....................................................................       415.7            417.0
   Selling, general and administrative..........................................       227.3            225.4
   Depreciation and amortization................................................       666.7            495.3
                                                                                  ----------       ----------
                                                                                     1,309.7          1,137.7
                                                                                  ----------       ----------

OPERATING LOSS..................................................................      (183.5)          (171.8)

OTHER INCOME (EXPENSE)
   Interest expense.............................................................      (132.8)          (124.1)
   Interest (expense) income on notes payable/receivable to/from affiliates.....       (17.4)             0.9
   Investment (expense) income..................................................       (79.0)            35.5
   Equity in net losses of affiliates...........................................        (2.8)
   Other income (expense).......................................................     1,198.0             (0.3)
                                                                                  ----------       ----------
                                                                                       966.0            (88.0)
                                                                                  ----------       ----------

INCOME (LOSS) BEFORE INCOME TAXES, EXTRAORDINARY
   ITEMS AND CUMULATIVE EFFECT OF ACCOUNTING CHANGE.............................       782.5           (259.8)

INCOME TAX (EXPENSE) BENEFIT....................................................      (355.2)            65.4
                                                                                  ----------       ----------

INCOME (LOSS) BEFORE EXTRAORDINARY ITEMS AND
   CUMULATIVE EFFECT OF ACCOUNTING CHANGE.......................................       427.3           (194.4)

EXTRAORDINARY ITEMS.............................................................                         (0.9)

CUMULATIVE EFFECT OF ACCOUNTING CHANGE..........................................       (61.3)
                                                                                  ----------       ----------

NET INCOME (LOSS)...............................................................       366.0           (195.3)

ACCUMULATED DEFICIT
   Beginning of period..........................................................    (3,044.1)        (3,150.1)
                                                                                  ----------       ----------

   End of period................................................................   ($2,678.1)       ($3,345.4)
                                                                                  ==========       ==========



See notes to condensed consolidated financial statements.

                                        3





                                 COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                                      FORM 10-Q
                                             QUARTER ENDED MARCH 31, 2001
                                    CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                                     (Unaudited)

                                                                                           (Dollars in millions)
                                                                                       Three Months Ended March 31,
                                                                                          2001              2000
                                                                                        ---------         ---------
OPERATING ACTIVITIES
                                                                                                      
   Net income (loss)................................................................       $366.0           ($195.3)
   Adjustments to reconcile net income (loss) to net cash provided
     by operating activities:
     Depreciation and amortization..................................................        666.7             495.3
     Extraordinary items............................................................                            0.9
     Non-cash interest expense (income).............................................          1.2              (0.1)
     Non-cash interest expense on notes payable to affiliates.......................          3.1
     Deferred expenses charged by an affiliate......................................                           95.9
     Equity in net losses of affiliates.............................................          2.8
     Gains on investments and other income, net.....................................     (1,112.5)            (30.0)
     Cumulative effect of accounting change.........................................         61.3
     Deferred income tax expense (benefit), due to affiliate........................        345.0             (67.3)
     Other..........................................................................        (13.0)              8.3
                                                                                        ---------         ---------
                                                                                            320.6             307.7
     Changes in working capital.....................................................         62.5              44.8
                                                                                        ---------         ---------
           Net cash provided by operating activities................................        383.1             352.5
                                                                                        ---------         ---------

FINANCING ACTIVITIES
   Proceeds from borrowings.........................................................      2,445.5              75.0
   Retirements and repayments of long-term debt.....................................     (2,159.5)           (461.1)
   Proceeds from notes payable to affiliates........................................        359.2
   Repayment of notes payable to affiliates.........................................       (199.0)
   Capital contributions from Parent................................................                          331.0
   Net transactions with affiliates.................................................        (99.1)             12.4
                                                                                        ---------         ---------
           Net cash provided by (used in) financing activities......................        347.1             (42.7)
                                                                                        ---------         ---------

INVESTING ACTIVITIES
   Acquisitions, net of cash acquired...............................................        (27.8)            (75.3)
   Capital expenditures.............................................................       (436.8)           (226.4)
   (Increase) decrease in cash held by an affiliate.................................       (264.4)             15.6
   Purchases of short-term investments..............................................         (0.8)             (9.7)
   Purchases of investments.........................................................       (126.4)             (0.4)
   Proceeds from sales of investments...............................................        130.1              76.1
   Additions to deferred charges....................................................        (26.6)            (48.4)
                                                                                        ---------         ---------
           Net cash used in investing activities....................................       (752.7)           (268.5)
                                                                                        ---------         ---------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS....................................        (22.5)             41.3

CASH AND CASH EQUIVALENTS, beginning of period......................................         44.2              61.0
                                                                                        ---------         ---------

CASH AND CASH EQUIVALENTS, end of period............................................        $21.7            $102.3
                                                                                        =========         =========



See notes to condensed consolidated financial statements.

                                                          4



               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     Basis of Presentation
     The condensed  consolidated  balance sheet as of December 31, 2000 has been
     condensed from the audited  consolidated balance sheet as of that date. The
     condensed consolidated balance sheet as of March 31, 2001 and the condensed
     consolidated  statements of operations and accumulated  deficit and of cash
     flows for the three months ended March 31, 2001 and 2000 have been prepared
     by Comcast Cable Communications,  Inc. (the "Company"),  an indirect wholly
     owned  subsidiary  of Comcast  Corporation  ("Comcast"),  and have not been
     audited  by  the  Company's   independent   auditors.  In  the  opinion  of
     management,  all  adjustments  necessary  to present  fairly the  financial
     position, results of operations and cash flows as of March 31, 2001 and for
     all periods presented have been made.

     Certain information and note disclosures normally included in the Company's
     annual financial  statements prepared in accordance with generally accepted
     accounting  principles  have been  condensed  or omitted.  These  condensed
     consolidated  financial  statements  should be read in conjunction with the
     financial  statements and notes thereto included in the Company's  December
     31, 2000 Annual Report on Form 10-K filed with the  Securities and Exchange
     Commission.  The results of operations  for the period ended March 31, 2001
     are not necessarily indicative of operating results for the full year.

     Reorganization
     In August  2000,  two wholly  owned  subsidiaries  of Comcast,  Comcast LCI
     Holdings,  Inc. ("LCI  Holdings") and Comcast JOIN  Holdings,  Inc.  ("JOIN
     Holdings")  were merged into the Company  (the  "Reorganization").  Lenfest
     Communications,  Inc. ("Lenfest"),  the predecessor to LCI Holdings,  owned
     cable  systems  and  was  acquired  by  Comcast  in  January  2000.   Jones
     Intercable,  Inc. ("Jones  Intercable"),  the predecessor to JOIN Holdings,
     owned  cable  systems  and was  acquired by Comcast in April 1999 and March
     2000. The Reorganization was accounted for at Comcast's  historical cost in
     a manner similar to a pooling of interests.  Accordingly,  the accompanying
     condensed  consolidated  financial  statements  include the accounts of the
     merged subsidiaries since the dates of their acquisition by Comcast.

     Consolidation of Comcast Cablevision of Garden State, L.P.
     Comcast  Cablevision of Garden State, L.P. ("Garden State Cable") (formerly
     Garden State  Cablevision  L.P.), a cable  communications  company  serving
     subscribers in New Jersey,  is a partnership which was owned 50% by Lenfest
     and 50% by Comcast.  In December 2000, Comcast contributed its 50% interest
     in Garden State Cable to the Company. As a result of the Reorganization and
     Comcast's  contribution  of its 50%  interest in Garden  State  Cable,  the
     Company now owns 100% of Garden State Cable.  The contribution of Comcast's
     50%  interest  in  Garden  State  Cable  was  accounted  for  at  Comcast's
     historical cost in a manner similar to a pooling of interests. Accordingly,
     the accompanying  condensed  consolidated  financial statements include the
     accounts of Garden State Cable since the date of the Lenfest acquisition.

2.   ADOPTION OF NEW ACCOUNTING STANDARD

     On January 1, 2001, the Company adopted  Statement of Financial  Accounting
     Standards  No. 133,  "Accounting  for  Derivative  Instruments  and Hedging
     Activities",  as  amended  ("SFAS  No.  133").  SFAS  No.  133  establishes
     accounting and reporting  standards for derivatives and hedging activities.
     SFAS No. 133 requires that all  derivative  instruments  be reported on the
     balance sheet at their fair values. For derivative  instruments  designated
     and  effective  as fair  value  hedges,  changes  in the fair  value of the
     derivative  instrument  will be  substantially  offset in the  statement of
     operations by changes in the fair value of the hedged item.  For derivative
     instruments  designated as cash flow hedges,  the effective  portion of any
     hedge is reported in other  comprehensive  income until it is recognized in
     earnings during the same period in which the hedged item affects  earnings.
     The  ineffective  portion  of all  hedges  will be  recognized  in  current
     earnings each period.  Changes in the fair value of derivative  instruments
     that are not  designated as a hedge will be recorded each period in current
     earnings.


                                        5




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     Upon  adoption  of  SFAS  No.  133,  the  Company  recognized  as a  loss a
     cumulative  effect of accounting  change,  net of related income taxes,  of
     $61.3 million and a cumulative decrease in other comprehensive loss, net of
     related income taxes, of $54.2 million. The loss consisted of $94.3 million
     principally related to the reclassification of losses previously recognized
     as a component of  accumulated  other  comprehensive  loss on the Company's
     equity  derivative  instruments,  net of related deferred income taxes. The
     decrease  in  other   comprehensive  loss  consisted   principally  of  the
     reclassification of the losses noted above.

3.   COMPREHENSIVE INCOME (LOSS)

     Total comprehensive income (loss) for the three months ended March 31, 2001
     and 2000 was $535.5  million  and  ($230.1)  million,  respectively.  Total
     comprehensive income (loss) includes net income (loss) and unrealized gains
     (losses) on marketable securities.

4.   ACQUISITIONS

     Adelphia Cable Systems Exchange
     On January 1, 2001,  the  Company and Comcast  completed  their  previously
     announced cable systems exchange with Adelphia  Communications  Corporation
     ("Adelphia")  pursuant to which the Company  received cable  communications
     systems  serving   approximately  445,000  subscribers  from  Adelphia.  In
     exchange,  Adelphia received certain of the Company's cable  communications
     systems serving approximately  440,000 subscribers.  In connection with the
     exchange,  the Company  recorded to other  income a pre-tax  gain of $1.199
     billion  representing the difference between the estimated fair value as of
     the closing date of the  transaction  and the  Company's  cost basis in the
     systems  exchanged.  The  acquisition  was accounted for under the purchase
     method of  accounting.  As such,  the  operating  results  of the  acquired
     systems  have  been  included  in  the  Company's  condensed   consolidated
     statement of operations and accumulated  deficit from the acquisition date.
     The allocation of the purchase price is preliminary  pending  completion of
     final appraisals (see Note 9).

     AT&T Cable Systems Acquisition
     On April 30,  2001,  the Company and Comcast  acquired  interests  in cable
     communications  systems serving approximately 595,000 subscribers from AT&T
     Corp.  ("AT&T") in exchange for  approximately  63.9 million shares of AT&T
     common stock then held by the Company and Comcast,  including substantially
     all of the shares held by the  Company.  The market  value of the shares of
     AT&T  common  stock   delivered  in   connection   with  the  exchange  was
     approximately $1.423 billion, based on the closing price of the AT&T common
     stock on the closing date of the transaction.  Pursuant to the terms of the
     agreement  between Comcast and AT&T,  however,  approximately  39.6 million
     shares of the AT&T common  stock  included in the  exchange  were valued at
     $54.41 per share for purposes of the exchange.  Immediately upon closing of
     the transaction,  Comcast contributed its interests in the acquired systems
     to the Company.  The transaction will be accounted for as a purchase and is
     expected to qualify as tax free to the Company, to Comcast and to AT&T.

     Baltimore, Maryland System Acquisition
     On May 7, 2001,  the  Company,  Comcast and AT&T  entered into an agreement
     pursuant to which the Company will acquire the cable communications  system
     serving  approximately  110,000  subscribers  in  Baltimore,  Maryland  for
     approximately $500 million in cash, subject to adjustment.  The transaction
     is subject to customary closing conditions and regulatory  approvals and is
     expected to close by the end of the second quarter of 2001.

     Unaudited Pro Forma Information
     The following  unaudited pro forma  information  for the three months ended
     March  31,  2000  has  been  presented  as if the  Adelphia  cable  systems
     exchange,  the AT&T cable  systems  exchange  (which  occurred  in December
     2000),  the  acquisition  of Prime  Communications  LLC (which  occurred in
     August 2000) and the acquisition of the minority

                                        6




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     interest in Comcast MHCP Holdings, L.L.C. (which occurred in February 2000)
     each occurred on January 1, 2000.  This  information is based on historical
     results of operations,  adjusted for acquisition costs, and, in the opinion
     of management, is not necessarily indicative of what the results would have
     been had the Company  operated the cable systems  acquired since January 1,
     2000.


                                                           (Amounts in millions)
                                                             Three Months Ended
                                                                 March 31,
                                                                   2000
                                                                ----------
Revenues..................................................        $1,049.2
Loss before extraordinary items and cumulative
    effect of accounting change...........................         ($322.8)
Net loss..................................................         ($323.7)


5.   INVESTMENTS

     Fair Value Method
     The Company  holds  unrestricted  equity  investments  in certain  publicly
     traded  companies  which it accounts for as available for sale  securities.
     The unrealized pre-tax losses on available for sale investments as of March
     31,  2001  and  December  31,  2000 of $3.1  million  and  $263.9  million,
     respectively,  have been reported in the Company's  condensed  consolidated
     balance sheet as a component of accumulated other  comprehensive  loss, net
     of  related  deferred  income  taxes of $1.1  million  and  $92.4  million,
     respectively.

     Excite@Home.  As of March 31, 2001 and December  31, 2000,  the Company has
     earned warrants to purchase 2.1 million shares of Excite@Home common stock.
     In January 2001,  Comcast  exercised its right to exchange its  Excite@Home
     common stock and the Excite@Home warrants held by the Company with AT&T for
     shares of AT&T common stock.  Comcast and AT&T are currently in discussions
     to renegotiate the terms of the transaction, which may or may not result in
     a change to the number of shares of AT&T common  stock that the Company and
     Comcast will receive,  as well as the number of Excite@Home shares, if any,
     the Company and Comcast transfer to AT&T. As of March 31, 2001 and December
     31,  2000,  the  Company has  recorded  the  Excite@Home  warrants at their
     estimated fair value.

     Derivatives
     The Company employs derivative financial instruments to manage its exposure
     to  fluctuations  in  interest  rates . The Company  has  designated  these
     derivative  instruments as fair value hedges. The impact of recording these
     fair  value  hedges  was  not   significant  to  the  Company's   condensed
     consolidated  financial  statements  as of and for the three  months  ended
     March 31, 2001.

     The Company makes  investments in businesses,  to some degree,  through the
     purchase  of  equity  call  option  or  call  warrant  agreements  ("Equity
     Warrants"). Subsequent to the adoption of SFAS No. 133, changes in the fair
     value of Equity Warrants are recorded to investment (expense) income.


                                        7


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     Investment (Expense) Income
     Investment  (expense)  income for the three months ended March 31, 2001 and
     2000 is comprised of the following (in millions):


                                                                 Three Months Ended
                                                                     March 31,
                                                               2001           2000
                                                            ----------      ---------
                                                                        
      Interest and dividend income.......................         $7.1           $3.6
      Gains on sales and exchanges of investments........          8.5           31.9
      Investment impairment losses.......................        (88.9)
      Mark to market adjustments on derivatives..........         (5.7)
                                                            ----------      ---------

           Investment (expense) income...................       ($79.0)         $35.5
                                                            ==========      =========


     The Company  records  losses on its  investments  for which the Company has
     determined  that a decline in value of the investment was considered  other
     than temporary.  The loss for the three months ended March 31, 2001 relates
     principally to the Company's  investments  in Motorola,  Inc. and AT&T (see
     Note 4).

6.   LONG-TERM DEBT

     Senior Notes Offerings
     In January  2001,  the Company  sold an aggregate of $1.5 billion of public
     debt  consisting of $500.0 million of 6.375% Senior Notes due 2006 and $1.0
     billion of 6.75% Senior Notes due 2011. The Company used  substantially all
     of the net  proceeds  from the  offerings to repay a portion of the amounts
     outstanding under its commercial paper program and bank credit facility.

     Interest Rates
     As of March  31,  2001 and  December  31,  2000,  the  Company's  effective
     weighted  average interest rate on its long-term debt outstanding was 7.26%
     and 7.85%, respectively.

     Lines and Letters of Credit
     As of March 31,  2001,  the  Company  had unused  lines of credit of $3.153
     billion under its bank credit facility.

     As of March 31,  2001,  the  Company and  certain of its  subsidiaries  had
     unused  irrevocable  standby  letters of credit  totaling  $96.2 million to
     cover potential fundings associated with several projects.

7.   NOTES RECEIVABLE FROM AFFILIATES AND NOTES PAYABLE TO AFFILIATES

     As of  March  31,  2001  and  December  31,  2000,  notes  receivable  from
     affiliates  consist of $339.3 million and $99.3 million principal amount of
     notes receivable from Comcast and certain of its wholly owned subsidiaries.
     The notes  receivable  bear  interest at rates  ranging from 7.75% to 10.5%
     (weighted  average  interest  rate of 9.31% and 10.05% as of March 31, 2001
     and December 31, 2000, respectively) and are due between 2010 and 2027.

     In February 2001,  Comcast  acquired Home Team Sports (now known as Comcast
     SportsNet -  MidAtlantic),  a regional sports  programming  network serving
     approximately  4.8 million homes in the Mid-Atlantic  region,  from Viacom,
     Inc. ("Viacom") and Affiliated Regional Communications,  Ltd. (an affiliate
     of Fox Cable Network Services, LLC ("Fox")). Comcast agreed to increase the
     distribution  of certain of  Viacom's  and Fox's  programming  networks  on
     certain of the  Company's  cable  communications  systems.  As of March 31,
     2001, the estimated fair value of these agreements of $240.0 million is due
     from Comcast and is included in notes receivable from affiliates.

     As of March 31, 2001 and  December 31, 2000,  notes  payable to  affiliates
     consist of $1.020  billion  and $860.1  million  principal  amount of notes
     payable to Comcast and certain of its wholly owned subsidiaries.  The notes

                                        8




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     payable  bear  interest  at rates  ranging  from  7.75% to 8.96%  (weighted
     average  interest rate of 8.0% and 8.05% as of March 31, 2001, and December
     31, 2000) and are due between 2009 and 2027.  Accrued interest  relating to
     such notes of $3.1 million is included in notes payable to affiliates as of
     March 31, 2001.

8.   RELATED PARTY TRANSACTIONS

     Comcast, on behalf of the Company,  has an affiliation  agreement with QVC,
     Inc.  ("QVC"),  an electronic  retailer and a majority owned and controlled
     subsidiary of Comcast, to carry its programming. In return for carrying QVC
     programming,  the Company receives an allocated portion,  based upon market
     share,  of a percentage of net sales of  merchandise  sold to QVC customers
     located in the Company's service area. For the three months ended March 31,
     2001 and 2000, the Company's  service income includes $4.2 million and $3.8
     million, respectively, relating to QVC.

     Through July 31, 2000, Comcast, through management agreements,  managed the
     operations of the Company's subsidiaries,  including rebuilds and upgrades.
     The management  agreements  generally provided that Comcast would supervise
     the  management  and  operations  of the cable  systems and arrange for and
     supervise  certain  administrative  functions.  As  compensation  for  such
     services,  the agreements provided for Comcast to charge management fees of
     up to 6% of gross  revenues.  Comcast  charged the  Company's  subsidiaries
     management  fees of $54.2  million  during the three months ended March 31,
     2000.  These  charges are included in selling,  general and  administrative
     expenses in the Company's  condensed  consolidated  statement of operations
     and accumulated deficit.

     Through July 31, 2000, on behalf of the Company,  Comcast secured long-term
     programming contracts that generally provided for payment based on either a
     monthly  fee  per  subscriber  per  channel  or  a  percentage  of  certain
     subscriber revenues. Comcast charged each of the Company's subsidiaries for
     programming on a basis which  generally  approximated  the amount each such
     subsidiary would be charged if it purchased such programming  directly from
     the supplier, subject to limitations imposed by debt facilities for certain
     subsidiaries,  and did not benefit from the  purchasing  power of Comcast's
     consolidated  operations.  Amounts  charged to the  Company by Comcast  for
     programming  of $48.3 million  during the three months ended March 31, 2000
     are included in operating expenses in the Company's condensed  consolidated
     statement of operations and accumulated deficit.

     Effective August 1, 2000, Comcast assigned its intercompany  management and
     programming  agreements with the Company's subsidiaries and with certain of
     Comcast's other cable communications  subsidiaries to the Company. As such,
     effective  August 1, 2000,  amounts charged by the Company to the Company's
     subsidiaries  for  management  fees and  programming  are eliminated in the
     Company's consolidated financial statements.

     The Company  purchases  certain  other  services,  including  insurance and
     employee benefits,  from Comcast under  cost-sharing  arrangements on terms
     that reflect  Comcast's  actual cost.  The Company  reimburses  Comcast for
     certain  other  costs   (primarily   salaries)   under   cost-reimbursement
     arrangements. Under these arrangements, the Company incurred total expenses
     of $29.7 million and $34.1 million  during the three months ended March 31,
     2001 and 2000,  respectively.  Programming  purchased  by the Company  from
     suppliers  in which  Comcast  holds an equity  interest  amounted  to $37.2
     million and $31.2 million  during the three months ended March 31, 2001 and
     2000, respectively.

     The Company has entered into a custodial  account  arrangement with Comcast
     Financial  Agency  Corporation  ("CFAC"),  a  wholly  owned  subsidiary  of
     Comcast, under which CFAC provides cash management services to the Company.
     Under this arrangement,  the Company's cash receipts are deposited with and
     held by CFAC,  as custodian and agent,  which  invests and  disburses  such
     funds at the  direction of the  Company.  As of March 31, 2001 and December
     31, 2000, $338.6 million and $74.2 million,  respectively, of the Company's
     cash was held by CFAC.  These amounts have been  classified as cash held by
     an affiliate in the Company's condensed  consolidated balance sheet. During
     the three  months  ended  March 31, 2001 and 2000,  the Company  recognized
     investment income of $4.1 million and $1.9 million,  respectively,  on cash
     held by CFAC.

                                        9


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONCLUDED
                                   (Unaudited)

     As of March 31, 2001 and December 31, 2000,  current due from affiliates in
     the Company's  condensed  consolidated  balance sheet includes  amounts due
     from CFAC, partially offset by amounts due to Comcast and its affiliates.

9.   STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

     During the three  months ended March 31, 2001,  the Company  completed  its
     cable  systems  exchange with Adelphia (see Note 4). The fair values of the
     assets and  liabilities  acquired  by the Company  during the three  months
     ended March 31, 2001 are presented as follows (in millions):


            Current assets.....................................        $3.3
            Property, plant & equipment........................       141.6
            Deferred charges...................................     1,070.7
            Current liabilities................................       (17.0)
                                                                -----------
                     Net assets acquired.......................    $1,198.6
                                                                ===========

     The Company made cash payments for interest on its long-term  debt of $56.1
     million and $74.1 million  during the three months ended March 31, 2001 and
     2000,  respectively.  The Company  made cash  payments  for interest on the
     notes payable to affiliates of $14.3 million  during the three months ended
     March 31, 2001.

     The Company  made cash  payments  for state  income  taxes of $0.4  million
     during the three months ended March 31, 2001.

10.  COMMITMENTS AND CONTINGENCIES

     The Company is subject to legal  proceedings  and claims which arise in the
     ordinary course of its business.  In the opinion of management,  the amount
     of  ultimate  liability  with  respect to such  actions is not  expected to
     materially  affect  the  financial  position,   results  of  operations  or
     liquidity of the Company.


                                       10




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001


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

     Information  for this item is omitted  pursuant to Securities  and Exchange
Commission General Instruction H to Form 10-Q, except as noted below.

Results of Operations

     Our  summarized  consolidated  financial  information  for the three months
ended March 31, 2001 and 2000 is as follows  (dollars in millions,  "NM" denotes
percentage is not meaningful):



                                                              Three Months Ended
                                                                  March 31,          Increase / (Decrease)
                                                               2001        2000          $          %
                                                             ---------   --------    ---------   --------
                                                                                         
Analog video...........................................         $926.8     $835.4        $91.4       10.9%
Digital video..........................................           45.6       20.6         25.0         NM
Cable modem............................................           54.3       20.5         33.8         NM
Advertising sales......................................           65.7       57.9          7.8       13.5
Other..................................................           33.8       31.5          2.3        7.3
                                                             ---------   --------    ---------
   Service income......................................        1,126.2      965.9        160.3       16.6
Operating, selling, general and administrative
   expenses............................................          643.0      642.4          0.6        0.1
                                                             ---------   --------    ---------
Operating income before depreciation and
   amortization (1)....................................          483.2      323.5        159.7       49.4
Depreciation and amortization..........................          666.7      495.3        171.4       34.6
                                                             ---------   --------    ---------
Operating loss.........................................         (183.5)    (171.8)        11.7        6.8
                                                             ---------   --------    ---------
Interest expense.......................................         (132.8)    (124.1)         8.7        7.0
Interest (expense) income on notes
   payable/receivable to/from affiliates...............          (17.4)       0.9         18.3         NM
Investment (expense) income............................          (79.0)      35.5        114.5         NM
Equity in net losses of affiliates.....................           (2.8)                    2.8         NM
Other income (expense).................................        1,198.0       (0.3)     1,198.3         NM
Income tax (expense) benefit...........................         (355.2)      65.4        420.6         NM
                                                             ---------   --------    ---------
Income (loss) before extraordinary items and
   cumulative effect of accounting change..............         $427.3    ($194.4)      $621.7         NM
                                                             =========   ========    =========
- ------------
<FN>
(1)  Operating income before  depreciation and amortization is commonly referred
     to in the cable communications business as "operating cash flow." Operating
     cash flow is a measure of a company's  ability to generate  cash to service
     its obligations, including debt service obligations, and to finance capital
     and other expenditures.  In part due to the capital intensive nature of the
     cable  communications  business  and the  resulting  significant  level  of
     non-cash  depreciation  and  amortization  expense,  operating cash flow is
     frequently  used as one of the bases for comparing  businesses in the cable
     communications  industry,  although our measure of operating  cash flow may
     not  be  comparable  to  similarly  titled  measures  of  other  companies.
     Operating  cash flow is the primary basis used by our management to measure
     the operating  performance  of our business.  Operating  cash flow does not
     purport  to  represent  net  income  or  net  cash  provided  by  operating
     activities,  as those terms are defined under generally accepted accounting
     principles,  and  should  not  be  considered  as an  alternative  to  such
     measurements as an indicator of our performance.
</FN>


     In August  2000,  two wholly  owned  subsidiaries  of  Comcast  Corporation
("Comcast"),  Comcast LCI  Holdings,  Inc.  ("LCI  Holdings")  and Comcast  JOIN
Holdings,  Inc. ("JOIN  Holdings")  were merged into us (the  "Reorganization").
Jones Intercable,  Inc. ("Jones  Intercable"),  the predecessor to JOIN Holdings
owned cable  systems  and was  acquired by Comcast in April 1999 and March 2000.
Lenfest Communications,  Inc. ("Lenfest"), the predecessor to LCI Holdings owned
cable systems and was acquired by Comcast in January 2000.

                                       11




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001


The Reorganization  was accounted for at Comcast's  historical costs in a manner
similar to a pooling  of  interests.  Accordingly,  our  condensed  consolidated
financial  statements include the accounts of the merged  subsidiaries since the
dates of their acquisition by Comcast.

     In  December  2000,  Comcast   contributed  its  50%  interest  in  Comcast
Cablevision of Garden State,  L.P. ("Garden State Cable") (formerly Garden State
Cablevision L.P.) to us. Garden State Cable is a partnership which was owned 50%
by Lenfest and 50% by Comcast.  As a result of the  Reorganization and Comcast's
contribution  of its 50%  interest  in Garden  State  Cable (the  "Garden  State
Contribution"),  we now own 100% of Garden State  Cable.  The Garden State Cable
Contribution was accounted for at Comcast's  historical cost in a manner similar
to a pooling of interests.  Accordingly,  our condensed  consolidated  financial
statements include the accounts of Garden State Cable from the January 2000 date
of Comcast's acquisition of Lenfest.

     See  Notes  1 and 4 to  our  condensed  consolidated  financial  statements
included in Item 1.

     The effects of our cable  systems  exchanges  with AT&T Corp.  ("AT&T") and
Adelphia  Communications  Corporation  ("Adelphia")  on  December  31,  2000 and
January 1, 2001, respectively, the Reorganization, the Garden State Contribution
and our acquisition of Prime Communications LLC ("Prime") in August 2000 were to
increase  our  revenues and  expenses,  resulting in increases in our  operating
income before  depreciation and amortization.  The increases in our property and
equipment and deferred charges and the  corresponding  increases in depreciation
expense and amortization expense for the three month period from 2000 to 2001 is
primarily due to our cable system exchanges with AT&T and Adelphia,  the effects
of our  acquisition  of  Prime,  as  well as our  increased  levels  of  capital
expenditures.

Service Income

     Of the $91.4 million  increase for the three month period from 2000 to 2001
in analog video service  income,  which consists of our basic,  expanded  basic,
premium and pay-per-view services,  $57.7 million is attributable to the effects
of our acquisition of Prime and the AT&T and Adelphia cable system  exchanges in
August 2000,  December  2000 and January 2001,  respectively,  and $33.7 million
relates  principally to changes in rates and subscriber growth in our historical
operations.  The increase from 2000 to 2001 in digital  video service  income is
due primarily to the addition of  approximately  201,000  digital  subscriptions
during the quarter ended March 31, 2001 and, to a lesser extent,  to the effects
of a new,  higher-priced  digital  service  offering  made in the second half of
2000. The increase from 2000 to 2001 cable modem service income is primarily due
to the addition of  approximately  142,000  cable modem  subscribers  during the
quarter  ended March 31,  2001.  The increase  from 2000 to 2001 in  advertising
sales  revenue is  attributable  to the  effects of new  advertising  contracts,
market-wide  fiber  interconnects  and the continued  leveraging of our existing
fiber networks.  The increase from 2000 to 2001 in other service  income,  which
includes  installation  revenues,  guide revenues,  commissions  from electronic
retailing  and  other  product  offerings,  is  primarily  attributable  to  our
acquisition of Prime and the AT&T and Adelphia cable systems exchanges.

Operating, Selling, General and Administrative Expenses

     See Note 8 to our condensed  consolidated  financial statements included in
Item 1.

     The increases in operating,  selling,  general and administrative  expenses
for the three month period from 2000 to 2001 is primarily  due to the effects of
increases  in the costs of cable  programming  as a result of  changes in rates,
subscriber growth and additional channel offerings, our acquisition of Prime and
the AT&T and  Adelphia  cable  system  exchanges,  the  effects  of cable  modem
subscriber  growth,  and, to a lesser  extent,  to  increases in labor costs and
other volume related expenses in our historical operations.  Such increases were
substantially  offset by the effects of the assignment by Comcast to the Company
in August 2000 of its  intercompany  management and programming  agreements with
the Company's  subsidiaries.  We anticipate the cost of cable  programming  will
increase  in the  future as cable  programming  rates  increase  and  additional
sources of cable programming become available.

Interest Expense

     The $8.7  million  increase in interest  expense for the three month period
from 2000 to 2001 is primarily  due to the effects of our offering of our senior
notes in January 2001,  offset,  in part, by the effects of our  repayments  and
retirement of debt.

Interest Expense on Notes Payable to Affiliates

     Interest  expense on notes payable to affiliates for the three months ended
March 31, 2001 is due to the increase in notes payable to affiliates outstanding
as compared to the prior year period.


                                       12




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001


Investment (Expense) Income

     During  the three  months  ended  March 31,  2001 and 2000,  we  recognized
pre-tax  gains of $8.5  million and $31.9  million,  respectively,  on sales and
exchanges of certain of our investments.

     During the three months ended March 31, 2001,  we recorded  losses of $88.9
million  on  certain  of our  investments  based on a decline  in value that was
considered other than temporary. The loss relates principally to our investments
in Motorola,  Inc. and AT&T (see Note 4 to our condensed  consolidated financial
statements included in Item 1).

     Other Income (Expense)

     On January 1, 2001,  in  connection  with our cable  systems  exchange with
Adelphia  pursuant to which we received  cable  communications  systems  serving
approximately  445,000  subscribers from Adelphia in exchange for certain of our
cable  communications  systems serving  approximately  440,000  subscribers,  we
recorded a pre-tax gain of $1.199 billion,  representing the difference  between
the estimated fair value as of the closing date of the  transaction and our cost
basis in the systems exchanged.

Income Tax (Expense) Benefit

     The change in income tax (expense)  benefit for the three month period from
2000 to 2001 is  primarily  the  result of the  effects of changes in our income
(loss)  before  income  taxes,  extraordinary  items  and  cumulative  effect of
accounting change.

     Cumulative Effect of Accounting Change

     In  connection  with the  adoption of  Statement  of  Financial  Accounting
Standards  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities",  as  amended,  we  recognized  as a loss  a  cumulative  effect  of
accounting  change,  net of related  income taxes,  of $61.3 million  during the
three  months  ended  March  31,  2001.  The loss  consisted  of  $94.3  million
principally related to the reclassification of losses previously recognized as a
component  of  accumulated  other  comprehensive  loss on our equity  derivative
instruments, net of related deferred income taxes.

     See Note 2 to our condensed  consolidated  financial statements included in
Item 1.

     We believe that our operations are not materially affected by inflation.

     Anticipated Transaction

     Comcast   intends  to  merge  its   subsidiary,   Comcast   Cablevision  of
Philadelphia  Area  I,  Inc.  ("Greater  Philadelphia")  with  and  into us (the
"Greater Philadelphia  Merger").  The Greater Philadelphia Merger is expected to
close by the end of the third quarter of 2001,  subject to receipt of regulatory
approvals.  Greater  Philadelphia  was  acquired by Comcast on June 30, 1999 for
approximately  8.5 million shares of Comcast Class A Special Common Stock with a
value of $291.7 million.  Upon closing,  the Greater Philadelphia Merger will be
accounted for at Comcast's  historical cost, in a manner similar to a pooling of
interests and our condensed  consolidated  financial statements will include the
results  of  Greater   Philadelphia  since  the  June  1999  date  of  Comcast's
acquisition.  Upon closing of the Greater  Philadelphia Merger, the Company will
hold all of Comcast's consolidated cable communications systems.


                                       13




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001


PART II.    OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

     We are subject to legal  proceedings and claims which arise in the ordinary
     course of our  business.  In the opinion of our  management,  the amount of
     ultimate  liability  with  respect  to  such  actions  is not  expected  to
     materially  affect  our  financial  position,   results  of  operations  or
     liquidity.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits required to be filed by Item 601 of Regulation S-K:

         None.

     (b) Reports on Form 8-K:

         We filed a Current  Report on Form 8-K under  Item 5 on January 4, 2001
         relating to our  announcement  that we had  completed our cable systems
         exchanges   with   AT&T   Corporation   and   Adelphia   Communications
         Corporation.

















                                       14




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                          QUARTER ENDED MARCH 31, 2001

                                    SIGNATURE

         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.



                                COMCAST CABLE COMMUNICATIONS, INC.
                                -------------------------------------






                                /S/ LAWRENCE J. SALVA
                                -------------------------------------
                                Lawrence J. Salva
                                Senior Vice President
                                (Principal Accounting Officer)




Date: May 15, 2001














                                       15