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:
                                  JUNE 30, 2002
                                       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 June 30, 2002, there were 138.89 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 JUNE 30, 2002



                                TABLE OF CONTENTS
                                                                                                 Page
                                                                                                Number
                                                                                                ------
                                                                                         
PART I.       FINANCIAL INFORMATION

              ITEM 1.    Financial Statements

                         Condensed Consolidated Balance Sheet as of June 30,
                         2002 and December 31, 2001 (Unaudited).......................................2

                         Condensed Consolidated Statement of Operations and
                         Accumulated Deficit for the Three and Six Months Ended
                         June 30, 2002 and 2001 (Unaudited)...........................................3

                         Condensed Consolidated Statement of Cash Flows for the Six
                         Months Ended June 30, 2002 and 2001 (Unaudited)..............................4

                         Notes to Condensed Consolidated Financial Statements (Unaudited)........5 - 11

              ITEM 2.    Management's Discussion and Analysis of Financial
                         Condition and Results of Operations....................................12 - 16

PART II.      OTHER INFORMATION

              ITEM 1.    Legal Proceedings...........................................................17

              ITEM 6.    Exhibits and Reports on Form 8-K............................................17

              SIGNATURE..............................................................................18

                       ___________________________________

     This  Quarterly  Report on Form 10-Q is for the three months ended June 30,
2002.  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

     Our businesses 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 JUNE 30, 2002

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

ITEM 1.   FINANCIAL STATEMENTS



                                      CONDENSED CONSOLIDATED BALANCE SHEET
                                      ------------------------------------
                                                   (Unaudited)

                                                                               (Dollars in millions, except share data)
                                                                                       June 30,      December 31,
                                                                                         2002            2001
                                                                                      ---------      ----------
                                                                                                   
ASSETS

CURRENT ASSETS
   Cash and cash equivalents......................................................       $163.9           $45.1
   Investments....................................................................         49.6           100.6
   Accounts receivable, less allowance for doubtful accounts of $56.5 and $58.2...        251.6           267.3
   Due from affiliates............................................................        169.3           173.1
   Other current assets...........................................................         68.5            75.1
                                                                                      ---------      ----------
       Total current assets.......................................................        702.9           661.2
                                                                                      ---------      ----------
INVESTMENTS.......................................................................        174.8           178.4
NOTES RECEIVABLE FROM AFFILIATES..................................................        276.0           580.6
PROPERTY AND EQUIPMENT, net of accumulated depreciation of $2,779.6 and $2,318.2..      6,104.8         6,045.2
GOODWILL..........................................................................      4,483.9         4,478.8
FRANCHISE RIGHTS..................................................................     16,317.6        16,251.3
OTHER INTANGIBLE ASSETS, net of accumulated amortization of $137.7 and $122.0.....        167.5           149.5
OTHER NONCURRENT ASSETS, net......................................................         69.3           105.0
                                                                                      ---------      ----------
                                                                                      $28,296.8       $28,450.0
                                                                                      =========      ==========
LIABILITIES AND STOCKHOLDER'S EQUITY
CURRENT LIABILITIES
   Accounts payable...............................................................       $294.7          $336.1
   Accrued expenses and other current liabilities.................................        545.3           531.5
   Accrued interest...............................................................        105.5           104.8
   Current portion of long-term debt..............................................          2.8           203.1
                                                                                      ---------      ----------
       Total current liabilities..................................................        948.3         1,175.5
                                                                                      ---------      ----------
LONG-TERM DEBT, less current portion..............................................      8,144.1         8,359.4
                                                                                      ---------      ----------
DEFERRED INCOME TAXES, due to affiliate, net......................................      5,523.9         5,400.4
                                                                                      ---------      ----------
OTHER NONCURRENT LIABILITIES......................................................        528.6           534.5
                                                                                      ---------      ----------
COMMITMENTS AND CONTINGENCIES (NOTE 11)
STOCKHOLDER'S EQUITY
   Common stock, $1 par value - authorized 1,000 shares; issued
     138.89 shares................................................................
   Additional capital.............................................................     16,357.4        16,411.4
   Accumulated deficit............................................................     (3,229.4)       (3,466.3)
   Accumulated other comprehensive income.........................................         23.9            35.1
                                                                                      ---------      ----------
       Total stockholder's equity.................................................     13,151.9        12,980.2
                                                                                      ---------      ----------
                                                                                      $28,296.8       $28,450.0
                                                                                      =========      ==========


See notes to condensed consolidated financial statements.

                                                        2






                                  COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                                       FORM 10-Q
                                              QUARTER ENDED JUNE 30, 2002
                        CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
                        ----------------------------------------------------------------------
                                                      (Unaudited)



                                                                                (Dollars in millions)
                                                                   Three Months Ended            Six Months Ended
                                                                        June 30,                     June 30,
                                                                    2002         2001           2002          2001
                                                                 ----------   ----------     ----------    ----------
                                                                                                 
SERVICE REVENUES...............................................    $1,502.7     $1,289.3       $2,932.3      $2,458.0
                                                                 ----------   ----------     ----------    ----------

COSTS AND EXPENSES
   Operating (excluding depreciation)..........................       525.8        450.6        1,037.7         866.3
   Selling, general and administrative.........................       339.3        294.2          671.1         564.0
   Depreciation................................................       287.7        236.7          562.0         449.2
   Amortization................................................         5.7        487.1           17.3         941.3
                                                                 ----------   ----------     ----------    ----------
                                                                    1,158.5      1,468.6        2,288.1       2,820.8
                                                                 ----------   ----------     ----------    ----------

OPERATING INCOME (LOSS)........................................       344.2       (179.3)         644.2        (362.8)

OTHER INCOME (EXPENSE)
   Interest expense............................................      (141.8)      (128.7)        (287.2)       (261.5)
   Interest income (expense) on affiliate notes, net...........         8.6         (4.5)          19.2         (21.9)
   Investment income (expense).................................         2.8         16.7           (0.9)        (62.3)
   Equity in net income (losses) of affiliates.................         1.6         (1.5)           2.2          (4.3)
   Other income (expense)......................................        (0.2)        (0.6)          (5.2)      1,197.4
                                                                 ----------   ----------     ----------    ----------
                                                                     (129.0)      (118.6)        (271.9)        847.4
                                                                 ----------   ----------     ----------    ----------

INCOME (LOSS) BEFORE INCOME TAXES
   AND CUMULATIVE EFFECT OF
   ACCOUNTING CHANGE...........................................       215.2       (297.9)         372.3         484.6

INCOME TAX BENEFIT (EXPENSE)...................................       (78.8)        85.1         (135.4)       (270.1)
                                                                 ----------   ----------     ----------    ----------

INCOME (LOSS) BEFORE CUMULATIVE EFFECT
   OF ACCOUNTING CHANGE........................................       136.4       (212.8)         236.9         214.5

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

NET INCOME (LOSS)..............................................       136.4       (212.8)         236.9         153.2

ACCUMULATED DEFICIT
   Beginning of period.........................................    (3,365.8)    (2,678.1)      (3,466.3)     (3,044.1)
                                                                 ----------   ----------     ----------    ----------

   End of period...............................................   ($3,229.4)   ($2,890.9)     ($3,229.4)    ($2,890.9)
                                                                 ==========   ==========     ==========    ==========


See notes to condensed consolidated financial statements.

                                                           3






                                 COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                                      FORM 10-Q
                                             QUARTER ENDED JUNE 30, 2002
                                   CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                   ----------------------------------------------
                                                     (Unaudited)

                                                                                           (Dollars in millions)
                                                                                         Six Months Ended June 30,
                                                                                          2002              2001
                                                                                        ---------         ---------
                                                                                                       
OPERATING ACTIVITIES
   Net income.......................................................................       $236.9            $153.2
   Adjustments to reconcile net income to net cash
    provided by operating activities:
     Depreciation...................................................................        562.0             449.2
     Amortization...................................................................         17.3             941.3
     Non-cash interest (income) expense.............................................         (1.1)              2.4
     Non-cash interest (income) expense on affiliate notes..........................        (13.7)             21.9
     Equity in net (income) losses of affiliates....................................         (2.2)              4.3
     Losses (gains) on investments and other income (expense), net..................          8.6          (1,124.4)
     Cumulative effect of accounting change.........................................                           61.3
     Deferred income tax expense, due to affiliate..................................        128.4             257.1
     Other..........................................................................         (9.8)            (25.6)
                                                                                        ---------         ---------
                                                                                            926.4             740.7
     Changes in working capital, net of effects of acquisitions:
       Decrease in accounts receivable, net.........................................         14.4               6.5
       Increase in other current assets.............................................         (1.3)            (34.5)
       (Decrease) increase in accounts payable, accrued expenses and other
         current liabilities........................................................        (36.7)             87.8
                                                                                        ---------         ---------
           Net cash provided by operating activities................................        902.8             800.5
                                                                                        ---------         ---------

FINANCING ACTIVITIES
   Proceeds from borrowings.........................................................        623.9           4,388.1
   Retirements and repayments of long-term debt.....................................     (1,041.8)         (3,092.1)
   Proceeds from settlement of interest rate exchange agreements....................         56.8
   Proceeds from notes payable to affiliates........................................                          515.1
   Repayment of notes payable to affiliates.........................................                         (646.0)
   Decrease in notes receivable from affiliates.....................................        225.7
   Net transactions with affiliates.................................................         96.4            (171.6)
   Dividend to parent...............................................................        (54.0)
   Deferred financing costs.........................................................         (2.3)            (19.3)
                                                                                        ---------         ---------
           Net cash (used in) provided by financing activities......................        (95.3)            974.2
                                                                                        ---------         ---------

INVESTING ACTIVITIES
   Acquisitions, net of cash acquired...............................................        (16.1)           (546.5)
   Capital expenditures.............................................................       (687.0)           (945.4)
   Increase in cash held by an affiliate............................................                         (283.9)
   Purchases of investments.........................................................         (5.6)           (126.4)
   Proceeds from sales of investments...............................................         38.7             156.6
   Additions to intangible and other noncurrent assets..............................        (18.7)            (58.6)
                                                                                        ---------         ---------
           Net cash used in investing activities....................................       (688.7)         (1,804.2)
                                                                                        ---------         ---------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS....................................        118.8             (29.5)

CASH AND CASH EQUIVALENTS, beginning of period......................................         45.1              44.2
                                                                                        ---------         ---------

CASH AND CASH EQUIVALENTS, end of period............................................       $163.9             $14.7
                                                                                        =========         =========

See notes to condensed consolidated financial statements.

                                                           4




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     Basis of Presentation
     Comcast  Cable  Communications,   Inc.  (the  "Company"),   a  wholly-owned
     subsidiary of Comcast Corporation ("Comcast"), has prepared these unaudited
     condensed  consolidated  financial  statements  based upon  Securities  and
     Exchange  Commission  rules that  permit  reduced  disclosure  for  interim
     periods.

     These financial statements include all adjustments that are necessary for a
     fair  presentation  of the Company's  results of  operations  and financial
     condition for the interim periods shown including normal recurring accruals
     and  other  items.  The  results  of  operations  for the  interim  periods
     presented are not necessarily indicative of results for the full year.

     For a more complete  discussion of the  Company's  accounting  policies and
     certain other information,  refer to the financial  statements  included in
     the Company's  Annual  Report on Form 10-K for the year ended  December 31,
     2001.

     Reclassifications
     Certain  reclassifications  have  been  made to the  prior  year  financial
     statements to conform to those classifications used in 2002 (see Note 2).

2.   RECENT ACCOUNTING PRONOUNCEMENTS

     SFAS No. 133, as Amended
     On January 1, 2001, the Company adopted  Statement of Financial  Accounting
     Standards  ("SFAS")  No.  133,  "Accounting  for  Derivatives  and  Hedging
     Activities," as amended. 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.  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.  The loss consisted of $94.3 million  principally related
     to the  reclassification of losses previously  recognized as a component of
     accumulated other  comprehensive  income on the Company's equity derivative
     instruments, net of related deferred income taxes of $33.0 million.

     SFAS No. 142
     The Financial  Accounting  Standards  Board  ("FASB")  issued SFAS No. 142,
     "Goodwill and Other Intangible Assets" in June 2001. SFAS No. 142 addresses
     how  intangible  assets that are acquired  individually  or with a group of
     other assets  should be  accounted  for in  financial  statements  upon and
     subsequent  to their  acquisition.  The  Company  adopted  SFAS No.  142 on
     January 1, 2002,  as  required by the new  statement.  Upon  adoption,  the
     Company no longer amortizes  goodwill and other indefinite lived intangible
     assets,  which  consist of cable  franchise  rights.  The  Company  will be
     required to test its goodwill and intangible  assets that are determined to
     have an indefinite life for impairment at least annually. The provisions of
     SFAS No. 142 require the completion of an initial  transitional  impairment
     assessment,  with any impairments identified treated as a cumulative effect
     of a change in accounting principle.  The Company completed this assessment
     and determined that no cumulative  effect results from adopting this change
     in accounting  principle.  The  provisions of SFAS No. 142 also require the
     completion of an annual impairment test, with any impairments recognized in
     current  earnings.  The Company completed the annual impairment test during
     the three  months  ended June 30, 2002 and  determined  that no  impairment
     charge is necessary (see Note 6).

     SFAS No. 143
     The  FASB   issued  SFAS  No.  143,   "Accounting   for  Asset   Retirement
     Obligations," in June 2001. SFAS No. 143 addresses financial accounting and
     reporting  for  obligations  associated  with the  retirement  of  tangible
     long-lived  assets and the associated asset retirement  costs. SFAS No. 143
     is effective for fiscal years  beginning  after June 15, 2002.  The Company
     does not expect the adoption of SFAS No. 143 will have a material impact on
     its financial condition or results of operations.


                                        5


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     SFAS No. 144
     The FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of
     Long-Lived Assets," in August 2001. SFAS No. 144, which addresses financial
     accounting  and reporting for the  impairment of long-lived  assets and for
     long-lived  assets  to be  disposed  of,  supercedes  SFAS  No.  121 and is
     effective for fiscal years  beginning  after December 15, 2001. The Company
     adopted  SFAS No. 144 on January 1, 2002.  The adoption of SFAS No. 144 had
     no impact on the Company's financial condition or results of operations.

     SFAS No. 145
     The FASB issued SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and
     64,  Amendment of FASB  Statement  No. 13, and Technical  Corrections,"  in
     April  2002.  SFAS No.  145  rescinds,  amends or makes  various  technical
     corrections to certain existing authoritative  pronouncements.  Among other
     things,  SFAS No. 145 will  change the  accounting  for  certain  gains and
     losses resulting from  extinguishments  of debt by requiring that a gain or
     loss from  extinguishments  of debt be classified as an extraordinary  item
     only if it meets the specific  criteria of APB Opinion No. 30. SFAS No. 145
     also requires that cash flows from all trading  securities be classified as
     cash flows from operating activities in its statement of cash flows.

     The Company adopted the provisions of SFAS No. 145 effective April 1, 2002,
     as permitted by the new statement. Upon adoption of SFAS No. 145, all gains
     or losses on  extinguishments of debt that were classified as extraordinary
     items in prior  periods  presented  that do not meet the APB Opinion No. 30
     criteria for classification as an extraordinary item shall be reclassified.
     The  Company  previously  classified  losses from debt  extinguishments  as
     extraordinary  items  in  its  statement  of  operations.   The  change  in
     classification  had no  effect  on  the  Company's  net  income  (loss)  or
     financial condition.

     SFAS No. 146
     The FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit or
     Disposal  Activities," in June 2002. SFAS No. 146 changes the standards for
     recognition of a liability for a cost  associated  with an exit or disposal
     activity. SFAS No. 146 requires that a liability for a cost associated with
     an exit or disposal  activity be recognized when the liability is incurred.
     SFAS No. 146  establishes  that fair  value is the  objective  for  initial
     measurement  of the  liability.  SFAS No. 146  nullifies  the  guidance  of
     Emerging Issues Task Force ("EITF") 94-3, under which an entity  recognized
     a liability for an exit cost on the date that the entity  committed  itself
     to an exit plan.  The Company will adopt the provisions of SFAS No. 146 for
     exit or disposal  activities that are initiated after December 31, 2002, as
     required by the new statement.  The Company does not expect the adoption of
     SFAS No.  146 will have a material  impact on its  financial  condition  or
     results of operations.

     EITF 01-14
     In  November  2001,  the FASB staff  announced  EITF Topic  D-103,  "Income
     Statement  Characterization of Reimbursements  Received for 'Out-of-Pocket'
     Expenses  Incurred," which has subsequently  been  recharacterized  as EITF
     01-14. EITF 01-14 requires that  reimbursements  received for out-of-pocket
     expenses   incurred  be  characterized  as  revenue  in  the  statement  of
     operations.

     Under the terms of its franchise agreements, the Company is required to pay
     up to 5% of its gross revenues derived from providing cable services to the
     local franchising authority. The Company normally passes these fees through
     to its cable subscribers. The Company previously classified cable franchise
     fees  collected  from its cable  subscribers  as a reduction of the related
     franchise fee expense included within selling,  general and  administrative
     expenses in its statement of operations.

     EITF 01-14,  by analogy,  applies to franchise  fees. Upon adoption of EITF
     01-14 on January 1, 2002, the Company reclassified franchise fees collected
     from  cable   subscribers   from  a  reduction  of  selling,   general  and
     administrative  expenses to a component of service revenues for all periods
     presented in its statement of operations.  The change in classification had
     no impact on the Company's  reported  operating  income (loss) or financial
     condition.


                                        6


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

3.   COMPREHENSIVE INCOME

     The Company's total comprehensive income (loss) for the interim periods was
     as follows (in millions):




                                                             Three Months Ended       Six Months Ended
                                                                  June 30,                June 30,
                                                               2002        2001       2002        2001
                                                             ---------  ----------  ---------  ----------
                                                                                       
     Net income (loss)....................................      $136.4     ($212.8)    $236.9      $153.2
     Unrealized gains (losses) on marketable securities...        (4.7)       47.4      (12.1)      103.3
     Reclassification of adjustments for (gains) losses
       included in net income.............................        (1.2)        1.9       (1.4)      115.5
     Unrealized gains on the effective portion
       of cash flow hedges................................         2.3                    2.3
                                                             ---------  ----------  ---------  ----------
     Comprehensive income (loss)..........................      $132.8     ($163.5)    $225.7      $372.0
                                                             =========  ==========  =========  ==========


4.   ACQUISITIONS AND OTHER SIGNIFICANT EVENTS

     Unaudited Pro Forma Information
     The following  unaudited pro forma information has been presented as if the
     acquisitions  made by the Company in 2001 each occurred on January 1, 2001.
     For a discussion of the Company's 2001 acquisitions, refer to the financial
     statements  included in the  Company's  Annual  Report on Form 10-K for the
     year  ended  December  31,  2001.This  information  is based on  historical
     results of operations  and has been adjusted for  acquisition  costs.  This
     information  is not  necessarily  indicative of what the results would have
     been had the Company  operated the entities  acquired since January 1, 2001
     (in millions).



                                                                           Six Months
                                                                         Ended June 30,
                                                                              2001
                                                                        ----------------

                                                                             
          Service revenues.............................................         $2,607.3
          Income before cumulative effect of accounting change.........           $212.1
          Net income...................................................           $150.8


     Other Income (Expense)
     On January 1, 2001, the Company and Comcast  completed  their cable systems
     exchange with Adelphia Communications Corporation ("Adelphia"). The Company
     received  cable systems  serving  approximately  445,000  subscribers  from
     Adelphia and  Adelphia  received  certain of the  Company's  cable  systems
     serving  approximately  441,000 subscribers.  The Company recorded to other
     income  (expense)  a  pre-tax  gain of  $1.199  billion,  representing  the
     difference  between the  estimated  fair value of $1.799  billion as of the
     closing date of the transaction and the Company's cost basis in the systems
     exchanged (see Note 10).

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 gains on available for sale  investments as of June
     30,  2002  and  December  31,  2001 of $33.1  million  and  $54.0  million,
     respectively,  have  been  reported  in the  Company's  balance  sheet as a
     component  of  accumulated  other  comprehensive  income,  net  of  related
     deferred income taxes of $11.5 million and $18.9 million, respectively.


                                        7


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     The cost,  fair value and gross  unrealized  gains related to the Company's
     available for sale securities are as follows (in millions):



                                                              June 30,         December 31,
                                                                2002              2001
                                                             ----------         ---------
                                                                              
     Cost.................................................        $15.0             $37.3
     Gross unrealized gains...............................         33.1              54.0
                                                             ----------         ---------

     Fair value...........................................        $48.1             $91.3
                                                             ==========         =========


     Derivatives
     The Company uses derivative financial instruments to manage its exposure to
     fluctuations in interest rates. The Company also invests in businesses,  to
     some  degree,  through the  purchase of equity call option or call  warrant
     agreements.

     The unrealized pre-tax gain on cash flow hedges as of June 30, 2002 of $3.6
     million has been reported in the Company's  balance sheet as a component of
     accumulated  other  comprehensive  income,  net of related  deferred income
     taxes of $1.3 million.

     Investment Income (Expense)
     Investment  income (expense) for the interim periods includes the following
     (in millions):




                                                           Three Months Ended            Six Months Ended
                                                                June 30,                     June 30,
                                                           2002         2001            2002         2001
                                                         ---------    ---------       --------     ---------
                                                                                         
     Interest and dividend income.......................      $1.5         $4.8           $2.7         $11.9
     Gains on sales and exchanges of investments, net...       1.8         20.7            1.4          29.2
     Investment impairment losses.......................      (1.5)                       (4.5)        (88.9)
     Mark to market adjustments on derivatives..........       1.0         (8.8)          (0.5)        (14.5)
                                                         ---------    ---------       --------     ---------

          Investment income (expense)...................      $2.8        $16.7          ($0.9)       ($62.3)
                                                         =========    =========       ========     =========


     The  investment  impairment  loss for the six months  ended  June 30,  2001
     relates  principally  to other than  temporary  declines  in the  Company's
     investments in AT&T Corp. and Motorola Inc.

6.   GOODWILL AND INTANGIBLE ASSETS

     The changes in the carrying  amount of goodwill  for the periods  presented
     are as follows (in millions):



                                                                           
     Balance, December 31, 2001.........................................       $4,478.8
         Purchase price allocation adjustments..........................            5.1
                                                                            -----------
     Balance, June 30, 2002.............................................       $4,483.9
                                                                            ===========


     During the six months ended June 30, 2002,  the Company  recorded the final
     purchase  price   allocation   related  to  certain  of  its  cable  system
     acquisitions, which resulted in an increase in goodwill and a corresponding
     decrease in franchise rights.


                                        8


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     As of June 30,  2002,  the  weighted  average  amortization  period for the
     Company's  intangible  assets  subject  to  amortization  is 5.7  years and
     estimated  related  amortization  expense  for each of the five years ended
     December 31 is as follows (in millions):

          2002............................             $33.8
          2003............................             $30.5
          2004............................             $27.5
          2005............................             $23.5
          2006............................             $17.2

     The following pro forma financial  information for the three and six months
     ended June 30, 2001,  and for the years ended  December 31, 2001,  2000 and
     1999, is presented as if SFAS No. 142 was adopted as of January 1, 1999 (in
     millions):



                                                  Three Months     Six Months
                                                     Ended            Ended          Years Ended December 31,
                                                 June 30, 2001   June 30, 2001      2001       2000       1999
                                                 --------------  ---------------  --------   --------   --------
     Net income (loss) -
                                                                                          
        As reported.............................        ($212.8)          $153.2   ($422.2)    $106.0    ($253.7)
          Amortization of goodwill..............           66.2            123.7     266.7      246.3       76.6
          Amortization of equity
             method goodwill....................            1.9              3.8       7.6        8.8
          Amortization of franchise rights......          270.9            521.3   1,067.4      842.9      255.2
                                                 --------------  ---------------  --------   --------   --------
        As adjusted.............................         $126.2           $802.0    $919.5   $1,204.0      $78.1
                                                 ==============  ===============  ========   ========   ========
        Income before extraordinary
          items and cumulative effect
          of accounting change, as adjusted.....         $126.2           $863.3    $980.8   $1,211.1      $84.3
                                                 ==============  ===============  ========   ========   ========


7.   LONG-TERM DEBT

     Commercial Paper
     The  Company's  senior bank credit  facility  consists of a $2.25  billion,
     five-year revolving credit facility and a $1.925 billion, 364-day revolving
     credit  facility  (together,  the "Comcast  Cable  Revolver").  The 364-day
     revolving credit facility supports the Company's  commercial paper program.
     Amounts  outstanding  under the commercial  paper program are classified as
     long-term in the  Company's  balance sheet as of June 30, 2002 and December
     31, 2001 as the  Company  has both the ability and the intent to  refinance
     these  obligations,  if  necessary,  on  a  long-term  basis  with  amounts
     available under the Comcast Cable Revolver.

     New Credit Facilities
     On May 3, 2002,  AT&T  Broadband  Corp.  and AT&T  Comcast  Corporation,  a
     company owned 50% each by AT&T and Comcast ("AT&T  Comcast"),  entered into
     definitive  credit  agreements with a syndicate of lenders for an aggregate
     of $12.825  billion of new  indebtedness  in order to obtain the  financing
     necessary to complete the merger of Comcast and a holding company of AT&T's
     broadband  business  ("AT&T  Broadband")  and  for the  combined  company's
     financing needs after the transaction.  This financing requires  subsidiary
     guarantees, including guarantees by the Company and by subsidiaries of AT&T
     Broadband. Under the terms of the new credit facilities, the obligations of
     the lenders to provide the financing upon the completion of the transaction
     are subject to a number of  conditions,  including the  condition  that the
     combined  company  holds  investment-grade  credit  ratings  from  both the
     Standard & Poor's  and  Moody's  rating  agencies  at the time of  closing.
     Accordingly,  there can be no assurance that AT&T Broadband  Corp. and AT&T
     Comcast  will be able to obtain the  financing  necessary  to complete  the
     transaction.


                                        9


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                   (Unaudited)

     Interest Rates
     As of June 30, 2002 and December 31, 2001, the Company's effective weighted
     average  interest  rate on its long-term debt  outstanding  was 6.84% and
     6.41%, respectively.

     Interest Rate Risk Management
     During the six months ended June 30, 2002,  the Company  settled all of its
     outstanding  fixed to variable interest rate exchange  agreements  totaling
     $950.0 million  aggregate  notional  amount and received  proceeds of $56.8
     million.  This  amount is being  recognized  as an  adjustment  to interest
     expense over the term of the related debt.

     In June 2002, the Company entered into interest rate lock agreements ("Rate
     Locks")  to hedge  the risk that the cash  flows  related  to the  interest
     payments on an  anticipated  issuance or  assumption  of certain fixed rate
     debt in connection  with the AT&T  Broadband  transaction  may be adversely
     affected by interest rate fluctuations. The Rate Locks mature in the fourth
     quarter of 2002,  the timing of the  anticipated  issuance or assumption of
     the  fixed  rate  debt.  To the  extent  the Rate  Locks are  effective  in
     offsetting the  variability  of the hedged cash flows,  changes in the fair
     value of the  Rate  Locks  will not be  included  in  earnings  but will be
     reported as a component of accumulated other comprehensive income. Upon the
     issuance  or  assumption  of the debt,  the value of the Rate Locks will be
     recognized  as an  adjustment  to interest  expense over the same period in
     which the related interest costs on the debt are recognized in earnings.

     Lines and Letters of Credit
     As of June 30,  2002,  the  Company  had  unused  lines of credit of $3.085
     billion under its revolving credit facility.

     As of June 30, 2002, the Company and certain of its subsidiaries had unused
     irrevocable  standby  letters  of credit  totaling  $58.6  million to cover
     potential fundings under various agreements.

8.   NOTES RECEIVABLE FROM AFFILIATES

     As of June 30, 2002 and December 31, 2001, notes receivable from affiliates
     consist of $276.0  million  and $557.8  million  principal  amount of notes
     receivable from Comcast and certain of its wholly owned  subsidiaries.  The
     notes  receivable  bear  interest at rates ranging from 7.5% to 7.75% as of
     June 30, 2002 and 5.75% to 8.76% as of December 31, 2001 (weighted  average
     interest rate of 7.74% and 7.11% as of June 30, 2002 and December 31, 2001,
     respectively)  and are due  between  2010  and  2011.  Interest  receivable
     relating to such notes of $22.8  million is  included  in notes  receivable
     from affiliates as of December 31, 2001.

9.   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.  These  amounts  are  included in
     service  revenues in the Company's  statement of operations and accumulated
     deficit.

     The Company has entered  into an  agreement  with QVC pursuant to which the
     Company has agreed to  reposition  the QVC channel on the  Company's  cable
     systems. In return for repositioning the QVC channel,  the Company receives
     incentive  payments  based on the number of  subscribers  for which the QVC
     channel has been  repositioned.  During the six and three months ended June
     30,  2002,  QVC paid $17.8  million to the  Company  under the terms of the
     agreement.  As of June 30, 2002 and December 31,  2001,  other  non-current
     liabilities  includes  $28.2  million  and $11.6  million  related  to this
     agreement.  The Company  recognizes  to service  revenues the QVC incentive
     payments over the ten year life of the agreement on a straight-line basis.

     The Company purchases  programming from suppliers in which Comcast holds an
     equity  interest.  These charges are included in operating  expenses in the
     Company's statement of operations and accumulated deficit.


                                       10


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONCLUDED
                                   (Unaudited)

     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
     agreements.   These   charges  are   included   in  selling,   general  and
     administrative  expenses  in the  Company's  statement  of  operations  and
     accumulated deficit.

     Effective August 1, 2001, Comcast  contributed its wholly owned subsidiary,
     Comcast  Financial  Agency  Corporation  ("CFAC"),  to  the  Company.  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.

     In June 2002, the Company paid a cash dividend of $54.0 million to Comcast.

     The Company's  related party  transactions  for the interim periods were as
     follows (in millions):




                                                             Three Months Ended       Six Months Ended
                                                                  June 30,                June 30,
                                                               2002        2001       2002        2001
                                                             ---------  ----------  ---------  ----------
                                                                                         
     QVC service revenue:
       Commissions........................................        $4.6        $4.2       $9.5        $8.4
       Channel repositioning..............................        $0.9                   $1.2
     Programming charges with affiliates..................       $45.2       $32.4      $89.6       $58.3
     Comcast cost-sharing charges.........................       $37.5       $30.9      $77.6       $60.6
     CFAC investment income...............................                    $4.6                   $8.7


10.  STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

     The fair  values of the  assets and  liabilities  acquired  by the  Company
     during the six months  ended June 30,  2001 are  presented  as follows  (in
     millions):



          Current assets.....................................       $22.2
          Property, plant & equipment........................       681.3
          Intangible assets..................................     2,537.1
          Current liabilities................................       (19.1)
                                                              -----------
                   Net assets acquired.......................    $3,221.5
                                                              ===========

     The Company  made cash  payments  for  interest and income taxes during the
     interim periods as follows (in millions):



                                                                     Three Months            Six Months
                                                                    Ended June 30,         Ended June 30,
                                                                   2002         2001      2002        2001
                                                                 --------     --------  --------    --------
                                                                                          
Long-term debt interest.........................................   $217.5       $162.2    $287.6      $218.1
Notes payable to affiliates interest............................                 $15.4                 $29.7
Income taxes....................................................     $2.8         $5.3      $3.4        $5.7


11.  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  condition,  results  of  operations  or
     liquidity of the Company.

                                       11


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002


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.

     We are a wholly owned subsidiary of Comcast Corporation ("Comcast").

     AT&T Broadband Transaction

     On December 19, 2001,  Comcast entered into an Agreement and Plan of Merger
with AT&T Corp. ("AT&T") pursuant to which Comcast agreed to a transaction which
will  result in the  combination  of  Comcast  and a holding  company  of AT&T's
broadband   business  ("AT&T   Broadband")  that  AT&T  will  spin  off  to  its
shareholders  immediately  prior to the  combination.  As of June 30, 2002, AT&T
Broadband  served  approximately  13.3  million  subscribers.  On July 10, 2002,
shareholders of both Comcast and AT&T approved the transaction.  The transaction
is subject to customary  closing  conditions and regulatory and other  approvals
and is expected to close by the end of 2002.

     Excluding  AT&T  Broadband's  exchangeable  notes,  which  are  mandatorily
redeemable at AT&T  Broadband's  option into shares of certain  publicly  traded
companies held by AT&T Broadband,  Comcast currently estimates that the combined
company will require  approximately  $20 billion of assumed,  refinanced and new
indebtedness  upon  completion of the AT&T  Broadband  transaction.  Of this $20
billion of indebtedness,  approximately $7 billion to $8 billion will be assumed
indebtedness of AT&T  Broadband's  subsidiaries,  $9 billion to $10 billion will
retire  amounts  Comcast  expects AT&T  Broadband  will owe AT&T at, and will be
required to pay, upon closing of the AT&T Broadband transaction,  and $2 billion
to $4 billion will be needed to refinance  AT&T  Broadband debt that will become
due on or shortly  after the closing of the AT&T  Broadband  transaction  and to
provide  appropriate  cash  reserves  to fund AT&T  Broadband's  operations  and
capital expenditures.  Comcast can not provide assurances that the actual amount
of this indebtedness will not exceed $20 billion.

     On August 12, 2002, we, AT&T, AT&T Comcast  Corporation  ("AT&T  Comcast"),
AT&T Broadband,  and two of AT&T's broadband subsidiaries,  filed a registration
statement  with the  Securities  and Exchange  Commission  detailing a potential
exchange offer for some of AT&T's  existing  public  indebtedness.  The exchange
offer is  designed  to  satisfy  one of the  conditions  to the  AT&T  Broadband
transaction  and, if successful,  would result in the assumption of a portion of
this AT&T  indebtedness  by AT&T  Broadband.  The  exchange  offer is subject to
market conditions and the resolution of continued  negotiations  between Comcast
and AT&T. The $9 billion to $10 billion that Comcast expects AT&T Broadband will
be required to pay AT&T upon closing of the AT&T Broadband  transaction would be
reduced based upon the amount of AT&T indebtedness  assumed by AT&T Broadband in
the exchange in an amount to be mutually agreed.

     On May 3,  2002,  AT&T  Broadband  Corp.  and  AT&T  Comcast  entered  into
definitive  credit  agreements  with a syndicate  of lenders for an aggregate of
$12.825  billion  to  provide  the  financing  to  complete  the AT&T  Broadband
transaction   and  for  the  combined   company's   financing  needs  after  the
transaction.  The amount of AT&T's indebtedness assumed by AT&T Broadband in the
exchange offer, if any, will not reduce the amounts available under these credit
agreements.

     Refer  to  Note 7 to our  financial  statements  included  in  Item 1 for a
discussion of the new credit facilities.

     In addition to any assumption of AT&T indebtedness by AT&T Broadband in the
exchange offer and amounts  available under the new credit  agreements,  Comcast
may also use other  available  sources of financing to fund these  requirements,
including:

     o   its existing cash, cash equivalents and short-term  investments,  which
         totaled $1.615 billion as of June 30, 2002,

     o   amounts available under Comcast's  subsidiaries' lines of credit, which
         totaled $3.363 billion as of June 30, 2002 (including $3.085 billion of
         amounts available under our lines of credit), and

     o   through  the  sales  of  Comcast's  and AT&T  Broadband's  investments,
         including AT&T Broadband's investment in Time Warner Entertainment.

     Subsequent to closing of the AT&T Broadband transaction,  Comcast will have
a substantially higher amount of debt, interest expense and capital expenditures
at AT&T Comcast.  If the credit rating  agencies  determine that AT&T Comcast is
less  creditworthy,  on a combined basis,  than that of Comcast on an historical
basis, it is

                                       12


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002


possible that our cost of and access to capital  could be  negatively  affected.
Comcast   currently  holds   investment  grade  ratings  for  our  various  debt
securities.  If our debt securities are downgraded as a result of our assumption
of debt in the AT&T Broadband transaction, access to the commercial paper market
would likely become limited and the costs of borrowing under alternative sources
would likely increase.

     Interest Rate Risk

     During  the six months  ended June 30,  2002,  we  settled  $950.0  million
aggregate  notional  amount  of our fixed to  variable  interest  rate  exchange
agreements  ("Swaps")  and received  proceeds of $56.8  million.  This amount is
being  recognized  as an  adjustment  to interest  expense  over the term of the
related debt.

     In June 2002, we entered into interest rate lock agreements  ("Rate Locks")
to hedge the risk that the cash flows  related to the  interest  payments  on an
anticipated issuance or assumption of certain fixed rate debt in connection with
the AT&T  Broadband  transaction  may be  adversely  affected by  interest  rate
fluctuations. The Rate Locks mature in the fourth quarter of 2002, the timing of
the anticipated issuance or assumption of the fixed rate debt.

Results of Operations
- ---------------------

     Our summarized financial  information for the interim periods is as follows
(dollars in millions, "NM" denotes percentage is not meaningful):




                                                                   Three Months Ended
                                                                        June 30,          Increase / (Decrease)
                                                                    2002        2001          $           %
                                                                  ---------   ---------   ---------    --------
                                                                                               
Video...........................................................   $1,172.7    $1,046.8      $125.9        12.0%
High-speed Internet.............................................      138.7        64.9        73.8       113.7
Advertising sales...............................................       99.4        85.2        14.2        16.7
Other...........................................................       42.3        44.8        (2.5)       (5.6)
Franchise fees..................................................       49.6        47.6         2.0         4.2
                                                                  ---------   ---------   ---------    --------
   Service revenues.............................................    1,502.7     1,289.3       213.4        16.6
Operating, selling, general and administrative expenses.........      865.1       744.8       120.3        16.2
Depreciation....................................................      287.7       236.7        51.0        21.5
Amortization....................................................        5.7       487.1      (481.4)      (98.8)
                                                                  ---------   ---------   ---------    --------
Operating income (loss).........................................      344.2      (179.3)      523.5          NM
                                                                  ---------   ---------   ---------    --------
Interest expense................................................     (141.8)     (128.7)       13.1        10.2
Interest income (expense) on affiliates notes, net..............        8.6        (4.5)       13.1          NM
Investment income...............................................        2.8        16.7       (13.9)      (83.2)
Equity in net income (losses) of affiliates.....................        1.6        (1.5)        3.1          NM
Other expense...................................................       (0.2)       (0.6)       (0.4)      (66.7)
Income tax benefit (expense)....................................      (78.8)       85.1      (163.9)         NM
                                                                  ---------   ---------   ---------    --------
Income (loss) before cumulative effect of accounting change.....     $136.4     ($212.8)     $349.2          NM
                                                                  =========   =========   =========    ========
Operating income before depreciation and amortization (1).......     $637.6      $544.5       $93.1        17.1%
                                                                  =========   =========   =========    ========



                                       13


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002





                                                                    Six Months Ended
                                                                        June 30,          Increase / (Decrease)
                                                                    2002        2001          $           %
                                                                  ---------   ---------   ---------    --------
                                                                                               
Video...........................................................   $2,308.8    $2,019.2      $289.6        14.3%
High-speed Internet.............................................      257.5       119.2       138.3       116.0
Advertising sales...............................................      180.0       150.9        29.1        19.3
Other...........................................................       86.0        78.6         7.4         9.4
Franchise fees..................................................      100.0        90.1         9.9        11.0
                                                                  ---------   ---------   ---------    --------
   Service revenues.............................................    2,932.3     2,458.0       474.3        19.3
Operating, selling, general and administrative expenses.........    1,708.8     1,430.3       278.5        19.5
Depreciation....................................................      562.0       449.2       112.8        25.1
Amortization....................................................       17.3       941.3      (924.0)      (98.2)
                                                                  ---------   ---------   ---------    --------
Operating income (loss).........................................      644.2      (362.8)    1,007.0          NM
                                                                  ---------   ---------   ---------    --------
Interest expense................................................     (287.2)     (261.5)       25.7         9.8
Interest income (expense) on affiliates notes, net..............       19.2       (21.9)       41.1          NM
Investment expense..............................................       (0.9)      (62.3)      (61.4)      (98.6)
Equity in net income (losses) of affiliates.....................        2.2        (4.3)        6.5          NM
Other income (expense)..........................................       (5.2)    1,197.4    (1,202.6)         NM
Income tax expense..............................................     (135.4)     (270.1)     (134.7)      (49.9)
                                                                  ---------   ---------   ---------    --------
Income before cumulative effect of accounting change............     $236.9      $214.5       $22.4        10.4%
                                                                  =========   =========   =========    ========
Operating income before depreciation and amortization (1).......   $1,223.5    $1,027.7      $195.8        19.1%
                                                                  =========   =========   =========    ========
<FN>
____________
(1)  Operating income before  depreciation and amortization is commonly referred
     to in the cable 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
     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 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>


     Video revenue consists of our basic, expanded basic, premium, pay-per-view,
equipment and digital  subscriptions.  Of the $125.9  million and $289.6 million
increases  in video  revenues for the interim  periods from 2001 to 2002,  $50.2
million and $142.5 million are  attributable to the effects of our  acquisitions
of cable systems and $75.7 million and $147.1 million relate to increased  rates
and subscriber growth in our historical operations, driven principally by growth
in digital  subscriptions.  During the three and six months ended June 30, 2002,
we added approximately 195,100 and 395,400 digital subscriptions.

     The increases in high-speed  Internet  revenue for the interim periods from
2001 to 2002 are  primarily  due to the  addition of  approximately  126,800 and
218,700 high-speed Internet  subscribers  during the three and six months ended
June 30, 2002, and to the effects of rate increases.

     The increases in  advertising  sales  revenue for the interim  periods from
2001 to 2002 are primarily attributable to the effects of a stronger advertising
market and the continued leveraging of our market-wide fiber interconnects.

     Other revenue includes installation revenues,  guide revenues,  commissions
from  electronic  retailing,  and  revenue  from other  product  offerings.  The
increase for the six month period from 2001 to 2002 is primarily attributable to
the effects of our  acquisitions  of cable  systems.  The decrease for the three
month  period  from 2001 to 2002 is  primarily  attributable  to a  decrease  in
installation revenue.


                                       14


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002


     On January 1, 2002, we adopted  Emerging  Issues Task Force ("EITF") 01-14,
"Income  Statement   Characterization  of  Reimbursements   Received  for  'Out-
of-Pocket' Expenses Incurred." EITF 01-14 requires that reimbursements  received
for out-of-pocket expenses incurred be characterized as revenue in the statement
of operations.  Under the terms of our franchise agreements,  we are required to
pay up to 5% of our gross revenues  derived from providing cable services to the
local  franchising  authority.  We normally pass these fees through to our cable
subscribers.  Upon  adoption  of EITF  01-14,  we  reclassified  franchise  fees
collected  from cable  subscribers  from a  reduction  of  selling,  general and
administrative  expenses  to a  component  of service  revenues  for all periods
presented in our statement of operations.

     The  changes  in  classification  had no impact on our  reported  operating
income  (loss)  or  financial  condition.  Refer  to  Note  2 to  our  financial
statements included in Item 1 for a discussion of the adoption of EITF 01-14.

     The increases in franchise fees collected from our cable  subscribers under
the terms of our franchise  agreements for the interim periods from 2001 to 2002
are attributable to the increases in our revenues upon which the fees apply.

     The increases in operating,  selling,  general and administrative  expenses
are primarily due to the effects of our  acquisitions of cable systems,  as well
as to the effects of  increases in the costs of cable  programming,  high-speed
Internet  subscriber growth,  and, to a lesser extent,  increases in labor costs
and other volume related expenses in our historical operations.

     Our  cost of  programming  increases  as a  result  of  changes  in  rates,
subscriber  growth,  additional  channel  offerings  and  our  acquisitions.  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.

     Depreciation

     The increases in depreciation  expense for the interim periods from 2001 to
2002 are  primarily  due to the  effects  of our  acquisitions  and our  capital
expenditures.

     Amortization

     Of the $481.4 million and $924.0 million decreases in amortization  expense
for the interim  periods from 2001 and 2002,  $483.0  million and $925.7 million
are attributable to the adoption of Statement of Financial  Accounting Standards
("SFAS") No. 142,  "Goodwill and Other  Intangible  Assets." on January 1, 2002.
Refer to Note 6 to our financial statements included in Item 1 for the pro forma
impact of adoption of SFAS No. 142 on amortization expense.

     Interest Expense

     The increases in interest expense for the interim periods from 2001 to 2002
are primarily due to the effects of our notes offerings in May and June 2001.

     Interest Income (Expense) on Affiliate Notes, Net

     The changes in interest income  (expense) on affiliate  notes,  net for the
interim  periods from 2001 to 2002 are due to the  repayment of notes payable to
affiliates  in the second  quarter of 2001 and to the  increases  in the average
outstanding balance of notes receivable from affiliates as compared to the prior
year period.


                                       15


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002


     Investment Income (Expense)
     Investment  income (expense) for the interim periods includes the following
(in millions):



                                                      Three Months Ended            Six Months Ended
                                                           June 30,                     June 30,
                                                      2002         2001            2002         2001
                                                    ---------    ---------       --------     ---------
                                                                                      
Interest and dividend income.......................      $1.5         $4.8           $2.7         $11.9
Gains on sales and exchanges of investments, net...       1.8         20.7            1.4          29.2
Investment impairment losses.......................      (1.5)                       (4.5)        (88.9)
Mark to market adjustments on derivatives..........       1.0         (8.8)          (0.5)        (14.5)
                                                    ---------    ---------       --------     ---------

     Investment income (expense)...................      $2.8        $16.7          ($0.9)       ($62.3)
                                                    =========    =========       ========     =========


     The  investment  impairment  loss for the six months  ended  June 30,  2001
     relates  principally to other than temporary declines in our investments in
     AT&T and Motorola, Inc.

     Equity in Net Income (Losses) of Affiliates

     The changes in equity in net income  (losses) of affiliates for the interim
periods from 2001 to 2002 are primarily attributable to the effects of decreases
in the  amortization  of equity  method  goodwill as a result of the adoption of
SFAS No. 142 on January  1, 2002,  as well as the  effects of changes in the net
income (loss) of our equity method investees.

     Other Income (Expense)

     On January 1, 2001, we and Comcast  completed  our cable  systems  exchange
with Adelphia Communications Corporation ("Adelphia"). We received cable systems
serving  approximately  445,000  subscribers from Adelphia and Adelphia received
certain of our cable  systems  serving  approximately  441,000  subscribers.  We
recorded  to  other  income   (expense)  a  pre-tax  gain  of  $1.199   billion,
representing  the difference  between the estimated fair value of $1.799 billion
as of the  closing  date of the  transaction  and our cost basis in the  systems
exchanged.

     Income Tax Benefit (Expense)

     The changes in income tax benefit  (expense)  for the interim  periods from
2001 to 2002 are  primarily  the result of the  effects of changes in our income
(loss) before income taxes and cumulative effect of accounting change.

     Cumulative Effect of Accounting Change

     In  connection  with the  adoption of SFAS No. 142, we completed an initial
transitional  impairment  assessment  of  goodwill  and other  indefinite  lived
intangible assets,  which consist of our cable franchise operating rights. Based
upon further  guidance  provided by the EITF, we  determined  that no cumulative
effect results from adopting this change in accounting principle.

     In connection with the adoption of SFAS 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 six months ended June 30, 2001.  The loss consisted of $94.3
million  principally  related  to  the  reclassification  of  losses  previously
recognized  as a component  of  accumulated  other  comprehensive  income on our
equity  derivative  instruments,  net of related  deferred income taxes of $33.0
million.

     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"),  which serves approximately
86,000  subscribers  as of June  30,  2002,  with  and  into  us  (the  "Greater
Philadelphia  Merger").  The  Greater  Philadelphia  Merger is expected to close
during the third quarter of 2002, subject to receipt of certain approvals.



                                       16


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002


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  condition,  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:

          99.1   Certifications   of  Chief   Executive   Officer  and  Co-Chief
                 Financial  Officers  of  Comcast  Cable  Communications,   Inc.
                 pursuant  to  Section  1350 of  Chapter  63 of  Title 18 of the
                 United States Code.

     (b)  Reports on Form 8-K:

          None.



                                       17


               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                           QUARTER ENDED JUNE 30, 2002

                                    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: August 14, 2002

                                       18