10-Q 1 holdings603q.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) (X) Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the Quarterly Period Ended: JUNE 30, 2003 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 001-15471 COMCAST HOLDINGS CORPORATION (Exact name of registrant as specified in its charter) PENNSYLVANIA 23-1709202 -------------------------------------------------------------------------------- (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 ----- ----- -------------------------- Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12-b2 of the Exchange Act). Yes No X ----- ---- As of June 30, 2003, there were 21,591,115 shares of Class A Common Stock, 916,198,519 shares of Class A Special Common Stock and 9,444,375 shares of Class B 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 HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED ~~SEPTEMBER~~JUNE 30, ~~2002~~2003 TABLE OF CONTENTS Page Number ----------- PART I. FINANCIAL INFORMATION ITEM 1. Financial Statements Condensed Consolidated Balance Sheet as of ~~September~~June 30, ~~2002~~2003 and December 31, ~~2001~~2002 (Unaudited)......................................................2 Condensed Consolidated Statement of Operations for the Three and ~~Nine~~Six Months Ended ~~September~~June 30, ~~2002~~2003 and ~~2001~~2002 (Unaudited)...............................................3 Condensed Consolidated Statement of Cash Flows for the ~~Nine~~Six Months Ended ~~September~~June 30, ~~2002~~2003 and ~~2001~~2002 (Unaudited)...............................................4 Notes to Condensed Consolidated Financial Statements (Unaudited).......................5 ~~- 20~~ ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations........................................................21.....18 ~~- 30~~ ITEM 4. ~~Evaluation of Disclosure~~ Controls and Procedures......................................~~31 PART II~~. ~~OTHER INFORMATION ITEM 1~~. ~~Legal Proceedings~~.......................24 PART II.~~........................................31~~ -OTHER 32INFORMATION ITEM 61. ~~Exhibits~~Legal ~~and Reports on Form 8-K~~Proceedings......................................................~~32 SIGNATURE~~...............24 ITEM 6. Exhibits and Reports on Form 8-K......................................................24 SIGNATURES..................~~33 CERTIFICATIONS~~.....................................................................~~.........34 - 36~~25

----------------------------------- This Quarterly Report on Form 10-Q is for the three and six months ended June 30, 2003. This Quarterly Report modifies and supersedes documents filed prior to this Quarterly Report. 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 Holdings," "we," "us," "our" and the "Company" refer to Comcast Holdings Corporation and its subsidiaries, and "Comcast" refers to Comcast Corporation. 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 As more fully described elsewhere in this Quarterly Report, in July 2003 we, Comcast and Liberty Media Corporation entered into an agreement pursuant to which Liberty will purchase our approximate 57% interest in QVC in a transaction we expect to close by the end of 2003. In addition, factors that may cause our actual results to differ materially from any of our forward-looking statements presented in this Quarterly Report include, but are not limited to: 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, o demand for the programming content we distribute or the willingness of other video program distributors to carry our content, and o general economic conditions.

COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 PART I. FINANCIAL INFORMATION --------------------- ITEM 1. FINANCIAL STATEMENTS CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) (Dollars in millions, except share data) ~~September~~June 30, December 31, 2003 2002 ~~2001~~ ---------~~-----~~ -----------~~---~~ ASSETS ------ CURRENT ASSETS Cash and cash equivalents.................................................... $~~569.8~~1,298 $~~350.0~~676 Investments.................................................................. ~~905.9~~179 ~~2,623.2~~525 Accounts receivable, less allowance for doubtful accounts of $~~174.1~~164 and $~~153.9~~160 ~~932.8~~959 ~~967.4~~1,015 Inventories, net............................................................. ~~482.7~~506 ~~454.5~~479 Deferred income taxes...................................................... 137 129 Due from affiliates.. ~~132~~.~~9 128~~.7.................................................... 317 Other current assets......................................................... ~~171.5~~176 153.7 ---------- ----------- Total current assets..................................................... 3,~~195.6~~572 42,~~677.5~~977 ---------- ----------- ~~INVESTMENTS~~NOTE RECEIVABLE FROM AFFILIATE................................................ 198 191 INVESTMENTS..................... ~~585~~.~~6 1,679~~.2............................................ 694 627 PROPERTY AND EQUIPMENT, net of accumulated depreciation of $34,~~496.5~~174 and $23,~~725.7~~604 ~~7,035.~~6,902 76,~~011.1~~916 ~~GOODWILL~~FRANCHISE RIGHTS.............................................................. 16,631 16,611 GOODWILL.......... ~~6,446~~.~~3 6,289~~.~~4 FRANCHISE RIGHTS~~..........................................................~~......~~ 166,~~601.5~~446 166,~~533.0~~446 OTHER INTANGIBLE ASSETS, net of accumulated amortization of $~~890.3~~1,103 and $~~664~~975.6... 1,~~414.6~~388 1,~~686.9~~481 OTHER NONCURRENT ASSETS, net.................................................... ~~498.1~~362 ~~383.4~~440 ---------- ----------- $3536,~~777.3~~193 $3835,~~260.5~~689 ========== =========== LIABILITIES AND STOCKHOLDERS' EQUITY ------------------------------------ CURRENT LIABILITIES Accounts payable............................................................. $~~806.1~~662 $~~698.2~~792 Accrued expenses and other current liabilities............................... 1,~~805.8~~909 1,~~660~~874 Due to affiliates.4......................................................... 76 Deferred income taxes........................................................ ~~69.7~~45 ~~404.1~~46 Current portion of long-term debt............................................ ~~113.9~~378 ~~460.2~~23 ---------- ----------- Total current liabilities................................................ 2,~~795.5~~994 32,~~222.9~~811 ---------- ----------- LONG-TERM DEBT, less current portion............................................ 98,~~927.9~~108 119,~~741.6~~257 --------- ----------- NOTES PAYABLE TO AFFILIATES................................................... 565 22 --------- ----------- DEFERRED INCOME TAXES........................................................... 67,~~665.0~~016 6,~~375.7~~836 ---------- ----------- OTHER NONCURRENT LIABILITIES.................................................... 1,~~419.9~~107 1,~~567.1~~265 ---------- ----------- MINORITY INTEREST............................................................... 1,~~027.4~~267 ~~880.2~~1,133 ---------- ----------- COMMITMENTS AND CONTINGENCIES (NOTE 109) STOCKHOLDERS' EQUITY Preferred stock - authorized 20,000,000 shares; issued, zero............... Class A ~~special~~ common stock, $1.00 par value - authorized, 2200,~~500,~~000,000 shares; issued, ~~915~~21,~~871~~591,~~552~~115 ~~and 937,256,465; outstanding, 915,871,552 and 913,931,554~~..................................~~..............~~ ~~915.9~~22 ~~913.9~~22 Class A special common stock, $1.00 par value - authorized, ~~200~~2,500,000,000 shares; issued, 21916,~~591~~198,~~115 and 21,829,422~~519.................................~~.........~~ ~~21.6~~916 ~~21.8~~916 Class B common stock, $1.00 par value - authorized, 50,000,000 shares; issued, 9,444,375 ................................................~~..........~~ 9.4 9.4 Additional capital........................................................... 1112,~~800.8~~273 11,~~752.0~~818 Retained earnings............................................................ 1,~~391.6~~913 1,~~631.5~~595 Accumulated other comprehensive income ~~(loss)~~................................ ~~(197~~.~~7) 144~~.4... 3 5 ---------- ----------- Total stockholders' equity............................................... 1315,~~941.6~~136 14,~~473.0~~365 ---------- ----------- $3536,~~777.3~~193 $3835,~~260.5~~689 ========== =========== See notes to condensed consolidated financial statements. 2

~~(Amounts~~COMCAST inHOLDINGS ~~millions~~CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, ~~except~~2003 ~~per~~CONDENSED ~~share~~CONSOLIDATED ~~data~~STATEMENT OF OPERATIONS (Unaudited) (Dollars in millions) Three Months Ended ~~Nine~~Six Months Ended ~~September~~June 30, ~~September~~June 30, 2003 2002 ~~2001~~2003 2002 ~~2001~~ --------- --------- --------- --------- REVENUES Service revenues....................................................... $1,~~692.9~~927 $1,~~505.7~~714 $~~5,086.~~3,802 $43,~~316.4~~393 Net sales from electronic retailing.................................... 1,~~011.8~~101 ~~895.1~~990 2,~~999.8~~163 ~~2,655.~~1,978 --------- --------- --------- --------- 23,~~704.7~~028 2,~~400.8~~704 85,~~086.1~~965 ~~6,971.~~5,371 --------- --------- --------- --------- COSTS AND EXPENSES Operating (excluding depreciation)..................................... 793 722.0 ~~678.4 2~~1,~~191.4~~637 1,~~989.8~~465 Cost of goods sold from electronic retailing (excluding depreciation).. ~~643.1~~697 ~~573.8~~626 1,~~903.1~~370 1,~~685.6~~255 Selling, general and administrative.................................... ~~513.8~~551 ~~448.0~~490 1,~~491.0~~079 ~~1,268.4~~977 Depreciation........................................................... ~~338.9~~350 ~~314.7~~342 ~~1,015.5~~673 ~~829.4~~676 Amortization........................................................... 56.4 ~~564.1~~46 ~~155.1~~113 ~~1,610.3~~99 --------- --------- --------- --------- 2,~~274.2~~447 2,~~579.0~~226 64,~~756.1~~872 74,~~383.5~~472 --------- --------- --------- --------- OPERATING INCOME ~~(LOSS)~~.................................................... ~~430~~.~~5 (178~~.2)..... 581 478 1,~~330.0~~093 ~~(412.0)~~899 OTHER INCOME (EXPENSE) Interest expense....................................................... (~~174.2~~170) (~~190.7~~182) (~~543.5~~342) (~~551.5~~369) Investment income (~~expense~~loss), net............................................ 29 (~~53.3~~459) ~~328.3~~(6) (~~760.4~~707) ~~1,045.7~~ Equity in net losses of affiliates..................................... (~~11.5~~21) (~~19.5~~44) (~~59.9~~34) (~~26.1~~49) Other income (expense)................................................. 3. 9 2 (~~7.0~~14) ~~(10.8) 1,180.9~~ --------- --------- --------- --------- (~~235.8~~159) ~~111.1~~(676) (~~1,374.6~~380) (1,~~649.0~~139) --------- --------- --------- --------- INCOME (LOSS) BEFORE INCOME TAXES, ~~MINORITY INTEREST~~ AND ~~CUMULATIVE~~MINORITY ~~EFFECT OF ACCOUNTING CHANGE~~INTEREST....................~~.........~~ ~~194.7~~422 (~~67.1~~198) 713 (~~44.6~~240) ~~1,237.0~~ INCOME TAX (EXPENSE) BENEFIT...............................................~~..........~~ (~~82.5~~148) ~~(13.5)~~33 (~~52.3~~269) ~~(602.1)~~30 --------- --------- --------- --------- INCOME (LOSS) BEFORE MINORITY INTEREST ~~AND CUMULATIVE EFFECT OF ACCOUNTING CHANGE~~.....................................~~..............~~ ~~112.2~~274 (~~80.6~~165) 444 (~~96.9~~210) ~~634.9~~ MINORITY INTEREST.......................................................... (~~36.6~~71) (~~26.2~~45) (126.0) (89.8) --------- --------- --------- --------- INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE................ 75.6 (106.8) (222.9) 545.1 CUMULATIVE EFFECT OF ACCOUNTING CHANGE..................................... 384.5 --------- --------- --------- --------- NET INCOME (LOSS).......................................................... $~~75.6~~203 ($~~106.8~~210) ($~~222.9)~~318 ~~$929.6 ========= ========= ========= ========= BASIC EARNINGS~~ (~~LOSS) PER COMMON SHARE Income (loss) before cumulative effect of accounting change............~~ $~~0.08 ($0.11~~299) ($0.23) $0.58 Cumulative effect of accounting change................................. 0.40 --------- --------- --------- --------- Net income (loss)................................................... $0.08 ($0.11) ($0.23) $0.98 ========= ========= ========= ========= DILUTED EARNINGS (LOSS) PER COMMON SHARE Income (loss) before cumulative effect of accounting change............ $0.08 ($0.11) ($0.23) $0.56 Cumulative effect of accounting change................................. 0.40 --------- --------- --------- --------- Net income (loss)................................................... $0.08 ($0.11) ($0.23) $0.96 ========= ========= ========= ========= See notes to condensed consolidated financial statements. 3

COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED ~~SEPTEMBER~~JUNE 30, ~~2002~~2003 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (Dollars in millions) ~~Nine~~Six Months Ended ~~September~~June 30, 2003 2002 ~~2001~~ ------------ ------------- OPERATING ACTIVITIES Net income (loss)....................................................~~........~~ $318 ($~~222.9~~299) ~~$929.6~~ Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation.......................................................~~........~~ ~~1,015.5~~673 ~~829.4~~676 Amortization.......................................................~~........~~ ~~155.1~~113 ~~1,610.3~~99 Non-cash interest expense, net.....................................~~........~~ ~~31.7 33.~~5 22 Equity in net losses of affiliates.................................~~........~~ ~~59.9~~34 ~~26.1~~49 Losses (gains) on investments and other (income) expense, net......~~........~~ ~~799.5~~32 ~~(2,172.8)~~739 Minority interest..................................................~~........~~ 126.0 89.8 ~~Cumulative effect of accounting change..................................... (384.5)~~ Deferred income taxes..............................................~~........~~ ~~(59.5)~~123 (~~141.7~~4) Proceeds from sales of trading ~~security~~securities..........................~~..........~~ ~~367.1~~85 Other..............................................................~~........~~ (~~40.4~~36) ~~1.7~~(10) ------------ ------------- 1,~~864.9~~473 1,~~188.5~~361 Changes in working capital, net of effects of acquisitions and divestitures: Decrease in accounts receivable, net.............................~~........~~ ~~33.1~~54 ~~110.3~~9 (Increase) decrease in inventories, net..........................~~...................~~ (~~28.2~~27) ~~(65.8)~~40 Increase in other current assets.................................~~........~~ (~~33.0~~39) (~~44.5~~18) Increase (decrease) in accounts payable, accrued expenses and other current liabilities............................................~~................~~ ~~163.4~~45 ~~394.1~~(342) ------------ ------------- ~~135.3~~33 ~~394.1~~(311) Net cash provided by operating activities........................~~....~~ 21,~~000.2~~506 1,~~582.6~~050 ------------ ------------- FINANCING ACTIVITIES Proceeds from borrowings.............................................~~........~~ ~~876.2~~710 ~~5,030.9~~632 Retirements and repayments of debt...................................~~........~~ (21,~~009.0~~572) (~~3,791.~~1,169) ~~Proceeds~~Net ~~from~~transactions ~~settlement~~with ~~of interest rate exchange agreements~~affiliates................ 56.~~8 Issuances of common stock~~.................... (333) Capital contribution from parent................................ 15.~~0 23~~.2... ~~Repurchases~~425 ofProceeds ~~common~~from ~~stock~~notes payable to affiliates............................~~......................~~ ~~(27.1)~~539 ~~Equity contributions from minority partner to a subsidiary~~Other................... 10.~~9 6~~.~~4 Deferred financing costs~~...........................................~~..........~~ ~~(2.3)~~66 ~~(22.5)~~ ------------ ------------- Net cash (used in) ~~provided by~~ financing activities............................ (~~1,052.4~~231) ~~1,219.8~~(471) ------------ ------------- INVESTING ACTIVITIES Acquisitions, net of cash acquired...................................~~........~~ (~~15.8~~22) (~~917.5~~16) ~~Sales~~Proceeds from sales of (purchases) of) short-term investments, net....~~.........................~~ ~~3.8~~ (~~173.3~~2) ~~Purchases~~3 Proceeds from sales of investments...................................~~..................~~ ~~(48.1)~~212 ~~(238.7)~~596 ~~Increase~~Purchases inof ~~notes receivable~~investments.............................................~~....~~ (~~400.0~~43) ~~Proceeds~~(32) ~~from sales and settlements of investments........................... 733.5 784.4~~ Capital expenditures.................................................~~........~~ (~~1,145.8~~724) (~~1,681.2~~789) Additions to intangible and other noncurrent assets..................~~........~~ (~~255.6~~74) (~~169.2~~133) ------------ ------------- Net cash used in investing activities............................~~....~~ (~~728.0~~653) (~~2,795.5~~371) ------------ ------------- INCREASE IN CASH AND CASH EQUIVALENTS ...................................~~.......~~ ~~219.8~~622 ~~6.9~~208 CASH AND CASH EQUIVALENTS, beginning of period..........................~~........~~ 676 350.0 ~~651.5~~ ------------ ------------- CASH AND CASH EQUIVALENTS, end of period................................~~........~~ $~~569.8~~1,298 $~~658.4~~558 ============ ============= See notes to condensed consolidated financial statements. 4

COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Basis of Presentation Comcast Holdings Corporation ("Comcast Holdings") and its subsidiaries (the "Company") has prepared these unaudited condensed consolidated financial statements based upon Securities and Exchange Commission ("SEC") rules that permit reduced disclosure for interim periods. The Company is an indirect wholly owned subsidiary of Comcast Corporation ("Comcast"). 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, 2002. Reclassifications Certain reclassifications have been made to the prior year financial statements to conform to those classifications used in 2003. In the first quarter of 2003, QVC, Inc. ("QVC") completed the sale of its infomercial operations in Mexico ("QVC Mexico"). The results of operations for QVC Mexico for the 2003 and 2002 interim periods were not significant and are included in equity in net losses of affiliates in the Company's consolidated statement of operations. 2. RECENT ACCOUNTING PRONOUNCEMENTS SFAS No. 143 The Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("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. The Company adopted SFAS No. 143 on January 1, 2003, in accordance with the new statement. The adoption of SFAS No. 143 had no impact on the Company's financial condition or results of operations. SFAS No. 148 The FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure," in December 2002. SFAS No. 148 amends SFAS No. 123 to provide alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for stock-based employee compensation. SFAS No. 148 also amends the disclosure provisions of SFAS No. 123 to require disclosure about the effects on reported net income of an entity's stock-based employee compensation in interim financial statements. SFAS No. 148 is effective for fiscal years beginning after December 31, 2002. The Company adopted SFAS No. 148 on January 1, 2003. The Company did not change to the fair value based method of accounting for stock-based employee compensation. Accordingly, the adoption of SFAS No. 148 would only affect the Company's financial condition or results of operations if Comcast elects to change to the fair value method specified in SFAS No. 123. The adoption of SFAS No. 148 requires the Company to disclose the effects of its stock-based employee compensation in interim financial statements beginning with the first quarter of 2003 (see Note 7). SFAS No. 149 In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." The Statement amends and clarifies accounting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities under SFAS No. 133. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, for hedging relationships designated after June 30, 2003, and to certain preexisting contracts. The Company adopted SFAS No. 149 on July 1, 2003 on a 5 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) prospective basis in accordance with the new statement. The Company does not expect the adoption of SFAS No. 149 will have a material impact on its financial statements. SFAS No. 150 In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity." This Statement establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. SFAS No. 150 requires that an issuer classify a financial instrument that is within its scope as a liability or, in some circumstances, as an asset, with many such financial instruments having been previously classified as equity. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective July 1, 2003. SFAS No. 150 is to be implemented by reporting the cumulative effect of a change in an accounting principle for financial instruments outstanding before the issuance date of the Statement and still existing at July 1, 2003. Restatement is not permitted. The Company is assessing the impact SFAS No. 150 may have on its financial statements. FIN 45 In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others" ("FIN 45"). FIN 45 expands on the accounting guidance of SFAS No.'s 5, 57, and 107 and supercedes FIN 34. FIN 45 clarifies that a guarantor is required to disclose in its interim and annual financial statements its obligations under certain guarantees that it has issued, including the nature and terms of the guarantee, the maximum potential amount of future payments under the guarantee, the carrying amount, if any, for the guarantor's obligations under the guarantee, and the nature and extent of any recourse provisions or available collateral that would enable the guarantor to recover the amounts paid under the guarantee. FIN 45 also clarifies that, for certain guarantees, a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. FIN 45 does not prescribe a specific approach for subsequently measuring the guarantor's recognized liability over the term of the related guarantee. The initial recognition and initial measurement provisions of FIN 45 apply on a prospective basis to certain guarantees issued or modified after December 31, 2002. The disclosure requirements in FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002. The Company adopted the disclosure provisions of FIN 45 in the fourth quarter of 2002 and adopted the initial recognition and measurement provisions of FIN 45 on January 1, 2003, as required by the Interpretation. The impact of the adoption of FIN 45 will depend on the nature and terms of guarantees entered into or modified by the Company in the future. The adoption of FIN 45 in the first quarter of 2003 did not have a material impact on the Company's consolidated financial statements (see Note 9). 3. ACQUISITIONS AND OTHER SIGNIFICANT EVENTS Sale of QVC On March 3, 2003, Comcast announced that Liberty Media Corporation ("Liberty") delivered a notice to it, pursuant to the stockholders agreement between the Company and Liberty, which triggered an exit rights process with respect to Liberty's approximate 42% interest in QVC. On June 25, 2003, the Company, Comcast and Liberty entered into an agreement (the "June 2003 Agreement") which superceded and replaced the exit rights process of the stockholders agreement, and pursuant to which Liberty had to deliver to Comcast, no later than June 30, 2003, a notice setting forth Liberty's determination of the aggregate fair value of the Company's and Liberty's interests in QVC. On June 30, 2003, Liberty delivered notice to Comcast setting the aggregate fair value of the Company's and Liberty's interests in QVC at $13.75 billion. Under the terms of the June 2003 Agreement, Comcast had to elect either to purchase Liberty's interest in QVC or sell the Company's approximate 57% interest in QVC to Liberty, based on the value determined by Liberty. On July 3, 2003, Comcast elected to sell its interest in QVC under a stock purchase agreement with Liberty for approximately $7.9 billion. Liberty will purchase the Company's interest in QVC in part with shares of Liberty's Series A common stock (valued at $11.71 per share) representing 7.5% of the shares of Liberty common stock outstanding (after giving effect to that issuance), or approximately 218 million shares based on the number of 6 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) Liberty shares currently outstanding. The remainder of the purchase price will be paid in the form of a three-year senior unsecured note bearing interest at LIBOR plus 1.5%. The values of the shares and the note to be delivered to the Company are approximately $2.6 billion and $5.3 billion, respectively. Under the stock purchase agreement, the Company will have registration rights that should facilitate the disposal or monetization of its shares in Liberty and in the note. The Company expects to record a pre-tax gain on the sale of approximately $6.5 billion. The fair value of the consideration to be received from Liberty upon consummation of the transaction will be determined at the closing date and will affect the actual pre-tax gain to be recorded by the Company. The transaction is subject to customary closing conditions and regulatory approvals. The Company expects to close the transaction by the end of 2003. Effective in the third quarter, the Company will classify QVC as an asset held for sale and will report the results of operations for QVC in discontinued operations for all periods presented in accordance with SFAS No. 144.

~~(Amounts~~4. inINVESTMENTS ~~millions,~~June ~~except per share data) Three Months Ended Three Months Ended September~~ 30, ~~2002~~December ~~September 30~~31, ~~2001~~2003 ~~---------------------------------~~2002 -----------~~---------------------~~ ~~Per Share Per Share Income Shares Amount Loss Shares Amount~~ --------- ---~~------~~ ~~------------~~(in ~~---------~~millions) ~~---------~~Fair ~~-----------~~value ~~Basic~~method ~~EPS~~AT&T Corp................................ ~~$75~~.~~6 952~~.~~9 $0~~.~~08 ($106~~.~~8) 951~~.5............... ($~~0.11)~~ ~~Effect~~$287 ofSprint ~~Dilutive~~Corp. ~~Securities~~PCS ~~Assumed exercise of stock option and restricted stock plans~~Group.......... 6.3............................ ~~---------~~357 ~~---------~~369 ~~----------~~Other ~~--------- --------- ---------- Diluted EPS~~.............................. ~~$75~~.~~6 959~~.~~2 $0~~.~~08 ($106~~.~~8) 951~~.~~5 ($0~~.~~11)~~................... ~~=========~~97 ~~=========~~74 ~~========== ========= ========= ========== Nine Months Ended Nine Months Ended September 30, 2002 September 30, 2001~~ -----------~~----------------------~~ ------------~~--------------------~~ ~~Per~~454 ~~Share~~730 ~~Per~~Equity ~~Share~~method..................................................... ~~Loss~~306 ~~Shares~~317 ~~Amount~~Cost ~~Income~~method....................................................... ~~Shares~~113 ~~Amount~~105 --------- --~~-------~~ ------------ ~~---------~~Total ~~--------- ----------- Basic EPS~~investments................................ ~~($222~~.~~9) 952~~.~~2 ($0~~.~~23) $545~~.~~1 949~~.~~3 $0~~.58...... ~~Effect~~873 of1,152 ~~Dilutive~~Less, ~~Securities~~current ~~Assumed conversion of Series B convertible preferred stock~~investments......... 1.~~4 Assumed exercise of stock option and restricted stock plans~~......... 14.0..................... ~~---------~~179 ~~---------~~525 ----------- --------- ---~~------~~ Non-~~---------~~current ~~Diluted EPS~~investments.............................. ~~($222~~.~~9) 952~~.~~2 ($0~~.~~23) $545~~.~~1 964~~.7........ $~~0.56~~694 ~~=========~~$627 ========= ==~~========~~ ========= ===~~====== ==========~~

Fair Value Method The Company holds unrestricted equity investments in certain publicly traded companies, which it accounts for as available for sale or trading securities. The net unrealized pre-tax gains on investments accounted for as available for sale securities as of June 30, 2003 and December 31, 2002 of $43 million and $70 million, respectively, have been reported in the Company's consolidated balance sheet principally as a component of accumulated other comprehensive income, net of related deferred income taxes of $15 million and $25 million, respectively. The cost, fair value and gross unrealized gains and losses related to the Company's available for sale securities are as follows (in millions):

~~(Amounts~~June ~~in millions~~30, ~~except~~December ~~per share data) Nine Months Ended September 30~~31, ~~2001~~2003 2002 ----------- ------------- ~~Revenues~~Cost............................................................. $~~7,222.8~~25 ~~Income~~$269 ~~before~~Gross ~~cumulative~~unrealized ~~effect~~gains........................................... of43 ~~accounting~~71 ~~change~~Gross unrealized losses.... ~~$487~~.~~9 Net income~~..................................... (1) ----------- ----------- Fair value......... ~~$872~~.~~4 Diluted EPS~~............................................. $~~0.90~~68 $339 =========== ===========

~~September~~COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, ~~December~~2003 31NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) Investment Income (Loss), Net Investment income (loss), net for the interim periods includes the following (in millions): Three Months Ended Six Months Ended June 30, June 30, 2003 2002 ~~2001~~2003 2002 -------- -------- -------- --------- ~~(Dollars~~Interest inand ~~millions)~~dividend ~~Fair value method AT&T Corp~~income.................................... $21 $11 $26 $18 Gains (losses) on sales and exchanges of investments, net........ ~~$498.6~~(103) ~~$1,514.9~~22 ~~Sprint~~(101) ~~Corp.~~Investment ~~PCS~~impairment ~~Group~~losses............................... ~~439~~.~~7 2,109~~.5... ~~Other~~(14) (208) (69) (221) Unrealized gains (losses) on trading securities................. 71 (420) 69 (1,440) Mark to market adjustments on derivatives related to trading securities............................... 71.7...... ~~227~~(68) 324 (65) 1,171 Mark to market adjustments on derivatives and hedged items.2..... 19 (63) 11 (134) -------- --------- -------- -------- ~~1,010.0~~Investment 3income (loss),~~851.6~~ ~~Cost method~~net...................................~~..............~~ ~~124.2~~$29 ~~143.~~($459) ($6) ~~Equity~~($707) ~~method...............................................~~======== ~~357.3~~========= ~~307~~======== ======== 5.2 GOODWILL The changes in the carrying amount of goodwill by business segment (see Note 10) for the periods presented are as follows (in millions): Corporate Cable Commerce and Other Total ------------ ------------ ------------ ~~Total~~------------ ~~investments~~Balance, December 31, 2002......................~~..............~~ ~~1,491.5~~ $4,~~302.4~~693 ~~Less~~$835 $918 $6,446 ~~current~~Intersegment ~~investments~~transfers......................~~.............~~ ~~905.9~~20 ~~2,623.2~~(20) ------------ ------------ ------------ ~~Non~~-~~current~~----------- ~~investments~~Balance, June 30, 2003..........................~~...........~~ $~~585.6~~4,713 $1835 $898 $6,~~679.2~~446 ============ ============ ============ ============

6. LONG-TERM DEBT The Cross-Guarantee Structure To simplify Comcast's capital structure, effective with its acquisition of AT&T Corp.'s broadband business ("Broadband") on November 18, 2002, Comcast and certain of its cable holding company subsidiaries, including the Company's wholly owned subsidiary Comcast Cable Communications, Inc. ("Comcast Cable"), fully and unconditionally guaranteed each other's debt securities (the "Cross-Guarantee Structure"). Comcast Holdings is not a guarantor, and none of its debt is guaranteed. As of June 30, 2003, $23.766 billion of Comcast's debt securities were entitled to the benefits of the Cross-Guarantee Structure, including $6.936 billion of Comcast Cable's debt securities. Repayments and Redemptions of Debt On March 31, 2003, in connection with the closing of the restructuring of Time Warner Entertainment Company L.P., an investment accounted for under the cost method by Comcast, Comcast received $2.1 billion in cash which was used to repay debt, including $800 million of amounts outstanding under Comcast Cable's revolving credit facility. In May 2003, the Company redeemed, at its scheduled redemption price, the $154 million outstanding principal amount of its 8 1/4% senior subordinated notes due 2008. The Company financed the redemption with amounts available under its existing credit facilities. 8 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) ZONES At maturity, holders of the Company's 2.0% Exchangeable Subordinated Debentures due 2029 (the "ZONES") are entitled to receive in cash an amount equal to the higher of the principal amount of the ZONES or the market value of Sprint PCS common stock. Prior to maturity, each ZONES is exchangeable at the holders' option for an amount of cash equal to 95% of the market value of Sprint PCS Stock. As of June 30, 2003, the number of Sprint PCS shares held by the Company exceeded the number of ZONES outstanding. The Company split the accounting for the ZONES into derivative and debt components. The Company records the change in the fair value of the derivative component of the ZONES (see Note 4) and the change in the carrying value of the debt component of the ZONES as follows (in millions):

~~September~~Six ~~30,~~Months ~~December~~Ended 31June 30, 2003 2002 ~~2001~~ ----------- ----------- ~~(Dollars~~Balance inat ~~millions)~~Beginning ~~Cost~~of Period: Debt component................................ $491 $468 Derivative component..........................~~...~~ ~~$470.8~~208 $1,~~355.0~~145 ~~Gross~~----------- ~~unrealized~~----------- ~~gains~~Total 699 1,613 Increase in debt component to interest expense........................... 12 11 Increase (decrease) in derivative component to investment income (loss), net................ ~~73.9~~65 ~~283.2~~(935) ~~Gross~~Balance ~~unrealized~~at ~~losses~~End of Period: Debt component................................ 503 479 Derivative component.......... (2.~~8) (2~~.9).............. 273 210 ----------- ----------- ~~Fair~~Total ~~value.......................................................~~ $~~541.9~~776 $~~1,635.3~~689 =========== ===========

Interest Rates Excluding the derivative component of the ZONES whose changes in fair value are recorded to investment income (loss), net, the Company's effective weighted average interest rate on its total debt outstanding was 7.45% and 7.07% as of June 30, 2003 and December 31, 2002, respectively. Derivatives The Company uses derivative financial instruments to manage its exposure to fluctuations in interest rates and securities prices. The Company has issued indexed debt instruments and prepaid forward sale agreements whose value, in part, is derived from the market value of certain publicly traded common stock. Lines and Letters of Credit As of June 30, 2003, certain subsidiaries of the Company had unused lines of credit of $2.472 billion under their respective credit facilities. As of June 30, 2003, the Company and certain of its subsidiaries had unused irrevocable standby letters of credit totaling $43 million to cover potential fundings under various agreements. 7. STOCKHOLDERS' EQUITY Stock-Based Compensation The Company accounts for stock-based compensation in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," and related interpretations, as permitted by SFAS No. 123, 9 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) "Accounting for Stock-Based Compensation," as amended. Compensation expense for stock options is measured as the excess, if any, of the quoted market price of the stock at the date of the grant over the amount an employee must pay to acquire the stock. The Company records compensation expense for restricted stock awards based on the quoted market price of the stock at the date of the grant and the vesting period. The Company records compensation expense for stock appreciation rights based on the changes in quoted market prices of the stock or other determinants of fair value. The following table illustrates the effect on net income (loss) if the Company had applied the fair value recognition provisions of SFAS No. 123 to stock-based compensation (dollars in millions):

Three Months Ended ~~Nine~~Six Months Ended ~~September~~June 30, ~~September~~June 30, 2003 2002 ~~2001~~2003 2002 ~~2001~~ --------- --------- --------- --------- ~~Interest~~Net ~~and dividend~~ income~~................................~~ ~~$8.6 $25.6 $26.1 $60.6 Gains~~ (~~losses~~loss) ~~on sales and exchanges of investments~~, ~~net...~~as 0reported.~~3 17~~.~~2 (100~~.~~6) 476~~.~~8 Investment impairment losses~~................................ ~~(5.9)~~$203 (~~15.7~~$210) ~~(227.2)~~$318 (~~954.8~~$299) ~~Reclassification~~Deduct: ofTotal ~~unrealized~~stock-based ~~gains........................~~compensation ~~237.9~~expense ~~1,330.3~~determined ~~Unrealized~~under ~~(loss)~~fair ~~gain~~value onbased ~~Sprint~~method ~~PCS~~for ~~common~~all ~~stock........... (181.2) 154.5 (1~~awards,~~620.9)~~ ~~420.1~~net ~~Mark~~of ~~to market adjustments on derivatives~~ related totax ~~Sprint PCS common stock~~effects.................~~............~~ ~~138.7~~ (~~120.2~~25) ~~1,309.8~~ (~~311.7~~36) ~~Mark to market adjustments on derivatives and hedged items...........................................~~ (~~13.8~~46) ~~29.0~~ (~~147.6~~69) ~~24.4~~ --------- --------- --------- --------- ~~Investment~~Pro forma, net income (~~expense~~loss).................................... $178 ($~~53.3~~246) $~~328.3~~272 ($~~760.4~~368) ~~$1,045.7~~ ========= ========= ========= =========

Total stock-based compensation expense was determined under the fair value method for all awards assuming accelerated vesting of stock options as permitted under SFAS No. 123. Had the Company applied the fair value recognition provisions of SFAS No. 123 assuming straight-line rather than accelerated vesting of stock options, total stock-based compensation expense, net of related tax effects, would have been $21 million and $28 million for the three months ended June 30, 2003 and 2002, respectively, and $40 million and $55 million for the six months ended June 30, 2003 and 2002, respectively. The weighted-average fair value at date of grant of a Class A common stock option granted under Comcast's option plans during the three and six months ended June 30, 2003 was $7.67 and $10.53, respectively. The weighted- average fair value at date of grant of a Class A Special common stock option granted under the option plans during the three and six months ended June 30, 2002 was $12.98 and $16.30, respectively. The fair value of each option granted during the interim periods in 2003 and 2002 was estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:

~~Corporate~~Three ~~Cable~~Months ~~Commerce~~Ended ~~and~~June ~~Other~~30, ~~Total~~Six Months Ended June 30, 2003 2002 2003 2002 --------------- ---------------- ---------------- ---------------- ~~Balance,~~Class ~~December~~A ~~31,~~Class ~~2001......................~~A ~~$4,688.4~~Special ~~$834.8~~Class ~~$766.2~~A ~~$6,289.4~~Class ~~Purchase~~A ~~price~~Special ~~allocation~~Common ~~adjustments.......~~Stock ~~5.1~~Common ~~151.8~~Stock ~~156.9~~Common Stock Common Stock --------------- ---------------- ---------------- ---------------- ~~Balance,~~Dividend ~~September~~yield..................... ~~30,~~0% ~~2002~~0% 0% 0% Expected volatility................ 29.8% 30.0% 29.4% 29.2% Risk-free interest rate............ ~~$4,693~~2.1% 5.3% ~~$834~~3.83% ~~$918~~5.3% Expected option lives (in years)... 3.5 8.0 $6~~,446~~.37 ~~============~~8.0 ~~============~~Forfeiture ~~============~~rate.................... ~~============~~3.0% 3.0% 3.0% 3.0%

The pro forma effect on net income (loss) for the interim periods by applying SFAS No. 123 may not be indicative of the effect on net income or loss in future years since SFAS No. 123 does not take into consideration pro forma compensation expense related to awards made prior to January 1, 1995 and since additional awards in future years are anticipated. 10 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) Comprehensive Income (Loss) The Company's total comprehensive income (loss) for the interim periods was as follows (in millions):

Three Months ~~Nine~~Ended Six Months Ended ~~Ended~~June ~~September~~ 30, ~~September~~June 30, ~~2001~~2003 ~~2001~~2002 2003 2002 --------- ---------- --------- ---------- Net ~~Income~~income (~~Loss~~loss) ~~As reported~~....................................~~.....~~ $203 ($~~106.8~~210) $~~929.6~~318 ~~Amortization~~($299) ofUnrealized ~~goodwill..........................~~losses ~~79.4~~on ~~233.8~~marketable ~~Amortization of equity method goodwill~~securities............ (1.9) ~~13.0~~(223) ~~Amortization~~(38) of(364) ~~franchise~~Reclassification ~~rights..................~~adjustments ~~283.9~~for ~~813.3~~losses ~~--------------~~included ~~-------------~~in Asnet ~~adjusted~~income (loss)......................~~...................~~ ~~$258.4 $~~(1~~,989.7~~) ~~==============~~198 ~~=============~~21 ~~Income~~203 ~~before~~Unrealized ~~cumulative~~gains ~~effect~~on ofthe ~~accounting~~effective ~~change,~~portion asof ~~adjusted....................~~cash ~~$258.4~~flow ~~$1,605~~hedges.~~2 ============== ============= Basic EPS As reported~~...............................~~..........~~ ~~($0.11)~~4 ~~$0.98~~Foreign ~~Amortization~~currency oftranslation ~~goodwill..........................~~gains 0(losses).~~08 0~~.~~25 Amortization of equity method goodwill~~........~~....~~ ~~0.01~~9 ~~Amortization~~5 of15 ~~franchise~~(7) ~~rights.................. 0.30 0.86~~ ---------~~-----~~ ----------~~---~~ As adjusted......................................... $0.27 $2.10 ============== ============= Diluted EPS As reported......................................... ($0.11) $0.96 Amortization of goodwill.......................... 0.08 0.24 Amortization of equity method goodwill............ 0.01 Amortization of franchise rights.................. 0.30 0.85 ---------~~-----~~ ----------~~---~~ AsComprehensive ~~adjusted~~income (loss)..........................~~...............~~ $~~0.27~~210 ($~~2.06~~226) $316 ($467) ========= ========== ========= ==========

8. STATEMENT OF CASH FLOWS - SUPPLEMENTAL INFORMATION The Company made cash payments for interest and income taxes during the interim periods as follows (in millions):

Three Months Ended ~~Nine~~Six Months Ended ~~September~~June 30, ~~September~~June 30, 2003 2002 ~~2001~~2003 2002 ~~2001~~ ----------- ----------- ---------- ----------- ~~Balance at Beginning of Period: Debt component~~Interest............................ ~~$478~~.~~9 $456~~.~~2 $467~~.~~4 $445~~.~~2 Derivative component~~.............~~.........~~ ~~210.2~~$228 ~~1,136.9~~$237 ~~1,145.2~~$334 ~~961.3~~$347 ~~-----------~~Income ~~----------- ---------- ----------- Total~~ taxes.............................. ~~689~~.~~1 1,593~~.~~1 1,612~~.~~6 1,406~~.~~5 Increase in debt component to interest expense~~.......~~................~~ 5.9 5.6 17.4 16.6 Increase (decrease) in derivative component to investment income/expense.............. (117.8) 98.5 (1,052.8) 274.1 Balance at End of Period: Debt component............................ 484.8 461.8 484.8 461.8 Derivative component...................... 92.4 1,235.4 92.4 1,235.4 ----------- ----------- ---------- ----------- Total .............................. $~~577.2~~152 $~~1,697.2~~129 $~~577.2~~188 $~~1,697.2 =========== =========== ========== ===========~~159

9. COMMITMENTS AND CONTINGENCIES Contingencies Litigation has been filed against the Company as a result of alleged conduct of the Company with respect to its investment in and distribution relationship with At Home Corporation. At Home was a provider of high-speed Internet access and content services which filed for bankruptcy protection in September 2001. Filed actions are: (i) class action lawsuits against the Company, Brian L. Roberts (the Company's President and Chief Executive Officer and a director), AT&T (the former controlling shareholder of At Home and also a former distributor of the At Home service) and other corporate and individual defendants in the Superior Court of San Mateo County, California, alleging breaches of fiduciary duty on the part of the Company and the other defendants in connection with transactions agreed to in March 2000 among At Home, the Company, AT&T and Cox Communications, Inc. (Cox is also an investor in At Home and a former distributor of the At Home service); (ii) class action lawsuits against Comcast Cable Communications, Inc., AT&T and others in the United States District Court for the Southern District of New York, alleging securities law violations and common law fraud in connection with disclosures made by At Home in 2001; and (iii) a lawsuit brought in the United States District Court for the District of Delaware in the name of At Home by certain At Home bondholders against the Company, Brian L. Roberts, Cox and others, alleging breaches of fiduciary duty relating to the March 2000 transactions and seeking recovery of alleged short- swing profits of at least $600 million pursuant to Section 16(b) of the Securities Exchange Act of 1934 purported to have arisen in connection with certain transactions relating to At Home stock effected pursuant to the March 2000 agreements. The actions in San Mateo County, California have been stayed by the United States Bankruptcy Court for the Northern District of California, the court in which At Home filed for bankruptcy, as violating the automatic bankruptcy stay. In the Southern District of New York actions, the court ordered the actions consolidated into a single action. An amended consolidated class action complaint was filed on November 8, 2002. All of the defendants served motions to dismiss on February 11, 2003. 11 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) The Company denies any wrongdoing in connection with the claims which have been made directly against the Company, its subsidiaries and Brian L. Roberts, and intends to defend all of these claims vigorously. In management's opinion, the final disposition of these claims is not expected to have a material adverse effect on the Company's consolidated financial position, but could possibly be material to the Company's consolidated results of operations of any one period. Further, no assurance can be given that any adverse outcome would not be material to such consolidated financial position. Some of the entities formerly attributed to Broadband which are now subsidiaries of Comcast are parties to an affiliation term sheet with Starz Encore Group LLC, an affiliate of Liberty Media Corporation, which extends to 2022. The term sheet purports to require annual fixed price payments, subject to adjustment for various factors, including inflation. The term sheet also purports to require Comcast to pay two-thirds of Starz Encore's programming costs above levels designated in the term sheet. Excess programming costs that may be payable by Comcast in future years are not presently estimable, and could be significant. By letter dated May 29, 2001, Broadband disputed the enforceability of the excess programming pass-through provisions of the Starz Encore term sheet and questioned the validity of the term sheet as a whole. Broadband also has raised certain issues concerning the uncertainty of the provisions of the term sheet and the contractual interpretation and application of certain of its provisions to, among other things, the acquisition and disposition of cable systems. In July 2001, Starz Encore filed a lawsuit in Colorado state court seeking payment of the 2001 excess programming costs and a declaration that the term sheet is a binding and enforceable contract. In October 2001, Broadband and Starz Encore agreed to delay any further proceedings in the litigation until August 31, 2002 to allow the parties time to continue negotiations toward a potential business resolution of this dispute. As part of this standstill agreement, Broadband and Starz Encore settled Starz Encore's claim for the 2001 excess programming costs, and Broadband agreed to continue to make the standard monthly payments due under the term sheet, with a full reservation of rights with respect to these payments. Broadband and Starz Encore agreed to extend the standstill agreement to and including January 31, 2003, with a requirement that the parties attempt to mediate the dispute. A mediation session held in January 2003 did not result in any resolution of the matter. On November 18, 2002, the Company and Comcast filed suit against Starz Encore in the United States District Court for the Eastern District of Pennsylvania. The Company and Comcast seek a declaratory judgment that, pursuant to their rights under a March 17, 1999 contract with a predecessor of Starz Encore, upon the completion of the Broadband acquisition that contract now provides the terms under which Starz Encore programming is acquired and transmitted by Comcast's cable systems. On January 8, 2003, Starz Encore filed a motion to dismiss the lawsuit on the grounds that claims asserted by the Company and Comcast raised issues of state law that the United States District Court should decline to decide. The Company and Comcast have responded contesting these assertions. That motion has been submitted to the Court for decision. On January 31, 2003, Starz Encore filed an amended complaint in its lawsuit against Broadband in Colorado state court. The amended complaint adds the Company and Comcast as defendants and adds new claims against the Company, Comcast and Broadband asserting alleged breaches of, and interference with, the standstill agreement relating to the lawsuit filed by the Company and Comcast in federal District Court in Pennsylvania and to the defendants' position that since the completion of the Broadband acquisition, the March 17, 1999 contract now provides the terms under which Starz Encore programming is acquired and transmitted by the Company's cable systems. On March 3, 2003, Starz Encore filed a motion for leave to file a second amended complaint that would add allegations that Broadband has breached certain purported joint-marketing obligations under the term sheet and that the Company and Comcast have breached certain joint-marketing obligations under the March 17, 1999 contract and other agreements. The Company, Comcast and Broadband opposed Starz Encore's motion for leave to file a second amended complaint and, in light of Starz Encore's pending motion for leave to amend, sought an extension of time from the Court to respond to Starz Encore's amended complaint. Both Starz Encore's motion to amend and Comcast's motion to extend time are fully briefed and have been submitted to the Court for decision. 12 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) On April 3, 2003, the Company and Comcast filed a motion for summary judgment in the federal action in Pennsylvania. On April 16, 2003, Starz Encore filed a motion seeking (i) to strike the affidavit supporting the summary judgment motion or, in the alternative, (ii) a general postponement of Starz Encore's response date (or at a minimum a three week extension). On April 29, 2003, the Company and Comcast filed an opposition to Starz Encore's motion. The Court has not yet ruled on either motion. An entity formerly attributed to Broadband, which is now Comcast's subsidiary, is party to a master agreement that may not expire until December 31, 2012, under which it purchases certain billing services from CSG Systems, Inc. The master agreement requires monthly payments, subject to adjustment for inflation. The master agreement also contains a most favored nation provision that may affect the amounts paid thereunder. On May 10, 2002, Broadband filed a demand for arbitration against CSG before the American Arbitration Association asserting, among other things, the right to terminate the master agreement and seeking damages under the most favored nation provision or otherwise. On May 31, 2002, CSG answered Broadband's arbitration demand and asserted various counterclaims, including for (i) breach of the master agreement; (ii) a declaration that Comcast is now bound by the master agreement to use CSG as its exclusive provider for certain billing and customer care services; (iii) tortious interference with prospective contractual relations; and (iv) civil conspiracy. The evidentiary hearing commenced on May 9, 2003 and concluded on June 17, 2003. The parties filed and exchanged opening post-hearing briefs on July 25, 2003 and are scheduled to file and exchange reply briefs on August 8, 2003. Final oral arguments are currently scheduled for September 10 and 11, 2003. On June 21, 2002, CSG filed a lawsuit against the Company in federal court in Denver, Colorado asserting claims related to the master agreement and the pending arbitration. On November 4, 2002, CSG withdrew its complaint against the Company without prejudice. On November 15, 2002, Comcast initiated a lawsuit against CSG in federal court in Philadelphia, Pennsylvania asserting that cable systems owned by the Company are not required to use CSG as a billing service or customer care provider pursuant to the master agreement, and that the former Broadband cable systems owned by Comcast may be added to a billing service agreement between Comcast and CSG. CSG moved to dismiss or stay the lawsuit on the ground that the issues raised by the complaint could be wholly or substantially determined by the above-mentioned arbitration. By Order dated February 10, 2003, the Court stayed the lawsuit until further notice. In management's opinion, the final disposition of the Starz Encore and CSG contractual disputes is not expected to have a material adverse effect on the Company's consolidated financial position or results of operations. However, no assurance can be given that any adverse outcome would not be material to such consolidated financial position or results of operations. The Company is subject to other legal proceedings and claims which arise in the ordinary course of its business. In the opinion of management, the amount of ultimate liability with respect to such actions is not expected to materially affect the financial condition, results of operations or liquidity of the Company. In connection with a license awarded to an affiliate, the Company is contingently liable in the event of nonperformance by the affiliate to reimburse a bank which has provided a performance guarantee. The amount of the performance guarantee is approximately $165 million; however the Company's current estimate of the amount of expenditures (principally in the form of capital expenditures) that will be made by the affiliate necessary to comply with the performance requirements will not exceed $50 million. 13

~~Three~~COMCAST ~~Months~~HOLDINGS ~~Ended~~CORPORATION ~~Nine~~AND ~~Months~~SUBSIDIARIES ~~Ended~~FORM ~~September~~10-Q QUARTER ENDED JUNE 30, ~~September~~2003 30NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) 10. FINANCIAL DATA BY BUSINESS SEGMENT The following represents the Company's significant business segments, ~~2002~~"Cable" ~~2001~~and ~~2002~~"Commerce." ~~2001~~The components of net income (loss) below operating income (loss) before depreciation and amortization are not separately evaluated by the Company's management on a segment basis (in millions). Corporate and Cable Commerce Other (1) Total ----- -------- --------- ----- Three Months Ended June 30, 2003 --------- ----------------------- ~~Net~~Revenues ~~income~~ (~~loss~~2)......................................... $~~75.6~~1,716 ($~~106.8)~~1,101 ($~~222.9)~~211 $~~929.6~~3,028 ~~Unrealized~~Operating ~~gains~~income before depreciation and amortization (~~losses~~3)............................ on738 ~~marketable~~219 ~~securities~~30 987 Depreciation and amortization... 24.~~7 69~~.0................... 325 34 47 406 Operating income (~~339~~loss).6............................. 413 185 (17) ~~265~~581 Interest expense.9.................................... ~~Reclassification~~136 ~~adjustments~~2 ~~for~~32 ~~losses~~170 Capital expenditures................................. 350 16 4 370 Three Months Ended June 30, 2002 -------------------------------- Revenues (~~gains~~2)......................................... ~~included~~$1,541 in$990 ~~net~~$173 $2,704 Operating income before depreciation and amortization (~~loss~~3)............................ 0654 194 18 866 Depreciation and amortization.2....................... 298 29 61 388 Operating income (~~157~~loss).4............................. 356 165 (43) ~~203~~478 Interest expense..................................... 141 3 ~~(486~~38 182 Capital expenditures.5)................................ ~~Unrealized~~331 ~~losses~~51 on8 ~~the~~390 ~~effective~~Six ~~portion~~Months ofEnded ~~cash~~June ~~flow~~30, ~~hedges~~2003 -------------------------------- Revenues (2)................................... ~~(197~~...... $3,361 $2,163 $441 $5),965 Operating income before depreciation and amortization (3)............................ 1,413 430 36 1,879 Depreciation and amortization.4....................... 624 65 97 786 Operating income (loss).............................. 789 365 (~~198~~61) 1,093 Interest expense.0.................................... 275 3 64 342 Capital expenditures................................. 685 29 10 724 Six Months Ended June 30, 2002 -------------------------------- Revenues (2)......................................... $3,010 $1,978 $383 $5,371 Operating income before depreciation and amortization (3)............................ 1),251 ~~Foreign~~386 ~~currency~~37 ~~translation~~1,674 ~~losses~~Depreciation and amortization........................ 591 56 128 775 Operating income (~~1.4~~loss).............................. 660 330 (~~2.7~~91) (7899 Interest expense.8).................................... (9287 6 76 369 Capital expenditures.4)................................ 689 83 17 789 As of June 30, 2003 --------- ---------- Assets............................................... $29,384 $3,237 $3,572 $36,193 Long-term debt, less current portion................. 6,635 1,473 8,108 As of December 31, 2002 -------- --------------- ~~Comprehensive income (loss)~~Assets............................................... ($~~98.4)~~29,844 ($~~199.~~3),000 ($~~565.0)~~2,845 $~~696~~35,689 Long-term debt, less current portion.5................ ~~=========~~7,908 ~~==========~~1 ~~=========~~1,348 ~~==========~~9,257 ---------------

14 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) (1) Other includes segments not meeting certain quantitative guidelines for reporting including the Company's content operations and elimination entries related to the segments presented. Corporate and other assets consist primarily of the Company's investments and intangible assets related to the Company's content operations (see Notes 4 and 5). (2) Revenues include $241 million, $146 million, $456 million and $286 million during the three months ended June 30, 2003 and 2002 and during the six months ended June 30, 2003 and 2002, respectively, of non-US revenues, principally related to the Company's commerce segment. No single customer accounted for a significant amount of the Company's revenues in any period. (3) Operating income before depreciation and amortization is defined as operating income before depreciation and amortization and impairment charges, if any, related to fixed and intangible assets. As such, it eliminates the significant level of non-cash depreciation and amortization expense that results from the capital intensive nature of the Company's businesses and intangible assets recognized in business combinations, and is unaffected by the Company's capital structure or investment activities. The Company's management and Board of Directors use this measure in evaluating the Company's consolidated operating performance and the operating performance of all of its operating segments. This metric is used to allocate resources and capital to the Company's operating segments and is a significant component of the Company's annual incentive compensation programs. This measure is also useful to investors as it is one of the bases for comparing the Company's operating performance with other companies in its industries, although the Company's measure may not be directly comparable to similar measures used by other companies. This measure should not be considered as a substitute for operating income (loss), net income (loss), net cash provided by operating activities or other measures of performance or liquidity reported in accordance with generally accepted accounting principles. 15 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED (Unaudited) 11. RELATED PARTY TRANSACTIONS QVC has an affiliation agreement with Comcast Cable Communications Holdings, Inc. ("CCCH"), a wholly owned subsidiary of Comcast, to carry QVC's programming. In return for carrying QVC programming, QVC pays CCCH an allocated portion, based upon market share, of a percentage of net sales of merchandise sold to QVC customers located in CCCH's service area. These amounts, which are included in selling, general and administrative expenses in the Company's consolidated statement of operations, totaled $4 million and $8 million during the three and six months ended June 30, 2003, respectively. Amounts related to a similar affiliation agreement between QVC and Comcast Cable are eliminated in the Company's consolidated financial statements. The Company's content businesses generate a portion of their revenues through the sale of subscriber services to CCCH under affiliation agreements. These amounts, which are included in service revenues in the Company's consolidated statement of operations, totaled $8 million and $17 million during the three and six months ended June 30, 2003, respectively. Amounts related to similar affiliation agreements between the Company's content businesses and Comcast Cable are eliminated in the Company's consolidated financial statements. Effective January 1, 2003, Comcast has entered into management agreements with the Company's cable subsidiaries. The management agreements generally provide that Comcast supervise the management and operations of the cable systems and arrange for and supervise certain administrative functions. As compensation for such services, the agreements provide for Comcast to charge management fees based on a percentage of gross revenues. These charges, which are included in selling, general and administrative expenses in the Company's consolidated statement of operations, totaled $34 million and $71 million during the three and six months ended June 30, 2003, respectively. During the 2002 interim period, similar management agreements existed between Comcast Cable and its subsidiaries. Accordingly, amounts related to those agreements were eliminated in the Company's consolidated financial statements during the 2002 interim period. Effective January 1, 2003, Comcast Cable reimburses Comcast Cable Communications Management, LLC ("CCCM"), a wholly owned subsidiary of Comcast but not of the Company, for certain costs under a cost sharing agreement. These charges, which are included in selling, general and administrative expenses in the Company's consolidated statement of operations, totaled $42 million and $82 million during the three and six months ended June 30, 2003, respectively. During the 2002 interim period, similar costs were included in selling, general and administrative expenses in the Company's consolidated statement of operations. Effective upon the closing of Comcast's acquisition of Broadband on November 18, 2002, 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. These charges, which are included in selling, general and administrative expenses in the Company's consolidated statement of operations, totaled $38 million and $76 million during the three and six months ended June 30, 2003, respectively. During the 2002 interim period, similar cost sharing agreements existed between Comcast Holdings and Comcast Cable. Accordingly, amounts related to those agreements were eliminated in the Company's consolidated financial statements during the 2002 interim period. Comcast Financial Agency Corporation ("CFAC"), an indirect wholly owned subsidiary of the Company, provides cash management services to Comcast and CCCH. Under this arrangement, Comcast's and CCCH'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. Interest income related to cash deposited by Comcast and CCCH in CFAC was not significant during the 2003 interim periods. Current due from affiliates in the Company's consolidated balance sheet as of June 30, 2003 primarily consists of amounts due from Comcast, CCCH and CCCM for advances made by the Company for working capital and capital expenditures in the ordinary course of business. Current due to affiliates in the Company's consolidated balance sheet as of December 31, 2002 primarily consists of amounts due to Comcast and its affiliates under the cost 16 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONCLUDED (Unaudited) sharing arrangements described above and amounts payable to Comcast and its affiliates as reimbursements for costs incurred, in the ordinary course of business, by such affiliates on behalf of the Company. As of June 30, 2003 and December 31, 2002, note receivable from affiliate consists of a $191 million principal amount note receivable from Comcast. The note receivable bears interest at a rate of 7.5% and is due in 2012. Investment income (loss), net includes $3 million and $7 million for the three and six months ended June 30, 2003, respectively, of interest income related to the note. As of June 30, 2003, note receivable from affiliate includes $7 million of interest receivable related to the note. As of June 30, 2003 and December 31, 2002, notes payable to affiliates consist of an aggregate of $561 million and $22 million principal amount, respectively, of notes payable to Comcast and a subsidiary of CCCH. The notes payable bear interest at rates ranging from 5.25% to 7.5% and are due between 2012 and 2013. Investment income (loss), net includes $2 million and $4 million for the three and six months ended June 30, 2003, respectively, of interest expense related to the notes. As of June 30, 2003, notes payable to affiliates includes $4 million of interest payable related to the notes. 17 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Information for this item is omitted pursuant to SEC General Instruction H to Form 10-Q, except as noted below. We are an indirect wholly owned subsidiary of Comcast Corporation ("Comcast"). Overview We have grown significantly in recent years through both strategic acquisitions and growth in our existing businesses. We have historically met our cash needs for operations through our cash flows from operating activities. We have generally financed our acquisitions and capital expenditures through issuances of our common stock, borrowings of long-term debt, sales of investments and from existing cash, cash equivalents and short-term investments. As more fully described in Note 3 to our financial statements included in Item 1, in July 2003, we, Comcast and Liberty Media Corporation ("Liberty") entered into a stock purchase agreement pursuant to which Liberty will purchase our approximate 57% interest in QVC for approximately $7.9 billion in a transaction we expect to close by the end of 2003. Upon closing of the transaction, we expect to receive from Liberty shares of Liberty Series A common stock and a three-year senior unsecured note bearing interest in LIBOR plus 1.5%. The values of the shares and the note to be delivered to us are approximately $2.6 billion and $5.3 billion, respectively. Under the stock purchase agreement, we will have registration rights that should facilitate the disposal or monetization of our shares in Liberty and in the note. Our summarized financial information for the interim periods is as follows (dollars in millions, "NM" denotes percentage is not meaningful):

Three Months ~~Nine Months~~ Ended ~~Ended~~June ~~September~~ 30, ~~September~~Increase ~~30,~~/ ~~2002~~(Decrease) ~~2001~~2003 2002 ~~2001~~$ % --------- --------- ---------- --------- ~~Interest~~Revenues..................................................... $~~103.8~~3,028 $~~129.8~~2,704 $~~451~~324 12.0% Cost of goods sold from electronic retailing................. 697 626 71 11.3 Operating, selling, general and administrative expenses...... 1,344 ~~$426~~1,212 132 10.9 Depreciation and amortization................................ 406 388 18 4.6 --------- --------- ---------- --------- Operating income............................................. 581 478 103 21.5 ~~Income~~--------- ~~taxes~~--------- ---------- --------- Interest expense............................................. (170) (182) (12) (6.6) Investment income (loss), net................................ ~~$53~~29 (459) 488 NM Equity in net losses of affiliates.4.......................... ~~$10~~(21) (44) (23) (52.43) ~~$211~~Other income................................................. 3 9 ~~$136~~(6) (66.7) Income tax (expense) benefit................................. (148) 33 (181) NM Minority interest............................................ (71) (45) 26 57.8 --------- --------- ---------- --------- Net income (loss)............................................ $203 ($210) $413 NM ========= ========= ========== =========

~~Corporate~~COMCAST ~~and~~HOLDINGS ~~Cable~~CORPORATION ~~Commerce~~AND ~~Other~~SUBSIDIARIES ~~(1)~~FORM ~~Total~~ 10-~~----~~Q ~~--------~~QUARTER ~~---------~~ENDED ~~-----~~JUNE ~~Three~~30, 2003 Six Months Ended ~~September~~June 30, Increase / (Decrease) 2003 2002 $ % --------- --------- ---------- --------- Revenues ~~(2)~~......................................... ~~$1,548~~.~~0 $1,011~~.~~8 $144~~.~~9 $2,704~~.~~7 Operating income (loss) before depreciation and amortization (3)~~........~~....................~~ ~~645.2~~$5,965 ~~185.4~~$5,371 ~~(4.8)~~$594 ~~825~~11.81% ~~Depreciation~~Cost ~~and~~of ~~amortization~~goods sold from electronic retailing.................~~.......~~ ~~309.~~1,370 ~~27.~~1,255 ~~59.1~~115 ~~395~~9.32 Operating, ~~income~~selling, ~~(loss)..............................~~general ~~336.1~~and ~~158.3~~administrative ~~(63~~expenses.~~9) 430~~.~~5 Interest expense~~....~~.................................~~ ~~140.1~~2,716 2.6,442 ~~31.5~~274 ~~174~~11.2 ~~Capital~~Depreciation ~~expenditures~~and amortization................................. ~~322.0~~786 ~~28.1~~775 ~~6.8~~11 ~~356~~1.94 ~~Three Months Ended September 30, 2001~~ --------- --------- ---------- --------- ~~Revenues (2)......................................... $1,378.5 $895.1 $127.2 $2,400.8~~ Operating income ~~(loss) before depreciation and amortization (3)~~............................ ~~574~~.~~7 153~~.~~7 (27~~.~~8) 700~~.~~6 Depreciation and amortization~~.............~~...........~~ ~~770.~~1,093 ~~35.2~~899 ~~73.5~~194 ~~878~~21.~~8 Operating income (loss).............................. (195.4) 118.5 (101.3) (178.2) Interest expense..................................... 143.9~~ 6.7 ~~40.1 190.7 Capital expenditures................................. 450.0 39.4 48.1 537.5 Nine Months Ended September 30, 2002~~ --------- --------- ---------- --------- ~~Revenues~~Interest ~~(2)~~expense......................................... ~~$4,558~~.~~2 $2,999~~.~~8 $528~~.~~1 $8,086~~.1 ~~Operating~~(342) ~~income~~(369) ~~before~~(27) ~~depreciation and amortization~~ (7.3)~~................................~~ ~~1,895.9~~Investment ~~572.2 32.5 2~~loss,~~500.6~~ ~~Depreciation and amortization~~net........................ ~~899~~.~~8 82~~.~~6 188~~.~~2 1,170~~.~~6 Operating income (loss)~~.............~~.................~~ ~~996.1 489.~~(6) (~~155.7~~707) ~~1,330.0~~(701) ~~Interest expense~~(99.~~....................................~~2) ~~427.4~~Equity ~~9.0~~in ~~107.1~~net ~~543.5~~losses ~~Capital~~of ~~expenditures~~affiliates...........................~~......~~ ~~1,010.7~~(34) ~~110.5~~(49) 24(15) (30.6) ~~1,145.8~~Other ~~Nine~~income ~~Months Ended September 30, 2001 ------------------------------------ Revenues~~ (2expense)......................................... ~~$3,898.8 $~~2~~,655.1~~ ~~$417.6 $6,971.5 Operating income~~ (~~loss~~14) ~~before~~16 ~~depreciation~~NM ~~and~~Income ~~amortization~~tax (3expense)~~............................~~ ~~1,610~~benefit.~~4 486~~.~~2 (68~~.~~9) 2,027~~.~~7 Depreciation and amortization~~........................ ~~2,194~~.~~9 106~~.~~6 138~~.~~2 2,439~~.~~7 Operating income (loss)~~.~~.............................~~ (~~584.5~~269) ~~379.6~~30 (~~207.1~~299) ~~(412.0)~~NM ~~Interest~~Minority ~~expense~~interest..................................... ~~405~~.~~6 21~~.~~8 124~~.~~1 551~~.~~5 Capital expenditures~~...~~..............................~~ ~~1,400.9~~(126) ~~107.4~~(89) ~~172.9~~37 ~~1,681~~41.26 ~~As of September 30, 2002~~ --------- ---------~~------~~ ~~Assets............................................... $28,768.4 $2,891.7 $4,117.2 $35,777.3 Long~~-~~term debt, less current portion................. 7,811.0 1.4 2,115.5 9,927.9 As of December 31, 2001~~ --------- ---------~~-----~~ ~~Assets~~Net income (loss)............................................~~...~~ $~~29,084.6~~318 $2,809.2 $6,366.7 $38,260.5 Long-term debt, less current portion................. 8,363.2 62.7 3,315.7 11,741.6 _______________ 19 COMCAST CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED SEPTEMBER 30, 2002 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONCLUDED (~~Unaudited~~$299) (1) Other includes segments not meeting certain quantitative guidelines for reporting including the Company's content and business communications operations as well as elimination entries related to the segments presented. Corporate and other assets consist primarily of the Company's investments, and cable and satellite television distribution rights and goodwill of the Company's content operations (see Notes 5 and 6). (2) Revenues include $~~162.6~~617 ~~million,~~NM ~~$114.0~~========= ~~million,~~========= ~~$459.2~~========== million and $348.4 million during the three months ended September 30, 2002 and 2001 and during the nine months ended September 30, 2002 and 2001, respectively, of non-US revenues, principally related to the Company's commerce segment. No single customer accounted for a significant amount of the Company's revenues in any period. (3) Operating income (loss) before depreciation and amortization is commonly referred to in the Company's businesses as "operating cash flow (deficit)." 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 Company's businesses 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 Company's industries, although the Company's 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 the Company's management to measure the operating performance of its businesses. 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 the Company's performance.=========

Consolidated Operating Results Revenues The increases in consolidated revenues for the interim periods from 2002 to 2003 are primarily attributable to increases in service revenues in our Cable segment and, to a lesser extent, to increases in net sales in our Commerce segment (see "Operating Results by Business Segment" below). The remaining increases are primarily the result of increases in revenues from our content operations, principally due to increases in distribution and advertising revenues of our cable channels. Cost of goods sold from electronic retailing Refer to the "Commerce" section of "Operating Results by Business Segment" below for a discussion of the increases in cost of goods sold from electronic retailing. Operating, selling, general and administrative expenses The increases in consolidated operating, selling, general and administrative expenses for the interim periods from 2002 to 2003 are primarily attributable to increases in expenses in our Cable segment, costs associated with management agreements between Comcast and the Company's cable subsidiaries during the 2003 interim periods that had been eliminated in consolidation in 2002, and, to a lesser extent, to increases in expenses in our Commerce segment (see "Operating Results by Business Segment" below). The remaining increases are primarily the result of increased expenses in our content operations. These increases were offset, in part, by the effects of reduced corporate overhead which, upon closing of Comcast's acquisition of Broadband on November 18, 2002, are recorded by the Comcast parent rather than by the Comcast Holdings parent. Depreciation and Amortization The increases in depreciation and amortization for the interim periods from 2002 to 2003 are primarily attributable to increases in amortization expense in our commerce segment as a result of additional distribution fees paid by QVC under multi-year affiliation agreements with cable and satellite system operators. Operating Results by Business Segment The following represent the operating results of our significant business segments, "Cable" and "Commerce." The remaining components of our operations are not independently significant to our consolidated financial condition or results of operations. Refer to Note 10 to our financial statements included in Item 1 for a summary of our financial data by business segment. 19

COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 Cable The following table presents financial information for our Cable segment (dollars in millions). Three Months Ended ~~September~~June 30, Increase /2003 ~~(Decrease)~~ 2002 ~~2001~~ $ % --------- --------- ---------- --------- ~~Revenues~~Video....................................................... $21,~~704.7~~257 $21,~~400.8~~186 $~~303.9~~71 126.70% ~~Cost~~High-speed ~~of goods sold from electronic retailing~~Internet................. ~~643~~.~~1 573~~.~~8 69~~.~~3 12~~.~~1 Operating, selling, general and administrative expenses~~...... ~~1,235~~.~~8 1,126~~.~~4 109~~.~~4 9~~.~~7 Depreciation~~.......... 229 140 89 63.6 Advertising sales...................................... ~~338~~..... 109 100 9 ~~314~~10.70 24Other.~~2 7~~.~~7 Amortization~~................................................. 56.~~4 564~~.~~1 (507~~.~~7) (90~~.0) ~~---------~~68 ~~---------~~64 ~~----------~~4 ~~---------~~6.3 ~~Operating~~Franchise ~~income (loss)~~fees...................................... ~~430~~.~~5 (178~~....... 53 51 2) ~~608~~3.79 NM --------- --------- ---------- --------- ~~Interest expense~~Revenues............................................. ~~(174~~.~~2) (190~~.7) ~~(16.5)~~$1,716 ~~(8.7)~~1,541 ~~Investment~~175 ~~income (expense).................................. (53.3) 328.3 (381.6) NM Equity in net losses of affiliates........................... (~~11.5)4 ~~(19.5)~~Operating, ~~(8.0)~~selling, ~~(41.0)~~general ~~Other~~and ~~income~~administrative ~~(expense)~~expenses.....~~..................................~~ ~~3.2~~978 ~~(7.0)~~887 ~~10.2~~91 ~~NM Income tax expense........................................... (82.5) (13.5) 69.0 511.1 Minority interest............................................ (36.6) (26.2)~~ 10.43 ~~39.7~~ --------- --------- ---------- --------- ~~Income (loss) before cumulative effect of accounting change.. $75.6 ($106.8) $182.4 NM ========= ========= ========== =========~~ Operating income before depreciation and amortization (1a)................................... $~~825.8~~738 $~~700.6~~654 $~~125.2~~84 1713.90% ========= ========= ========== ========= ~~Nine~~Six Months Ended ~~September~~June 30, Increase /2003 ~~(Decrease)~~ 2002 ~~2001~~ $ % --------- --------- --------- --------- ~~Revenues~~Video....................................................... $82,~~086.1~~486 $62,~~971.5~~336 $~~1,114.6~~150 166.05% ~~Cost~~High-speed ~~of goods sold from electronic retailing~~Internet................. ~~1,903~~.~~1 1,685~~.~~6 217~~.~~5 12~~.~~9 Operating, selling, general and administrative expenses~~...... ~~3,682~~.~~4 3,258~~.~~2 424~~.~~2 13~~.~~0 Depreciation~~.......... 433 259 174 67.2 Advertising sales...................................... ~~1,015~~.~~5 829~~.~~4 186~~.1.. 22202 181 21 11.46 ~~Amortization~~Other................................................. ~~155~~.~~1 1,610~~.~~3 (1,455~~.~~2) (90~~.4).. ~~---------~~136 ~~---------~~132 ~~---------~~4 ~~---------~~3.0 ~~Operating~~Franchise ~~income (loss)~~fees...................................... ~~1,330~~.~~0 (412~~.0)...... ~~1,742~~104 102 2 2.0 NM --------- --------- --------- --------- ~~Interest expense~~Revenues............................................. ~~(543~~.~~5) (551~~.~~5) (8~~.0) ~~(1.5)~~$3,361 ~~Investment~~3,010 ~~income~~351 ~~(expense)~~11.~~.................................~~7 ~~(760.4) 1~~Operating,~~045.7~~ (1selling,~~806.1)~~ NMgeneral ~~Equity~~and inadministrative ~~net losses of affiliates~~expenses......~~.....................~~ ~~(59.9) (26.~~1~~) 33.8 129.5 Other income (expense)....................................... (10.8) 1~~,~~180.9~~948 (1,~~191.7)~~759 NM189 ~~Income tax expense~~10.~~..........................................~~7 ~~(52.3) (602.1) (549.8) (91.3) Minority interest............................................ (126.0) (89.8) 36.2 40.3~~ --------- --------- --------- --------- ~~Income~~Operating ~~(loss)~~income before ~~cumulative~~depreciation ~~effect~~and ofamortization ~~accounting change~~(a)....................................~~..................~~ ($~~222.9)~~1,413 $~~545.~~1,251 ($~~768~~162 13.0)% NM ========= ========= ========== ========= ------------ (a) Operating income before depreciation and amortization ~~(1)....~~is $2defined as operating income before depreciation and amortization and impairment charges,~~500.6~~ $2if any,~~027.7~~ ~~$472.9~~related 23to fixed and intangible assets.3% ~~=========~~As ~~=========~~such, ~~==========~~it ~~=========~~eliminates ~~____________~~the ~~(1)~~significant ~~Operating~~level ~~income~~of ~~before~~non-cash depreciation and amortization isexpense ~~commonly~~that ~~referred~~results tofrom inthe capital intensive nature of our businesses asand ~~"operating~~intangible ~~cash~~assets ~~flow."~~recognized ~~Operating~~in ~~cash~~business ~~flow~~combinations, and is aunaffected ~~measure~~by ofour acapital ~~company's~~structure ~~ability~~or toinvestment ~~generate~~activities. ~~cash~~Our tomanagement ~~service~~and ~~its~~Board ~~obligations,~~of ~~including~~Directors ~~debt~~use ~~service~~this ~~obligations,~~measure ~~and~~in toevaluating ~~finance~~our ~~capital~~consolidated operating performance and ~~other~~the ~~expenditures~~operating performance of all of our operating segments. InThis ~~part~~metric ~~due~~is used to ~~the~~allocate ~~capital~~resources ~~intensive~~and ~~nature~~capital ofto our ~~businesses~~operating segments and ~~the~~is ~~resulting~~a significant ~~level~~component of ~~non-cash~~our ~~depreciation~~annual ~~expense~~incentive ~~and~~compensation ~~amortization~~programs. ~~expense,~~We ~~operating~~believe ~~cash~~that ~~flow~~this measure is ~~frequently~~also ~~used~~useful to investors as it is one of the bases for comparing ~~businesses~~our operating performance with other companies in our industries, although our measure ~~of operating cash flow~~ may not be directly comparable to ~~similarly~~similar ~~titled~~ measures ofused by other companies. ~~Operating~~Because ~~cash~~we ~~flow~~use isthis ~~the~~measure ~~primary~~as ~~basis~~the ~~used~~measure byof our ~~management~~segment toprofit ~~measure~~or ~~the~~loss, ~~operating~~we ~~performance~~reconcile ofit ~~our~~to ~~businesses.~~operating ~~Operating~~income, ~~cash~~the ~~flow~~most ~~does~~directly ~~not~~comparable ~~purport~~financial tomeasure ~~represent~~calculated ~~net~~and ~~income~~presented orin ~~net~~accordance ~~cash~~with ~~provided~~Generally byAccepted ~~operating~~Accounting ~~activities~~Principles (GAAP), asin ~~those~~the ~~terms~~business ~~are~~segment ~~defined~~footnote ~~under~~to ~~generally~~our ~~accepted~~financial ~~accounting~~statements. ~~principles,~~This ~~and~~measure should not be considered as ana ~~alternative~~substitute tofor ~~such~~operating ~~measurements~~income as(loss), annet ~~indicator~~income of(loss), ~~our~~net ~~performance.~~cash ~~See~~provided ~~"Statement~~by ofoperating ~~Cash~~activities ~~Flows"~~or ~~above~~other ~~for~~measures aof ~~discussion~~performance ofor ~~net~~liquidity ~~cash~~reported ~~provided~~in byaccordance ~~operating~~with ~~activities~~GAAP.

Video revenue consists of our basic, expanded basic, premium, pay-per-view, equipment and digital cable services. The increases in video revenue for the interim periods from 2002 to 2003 are primarily due to the effects of increases in average monthly revenue per basic subscriber as a result of rate increases in our traditional analog video service and growth in digital subscribers. These increases were offset by lower pay-per-view revenue due to the absence of major boxing events in the second quarter of 2003. From June 30, 2002 to June 30, 2003, we added approximately 435,000 digital subscribers or a 22.0% increase in digital subscribers. During the three and six months ended June 30, 2003, we added approximately 95,000 and 171,000 digital subscribers, respectively. The increases in high-speed Internet revenue for the interim periods from 2002 to 2003 are primarily due to 20 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 the addition of approximately 713,000 high-speed Internet subscribers from June 30, 2002 to June 30, 2003, or a 61.0% increase in high-speed Internet subscribers, as well as to the effects of increases in average monthly revenue per subscriber as a result of rate increases. During the three and six months ended June 30, 2003, we added approximately 164,000 and 356,000 high-speed Internet subscribers, respectively. The increases in advertising sales revenue for the interim periods from 2002 to 2003 are primarily due to the effects of growth in regional/national advertising as a result of the continuing success of our regional interconnects, and growth in a soft local advertising market. Other revenue includes phone revenues, installation revenues, guide revenues, commissions from electronic retailing, revenues of our regional sports programming networks and revenue from other product offerings. The increases in operating, selling, general and administrative expense for the interim periods from 2002 to 2003 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. 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. Commerce (QVC, Inc. and Subsidiaries)

~~Cable~~ Three Months Ended ~~September~~June 30, Increase /2003 ~~(Decrease)~~ 2002 ~~2001~~ $ % --------- --------- --------- -------- ~~Video~~Net sales from electronic retailing..........................~~.............................~~ $1,~~180.5~~101 $~~1,110.2~~990 $~~70.3~~111 611.3% ~~High-speed~~Cost ~~Internet.........................................~~of ~~155.5~~goods ~~83.4~~sold ~~72.1~~from ~~86.5~~electronic ~~Advertising sales~~retailing.................~~..........................~~ ~~93.2~~697 ~~83.3~~626 ~~9.9~~71 11.93 ~~Other.......................................................~~Operating, ~~69.4~~selling, ~~50.4~~general ~~19.0~~and ~~37.7~~administrative ~~Franchise fees~~expenses.............................................. 49.~~4 51~~.2 (1185 170 15 8.8) ~~(3.5)~~ --------- --------- --------- -------- ~~Revenues~~Operating income before depreciation and amortization (a)....................................~~............~~ ~~1,548.0~~$219 ~~1,378.5~~$194 ~~169.5~~$25 1213.32% ~~Operating,~~========= ~~selling,~~========== ~~general~~========= ~~and~~========= ~~administrative~~Gross ~~expenses~~margin...... ~~902~~.~~8 803~~.~~8 99~~.~~0 12~~.~~3 --------- --------- --------- -------- Operating income before depreciation and amortization (a)~~.................................... ~~$645~~.2.. ~~$574~~36.7 ~~$70.5~~% 1236.27 % ========= ========= =~~========~~ ~~========~~Six ~~Nine~~ Months Ended ~~September~~June 30, Increase 2003 2002 ~~2001~~ $ % --------- --------- --------- -------- ~~Video~~Net sales from electronic retailing..........................~~.............................~~ $32,~~516.7~~163 $31,~~154.5~~978 $~~362.2~~185 119.54% ~~High-speed~~Cost ~~Internet.........................................~~of ~~414.7~~goods ~~202.7~~sold ~~212.0~~from ~~104.6~~electronic ~~Advertising sales~~retailing.................~~..........................~~ ~~274.2~~1,370 ~~235~~1,255 115 9.2 ~~39.0~~Operating, ~~16.6~~selling, ~~Other.......................................................~~general ~~201.7~~and ~~163.8~~administrative 37expenses.~~9 23~~.~~1 Franchise fees~~.............................................. ~~150.9~~363 ~~142.6~~337 ~~8.3~~26 57.87 --------- --------- --------- -------- ~~Revenues~~Operating income before depreciation and amortization (a)....................................~~............~~ ~~4,558.2~~$430 ~~3,898.8~~$386 ~~659.4~~$44 1611.95% ~~Operating,~~========= ~~selling,~~========== ~~general~~========= ~~and~~========= ~~administrative~~Gross ~~expenses~~margin...... ~~2,662~~.~~3 2,288~~.~~4 373~~.~~9 16~~.~~3 --------- --------- --------- -------- Operating income before depreciation and amortization (a)~~.................................... ~~$1,895~~.9.. ~~$1,610~~36.47 ~~$285~~% 36.5 ~~17.7~~% ========= ========= =~~========~~ ~~========~~--------------- ~~_______________~~ (a) See footnote (1a) on page 2520.

Of the $111 million and $185 million increases in net sales from electronic retailing for the interim periods from 2002 to 2003, $93 million and $167 million, respectively, are attributable to increases in net sales in Germany, Japan, and the United Kingdom, and to the effects of fluctuations in foreign currency exchange rates during the interim periods. The remaining increases in net sales from electronic retailing are attributable to growth in QVC's U.S. operations. Changes in the average number of homes receiving QVC services and net sales per home in the United States as compared to the prior year interim periods are as follows: 21 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 Three Months Six Months Ended Ended June 30, 2003 June 30, 2003 ------------- ------------- Increase in average number of homes............. 2.4% 2.7% Increase (decrease) in net sales per home....... 0.4% (1.1%) It is unlikely that the number of homes receiving the QVC service domestically will continue to grow at rates comparable to prior periods given that the QVC service is already received by approximately 97% of all U.S. cable television homes and substantially all satellite television homes in the U.S. Future growth in domestic sales will depend increasingly on continued additions of new customers from homes already receiving the QVC service and growth in repeat sales to existing customers. The increases in cost of goods sold are primarily related to the growth in net sales. The increase in gross margin for the six month interim period from 2002 to 2003 is primarily due to the effects of a shift in sales mix. The increases in operating, selling, general and administrative expenses are primarily attributable to higher variable costs and personnel costs associated with the increases in sales volume. Consolidated Analysis Interest Expense The decreases in interest expense for the interim periods from 2002 to 2003 are primarily attributable to the effects of our lower amount of outstanding debt as a result of our net debt repayments. We anticipate that, for the foreseeable future, interest expense will be significant. We believe we will continue to be able to meet our obligations through our ability both to generate cash flow from operations and to obtain external financing. ----------------------- Investment Income (Loss), Net Investment income (loss), net for the interim periods includes the following (in millions):

~~Commerce~~Three ~~(QVC,~~Months ~~Inc.~~Ended ~~and~~Six ~~Subsidiaries) Three~~ Months Ended ~~September~~June 30, ~~Increase~~June ~~2002~~30, ~~2001~~2003 $2002 %2003 2002 --------- ---------- --------- --------- ~~Net~~Interest ~~sales~~and ~~from~~dividend ~~electronic retailing~~income.......................... ~~$1,011~~.~~8 $895~~.~~1 $116~~.~~7 13~~.~~0% Cost of goods sold from electronic retailing~~.....~~............~~ ~~643.1~~$21 ~~573.8~~$11 ~~69.3~~$26 ~~12.1~~$18 ~~Operating,~~Gains ~~selling,~~(losses) ~~general~~on sales and ~~administrative~~exchanges ~~expenses~~of investments, net......~~..........................................~~ ~~183.3~~(103) ~~167.6~~22 ~~15.7~~(101) ~~9.4~~Investment ~~---------~~impairment ~~--------- --------- -------- Operating income before depreciation and amortization (a)~~losses.................................... ~~$185.4~~(14) ~~$153.7~~(208) ~~$31.7~~(69) ~~20.6%~~(221) ~~=========~~Unrealized ~~=========~~gains ~~=========~~(losses) ~~========~~on ~~Gross~~trading ~~margin~~securities................~~.................................~~ ~~36.4%~~71 ~~35.9%~~(420) ~~=========~~69 ~~========= Nine Months Ended September 30~~(1,440) ~~Increase~~Mark ~~2002~~to ~~2001~~market $adjustments %on ~~---------~~derivatives ~~---------~~related ~~---------~~to ~~--------~~trading ~~Net sales from electronic retailing~~securities.......................... ~~$2,999~~.~~8 $2,655~~.~~1 $344~~.7 ~~13.0%~~(68) ~~Cost~~324 of(65) ~~goods sold from electronic retailing.................~~ 1,~~903.1~~171 ~~1,685.6~~Mark ~~217.5~~to ~~12.9~~market ~~Operating,~~adjustments ~~selling,~~on ~~general~~derivatives and ~~administrative~~hedged ~~expenses~~items.....~~...........................................~~ ~~524.5~~19 ~~483.3~~(63) ~~41.2~~11 ~~8.5~~(134) --------- ---------- --------- --------- ~~Operating~~Investment income ~~before depreciation and amortization~~ (aloss), net.............................~~.......~~ ~~572.2~~$29 ($~~486.2~~459) ($~~86.0~~6) ~~17.7%~~($707) ========= ========= =~~========~~ ======== ~~Gross margin................................................. 36.6% 36.5%~~ =~~========~~ ========= ~~_______________ (a) See footnote (1) on page 25.~~

Equity in Net Losses of Affiliates The decreases in equity in net losses of affiliates for the interim periods from 2002 to 2003 are primarily attributable to decreases in the net losses of certain of our international equity method investees. Other Income (Expense) The change in other income (expense) for the six month interim period from 2002 to 2003 is attributable to the loss on the sale of one of our equity method investees in the first quarter of 2002. 22 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 Income Tax (Expense) Benefit The changes in income tax (expense) benefit for the interim periods from 2002 to 2003 are primarily the result of the effects of changes in our income (loss) before taxes and minority interest. Minority Interest The increases in minority interest for the interim periods from 2002 to 2003 are attributable to the effects of changes in the net income or loss of our less than wholly owned consolidated subsidiaries. We believe that our operations are not materially affected by inflation. 23 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 ITEM 4. 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-15(e) or 15d-15(e)) as of the end of the period covered by this quarterly report, have concluded, based on the evaluation of these controls and procedures required by paragraph (b) of Exchange Act Rules 13a-15 or 15d-15, that 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. Changes in internal control over financial reporting. There were no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during our last fiscal quarter that have materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. PART II. OTHER INFORMATION ------- ----------------- ITEM 1. LEGAL PROCEEDINGS Refer to Note 9 to our condensed financial statements included in Item 1 for a discussion of recent developments related to our legal proceedings. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (a) Exhibits required to be filed by Item 601 of Regulation S-K: 31 Certifications of Chief Executive Officer and Co-Chief Financial Officers pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. 32 Certification of Chief Executive Officer and Co-Chief Financial Officers pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (b) Reports on Form 8-K: None. 24 COMCAST HOLDINGS CORPORATION AND SUBSIDIARIES FORM 10-Q QUARTER ENDED JUNE 30, 2003 SIGNATURES 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 HOLDINGS CORPORATION --------------------------------------- /S/ LAWRENCE J. SALVA --------------------------------------- Lawrence J. Salva Senior Vice President and Controller (Principal Accounting Officer) Date: August 7, 2003 25

Three Months Nine Months Ended Ended September 30, 2002 September 30, 2002 --------------------- -------------------- Increase in average number of homes.......................... 3.6% 3.6% Increase in net sales per home............................... 4.9% 6.4%

Three Months Ended Nine Months Ended September 30, September 30, 2002 2001 2002 2001 --------- ---------- --------- --------- Interest and dividend income................................. $8.6 $25.6 $26.1 $60.6 Gains (losses) on sales and exchanges of investments, net.... 0.3 17.2 (100.6) 476.8 Investment impairment losses................................. (5.9) (15.7) (227.2) (954.8) Reclassification of unrealized gains......................... 237.9 1,330.3 Unrealized (loss) gain on Sprint PCS common stock............ (181.2) 154.5 (1,620.9) 420.1 Mark to market adjustments on derivatives related to Sprint PCS common stock...................... 138.7 (120.2) 1,309.8 (311.7) Mark to market adjustments on derivatives and hedged items............................................ (13.8) 29.0 (147.6) 24.4 --------- ---------- --------- --------- Investment income (expense)............................. ($53.3) $328.3 ($760.4) $1,045.7 ========= ========== ========= =========

Filing Compare · COMCAST HOLDINGS CORP