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

                                    FORM 10-Q
(Mark One)
(X)  Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the Quarterly Period Ended:
                               SEPTEMBER 30, 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 September 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 SEPTEMBER 30, 2002

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

         ITEM 1. Financial Statements

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

                 Condensed Consolidated Statement of Operations for the
                 Three and Nine Months Ended September 30, 2002 and 2001
                 (Unaudited)...................................................3

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

                 Notes to Condensed Consolidated Financial Statements
                 (Unaudited)..............................................5 - 12

         ITEM 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations.....................13 - 18

         ITEM 4. Evaluation of Disclosure Controls and Procedures.............18

PART II. OTHER INFORMATION

         ITEM 1. Legal Proceedings............................................18

         ITEM 6. Exhibits and Reports on Form 8-K.............................18

         SIGNATURE............................................................19

         CERTIFICATIONS..................................................20 - 22

                       ___________________________________

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

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


ITEM 1.   FINANCIAL STATEMENTS



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


                                                                               (Dollars in millions, except share data)
                                                                                    September 30,    December 31,
                                                                                        2002             2001
                                                                                    -------------   --------------
                                                                                                
ASSETS
- ------
CURRENT ASSETS
   Cash and cash equivalents......................................................        $23.1           $45.1
   Investments....................................................................         36.8           100.6
   Accounts receivable, less allowance for doubtful accounts of $61.8 and $58.9...        240.3           269.3
   Due from affiliates............................................................        199.6           179.7
   Other current assets...........................................................         84.7            75.3
                                                                                    -----------     -----------
       Total current assets.......................................................        584.5           670.0
                                                                                    -----------     -----------
INVESTMENTS.......................................................................        175.2           178.4
NOTES RECEIVABLE FROM AFFILIATES..................................................        261.6           566.3
PROPERTY AND EQUIPMENT, net of accumulated depreciation of $3,020.4 and $2,328.3..      6,180.5         6,096.0
GOODWILL..........................................................................      4,600.2         4,595.1
FRANCHISE RIGHTS..................................................................     16,542.1        16,472.4
OTHER INTANGIBLE ASSETS, net of accumulated amortization of $147.4 and $122.1.....        173.9           149.6
OTHER NONCURRENT ASSETS, net......................................................        163.7           105.0
                                                                                    -----------     -----------
                                                                                      $28,681.7       $28,832.8
                                                                                    ===========     ===========
LIABILITIES AND STOCKHOLDER'S EQUITY
- ------------------------------------
CURRENT LIABILITIES
   Accounts payable...............................................................       $363.4          $336.1
   Accrued expenses and other current liabilities.................................        864.7           555.9
   Accrued interest...............................................................        175.7           104.8
   Current portion of long-term debt..............................................          2.6           203.1
                                                                                    -----------     -----------
       Total current liabilities..................................................      1,406.4         1,199.9
                                                                                    -----------     -----------
LONG-TERM DEBT, less current portion..............................................      7,807.4         8,359.4
                                                                                    -----------     -----------
DEFERRED INCOME TAXES, due to affiliate, net......................................      5,573.6         5,495.8
                                                                                    -----------     -----------
OTHER NONCURRENT LIABILITIES......................................................        519.2           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.............................................................     16,692.1        16,703.0
   Accumulated deficit............................................................     (3,134.2)       (3,494.9)
   Accumulated other comprehensive income (loss)..................................       (182.8)           35.1
                                                                                    -----------     -----------
       Total stockholder's equity.................................................     13,375.1        13,243.2
                                                                                    -----------     -----------
                                                                                      $28,681.7       $28,832.8
                                                                                    ===========     ===========

See notes to condensed consolidated financial statements.

                                                           2






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



                                                                             (Dollars in millions)
                                                                   Three Months Ended           Nine Months Ended
                                                                      September 30,               September 30,
                                                                    2002         2001           2002          2001
                                                                 ----------   ----------     ----------    ----------
                                                                                                 
SERVICE REVENUES...............................................    $1,526.6     $1,360.6       $4,491.6      $3,847.0
                                                                 ----------   ----------     ----------    ----------

COSTS AND EXPENSES
   Operating (excluding depreciation)..........................       545.0        476.1        1,591.9       1,355.7
   Selling, general and administrative.........................       349.1        313.6        1,030.7         885.1
   Depreciation................................................       294.3        227.9          858.1         637.9
   Amortization................................................        10.0        538.4           27.5       1,536.3
                                                                 ----------   ----------     ----------    ----------
                                                                    1,198.4      1,556.0        3,508.2       4,415.0
                                                                 ----------   ----------     ----------    ----------

OPERATING INCOME (LOSS)........................................       328.2       (195.4)         983.4        (568.0)

OTHER INCOME (EXPENSE)
   Interest expense............................................      (140.0)      (143.9)        (427.2)       (405.4)
   Interest income (expense) on affiliate notes, net...........         5.1          4.2           23.8         (18.5)
   Investment income (expense).................................         2.3         (8.8)           1.3         (71.2)
   Equity in net income (losses) of affiliates.................         1.8         (2.1)           4.0          (6.4)
   Other income (expense)......................................                     (0.8)          (5.1)      1,196.6
                                                                 ----------   ----------     ----------    ----------
                                                                     (130.8)      (151.4)        (403.2)        695.1
                                                                 ----------   ----------     ----------    ----------

INCOME (LOSS) BEFORE INCOME TAXES AND
   CUMULATIVE  EFFECT OF ACCOUNTING CHANGE.....................       197.4       (346.8)         580.2         127.1

INCOME TAX BENEFIT (EXPENSE)...................................       (74.9)       100.9         (219.5)       (166.1)
                                                                 ----------   ----------     ----------    ----------

INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF
   ACCOUNTING CHANGE...........................................       122.5       (245.9)         360.7         (39.0)

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

NET INCOME (LOSS)..............................................      $122.5      ($245.9)        $360.7       ($100.3)
                                                                 ==========   ==========     ==========    ==========



See notes to condensed consolidated financial statements.

                                                            3






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

                                                                                           (Dollars in millions)
                                                                                      Nine Months Ended September 30,
                                                                                          2002              2001
                                                                                        ---------         ---------
                                                                                                      
OPERATING ACTIVITIES
   Net income (loss)................................................................       $360.7           ($100.3)
   Adjustments to reconcile net income (loss) to net cash provided by
    operating activities:
     Depreciation...................................................................        858.1             637.9
     Amortization...................................................................         27.5           1,536.3
     Non-cash interest (income) expense.............................................         (1.7)              4.4
     Non-cash interest (income) expense on affiliate notes..........................        (13.7)
     Equity in net (income) losses of affiliates....................................         (4.0)              6.4
     Losses (gains) on investments and other income (expense), net..................          8.4          (1,110.7)
     Cumulative effect of accounting change.........................................                           61.3
     Deferred income taxes, due to affiliate........................................        195.2             145.8
     Other..........................................................................        (22.3)            (50.6)
                                                                                        ---------         ---------
                                                                                          1,408.2           1,130.5
     Changes in working capital, net of effects of acquisitions:
     Decrease (increase) in accounts receivable, net................................         27.7             (33.1)
     Increase in other current assets...............................................        (17.4)            (20.2)
     Increase in accounts payable, accrued expenses and other current liabilities...         88.8             112.9
                                                                                        ---------         ---------
                                                                                             99.1              59.6
           Net cash provided by operating activities................................      1,507.3           1,190.1
                                                                                        ---------         ---------

FINANCING ACTIVITIES
   Proceeds from borrowings.........................................................        868.1           4,863.7
   Retirements and repayments of long-term debt.....................................     (1,618.6)         (3,583.7)
   Proceeds from settlement of interest rate exchange agreements....................         56.8
   Proceeds from notes payable to affiliates........................................                          673.0
   Repayment of notes payable to affiliates.........................................                         (706.4)
   Net transactions with affiliates.................................................        (19.9)           (196.9)
   Capital contribution from Parent.................................................         43.1
   Dividend to parent...............................................................        (54.0)
   Deferred financing costs.........................................................         (2.3)            (19.3)
                                                                                        ---------         ---------
           Net cash (used in) provided by financing activities......................       (726.8)          1,030.4
                                                                                        ---------         ---------

INVESTING ACTIVITIES
   Acquisitions, net of cash acquired...............................................        (15.8)           (588.0)
   Capital expenditures.............................................................     (1,009.6)         (1,398.8)
   Decrease in cash held by an affiliate............................................                           74.2
   Decrease (increase) in notes receivable from affiliates..........................        318.4             (28.3)
   Purchases of investments.........................................................         (5.6)           (126.4)
   Proceeds from sales of investments...............................................         38.7             156.6
   Additions to intangible and other noncurrent assets..............................       (128.6)            (67.6)
                                                                                        ---------         ---------
           Net cash used in investing activities....................................       (802.5)         (1,978.3)
                                                                                        ---------         ---------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS....................................        (22.0)            242.2

CASH AND CASH EQUIVALENTS, beginning of period......................................         45.1              44.4
                                                                                        ---------         ---------

CASH AND CASH EQUIVALENTS, end of period............................................        $23.1            $286.6
                                                                                        =========         =========
See notes to condensed consolidated financial statements.

                                                            4




               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                        QUARTER ENDED SEPTEMBER 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.

     Contribution of Comcast Cablevision of Philadelphia Area I, Inc.
     During  the third  quarter of 2002,  Comcast  contributed  its  subsidiary,
     Comcast Cablevision of Philadelphia Area I, Inc. ("Greater  Philadelphia"),
     which serves  approximately  85,000 subscribers as of September 30, 2002 to
     the Company.  The contribution of Greater Philadelphia was accounted for at
     Comcast's  historical  cost in a manner  similar to a pooling of interests.
     Accordingly,  the accounts of Greater  Philadelphia  are combined  with the
     Company in the accompanying condensed consolidated financial statements for
     all periods presented.

     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  (loss) 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 quarter ended June 30, 2002 and determined that no impairment charge is
     necessary (see Note 6).


                                        5



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

     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.

     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 changes 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.


                                        6



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

     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.

3.   COMPREHENSIVE INCOME (LOSS)

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




                                                              Three Months Ended      Nine Months Ended
                                                                 September 30,          September 30,
                                                               2002        2001       2002        2001
                                                             ---------  ----------  ---------  ----------
                                                                                      
     Net income (loss)....................................      $122.5     ($245.9)    $360.7     ($100.3)
     Unrealized gains (losses) on marketable securities...        (8.9)       (6.9)     (21.0)       96.4
     Reclassification of adjustments for (gains) losses
       included in net income (loss)......................                    (9.0)      (1.4)      106.5
     Unrealized losses on the effective portion of cash
       flow hedges........................................      (197.8)                (195.5)
                                                             ---------  ----------  ---------  ----------
     Comprehensive income (loss)..........................      ($84.2)    ($261.8)    $142.8      $102.6
                                                             =========  ==========  =========  ==========


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).

                                                                   Nine Months
                                                                      Ended
                                                                   September 30,
                                                                       2001
                                                                 --------------
          Service revenues.........................................  $4,002.7
          Loss before cumulative effect of accounting change.......    ($41.4)
          Net loss.................................................   ($102.7)

     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
     September  30,  2002 and  December  31,  2001 of $19.6  million  and  $54.0
     million, respectively, have been reported in the Company's

                                        7



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

     balance  sheet as a component of  accumulated  other  comprehensive  income
     (loss),  net of related  deferred  income  taxes of $6.9  million and $18.9
     million, respectively.

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


                                                   September 30,    December 31,
                                                        2002           2001
                                                     ----------      ---------

     Cost.........................................        $15.0          $37.3
     Gross unrealized gains.......................         19.6           54.0
                                                     ----------      ---------

     Fair value...................................        $34.6          $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 loss on cash flow hedges as of September 30, 2002 of
     $300.8  million  has been  reported  in the  Company's  balance  sheet as a
     component of accumulated other comprehensive  income (loss), net of related
     deferred income taxes of $105.3 million.  The unrealized  pre-tax losses on
     cash  flow  hedges  as of  September  30,  2002  consist  primarily  of the
     unrealized pre-tax loss of $297.6 million related to the Company's interest
     rate lock agreements  ("Rate Locks") which has been reported as a component
     of accumulated other  comprehensive  income (loss), net of related deferred
     income taxes of $104.2 million (see Note 7).

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




                                                           Three Months Ended           Nine Months Ended
                                                             September 30,                September 30,
                                                           2002         2001            2002         2001
                                                         ---------    ---------       --------     ---------

                                                                                        
     Interest and dividend income.......................      $2.0         $4.9           $4.6         $16.8
     Gains on sales and exchanges of investments, net...                                   1.4          29.2
     Investment impairment losses.......................                   (0.6)          (4.5)        (89.5)
     Mark to market adjustments on derivatives..........       0.3        (13.1)          (0.2)        (27.7)
                                                         ---------    ---------       --------     ---------

        Investment income (expense).....................      $2.3        ($8.8)          $1.3        ($71.2)
                                                         =========    =========       ========     =========


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


                                        8



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

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.................................      $4,595.1
         Purchase price allocation adjustments..................           5.1
                                                                   -----------
     Balance, September 30, 2002................................      $4,600.2
                                                                   ===========

     During the nine months ended  September 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.

     As of September 30, 2002, the weighted average  amortization period for the
     Company's  intangible  assets  subject  to  amortization  is 5.4  years and
     estimated  related  amortization  expense  for each of the five years ended
     December 31 is as follows (in millions):


               2002............................             $35.4
               2003............................             $32.7
               2004............................             $29.7
               2005............................             $25.7
               2006............................             $19.3

     The following pro forma financial information for the three and nine months
     ended  September 30, 2001 is presented as if SFAS No. 142 was adopted as of
     January 1, 2001 (in millions):




                                                                         Three Months         Nine Months
                                                                            Ended                Ended
                                                                        September 30,        September 30,
                                                                             2001                 2001
                                                                        --------------       --------------
                                                                                              
     Net income (loss)
        As reported................................................            ($245.9)             ($100.3)
          Amortization of goodwill.................................               63.3                190.3
          Amortization of equity method goodwill...................                1.9                  5.7
          Amortization of franchise rights.........................              283.5                812.2
                                                                        --------------       --------------
        As adjusted................................................             $102.8               $907.9
                                                                        ==============       ==============
        Income before cumulative effect of accounting change,
          as adjusted..............................................             $102.8               $969.2
                                                                        ==============       ==============


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  September  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.


                                        9



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

     New Credit Facilities
     On May 3,  2002,  AT&T  Broadband  Corp.  ("Broadband")  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  financing  to complete the merger of
     Comcast  and  a  holding  company  of  AT&T's  broadband   business  ("AT&T
     Broadband"),  and to provide for the  combined  company's  financing  needs
     after  the  transaction.  The  financing  requires  subsidiary  guarantees,
     including guarantees by the Company and by subsidiaries of Broadband. Under
     the terms of the new credit  facilities,  the  obligation of the lenders to
     provide the financing upon completion of the AT&T Broadband  transaction is
     subject to a number of conditions,  including a condition that the combined
     company holds  investment-grade  credit ratings from both Standard & Poor's
     ("S&P") and Moody's Investor Services  ("Moody's")  ratings agencies at the
     time of closing. On September 30, 2002, Comcast announced that AT&T Comcast
     had received  investment-grade  credit ratings from each of S&P and Moody's
     allowing  AT&T  Comcast to access all amounts  under the credit  facilities
     upon closing of the AT&T Broadband transaction.

     Interest Rates
     As of September  30, 2002 and December 31, 2001,  the  Company's  effective
     weighted  average interest rate on its long-term debt outstanding was 7.03%
     and 6.41%, respectively.

     Interest Rate Risk Management
     During the nine months ended September 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,  July and November  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 are not included in
     earnings but are reported as a component of accumulated other comprehensive
     income  (loss) (see Note 5). Upon the issuance or  assumption  of the debt,
     the value of the Rate Locks will be  recognized  as an  adjustment  to AT&T
     Comcast's  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 September 30, 2002,  the Company had unused lines of credit of $3.418
     billion under its revolving credit facility.

     As of September 30, 2002, the Company and certain of its  subsidiaries  had
     unused  irrevocable  standby  letters of credit  totaling  $57.2 million to
     cover potential fundings under various agreements.

8.   NOTES RECEIVABLE FROM AFFILIATES

     As of  September  30, 2002 and December 31,  2001,  notes  receivable  from
     affiliates consist of $261.6 million and $543.5 million principal amount of
     notes receivable from Comcast and certain of its wholly owned subsidiaries.
     The notes receivable bear interest at 7.75% as of September 30, 2002 and at
     rates ranging from 5.75% to 8.76% as of December 31, 2001 (weighted average
     interest  rate of 7.75% and 7.10% as of September 30, 2002 and December 31,
     2001,  respectively).  Notes  receivable  from  affiliates  outstanding  at
     September 30, 2002 are due in 2011.  Interest  receivable  relating to such
     notes of $22.8 million is included in notes  receivable  from affiliates as
     of December 31, 2001.


                                       10


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

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.

     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 nine months ended September 30,
     2002,  QVC  paid  $17.8  million  to the  Company  under  the  terms of the
     agreement.   As  of  September  30,  2002  and  December  31,  2001,  other
     non-current liabilities includes $27.1 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.

     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.

     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.

     During the nine months ended  September  30, 2002,  the Company  received a
     capital contribution of $43.1 million from Comcast and 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      Nine Months Ended
                                                                 September 30,          September 30,
                                                               2002        2001       2002        2001
                                                             ---------  ----------  ---------  ----------
                                                                                        
     QVC service revenue:
       Commissions........................................        $4.2        $3.7      $13.8       $12.2
       Channel repositioning..............................        $1.1                   $2.3
     Programming charges with affiliates..................       $45.2       $35.1     $135.3      $100.0
     Comcast cost-sharing charges.........................       $36.9       $35.9     $114.6      $106.5
     CFAC investment income...............................                                           $8.7



                                       11



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

10.  STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION

     The fair  values of the  assets and  liabilities  acquired  by the  Company
     through  non-cash  transactions  during the nine months ended September 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            Nine Months
                                                          Ended September 30,    Ended September 30,
                                                           2002         2001      2002        2001
                                                         --------     --------  --------    --------

                                                                                  
     Long-term debt interest............................    $70.4        $85.6    $358.0      $303.7
     Notes payable to affiliates interest...............                  $7.9                 $37.6
     Income taxes.......................................     $0.2         $1.6      $4.2        $7.3



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 have
     a  material  adverse  effect  on  the  financial  position  or  results  of
     operations of the Company.

                                       12



               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                        QUARTER ENDED SEPTEMBER 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").

     Contribution of Comcast Cablevision of
     Philadelphia Area I, Inc.

     During  the third  quarter of 2002,  Comcast  contributed  its  subsidiary,
Comcast Cablevision of Philadelphia Area I, Inc. ("Greater Philadelphia"), which
serves  approximately  85,000  subscribers  as of September  30, 2002 to us. The
contribution of Greater  Philadelphia was accounted for at Comcast's  historical
cost in a manner similar to a pooling of interests. Accordingly, the accounts of
Greater Philadelphia are combined with the Company in the accompanying condensed
consolidated financial statements for all periods presented.

     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  AT&T   Broadband   Corp.
("Broadband"), 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.  On July 10, 2002,  shareholders  of both Comcast and AT&T approved
the transaction.  As of September 30, 2002, AT&T Broadband served  approximately
13.1  million  subscribers.  The  transaction  is subject to  customary  closing
conditions and  regulatory  and other  approvals and is expected to close by the
end of November 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  Broadband will owe AT&T at, and will be required
to pay, upon closing of the AT&T  Broadband  transaction  (subject to offset for
amounts of AT&T  indebtedness  assumed at closing as described in the  following
paragraph),  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.

     Subsequent to the original merger agreement,  economic and business factors
led Comcast and AT&T to agree to change the form of  consideration to be paid in
the AT&T Broadband transaction.  On August 12, 2002, we, along with AT&T Comcast
Corporation  ("AT&T  Comcast"),   AT&T,   Broadband  and  two  of  AT&T's  cable
subsidiaries  filed a  registration  statement  with the Securities and Exchange
Commission for a proposed  exchange  offer  relating to $11.8 billion  aggregate
principal  amount of AT&T's  existing debt  securities.  The exchange  offer, if
successful,  would result in the assumption of a portion of AT&T's  indebtedness
by AT&T Broadband (and a  corresponding  decrease in the amount of  intercompany
indebtedness  Broadband  must pay AT&T  upon  closing).  The  exchange  offer is
subject to market conditions and is expected to close in November 2002.

     On May 3, 2002,  Broadband and AT&T Comcast entered into definitive  credit
agreements  with a syndicate of lenders for an  aggregate of $12.825  billion of
financing  to complete  the AT&T  Broadband  transaction  and to provide for the
combined company's financing needs after the transaction. Refer to Note 7 to our
financial  statements  included  in Item 1 for a  discussion  of the new  credit
facilities.

     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 $1.476 billion as of September 30, 2002,

     o    amounts available under Comcast's subsidiaries' lines of credit, which
          totaled  $3.722  billion as of September  30, 2002  (including  $3.418
          billion of amounts available under our lines of credit), and

     o    proceeds from the sales of Comcast's and AT&T Broadband's investments,
          including

                                       13



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


          AT&T Broadband's investment in Time Warner Entertainment L.P.

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

     Interest Rate Risk

     During the nine months ended  September 30, 2002, we settled $950.0 million
aggregate  notional  amount  of our fixed to  variable  interest  rate  exchange
agreements  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,  July and  November  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.


                                       14



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


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
                                                                      September 30,       Increase / (Decrease)
                                                                    2002        2001          $           %
                                                                  ---------   ---------   ---------    --------
                                                                                                
Video...........................................................   $1,180.5    $1,110.2       $70.3         6.3%
High-speed Internet.............................................      155.5        83.4        72.1        86.5
Advertising sales...............................................       93.2        83.3         9.9        11.9
Other...........................................................       48.0        32.5        15.5        47.7
Franchise fees..................................................       49.4        51.2        (1.8)       (3.5)
                                                                  ---------   ---------   ---------    --------
   Service revenues.............................................    1,526.6     1,360.6       166.0        12.2
Operating, selling, general and administrative expenses.........      894.1       789.7       104.4        13.2
Depreciation....................................................      294.3       227.9        66.4        29.1
Amortization....................................................       10.0       538.4      (528.4)      (98.1)
                                                                  ---------   ---------   ---------    --------
Operating income (loss).........................................      328.2      (195.4)      523.6          NM
                                                                  ---------   ---------   ---------    --------
Interest expense................................................     (140.0)     (143.9)       (3.9)       (2.7)
Interest income on affiliate notes, net.........................        5.1         4.2         0.9        21.4
Investment income (expense).....................................        2.3        (8.8)       11.1          NM
Equity in net income (losses) of affiliates.....................        1.8        (2.1)        3.9          NM
Other expense...................................................                   (0.8)        0.8          NM
Income tax benefit (expense)....................................      (74.9)      100.9      (175.8)         NM
                                                                  ---------   ---------   ---------    --------
Income (loss) before cumulative effect of accounting change.....     $122.5     ($245.9)     $368.4          NM
                                                                  =========   =========   =========    ========
Operating income before depreciation and amortization (1).......     $632.5      $570.9       $61.6        10.8%
                                                                  =========   =========   =========    ========





                                                                    Nine Months Ended
                                                                      September 30,       Increase / (Decrease)
                                                                    2002        2001          $           %
                                                                  ---------   ---------   ---------    --------
                                                                                               
Video...........................................................   $3,516.7    $3,154.5      $362.2        11.5%
High-speed Internet.............................................      414.7       202.7       212.0       104.6
Advertising sales...............................................      274.2       235.2        39.0        16.6
Other...........................................................      135.1       112.0        23.1        20.6
Franchise fees..................................................      150.9       142.6         8.3         5.8
                                                                  ---------   ---------   ---------    --------
   Service revenues.............................................    4,491.6     3,847.0       644.6        16.8
Operating, selling, general and administrative expenses.........    2,622.6     2,240.8       381.8        17.0
Depreciation....................................................      858.1       637.9       220.2        34.5
Amortization....................................................       27.5     1,536.3    (1,508.8)      (98.2)
                                                                  ---------   ---------   ---------    --------
Operating income (loss).........................................      983.4      (568.0)    1,551.4          NM
                                                                  ---------   ---------   ---------    --------
Interest expense................................................     (427.2)     (405.4)       21.8         5.4
Interest income (expense) on affiliate notes, net...............       23.8       (18.5)       42.3          NM
Investment income (expense).....................................        1.3       (71.2)       72.5          NM
Equity in net income (losses) of affiliates.....................        4.0        (6.4)       10.4          NM
Other income (expense)..........................................       (5.1)    1,196.6    (1,201.7)         NM
Income tax expense..............................................     (219.5)     (166.1)       53.4        32.1
                                                                  ---------   ---------   ---------    --------
Income (loss) before cumulative effect of accounting change.....     $360.7      ($39.0)     $399.7          NM
                                                                  =========   =========   =========    ========
Operating income before depreciation and amortization (1).......   $1,869.0    $1,606.2      $262.8        16.4%
                                                                  =========   =========   =========    ========
<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

                                       15


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


     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 $70.3  million and $362.2  million
increases in video revenues for the interim  periods from 2001 to 2002, zero and
$138.7  million are  attributable  to the effects of our  acquisitions  of cable
systems  and $70.3  million and $223.5  million  relate to  increased  rates and
subscriber growth in our historical operations,  driven principally by growth in
digital  boxes.  During the three and nine months ended  September  30, 2002, we
added approximately 205,400 and 607,000 digital boxes.

     The increases in high-speed  Internet  revenue for the interim periods from
2001 to 2002 are  primarily  due to the  addition of  approximately  169,800 and
390,600 high-speed  Internet  subscribers during the three and nine months ended
September 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
increases for the interim  periods from 2001 to 2002 are primarily  attributable
to the  effects  of  our  acquisitions  and to  increases  in  commissions  from
electronic retailing.

     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 decrease in franchise fees collected from our cable subscribers for the
three month period from 2001 to 2002 is primarily attributable to the effects of
franchise  fees related to high-speed  Internet  revenue during the three months
ended  September 30, 2001. We no longer  collect  franchise  fees for high-speed
Internet  service.  The  increase for the nine month period from 2001 to 2002 is
attributable to the increases in our revenues upon which the fees apply.

     The increases in operating,  selling,  general and administrative  expenses
for the interim  periods from 2001 to 2002 are  primarily  due 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.  The increase for the nine month
period from 2001 to 2002 is also attributable to the effects of our acquisitions
of cable systems.

     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 $528.4 million and $1.509 billion decreases in amortization  expense
for the interim periods from 2001 to 2002, $499.5 million and $1.440 billion 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

                                       16



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


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  decrease in interest  expense for the three month  period from 2001 to
2002 is due to the effects of our net debt  repayments  during the three  months
ended  September  30, 2002.  The increase for the nine month period from 2001 to
2002 is  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 periods.


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




                                                           Three Months Ended           Nine Months Ended
                                                             September 30,                September 30,
                                                           2002         2001            2002         2001
                                                         ---------    ---------       --------     ---------

                                                                                           
     Interest and dividend income.......................      $2.0         $4.9           $4.6         $16.8
     Gains on sales and exchanges of investments, net...                                   1.4          29.2
     Investment impairment losses.......................                   (0.6)          (4.5)        (89.5)
     Mark to market adjustments on derivatives..........       0.3        (13.1)          (0.2)        (27.7)
                                                         ---------    ---------       --------     ---------

          Investment income (expense)...................      $2.3        ($8.8)          $1.3        ($71.2)
                                                         =========    =========       ========     =========


     The investment impairment loss for the nine months ended September 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, and 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 nine months ended  September 30, 2001. The loss consisted of
$94.3

                                       17



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


million  principally  related  to  the  reclassification  of  losses  previously
recognized as a component of accumulated  other  comprehensive  income (loss) 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.

ITEM 4.   EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

         (a)  Evaluation  of  disclosure  controls  and  procedures.  Our  chief
              executive  officer  and our  co-chief  financial  officers,  after
              evaluating  the  effectiveness  of our  "disclosure  controls  and
              procedures"  (as defined in the  Securities  Exchange  Act of 1934
              Rules  13a-14(c)  and  15d-14(c))  as of a date  (the  "Evaluation
              Date")  within 90 days  before the filing  date of this  quarterly
              report,  have  concluded  that  as of  the  Evaluation  Date,  our
              disclosure  controls and procedures  were adequate and designed to
              ensure  that   material   information   relating  to  us  and  our
              consolidated  subsidiaries  would be made  known to them by others
              within those entities.

         (b)  Changes in internal controls. There were no significant changes in
              our internal  controls or to our knowledge,  in other factors that
              could  significantly  affect our internal  controls and procedures
              subsequent to the Evaluation Date.


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

ITEM 1.   LEGAL PROCEEDINGS

     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 have
     a  material  adverse  effect  on  the  financial  position  or  results  of
     operations of the Company.

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:

         None.



                                       18



               COMCAST CABLE COMMUNICATIONS, INC. AND SUBSIDIARIES
                                    FORM 10-Q
                        QUARTER ENDED SEPTEMBER 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: November 12, 2002





                                       19



                                 CERTIFICATIONS

I, Brian L. Roberts, certify that:

1.   I have  reviewed  this  quarterly  report  on Form  10-Q of  Comcast  Cable
     Communications, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)  designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

     b)  evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of the registrant's board of directors (or persons performing the
     equivalent function):

     a)  all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

     b)  any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: November 12, 2002



/s/ BRIAN L. ROBERTS
- --------------------------------------------
Name: Brian L. Roberts
Chief Executive Officer



                                       20



I, Lawrence S. Smith, certify that:

1.   I have  reviewed  this  quarterly  report  on Form  10-Q of  Comcast  Cable
     Communications, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)  designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

     b)  evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of the registrant's board of directors (or persons performing the
     equivalent function):

     a)  all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

     b)  any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: November 12, 2002



/s/ LAWRENCE S. SMITH
- -------------------------------------------
Name: Lawrence S. Smith
Co-Chief Financial Officer


                                       21



I, John R. Alchin, certify that:

1.   I have  reviewed  this  quarterly  report  on Form  10-Q of  Comcast  Cable
     Communications, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)  designed  such  disclosure  controls  and  procedures  to  ensure  that
         material  information   relating  to  the  registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

     b)  evaluated the effectiveness of the registrant's disclosure controls and
         procedures as of a date within 90 days prior to the filing date of this
         quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of the registrant's board of directors (or persons performing the
     equivalent function):

     a)  all  significant  deficiencies  in the design or  operation of internal
         controls  which  could  adversely  affect the  registrant's  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrant's  auditors any material  weaknesses in
         internal controls; and

     b)  any fraud,  whether or not material,  that involves management or other
         employees  who have a  significant  role in the  registrant's  internal
         controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.


Date: November 12, 2002



/s/ JOHN R. ALCHIN
- --------------------------------------------
Name: John R. Alchin
Co-Chief Financial Officer


                                       22