Edgar Filing: COMCAST CORP

Form 10-Q

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, 2007

¨	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 001-32871

LOGO

COMCAST CORPORATION

(Exact name of registrant as specified in its charter)


PENNSYLVANIA		27-0000798
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer 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 a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer x Accelerated filer ¨ Non-accelerated filer ¨

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ¨ No x

As of June 30, 2007, there were 2,073,563,577 shares of our Class A Common Stock, 1,007,601,457 shares of our Class A Special Common Stock and 9,444,375 shares of our Class B Common Stock outstanding.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

TABLE OF CONTENTS


			Page Number
PART I. FINANCIAL INFORMATION
	Item 1.	Financial Statements	2
		Condensed Consolidated Balance Sheet as of June 30, 2007 and December 31, 2006 (Unaudited)	2
		Condensed Consolidated Statement of Operations for the Three and Six Months Ended June 30, 2007 and 2006 (Unaudited)	3
		Condensed Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2007 and 2006 (Unaudited)	4
		Notes to Condensed Consolidated Financial Statements (Unaudited)	5
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	24
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	32
	Item 4.	Controls and Procedures	32
PART II. OTHER INFORMATION
	Item 1.	Legal Proceedings	32
	Item 1A.	Risk Factors	32
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	32
	Item 4.	Submission of Matters to a Vote of Security Holders	33
	Item 6.	Exhibits	34
SIGNATURES			35

This Quarterly Report on Form 10-Q is for the three and six months ended June 30, 2007. This Quarterly Report modifies and supersedes documents filed prior to this Quarterly Report. The Securities and Exchange Commission (“SEC”) allows us to “incorporate by reference” information that we file with them, which means that we can disclose important information to you by referring you directly to those documents. Information incorporated by reference is considered to be part of this Quarterly Report. In addition, information that we file with the SEC in the future will automatically update and supersede information contained in this Quarterly Report. Throughout this Quarterly Report, we refer to Comcast Corporation as “Comcast;” Comcast and its consolidated subsidiaries as “we,” “us” and “our;” and Comcast Holdings Corporation as “Comcast Holdings.”

You should carefully review the information contained in this Quarterly Report and particularly consider any risk factors that we set forth 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 these 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. In evaluating those statements, you should specifically consider various factors, including the risks outlined below. Actual events or our actual results may differ materially from any of our forward-looking statements.

Our businesses may be affected by, among other things, the following:

•

all of the services offered by our cable systems face a wide range of competition that could adversely affect our future results of operations

•

programming expenses are increasing, which could adversely affect our future results of operations

•

we are subject to regulation by federal, state and local governments, which may impose costs and restrictions

•

we may face increased competition because of technological advances and new regulatory requirements, which could adversely affect our future results of operations

•

we face risks arising from the outcome of various litigation matters

•

acquisitions and other strategic transactions present many risks, and we may not realize the financial and strategic goals that were contemplated at the time of any transaction

•

our Class B common stock has substantial voting rights and separate approval rights over a number of potentially material transactions and, through his beneficial ownership of the Class B common stock, our Chairman and CEO has considerable influence over our operations

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

PART I: FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheet

(Unaudited)


(in millions, except share data)	June 30, 2007			December 31, 2006
ASSETS
Current Assets
Cash and cash equivalents	$	828		$	1,239
Investments		395			1,735
Accounts receivable, less allowance for doubtful accounts of $174 and $157		1,441			1,450
Other current assets		878			778
Total current assets		3,542			5,202
Investments		6,211			8,847
Property and equipment, net of accumulated depreciation of $17,629 and $15,506		22,900			21,248
Franchise rights		57,914			55,927
Goodwill		14,416			13,768
Other intangible assets, net of accumulated amortization of $6,282 and $5,543		5,165			4,881
Other noncurrent assets, net		608			532
	$	110,756		$	110,405
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Accounts payable and accrued expenses related to trade creditors	$	2,978		$	2,862
Accrued expenses and other current liabilities		3,301			3,032
Deferred income taxes		102			563
Current portion of long-term debt		458			983
Total current liabilities		6,839			7,440
Long-term debt, less current portion		27,794			27,992
Deferred income taxes		26,533			27,089
Other noncurrent liabilities		7,487			6,476
Minority interest		278			241
Commitments and Contingencies (Note 11)
Stockholders’ Equity
Preferred stock—authorized, 20,000,000 shares; issued, zero		—			—
Class A common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 2,439,024,327 and 2,425,818,710; outstanding, 2,073,563,577 and 2,060,357,960		24			24
Class A Special common stock, $0.01 par value—authorized, 7,500,000,000 shares; issued, 1,078,536,221 and 1,120,659,771; outstanding, 1,007,601,457 and 1,049,725,007		11			11
Class B common stock, $0.01 par value—authorized, 75,000,000 shares; issued and outstanding, 9,444,375		—			—
Additional capital		42,408			42,401
Retained earnings		6,951			6,214
Treasury stock—365,460,750 Class A common shares and 70,934,764 Class A Special common shares		(7,517	)		(7,517	)
Accumulated other comprehensive income (loss)		(52	)		34
Total stockholders’ equity		41,825			41,167
	$	110,756		$	110,405

See notes to condensed consolidated financial statements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Condensed Consolidated Statement of Operations

(Unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
(in millions, except per share data)	2007			2006			2007			2006
Revenues	$	7,712		$	5,908		$	15,100		$	11,503
Costs and Expenses
Operating (excluding depreciation)		2,754			2,130			5,513			4,203
Selling, general and administrative		1,946			1,467			3,812			2,889
Depreciation		1,252			905			2,477			1,785
Amortization		292			233			569			449
		6,244			4,735			12,371			9,326
Operating income		1,468			1,173			2,729			2,177

Other Income (Expense)
Interest expense		(550	)		(496	)		(1,118	)		(972	)
Investment income (loss), net		126			14			300			78
Equity in net (losses) income of affiliates, net		(16	)		(12	)		(37	)		(21	)
Other income (expense)		1			85			514			98
		(439	)		(409	)		(341	)		(817	)
Income from continuing operations before income taxes and minority interest		1,029			764			2,388			1,360
Income tax expense		(453	)		(369	)		(979	)		(516	)
Income from continuing operations before minority interest		576			395			1,409			844
Minority interest		12			4			16			(7	)
Income from continuing operations		588			399			1,425			837
Income from discontinued operations, net of tax		—			61			—			89
Net income	$	588		$	460		$	1,425		$	926
Basic earnings per common share
Income from continuing operations	$	0.19		$	0.13		$	0.46		$	0.26
Income from discontinued operations		—			0.02			—			0.03
Net income	$	0.19		$	0.15		$	0.46		$	0.29
Diluted earnings per common share
Income from continuing operations	$	0.19		$	0.13		$	0.45		$	0.26
Income from discontinued operations		—			0.02			—			0.03
Net income	$	0.19		$	0.15		$	0.45		$	0.29

See notes to condensed consolidated financial statements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Condensed Consolidated Statement of Cash Flows

(Unaudited)


	Six Months Ended June 30,
(in millions)	2007			2006
OPERATING ACTIVITIES
Net income	$	1,425		$	926
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation		2,477			1,785
Amortization		569			449
Depreciation and amortization on discontinued operations		—			120
Share-based compensation expense		78			96
Noncash interest expense (income), net		49			40
Equity in net losses (income) of affiliates, net		37			21
(Gains) losses on investments and noncash other (income) expense, net		(746	)		(51	)
Proceeds from sale of trading securities		483			—
Noncash contribution expense		8			5
Minority interest		(16	)		7
Deferred income taxes		197			(245	)
Changes in operating assets and liabilities, net of effects of acquisitions and divestitures:
Change in accounts receivable, net		72			(61	)
Change in accounts payable and accrued expenses related to trade creditors		(80	)		(25	)
Change in other operating assets and liabilities		(163	)		117
Net cash provided by (used in) operating activities		4,390			3,184
FINANCING ACTIVITIES
Proceeds from borrowings		590			2,587
Retirements and repayments of debt		(1,320	)		(1,905	)
Repurchases of common stock		(1,252	)		(1,388	)
Issuances of common stock		334			60
Other		52			2
Net cash provided by (used in) financing activities		(1,596	)		(644	)
INVESTING ACTIVITIES
Capital expenditures		(3,058	)		(1,854	)
Cash paid for intangible assets		(229	)		(141	)
Acquisitions, net of cash acquired		(770	)		(550	)
Proceeds from sales of investments		805			303
Purchases of investments		(52	)		(70	)
Proceeds from sales (purchases) of short-term investments		56			(4	)
Other		43			(3	)
Net cash provided by (used in) investing activities		(3,205	)		(2,319	)
Increase (decrease) in cash and cash equivalents		(411	)		221
Cash and cash equivalents, beginning of period		1,239			947
Cash and cash equivalents, end of period	$	828		$	1,168

See notes to condensed consolidated financial statements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1: Condensed Consolidated Financial Statements

Basis of Presentation

We have prepared these unaudited condensed consolidated financial statements based upon Securities and Exchange Commission (“SEC”) rules that permit reduced disclosure for interim periods.

These financial statements include all adjustments that are necessary for a fair presentation of our results of operations and financial condition for the 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 our accounting policies and certain other information, refer to our annual financial statements for the preceding fiscal year as filed with the SEC.

Stock Split

In January 2007, our Board of Directors approved a three-for-two stock split in the form of a 50% stock dividend (the “Stock Split”) which was paid on February 21, 2007 to shareholders of record on February 14, 2007. The stock dividend was in the form of an additional 0.5 share for every share held and was payable in shares of Class A common stock on the existing Class A common stock and payable in shares of Class A Special common stock on the existing Class A Special common stock and Class B common stock with cash being paid in lieu of fractional shares. The number of shares outstanding and related prices, per share amounts, share conversions and share-based data have been adjusted to reflect the Stock Split for all prior periods presented.

Reclassifications

Certain reclassifications have been made in our segment presentation to be consistent with our management reporting presentation (see Note 12).

Note 2: Recent Accounting Pronouncements

SFAS No. 159

In February 2007, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS No. 159”). SFAS No. 159 provides the option to report certain financial assets and liabilities at fair value, with the intent to mitigate volatility in financial reporting that can occur when related assets and liabilities are recorded on different bases. This statement is effective for us beginning January 1, 2008. We do not expect SFAS No. 159 will have a material impact on our consolidated financial statements.

FASB Interpretation No. 48

In July 2006, the FASB issued Financial Interpretation No. 48, “Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 clarifies the recognition threshold and measurement of a tax position taken on a tax return. FIN 48 also requires expanded disclosure with respect to the uncertainty in income taxes. Effective January 1, 2007, we adopted the provisions of FIN 48. See Note 9 for further detail regarding the adoption of this interpretation.

EITF Issue No. 06-10

In March 2007, the Emerging Issues Task Force (“EITF”) reached a consensus on EITF Issue No. 06-10, “Accounting for Deferred Compensation and Postretirement Benefit Aspects of Collateral Assignment Split-Dollar Life Insurance Arrangements” (“EITF 06-10”). EITF 06-10 provides that an employer should recognize a liability for the

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

postretirement benefit related to collateral assignment split-dollar life insurance arrangements in accordance with either SFAS No. 106, “Employers’ Accounting for Postretirement Benefits Other Than Pensions,” or APB No. 12, “Omnibus Opinion.” Entities should recognize the effects of applying EITF 06-10 through either (i) a change in accounting principle through a cumulative-effect adjustment to retained earnings or to other components of equity or net assets in the statement of financial position as of the beginning of the year of adoption or (ii) a change in accounting principle through retrospective application to all prior periods. The provisions of EITF 06-10 are effective for us as of January 1, 2008 and are not expected to have a material impact on our consolidated financial statements.

Note 3: Earnings Per Share

Basic earnings per common share (“Basic EPS”) is computed by dividing income from continuing operations for common stockholders by the weighted-average number of common shares outstanding during the period.

Our potentially dilutive securities include potential common shares related to our stock options and restricted share units. Diluted earnings per common share (“Diluted EPS”) considers the impact of potentially dilutive securities except in periods in which there is a loss because the inclusion of the potential common shares would have an antidilutive effect.

Diluted EPS for both the three and six months ended June 30, 2007 excludes approximately 39 million potential common shares and Diluted EPS for the three and six months ended June 30, 2006 excludes approximately 146 million and 169 million potential common shares, respectively, related to our share-based compensation plans, because the inclusion of the potential common shares would have an antidilutive effect.

The table below reconciles the numerator and denominator of the computations of Diluted EPS from continuing operations for the periods presented:

Three Months Ended June 30,

2007

2006

(in millions, except per share data)

Income

Shares

Per Share
Amount

Income

Shares

Per Share
Amount

Basic EPS

$588

3,113

$0.19

$399

3,168

$0.13

Effect of Dilutive Securities:

Assumed exercise or issuance of shares relating to stock plans

Diluted EPS

$588

3,147

$0.19

$399

3,184

$0.13

Six Months Ended June 30,

2007

2006

(in millions, except per share data)

Income

Shares

Per Share
Amount

Income

Shares

Per Share
Amount

Basic EPS

$1,425

3,119

$0.46

$837

3,185

$0.26

Effect of Dilutive Securities:

Assumed exercise or issuance of shares relating to stock plans

Diluted EPS

$1,425

3,155

$0.45

$837

3,198

$0.26

Note 4: Acquisitions and Other Significant Events

Texas and Kansas City Cable Partnership

In July 2006, we initiated the dissolution of Texas and Kansas City Cable Partners (“TKCCP”), our 50%-50% cable system partnership with Time Warner Cable (“TWC”). On January 1, 2007, the distribution of assets by TKCCP was completed and we received the cable system serving Houston, Texas (“Houston Asset Pool”) and TWC received the cable systems serving Kansas City, south and west Texas, and New Mexico (“Kansas City Asset Pool”). We accounted for the distribution of assets by TKCCP as a sale of our 50% interest in the Kansas City

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Asset Pool in exchange for acquiring an additional 50% interest in the Houston Asset Pool. This transaction resulted in an increase of approximately 700,000 video subscribers. The estimated fair value of the 50% interest of the Houston Asset Pool we received was approximately $1.1 billion and resulted in a pretax gain of approximately $500 million, which is included in other income (expense). We recorded our 50% interest in the Houston Asset Pool as a step acquisition in accordance with SFAS No. 141, “Business Combinations.” The valuation of assets acquired and the estimated gain are based on preliminary valuations. Refinements may occur as these valuations are finalized. The results of operations for the Houston Asset Pool have been included in our consolidated financial statements since the date of the distribution of assets by TKCCP (January 1, 2007) and are reported in our Cable segment. The exchange of our 50% interest in the Kansas City Asset Pool for TWC’s 50% interest in the Houston Asset Pool is considered a noncash investing activity.

Adelphia and Time Warner Transactions

In July 2006, we completed transactions with Adelphia and Time Warner that resulted in a net increase of approximately 1.7 million video subscribers, a net cash payment by us of approximately $1.5 billion, the disposition of our ownership interests in TWC and Time Warner Entertainment (“TWE”) and the assets of two cable system partnerships, and the transfer of our previously owned cable systems in Los Angeles, Cleveland and Dallas (“Comcast Exchange Systems”). We collectively refer to these transactions as the “Adelphia and Time Warner transactions.”

The operating results of the Comcast Exchange Systems transferred to TWC are reported as discontinued operations and are presented in accordance with SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets.” The following represents the operating results of the Comcast Exchange Systems for the three and six months ended June 30, 2006:


(in millions)	Three Months Ended June 30, 2006		Six Months Ended June 30, 2006
Revenues	$	320	$	626
Income before income taxes	$	54	$	98
Income tax benefit (expense)	$	7	$	(9	)
Net income	$	61	$	89

Unaudited Pro Forma Information

The following unaudited pro forma information has been presented as if the Adelphia and Time Warner transactions and the TKCCP transaction each occurred on January 1, 2006. This information is based on historical results of operations, adjusted for purchase price allocations, and is not necessarily indicative of what the results would have been had we operated the cable systems since January 1, 2006.


(in millions, except per share data)	Three Months Ended June 30, 2006		Six Months Ended June 30, 2006
Revenues	$	6,854	$	13,361
Income from continuing operations	$	427	$	882
Income from discontinued operations, net of tax	$	61	$	89
Net income	$	488	$	971
Basic EPS	$	0.15	$	0.30
Diluted EPS	$	0.15	$	0.30

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Note 5: Investments


(in millions)	June 30, 2007		December 31, 2006
Fair value method
Cablevision Systems Corporation	$	186	$	146
Discovery Holding Company		230		161
Embarq Corporation		6		69
GSI Commerce		59		48
Liberty Capital		588		490
Liberty Global		617		439
Liberty Interactive		558		539
Sprint Nextel		41		493
Time Warner, Inc.		269		1,052
Vodafone		—		61
Other		16		15
		2,570		3,513
Equity method, principally cable-related and SpectrumCo, LLC		2,375		5,394
Cost method, principally AirTouch		1,661		1,675
Total investments		6,606		10,582
Less: current investments		395		1,735
Noncurrent investments	$	6,211	$	8,847

The cost, fair value and unrealized gains related to our available-for-sale securities, which consist principally of our investment in Time Warner are presented in the following table:


(in millions)	June 30, 2007		December 31, 2006
Cost	$	317	$	936
Unrealized gains		101		254
Fair value	$	418	$	1,190

Texas and Kansas City Cable Partnership

We accounted for our interest in TKCCP, totaling approximately $3.0 billion, as an equity method investment through January 1, 2007, the date the Houston Asset Pool was distributed to us (see Note 4).

Insight Midwest Partnership

In April 2007, we and Insight Communications (“Insight”) agreed to divide the assets and liabilities of Insight Midwest, LP (“Insight Midwest”), a 50%-50% cable system partnership with Insight. Under the terms of the agreement, we will receive cable systems serving approximately 684,000 video subscribers in Illinois and Indiana, together with approximately $1.34 billion of debt allocated to such cable systems (“Comcast Asset Pool”). Insight will receive cable systems serving approximately 639,000 video subscribers, together with approximately $1.26 billion of debt allocated to such cable systems (“Insight Asset Pool”). We will continue to account for our interest in Insight Midwest as an equity method investment until the Comcast Asset Pool is distributed to us. Closing of the transaction is subject to customary government and other approvals and is expected on or before December 31, 2007. Effective April 1, 2007, we are reporting our share of the earnings and losses of Insight Midwest based solely on the operating results of the Comcast Asset Pool.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Investment Income (Loss), Net

The following table presents the components of investment income (loss), net:


	Three Months Ended June 30,						Six Months Ended June 30,
(in millions)	2007			2006			2007			2006
Interest and dividend income	$	34		$	45		$	90		$	81
Gains on sales and exchanges of investments, net		57			5			99			8
Investment impairment losses		(2	)		—			(3	)		—
Unrealized gains (losses) on trading securities and hedged items		277			(85	)		493			1
Mark to market adjustments on derivatives related to trading securities and hedged items		(243	)		48			(419	)		(24	)
Mark to market adjustments on derivatives		3			1			40			12
Investment income (loss), net	$	126		$	14		$	300		$	78

Note 6: Goodwill

The changes in the carrying amount of goodwill by business segment for the six months ended June 30, 2007 are presented in the following table:


(in millions)	Cable		Programming			Corporate and Other		Total
Balance, December 31, 2006	$	12,010	$	1,441		$	317	$	13,768
Settlements or adjustments		12		(8	)		—		4
Acquisitions		489		—			155		644
Balance, June 30, 2007	$	12,511	$	1,433		$	472	$	14,416

Settlements or adjustments are primarily related to valuation refinements related to the Adelphia and Time Warner transactions and the adoption of FIN 48. Acquisitions are primarily related to the acquisition of the Houston Asset Pool and various smaller acquisitions.

Note 7: Long-Term Debt

Borrowings

In May 2007, we issued $575 million principal amount of 6.625% notes due 2056. We used the net proceeds of this offering for the repayment of certain debt obligations, working capital and general corporate purposes.

Redemptions and Repayments

In February 2007, we redeemed $186 million principal amount of 8.15% senior notes due 2032. In March 2007, we redeemed $268 million principal amount of 9.65% debt supporting trust preferred securities due 2027. In April 2007, we repaid a $185 million term loan due 2008. In May 2007, we repaid all $600 million principal amount of 8.375% senior notes at maturity. These redemptions and repayments were funded with available cash and with the proceeds from the May 2007 notes offering.

Note 8: Stockholders’ Equity

Share-Based Compensation

Effective January 1, 2006, we adopted SFAS No. 123R, “Share-Based Payment” (“SFAS No. 123R”), which requires the cost of all share-based payments to employees to be recognized in the financial statements based on their fair values at grant date, or the date of later modification, over the requisite service period.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

In connection with the Stock Split, all outstanding share-based awards were modified as required under the terms of our equity plans. This modification did not change the fair value of outstanding awards. Prior to this modification, compensation costs related to awards granted before the adoption of SFAS No. 123R were recognized under an accelerated recognition method. As a result of the Stock Split modification, the remaining unrecognized compensation costs related to all awards are recognized on a straight-line basis over the remaining requisite service period. The impact of this change was not material to our consolidated financial statements.

In March 2007, 12.5 million stock options and 4.9 million restricted share units (“RSUs”) were granted related to our annual management grant program. The fair values associated with these grants were $9.47 per stock option and $25.44 per RSU.

Compensation expense recognized related to stock options and RSU awards is summarized in the table below:


	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2007		2006		2007		2006
Stock options	$	27	$	33	$	44	$	67
Restricted share units		21		17		34		29
Total share-based compensation expense	$	48	$	50	$	78	$	96

As of June 30, 2007, there was $293 million and $285 million of unrecognized pretax compensation cost related to nonvested stock options and nonvested RSUs, respectively.

Effective with the March 2007 grant, we are granting net-settled stock options instead of cash-settled stock options. In net- settled stock options, an employee receives the number of shares equal to the number of options being exercised less the number of shares necessary to satisfy the cost to exercise the options and, if applicable, taxes due on exercise based on the fair value of the shares at the exercise date. This change will result in fewer shares issued into the market and no cash proceeds will be received by us upon exercise of options (as compared to options granted prior to the March 2007 grant).

Comprehensive Income

Our total comprehensive income for the three and six months ended June 30, 2007 and 2006 is presented in the following table:


	Three Months Ended June 30,					Six Months Ended June 30,
(in millions)	2007			2006		2007			2006
Net income	$	588		$	460	$	1,425		$	926
Unrealized (losses) gains on marketable securities		11			18		—			14
Reclassification adjustments for losses (gains) included in net income		(53	)		3		(93	)		6
Cumulative translation adjustments		1			—		7			—
Comprehensive income	$	547		$	481	$	1,339		$	946

Note 9: Income Taxes

We adopted the provisions of FIN 48 on January 1, 2007. FIN 48 prescribes the recognition threshold and measurement attribute for the financial statement recognition and measurement of uncertain tax positions taken or expected to be taken in a tax return. As a result of this adoption, we recognized a $35 million decrease in our reserves for uncertain tax positions, a $25 million increase in goodwill, a $60 million increase in retained earnings and a reclassification of approximately $960 million between deferred income taxes and other noncurrent liabilities to conform with the balance sheet presentation requirements of FIN 48. Our total uncertain tax positions as of January 1, 2007 were $2.1 billion, excluding the federal benefits on state tax positions that have been recorded as

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

deferred income taxes; this amount includes a $500 million tax payment for which we are seeking a refund. If we were to recognize the tax benefit for such positions, approximately $550 million would impact our effective tax rate.

We file a consolidated federal income tax return and income tax returns with various states. Our federal and our state income tax return examinations, with limited exceptions, have been completed through 1999. The Internal Revenue Service (“IRS”) and various states are currently conducting examinations of our income tax returns for the years 2000 through 2004. The IRS has proposed certain adjustments principally related to certain financing transactions. We are currently evaluating those proposed adjustments, but if the adjustments are accepted or otherwise are sustained, such adjustments would not have a material impact on our effective tax rate. In addition, the statutes of limitations could expire for certain of our state tax returns over the next 12 months, which could result in favorable adjustments to our uncertain tax positions. Such adjustments are not expected to have a material impact on our effective tax rate.

We classify interest and penalties, if any, associated with our uncertain tax positions as a component of income tax expense. As of January 1, 2007, we had accrued approximately $700 million of interest associated with our uncertain tax positions. For the three and six months ended June 30, 2007, we recognized $30 million and $52 million, respectively, of interest, net of deferred tax benefit, within income tax expense.

Note 10: Statement of Cash Flows—Supplemental Information

As of December 31, 2006, we began presenting our cash overdrafts resulting from checks drawn on zero balance accounts (“book overdrafts”) within accounts payable and accrued expenses related to trade creditors. Previously, these book overdrafts were included within cash and cash equivalents. Our financial statements reflect this revised presentation for 2006. Accordingly, the reported amounts of our cash and cash equivalents and accounts payable and accrued expenses related to trade creditors increased as of June 30, 2006 by $195 million and net cash provided by operating activities for the six months ended June 30, 2006 decreased by $59 million.

The following table presents the cash payments we made for interest and income taxes during the three and six months ended June 30, 2007 and 2006:


	Three Months Ended June 30,				Six Months Ended June 30,
(in millions)	2007		2006		2007		2006
Interest	$	416	$	410	$	1,078	$	910
Income taxes	$	613	$	395	$	647	$	411

During the six months ended June 30, 2007, we:

•

exchanged our 50% interest in the Kansas City Asset Pool for TWC’s 50% interest in the Houston Asset Pool, which is considered a noncash investing activity

•

settled the remaining outstanding $49 million face amount of exchangeable notes by delivering approximately 1.8 million of the 2.2 million underlying Vodafone ADRs to the counterparty, which is considered a noncash financing and investing activity

•

entered into capital leases totaling $42 million, which is considered a noncash investing and financing activity

Note 11: Commitments and Contingencies

Commitments

Certain of our subsidiaries support debt compliance with respect to obligations of certain cable television partnerships and investments in which we hold an ownership interest (see Note 5). The obligations expire between May 2008 and March 2011. Although there can be no assurance, we believe that we will not be required to meet our obligations under such commitments. The total notional amount of our commitments was $965 million as of June 30, 2007, at which time there were no quoted market prices for similar agreements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Contingencies

At Home Cases

Litigation has been filed against us as a result of our alleged conduct with respect to our investment in and distribution relationship with At Home Corporation. At Home was a provider of high-speed Internet services that filed for bankruptcy protection in September 2001. Filed actions are: (i) class action lawsuits against us, AT&T (the former controlling shareholder of At Home and also a former distributor of the At Home service) 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 (ii) 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 us, Brian L. Roberts (our Chairman and Chief Executive Officer and a director), Cox (Cox is also an investor in At Home and a former distributor of the At Home service) and others, alleging breaches of fiduciary duty relating to March 2000 agreements (which, among other things, revised the distributor relationships), and seeking recovery of alleged short-swing profits under 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 under the March 2000 agreements).

In the Southern District of New York actions (item (i) above), the court dismissed all claims. The plaintiffs appealed this decision, and the Court of Appeals for the Second Circuit denied the plaintiffs’ appeal and a subsequent petition for rehearing. The Delaware case (item (ii) above) was transferred to the United States District Court for the Southern District of New York. The court dismissed the Section 16(b) claims, and the breach of fiduciary duty claim for lack of federal jurisdiction. The Court of Appeals for the Second Circuit denied the plaintiffs’ appeal from the decision dismissing the Section 16(b) claims, and the U.S. Supreme Court denied the plaintiffs’ petition for a further appeal. The plaintiffs recommenced the breach of fiduciary duty claim in Delaware Chancery Court. The Court has set a trial date in October 2007.

Under the terms of our 2002 acquisition of AT&T Corp.’s cable business, we are contractually liable for 50% of any liabilities of AT&T in the action described in item (i) above (in which we are also a defendant).

We deny any wrongdoing in connection with the claims that have been made directly against us, our subsidiaries and Brian L. Roberts, and are defending all of these claims vigorously. The final disposition of these claims is not expected to have a material effect on our consolidated financial position, but could possibly be material to our consolidated results of operations of any one period. Further, no assurance can be given that any adverse outcome would not be material to our consolidated financial position.

Patent Litigation

We are a defendant in several unrelated lawsuits claiming infringement of various patents relating to various aspects of our businesses. In certain of these cases other industry participants are also defendants, and also in certain of these cases we expect that any potential liability would be in part or in whole the responsibility of our equipment vendors pursuant to applicable contractual indemnification provisions. To the extent that the allegations in these lawsuits can be analyzed by us at this stage of their proceedings, we believe the claims are without merit and intend to defend the actions vigorously. The final disposition of these claims is not expected to have a material adverse effect on our consolidated financial position, but could possibly be material to our consolidated results of operations of any one period. Further, no assurance can be given that any adverse outcome would not be material to our consolidated financial position.

Antitrust Cases

We are defendants in two purported class actions originally filed in the United States District Courts for the District of Massachusetts and the Eastern District of Pennsylvania, respectively. The potential class in the Massachusetts case is our subscriber base in the “Boston Cluster” area, and the potential class in the Pennsylvania

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

case is our subscriber base in the “Philadelphia and Chicago Clusters,” as those terms are defined in the complaints. In each case, the plaintiffs allege that certain subscriber exchange transactions with other cable providers resulted in unlawful “horizontal market restraints” in those areas and seek damages pursuant to antitrust statutes, including treble damages.

Our motion to dismiss the Pennsylvania case on the pleadings was denied and a class of “Philadelphia Cluster” subscribers was certified. Plaintiffs are seeking to certify a class for the “Chicago Cluster.” We have moved to dismiss the Massachusetts case, which was recently transferred to the Eastern District of Pennsylvania, and plaintiffs are seeking to consolidate it with the Pennsylvania case.

We believe the claims in these actions are without merit and are defending the actions vigorously. The final disposition of these claims is not expected to have a material adverse effect on our consolidated financial position, but could possibly be material to our consolidated results of operations of any one period. Further, no assurance can be given that any adverse outcome would not be material to our consolidated financial position.

Other

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

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Note 12: Financial Data by Business Segment

Our reportable segments consist of our Cable and Programming businesses. In evaluating the profitability of our segments, the components of net income (loss) below operating income (loss) before depreciation and amortization are not separately evaluated by our management. Assets are not allocated to segments for management reporting. Our financial data by business segment is as follows:


(in millions)	Cable (a)(b)(c)		Programming(d)		Corporate and Other(e)(f)(c)			Eliminations(f)(g)			Total

Three months ended June 30, 2007
Revenues(h)	$	7,330	$	334	$	103		$	(55	)	$	7,712
Operating income (loss) before depreciation and amortization(i)		3,031		75		(92	)		(2	)		3,012
Depreciation and amortization		1,471		46		32			(5	)		1,544
Operating income (loss)		1,560		29		(124	)		3			1,468
Capital Expenditures		1,586		10		8			—			1,604

Three months ended June 30, 2006
Revenues(h)	$	5,599	$	273	$	73		$	(37	)	$	5,908
Operating income (loss) before depreciation and amortization(i)		2,327		59		(74	)		(1	)		2,311
Depreciation and amortization		1,078		41		23			(4	)		1,138
Operating income (loss)		1,249		18		(97	)		3			1,173
Capital Expenditures		915		5		9			47			976

Six months ended June 30, 2007
Revenues(h)	$	14,328	$	636	$	258		$	(122	)	$	15,100
Operating income (loss) before depreciation and amortization(i)		5,824		140		(187	)		(2	)		5,775
Depreciation and amortization		2,911		93		52			(10	)		3,046
Operating income (loss)		2,913		47		(239	)		8			2,729
Capital Expenditures		3,029		14		15			—			3,058

Six months ended June 30, 2006
Revenues(h)	$	10,868	$	512	$	202		$	(79	)	$	11,503
Operating income (loss) before depreciation and amortization(i)		4,432		109		(128	)		(2	)		4,411
Depreciation and amortization		2,112		82		49			(9	)		2,234
Operating income (loss)		2,320		27		(177	)		7			2,177
Capital Expenditures		1,740		13		15			86			1,854

(a)	For the three and six months ended June 30, 2007 and 2006, Cable segment revenues were derived from the following services:


	Three Months Ended June 30,				Six Months Ended June 30,
	2007		2006		2007		2006
Video	60.9	%	63.1	%	61.6	%	63.6	%
High-speed Internet	21.7		20.2		21.7		20.2
Phone	5.7		3.4		5.4		3.3
Advertising	5.4		6.3		5.0		5.8
Other	6.3		7.0		6.3		7.1
Total	100	%	100	%	100	%	100	%

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

(b)

Our regional sports and news networks (Comcast SportsNet, Comcast SportsNet Mid-Atlantic, Comcast SportsNet Chicago, Comcast SportsNet West, Cable Sports Southeast, MountainWest Sports Network, CN8-The Comcast Network and, effective June 30, 2007, Sports Channel New England and Bay Area SportsNet) are included in our Cable segment.

(c)

The 2006 Cable segment and Corporate and Other amounts have been adjusted for segment reclassifications to be consistent with our 2007 management reporting presentation. The adjustments resulted in the reclassification of revenue for the three and six months ended June 30, 2006 of $13 million and $26 million, respectively, and the reclassification of operating income (loss) before depreciation and amortization of $8 million and $17 million, respectively, from our Cable segment to Corporate and Other.

(d)	Programming includes our consolidated national programming networks (E!, Style, The Golf Channel, VERSUS, G4 and AZN Television) and other entertainment-related businesses.

(e)	Corporate and Other includes Comcast Spectacor, Comcast Interactive Media, a portion of operating results of our less than wholly owned technology development ventures (see “(f)” below), corporate activities and all other businesses not presented in our Cable or Programming segments.

(f)

We consolidate our less than wholly owned technology development ventures, which we control or of which we are considered the primary beneficiary. These ventures are with various corporate partners, such as Motorola and Gemstar. The ventures have been created to share the costs of development of new technologies for set-top boxes and other devices. The results of these entities are included within Corporate and Other. Cost allocations are made to the Cable segment based on our percentage ownership in each entity. The remaining net costs related to the minority corporate partners are included in Corporate and Other.

(g)	Included in the Eliminations column are intersegment transactions that our segments enter into with one another. The most common types of transactions are the following:

•

our Programming segment generates revenue by selling cable network programming to our Cable segment, which represents a substantial majority of the revenue elimination amount

•

our Cable segment receives incentives offered by our Programming segment when negotiating programming contracts that are recorded as a reduction of programming expenses

•

our Cable segment generates revenue by selling the use of satellite feeds to our Programming segment

(h)	Non-U.S. revenues were not significant in any period. No single customer accounted for a significant amount of our revenue in any period.

(i)

To measure the performance of our operating segments, we use operating income (loss) before depreciation and amortization, excluding impairment charges related to fixed and intangible assets, and gains or losses from the sale of assets, if any. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital structure or investment activities. We use this measure to evaluate our consolidated operating performance, the operating performance of our operating segments, and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. This measure should not be considered 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 GAAP.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Note 13: Condensed Consolidating Financial Information

Comcast Corporation and five of our cable holding company subsidiaries, Comcast Cable Communications, LLC (“CCCL”), Comcast Cable Communications Holdings, Inc. (“CCCH”), Comcast MO Group, Inc. (“Comcast MO Group”), Comcast Cable Holdings, LLC (“CCH”), and Comcast MO of Delaware, LLC (“Comcast MO of Delaware”), fully and unconditionally guarantee each other’s debt securities. Comcast MO Group, CCH and Comcast MO of Delaware are collectively referred to as the “Combined CCHMO Parents.”

Comcast Corporation unconditionally guarantees Comcast Holdings’ ZONES due October 2029 and its 10⁵/8% Senior Subordinated Debentures due 2012, both of which were issued by Comcast Holdings. Accordingly, we have included Comcast Holdings’ condensed consolidated information for all periods presented. Our condensed consolidating financial information is presented below:

Comcast Corporation

Condensed Consolidating Balance Sheet

June 30, 2007


(in millions)	Comcast Parent		CCCL Parent		CCCH Parent		Combined CCHMO Parents		Comcast Holdings		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
ASSETS
Cash and cash equivalents	$	36	$	—	$	—	$	—	$	—	$	792	$	—		$	828
Investments		—		—		—		—		—		395		—			395
Accounts receivable, net		—		—		—		—		—		1,441		—			1,441
Other current assets		29		3		—		—		—		846		—			878
Total current assets		65		3		—		—		—		3,474		—			3,542
Investments		—		—		—		—		—		6,211		—			6,211
Investments in and amounts due from subsidiaries eliminated upon consolidation		65,340		31,666		38,992		42,141		24,856		2,132		(205,127	)		—
Property and equipment, net		61		—		1		—		—		22,838		—			22,900
Franchise rights		—		—		—		—		—		57,914		—			57,914
Goodwill		—		—		—		—		—		14,416		—			14,416
Other intangible assets, net		—		—		—		—		—		5,165		—			5,165
Other noncurrent assets, net		227		13		18		—		31		319		—			608
Total assets	$	65,693	$	31,682	$	39,011	$	42,141	$	24,887	$	112,469	$	(205,127	)	$	110,756
LIABILITIES AND STOCKHOLDERS’ EQUITY
Accounts payable and accrued expenses related to trade creditors	$	—	$	1	$	—	$	—	$	—	$	2,977	$	—		$	2,978
Accrued expenses and other current liabilities		675		253		75		98		81		2,119		—			3,301
Deferred income taxes		—		—		—		—		—		102		—			102
Current portion of long-term debt		—		349		—		19		—		90		—			458
Total current liabilities		675		603		75		117		81		5,288		—			6,839
Long-term debt, less current portion		15,907		4,052		3,498		3,032		1,011		294		—			27,794
Deferred income taxes		6,221		—		—		—		675		19,637		—			26,533
Other noncurrent liabilities		1,065		39		—		—		116		6,267		—			7,487
Minority interest		—		—		—		—		—		278		—			278
Stockholders’ Equity
Common stock		35		—		—		—		—		—		—			35
Other stockholders’ equity		41,790		26,988		35,438		38,992		23,004		80,705		(205,127	)		41,790
Total stockholders’ equity		41,825		26,988		35,438		38,992		23,004		80,705		(205,127	)		41,825
Total liabilities and stockholders’ equity	$	65,693	$	31,682	$	39,011	$	42,141	$	24,887	$	112,469	$	(205,127	)	$	110,756

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Balance Sheet

December 31, 2006


(in millions)	Comcast Parent		CCCL Parent		CCCH Parent		Combined CCHMO Parents		Comcast Holdings		Non- Guarantor Subsidiaries		Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
ASSETS
Cash and cash equivalents	$	77	$	—	$	—	$	—	$	—	$	1,162	$	—		$	1,239
Investments		—		—		—		—		—		1,735		—			1,735
Accounts receivable, net		—		—		—		—		—		1,450		—			1,450
Other current assets		15		1		—		—		—		762		—			778
Total current assets		92		1		—		—		—		5,109		—			5,202
Investments		—		—		—		—		—		8,847		—			8,847
Investments in and amounts due from subsidiaries eliminated upon consolidation		62,622		31,152		37,757		41,151		24,250		1,629		(198,561	)		—
Property and equipment, net		17		—		1		—		—		21,230		—			21,248
Franchise rights		—		—		—		—		—		55,927		—			55,927
Goodwill		—		—		—		—		—		13,768		—			13,768
Other intangible assets, net		—		—		—		—		—		4,881		—			4,881
Other noncurrent assets, net		176		16		20		—		31		289		—			532
Total assets	$	62,907	$	31,169	$	37,778	$	41,151	$	24,281	$	111,680	$	(198,561	)	$	110,405

LIABILITIES AND STOCKHOLDERS’ EQUITY
Accounts payable and accrued expenses related to trade creditors	$	11	$	—	$	—	$	—	$	—	$	2,851	$	—		$	2,862
Accrued expenses and other current liabilities		616		247		83		106		69		1,911		—			3,032
Deferred income taxes		—		—		—		—		—		563		—			563
Current portion of long-term debt		—		600		—		242		—		141		—			983
Total current liabilities		627		847		83		348		69		5,466		—			7,440
Long term-debt, less current portion		15,358		4,397		3,498		3,046		949		744		—			27,992
Deferred income taxes		4,638		—		—		—		887		21,564		—			27,089
Other noncurrent liabilities		1,117		46		—		—		76		5,237		—			6,476
Minority interest		—		—		—		—		—		241		—			241
Stockholders’ Equity
Common stock		35		—		—		—		—		—		—			35
Other stockholders’ equity		41,132		25,879		34,197		37,757		22,300		78,428		(198,561	)		41,132
Total stockholders’ equity		41,167		25,879		34,197		37,757		22,300		78,428		(198,561	)		41,167
Total liabilities and stockholders’ equity	$	62,907	$	31,169	$	37,778	$	41,151	$	24,281	$	111,680	$	(198,561	)	$	110,405

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Operations

For the Three Months Ended June 30, 2007


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings			Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
Revenues
Service revenues	$	—		$	—		$	—		$	—		$	—		$	7,712		$	—		$	7,712
Management fee revenue		159			54			84			84			—			—			(381	)		—
		159			54			84			84			—			7,712			(381	)		7,712
Costs and Expenses
Operating (excluding depreciation)		—			—			—			—			—			2,754			—			2,754
Selling, general and administrative		74			54			84			84			5			2,026			(381	)		1,946
Depreciation		2			—			—			—			—			1,250			—			1,252
Amortization		—			—			—			—			—			292			—			292
		76			54			84			84			5			6,322			(381	)		6,244
Operating income (loss)		83			—			—			—			(5	)		1,390			—			1,468
Other Income (Expense)
Interest expense		(260	)		(91	)		(80	)		(54	)		(23	)		(42	)		—			(550	)
Investment income (loss), net		2			—			5			—			(38	)		157			—			126
Equity in net (losses) income of affiliates, net		702			474			412			445			418			(19	)		(2,448	)		(16	)
Other income (expense)		1			—			—			—			—			—			—			1
		445			383			337			391			357			96			(2,448	)		(439	)
Income (loss) from continuing operations before income taxes and minority interest		528			383			337			391			352			1,486			(2,448	)		1,029
Income tax (expense) benefit		60			32			27			21			23			(616	)		—			(453	)
Income (loss) from continuing operations before minority interest		588			415			364			412			375			870			(2,448	)		576
Minority interest		—			—			—			—			—			12			—			12
Net Income (loss)	$	588		$	415		$	364		$	412		$	375		$	882		$	(2,448	)	$	588

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Operations

For the Three Months Ended June 30, 2006


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings			Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
Revenues
Service revenues	$	—		$	—		$	—		$	—		$	—		$	5,908		$	—		$	5,908
Management fee revenue		126			48			77			77			2			—			(330	)		—
		126			48			77			77			2			5,908			(330	)		5,908
Costs and Expenses
Operating (excluding depreciation)		—			—			—			—			—			2,130			—			2,130
Selling, general and administrative		62			48			77			77			3			1,530			(330	)		1,467
Depreciation		2			—			—			—			1			902			—			905
Amortization		—			—			—			—			1			232			—			233
		64			48			77			77			5			4,794			(330	)		4,735
Operating income (loss)		62			—			—			—			(3	)		1,114			—			1,173
Other Income (Expense)
Interest expense		(173	)		(103	)		(82	)		(66	)		(23	)		(49	)		—			(496	)
Investment income (loss), net		—			—			—			—			55			(41	)		—			14
Equity in net (losses) income of affiliates, net		532			602			580			623			482			41			(2,872	)		(12	)
Other income (expense)		—			—			—			—			—			85			—			85
		359			499			498			557			514			36			(2,872	)		(409	)
Income (loss) from continuing operations before income taxes and minority interest		421			499			498			557			511			1,150			(2,872	)		764
Income tax (expense) benefit		39			36			28			23			(10	)		(485	)		—			(369	)
Income (loss) from continuing operations before minority interest		460			535			526			580			501			665			(2,872	)		395
Minority interest		—			—			—			—			—			4			—			4
Income from continuing operations		460			535			526			580			501			669			(2,872	)		399
Income from discontinued operations, net of tax		—			—			—			—			—			61			—			61
Net Income (loss)	$	460		$	535		$	526		$	580		$	501		$	730		$	(2,872	)	$	460

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Operations

For the Six Months Ended June 30, 2007


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings			Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
Revenues
Service revenues	$	—		$	—		$	—		$	—		$	—		$	15,100		$	—		$	15,100
Management fee revenue		308			105			163			163			—			—			(739	)		—
		308			105			163			163			—			15,100			(739	)		15,100
Costs and Expenses
Operating (excluding depreciation)		—			—			—			—			—			5,513			—			5,513
Selling, general and administrative		145			105			163			163			9			3,966			(739	)		3,812
Depreciation		3			—			—			—			—			2,474			—			2,477
Amortization		—			—			—			—			—			569			—			569
		148			105			163			163			9			12,522			(739	)		12,371
Operating income (loss)		160			—			—			—			(9	)		2,578			—			2,729
Other Income (Expense)
Interest expense		(511	)		(189	)		(161	)		(122	)		(47	)		(88	)		—			(1,118	)
Investment income (loss), net		2			—			5			—			(47	)		340			—			300
Equity in net (losses) income of affiliates, net		1,651			855			1,211			1,291			749			(53	)		(5,741	)		(37	)
Other income (expense)		2			—			—			—			—			512			—			514
		1,144			666			1,055			1,169			655			711			(5,741	)		(341	)
Income (loss) from continuing operations before income taxes and minority interest		1,304			666			1,055			1,169			646			3,289			(5,741	)		2,388
Income tax (expense) benefit		121			67			56			42			36			(1,301	)		—			(979	)
Income (loss) from continuing operations before minority interest		1,425			733			1,111			1,211			682			1,988			(5,741	)		1,409
Minority interest		—			—			—			—			—			16			—			16
Net Income (loss)	$	1,425		$	733		$	1,111		$	1,211		$	682		$	2,004		$	(5,741	)	$	1,425

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Operations

For the Six Months Ended June 30, 2006


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings			Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments			Consolidated Comcast Corporation
Revenues
Service revenues	$	—		$	—		$	—		$	—		$	—		$	11,503		$	—		$	11,503
Management fee revenue		246			93			150			150			4			—			(643	)		—
		246			93			150			150			4			11,503			(643	)		11,503
Costs and Expenses
Operating (excluding depreciation)		—			—			—			—			—			4,203			—			4,203
Selling, general and administrative		125			93			150			150			7			3,007			(643	)		2,889
Depreciation		5			—			—			—			2			1,778			—			1,785
Amortization		—			—			—			—			4			445			—			449
		130			93			150			150			13			9,433			(643	)		9,326
Operating income (loss)		116			—			—			—			(9	)		2,070			—			2,177
Other Income (Expense)
Interest expense		(322	)		(207	)		(164	)		(136	)		(46	)		(97	)		—			(972	)
Investment income (loss), net		—			—			—			—			25			53			—			78
Equity in net (losses) income of affiliates, net		1,060			783			734			822			630			(3	)		(4,047	)		(21	)
Other income (expense)		—			—			—			—			—			98			—			98
		738			576			570			686			609			51			(4,047	)		(817	)
Income (loss) from continuing operations before income taxes and minority interest		854			576			570			686			600			2,121			(4,047	)		1,360
Income tax (expense) benefit		72			72			57			48			11			(776	)		—			(516	)
Income (loss) from continuing operations before minority interest		926			648			627			734			611			1,345			(4,047	)		844
Minority interest		—			—			—			—			—			(7	)		—			(7	)
Income from continuing operations		926			648			627			734			611			1,338			(4,047	)		837
Income from discontinued operations, net of tax		—			—			—			—			—			89			—			89
Net Income (loss)	$	926		$	648		$	627		$	734		$	611		$	1,427		$	(4,047	)	$	926

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2007


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings		Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Operating Activities
Net cash provided by (used in) operating activities	$	(246	)	$	(122	)	$	(98	)	$	(100	)	$	—	$	4,956		$	—	$	4,390
Financing Activities
Proceeds from borrowings		575			—			—			—			—		15			—		590
Retirements and repayments of debt		—			(600	)		—			(226	)		—		(494	)		—		(1,320	)
Repurchases of common stock		(1,252	)		—			—			—			—		—			—		(1,252	)
Issuances of common stock		334			—			—			—			—		—			—		334
Other		6			—			—			(8	)		—		54			—		52
Net cash provided by (used in) financing activities		(337	)		(600	)		—			(234	)		—		(425	)		—		(1,596	)
Investing Activities
Net transactions with affiliates		584			722			98			334			—		(1,738	)		—		—
Capital expenditures		(6	)		—			—			—			—		(3,052	)		—		(3,058	)
Cash paid for intangible assets		—			—			—			—			—		(229	)		—		(229	)
Acquisitions, net of cash acquired		—			—			—			—			—		(770	)		—		(770	)
Proceeds from sales of investments		—			—			—			—			—		805			—		805
Purchases of investments		—			—			—			—			—		(52	)		—		(52	)
Proceeds from sales (purchases) of short-term investments, net		—			—			—			—			—		56			—		56
Other		(36	)		—			—			—			—		79			—		43
Net cash provided by (used in) investing activities		542			722			98			334			—		(4,901	)		—		(3,205	)
Increase in cash and cash equivalents		(41	)		—			—			—			—		(370	)		—		(411	)
Cash and cash equivalents, beginning of period		77			—			—			—			—		1,162			—		1,239
Cash and cash equivalents, end of period	$	36		$	—		$	—		$	—		$	—	$	792		$	—	$	828

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Comcast Corporation

Condensed Consolidating Statement of Cash Flows

For the Six Months Ended June 30, 2006


(in millions)	Comcast Parent			CCCL Parent			CCCH Parent			Combined CCHMO Parents			Comcast Holdings			Non- Guarantor Subsidiaries			Elimination and Consolidation Adjustments		Consolidated Comcast Corporation
Operating Activities
Net cash provided by (used in) operating activities	$	102		$	(114	)	$	(117	)	$	(125	)	$	6		$	3,432		$	—	$	3,184
Financing Activities
Proceeds from borrowings		2,587			—			—			—			—			—			—		2,587
Retirements and repayments of debt		(260	)		(619	)		—			(988	)		(9	)		(29	)		—		(1,905	)
Repurchases of common stock		(1,388	)		—			—			—			—			—			—		(1,388	)
Issuances of common stock		60			—			—			—			—			—			—		60
Other		4			—			—			—			—			(2	)		—		2
Net cash provided by (used in) financing activities		1,003			(619	)		—			(988	)		(9	)		(31	)		—		(644	)
Investing Activities
Net transactions with affiliates		(1,142	)		733			117			1,113			(7	)		(814	)		—		—
Capital expenditures		(3	)		—			—			—			—			(1,851	)		—		(1,854	)
Cash paid for intangible assets		—			—			—			—			—			(141	)		—		(141	)
Acquisitions, net of cash acquired		—			—			—			—			—			(550	)		—		(550	)
Proceeds from sales of investments		47			—			—			—			10			246			—		303
Purchases of investments		—			—			—			—			—			(70	)		—		(70	)
Proceeds from sales (purchases) of short-term investments, net		—			—			—			—			—			(4	)		—		(4	)
Other		—			—			—			—			—			(3	)		—		(3	)
Net cash provided by (used in) investing activities		(1,098	)		733			117			1,113			3			(3,187	)		—		(2,319	)
Increase in cash and cash equivalents		7			—			—			—			—			214			—		221
Cash and cash equivalents, beginning of period		—			—			—			—			—			947			—		947
Cash and cash equivalents, end of period	$	7		$	—		$	—		$	—		$	—		$	1,161		$	—	$	1,168

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

We are the largest cable operator in the United States and offer a variety of consumer entertainment and communication products and services. As of June 30, 2007, our cable systems served approximately 24.1 million video subscribers, 12.4 million high-speed Internet subscribers and 3.5 million phone subscribers and passed approximately 47.9 million homes in 39 states and the District of Columbia. We classify our operations in two reportable segments: Cable and Programming. Our Cable segment manages and operates our cable systems, including video, high-speed Internet and phone services (“cable services”). The majority of our Cable segment revenue is earned from monthly subscriptions for these cable services. Other revenue sources include advertising and the operation of our regional sports and news networks. The Cable segment generates approximately 95% of our consolidated revenues. Our Programming segment consists of our six national programming networks, E!, Style, The Golf Channel, VERSUS, G4, and AZN Television, and other entertainment-related businesses. Revenue from our Programming segment is earned primarily from advertising revenues and from monthly per subscriber license fees paid by cable and satellite distributors.

The comparability of our results of operations for the three and six months ended June 30, 2007 is impacted by the dissolution of the Texas and Kansas City Cable Partnership (“TKCCP”) in January 2007 and the Adelphia and Time Warner transactions in July 2006. The TKCCP dissolution resulted in the acquisition of a cable system serving approximately 700,000 video subscribers in Houston, Texas and a significant nonoperating gain recognized in connection with the divestiture of our portion of the partnership’s investment in cable systems serving Kansas City, south and west Texas, and New Mexico. The Adelphia and Time Warner transactions resulted in the acquisition of cable systems serving approximately 2.8 million video subscribers and the disposition of our previously owned cable systems located in Los Angeles, Cleveland and Dallas, which are presented as discontinued operations. Other highlights and business developments for the six months ended June 30, 2007 include the following:

•

consolidated revenue growth of 31.3% and consolidated operating income growth of 25.4%, both driven by results in our Cable segment

•

Cable segment revenue growth of 31.8% and growth in operating income before depreciation and amortization of 31.4%, both driven by growth from acquisitions, as well as growth in revenue generating units (“RGUs”) and the success of our triple play offering

•

repurchase of approximately 47 million shares of our Class A Special common stock pursuant to our Board-authorized share repurchase program for approximately $1.3 billion

•

agreements to (i) acquire Fandango, an online entertainment site and movie-ticket service, which closed in April 2007, (ii) acquire Rainbow Media Holdings LLC’s 60% interest in Bay Area SportsNet and its 50% interest in Sports Channel New England, expanding our regional sports networks, which closed in June 2007, (iii) divide the assets and liabilities of Insight Midwest partnership that, upon closing of the transaction, will result in our 100% ownership of cable systems serving subscribers in Illinois and Indiana, (iv) acquire the cable systems of Patriot Media serving subscribers in the Central New Jersey area; the Insight Midwest and Patriot Media transactions are subject to closing conditions, including government and other approvals, and are all expected to close by the end of 2007 (refer to Note 4 to our consolidated financial statements for information about acquisitions and other significant events)

The discussion below provides further details of these highlights and insights into our consolidated financial statements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Consolidated Operating Results


	Three Months Ended June 30,						Increase / (Decrease)		Six Months Ended June 30,						Increase / (Decrease)
(in millions)	2007			2006					2007			2006
Revenues	$	7,712		$	5,908		30.6	%	$	15,100		$	11,503		31.3	%
Costs and expenses
Operating, selling, general and administrative (excluding depreciation)		4,700			3,597		30.7			9,325			7,092		31.5
Depreciation		1,252			905		38.4			2,477			1,785		38.8
Amortization		292			233		25.0			569			449		26.5
Operating income		1,468			1,173		25.3			2,729			2,177		25.4
Other income (expense) items, net		(439	)		(409	)	7.6			(341	)		(817	)	(58.3	)
Income from continuing operations before income taxes and minority interest		1,029			764		34.7			2,388			1,360		75.6
Income tax expense		(453	)		(369	)	22.7			(979	)		(516	)	89.6
Income from continuing operations before minority interest		576			395		45.9			1,409			844		67.1
Minority interest		12			4		n/m			16			(7	)	n/m
Income from continuing operations		588			399		47.6			1,425			837		70.3
Discontinued operations, net of tax		—			61		n/m			—			89		n/m
Net income	$	588		$	460		28.0	%	$	1,425		$	926		54.0	%

All percentages are calculated based on actual amounts. Minor differences may exist due to rounding.

Consolidated Revenues

Our Cable and Programming segments accounted for substantially all of the increases in consolidated revenues for the three and six months ended June 30, 2007 compared to the same periods in 2006. Cable segment and Programming segment revenues are discussed separately below in “Segment Operating Results.” The remaining changes relate to our other business activities, primarily Comcast Spectacor and growth in Comcast Interactive Media.

Consolidated Operating, Selling, General and Administrative Expenses

Our Cable and Programming segments accounted for substantially all of the increases in consolidated operating, selling, general and administrative expenses for the three and six months ended June 30, 2007 compared to the same periods in 2006. Cable segment and Programming segment operating, selling, general and administrative expenses are discussed separately below in “Segment Operating Results.” The remaining changes relate to our other business activities, primarily Comcast Spectacor, whose expenses were negatively affected by player contract termination costs in the first quarter of 2007.

Consolidated Depreciation and Amortization

The increases in depreciation expense for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily a result of the effects of capital expenditures and the depreciation associated with our newly acquired cable systems.

The increases in amortization expense for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily a result of the increase in the amortization expense of our franchise-related customer relationship intangible assets associated with our newly acquired cable systems.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Segment Operating Results

Certain adjustments have been made to our 2006 segment presentation to conform to our 2007 management reporting presentation. See Note 12 to our consolidated financial statements for further discussion of these adjustments.

To measure the performance of our operating segments, we use operating income before depreciation and amortization, excluding impairment charges related to fixed and intangible assets, and gains or losses from the sale of assets, if any. This measure eliminates the significant level of noncash depreciation and amortization expense that results from the capital-intensive nature of our businesses and from intangible assets recognized in business combinations. It is also unaffected by our capital structure or investment activities. We use this measure to evaluate our consolidated operating performance and the operating performance of our operating segments, and to allocate resources and capital to our operating segments. It is also a significant performance measure in our annual incentive compensation programs. We believe that this measure is useful to investors because it is one of the bases for comparing our operating performance with that of other companies in our industries, although our measure may not be directly comparable to similar measures used by other companies. Because we use this metric to measure our segment profit or loss, we reconcile it to operating income, the most directly comparable financial measure calculated and presented in accordance with generally accepted accounting principles in the United States (“GAAP”) in the business segment footnote to our consolidated financial statements (see Note 12). You should not consider this measure a substitute for operating income (loss), net income (loss), net cash provided by operating activities, or other measures of performance or liquidity we have reported in accordance with GAAP.

Cable Segment Operating Results

The comparability of the results of operations of our Cable segment is impacted by the acquisition of the cable system serving Houston, Texas in January 2007, the Adelphia and Time Warner transactions in July 2006, and the acquisition of the cable systems of Susquehanna Communications in April 2006. We collectively refer to the cable systems acquired in these transactions as the “newly acquired cable systems.” The newly acquired cable systems accounted for approximately $1.0 billion and $2.1 billion of increased revenues for the three and six months ended June 30, 2007, respectively.

The tables below present our Cable segment operating results:


	Three Months Ended June 30,				Increase/(Decrease)
(in millions)	2007		2006		$		%
Video	$	4,465	$	3,530	$	935	26.5	%
High-speed Internet		1,589		1,131		458	40.5
Phone		420		193		227	117.8
Advertising		399		351		48	13.8
Other		250		222		28	12.3
Franchise fees		207		172		35	21.2
Revenues		7,330		5,599		1,731	30.9
Operating expenses		2,576		1,965		611	31.2
Selling, general and administrative expenses		1,723		1,307		416	31.7
Operating income before depreciation and amortization	$	3,031	$	2,327	$	704	30.3	%

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007


	Six Months Ended June 30,				Increase/(Decrease)
(in millions)	2007		2006		$		%
Video	$	8,827	$	6,911	$	1,916	27.7	%
High-speed Internet		3,116		2,192		924	42.2
Phone		773		363		410	112.7
Advertising		712		627		85	13.6
Other		492		439		53	12.3
Franchise fees		408		336		72	21.7
Revenues		14,328		10,868		3,460	31.8
Operating expenses		5,126		3,868		1,258	32.5
Selling, general and administrative expenses		3,378		2,568		810	31.5
Operating income before depreciation and amortization	$	5,824	$	4,432	$	1,392	31.4	%

Cable Segment Revenues

Video Our video revenues continue to grow due to rate increases, subscriber growth in our digital cable services, including the demand for advanced services such as DVR and HDTV and the addition of our newly acquired systems. During the six months ended June 30, 2007, we added approximately 1.5 million digital cable subscribers. Our newly acquired cable systems contributed approximately $666 million and $1.4 billion to our video revenue growth for the three and six months ended June 30, 2007, respectively. As of June 30, 2007, approximately 59% of our 24.1 million video subscribers subscribed to at least one of our digital cable services. In addition, our average monthly video revenue per video subscriber increased to $60.91.

High-Speed Internet The increase in high-speed Internet revenue for the three and six months ended June 30, 2007 compared to the same periods in 2006 reflects an increase in subscribers and the addition of our newly acquired cable systems. During the six months ended June 30, 2007, we added approximately 900,000 high-speed Internet subscribers. Our newly acquired systems contributed approximately $218 million and $438 million to our high-speed Internet revenue growth for the three and six months ended June 30, 2007, respectively. Average monthly revenue per subscriber has remained relatively stable. We expect that the rate of subscriber and revenue growth may slow as the market continues to mature and competition increases.

Phone We offer two phone services, Comcast Digital Voice, our IP-enabled phone service, and our circuit-switched local phone service. Revenues increased as a result of subscriber growth in our Comcast Digital Voice service, partially offset by the loss of circuit-switched subscribers. During the six months ended June 30, 2007, we added approximately 1.2 million Comcast Digital Voice subscribers. Our newly acquired systems contributed approximately $27 million and $54 million to our phone revenue growth for the three and six months ended June 30, 2007, respectively. We expect the number of phone subscribers will grow as we continue to expand Comcast Digital Voice to new markets in 2007. We expect the number of subscribers to our circuit-switched local phone service to continue to decrease as our marketing efforts are now focused on Comcast Digital Voice.

Advertising The increases in advertising revenue for the three and six months ended June 30, 2007 compared to the same periods in 2006 are due to the addition of our newly acquired cable systems. We expect the impact of the newly acquired cable systems to be the primary driver of the expected increases in revenues for the second half of 2007.

Other We also generate revenues from our regional sports and news networks, video installation services, commissions from third-party electronic retailing, and fees for other services, such as providing businesses with data connectivity and networked applications.

Franchise Fees The increases in franchise fees collected from our cable subscribers for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily a result of the increase in our revenues upon which the fees apply.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Cable Segment Operating Expenses

Operating expenses increased primarily as a result of growth in subscribers to our cable services and the addition of our newly acquired cable systems. For the three and six months ended June 30, 2007, our newly acquired cable systems contributed approximately $390 million and $780 million, respectively, to our increases in Cable segment operating expenses. The remaining increases were primarily a result of costs associated with the delivery of these services and additional personnel to handle service calls and provide customer support.

Cable Segment Selling, General and Administrative Expenses

Selling, general and administrative expenses increased primarily as a result of growth in the number of subscribers to our cable services and the addition of our newly acquired systems. For the three and six months ended June 30, 2007, our newly acquired cable systems contributed approximately $240 million and $480 million, respectively, to our increases in Cable segment selling, general and administrative expenses. The remaining increases were primarily a result of additional employees needed to provide customer and other administrative services, as well as additional marketing costs associated with attracting new subscribers.

Programming Segment Operating Results

The tables below present our Programming segment operating results:


	Three Months Ended June 30,				Increase/(Decrease)
(in millions)	2007		2006		$		%
Revenues	$	334	$	273	$	61	22.2	%
Operating, selling, general and administrative expenses		259		214		45	20.8
Operating income before depreciation and amortization	$	75	$	59	$	16	26.9	%

	Six Months Ended June 30,				Increase/(Decrease)
(in millions)	2007		2006		$		%
Revenues	$	636	$	512	$	124	24.3	%
Operating, selling, general and administrative expenses		496		403		93	23.2
Operating income before depreciation and amortization	$	140	$	109	$	31	28.2	%

Programming Segment Revenues

The increases in revenues for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily a result of increases in advertising and license fee revenues. For both the three and six months ended June 30, 2007, approximately 13% of our Programming segment revenues were generated from our Cable segment. For the three and six months ended June 30, 2006, approximately 10% and 11%, respectively, of our Programming segment revenues were generated from our Cable segment. These amounts are eliminated in our consolidated financial statements but are included in the amounts presented above.

Programming Segment Operating, Selling, General and Administrative Expenses

The increases in expenses for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily a result of an increase in the production of and programming rights costs for new and live-event programming for our cable networks, including the PGA TOUR on The Golf Channel.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

Consolidated Other Income (Expense) Items


	Three Months Ended June 30,						Six Months Ended June 30,
(in millions)	2007			2006			2007			2006
Interest expense	$	(550	)	$	(496	)	$	(1,118	)	$	(972	)
Investment income (loss), net		126			14			300			78
Equity in net (losses) income of affiliates, net		(16	)		(12	)		(37	)		(21	)
Other income (expense)		1			85			514			98
Total	$	(439	)	$	(409	)	$	(341	)	$	(817	)

Interest Expense

The increases in interest expense for the three and six months ended June 30, 2007 compared to the same periods in 2006 are primarily the result of an increase in our average debt outstanding.

Investment Income (Loss), Net

The components of investment income (loss), net for the three and six months ended June 30, 2007 and 2006 are presented in a table in Note 5 to our consolidated financial statements.

Other Income (Expense)

Other income for the six months ended June 30, 2007 consists principally of a pretax gain of approximately $500 million on the sale of our 50% interest in the Kansas City Asset Pool in connection with the TKCCP transaction.

Income Tax Expense

Income tax expense for the three and six months ended June 30, 2007 reflects an income tax rate higher than the federal statutory rate primarily as a result of state income taxes and interest on uncertain tax positions. Our deferred income taxes will be impacted by the enactment of new tax legislation in the state of Michigan in July 2007. Unless it is modified, the new legislation will require us to record additional deferred state income tax expense and liabilities in the third quarter of 2007 related to differences between our recorded book basis and our tax basis, principally related to our acquired indefinite-lived intangible assets. If the Michigan legislation remains unchanged, we expect our 2007 annual effective tax rate to be at the high end of the range of 40% to 45%. Excluding the effects of recording this noncash tax expense, we expect our effective tax rate to be at the low end of this range. We do not expect these deferred taxes to become due and payable in the foreseeable future. Income tax expense for the three and six months ended June 30, 2006 reflects an income tax rate higher than the federal statutory rate primarily due to state income taxes, adjustments to prior year accruals, including related interest, offset by a favorable resolution of certain tax matters.

Liquidity and Capital Resources

Our businesses generate significant cash flow from operating activities. The proceeds from monetizing our nonstrategic investments have also provided us with a significant source of cash flow. We believe that we will be able to meet our current and long-term liquidity and capital requirements, including fixed charges, through our cash flows from operating activities, existing cash, cash equivalents and investments; through available borrowings under our existing credit facilities; and through our ability to obtain future external financing. We anticipate continuing to use a substantial portion of our cash flow to fund our capital expenditures, invest in business opportunities and repurchase our stock.

Operating Activities

Net cash provided by operating activities was $4.4 billion for the six months ended June 30, 2007, as a result of our operating income before depreciation and amortization, the timing of interest and income tax payments, proceeds from the sale of trading securities and changes in other operating assets and liabilities.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

During the six months ended June 30, 2007, the net change in our operating assets and liabilities was a decrease of $171 million. The decrease was the result of a decrease in our accounts receivable of $72 million, a decrease in our accounts payable and accrued expenses related to trade creditors of $80 million, and a decrease in other operating assets and liabilities of $163 million.

Financing Activities

Net cash used in financing activities was $1.6 billion for the six months ended June 30, 2007 and consisted principally of our debt repayments of $1.3 billion and repurchases of approximately 47 million shares of our Class A Special common stock for $1.3 billion (recognized on a settlement date or cash basis). These cash outflows were partially offset by cash proceeds received from borrowings of $590 million and the issuance of shares primarily under our share-based compensation plans of $334 million.

We have in the past made and may from time to time in the future make optional repayments on our debt obligations depending on various factors, such as market conditions. These repayments may include repurchases of our outstanding public notes and debentures.

Available Borrowings Under Credit Facilities

We traditionally maintain significant availability under our lines of credit and commercial paper program to meet our short-term liquidity requirements. As of June 30, 2007, amounts available under these facilities totaled approximately $4.5 billion.

Share Repurchase Program

As of June 30, 2007, the maximum dollar value of shares that may be repurchased under our Board-authorized share repurchase program is approximately $1.8 billion. We expect such repurchases to continue from time to time in the open market or in private transactions, subject to market conditions.

See Note 7 to our consolidated financial statements for further discussion of our financing activities.

Investing Activities

Net cash used in investing activities was $3.2 billion for the six months ended June 30, 2007 and consisted principally of capital expenditures of $3.1 billion, cash paid for intangible assets of $229 million and acquisitions of $770 million. These cash outflows were partially offset by proceeds received from the sale of investments of $805 million.

Our most significant recurring investing activity has been capital expenditures and we expect that this will continue in the future. More specifically, with respect to the second half of 2007, capital expenditures for digital set-top boxes are expected to be less than in the first half of 2007 (in part because existing inventory levels of low-cost set top boxes are expected to be sufficient to satisfy expected demand for these boxes), even though capital expenditures for purchases of advanced digital set-top boxes are expected to continue during the second half of 2007.

Critical Accounting Judgments and Estimates

The preparation of our consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and contingent liabilities. We base our judgments on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making estimates about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

We believe our judgments and related estimates associated with the valuation and impairment testing of our cable franchise rights and the accounting for income taxes and legal contingencies are critical in the preparation of our financial statements.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

We evaluate the unit of account used to test for impairment of our cable franchise rights periodically to ensure testing is performed at an appropriate level. Prior to 2007, we used our cable regions as the unit of account. Frequent reorganizations of our regions and further management centralization of our cable operations led us to conclude that our cable divisions are more reflective of how we manage and operate the assets and, therefore, are the appropriate unit of account. Consequently, effective April 1, 2007 (our annual impairment testing date), we changed the unit of account to cable divisions from cable regions. We tested for impairment at the region level prior to combining our 29 regions into 5 divisions to confirm that no impairment existed prior to the change.

For a full discussion of our accounting judgments and estimates that we have identified as critical in the preparation of our consolidated financial statements, please refer to our 2006 Form 10-K.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no significant changes to the information required under this item from what was disclosed in our 2006 Form 10-K.

ITEM 4: CONTROLS AND PROCEDURES

Conclusions regarding disclosure controls and procedures

Our chief executive officer and our co-chief financial officers, after evaluating the effectiveness of our disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) or 15d-15(e)) as of the end of the period covered by this 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 effective.

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 are reasonably likely to materially affect, our internal control over financial reporting.

PART II: OTHER INFORMATION

ITEM 1: LEGAL PROCEEDINGS

Refer to Note 11 to our consolidated financial statements of this Quarterly Report on Form 10-Q for a discussion of recent developments related to our legal proceedings.

ITEM 1A: RISK FACTORS

There have been no significant changes from the risk factors previously disclosed in Item 1A of our 2006 Form 10-K.

ITEM 2: UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

A summary of our repurchases during the three months ended June 30, 2007, under our Board-authorized share repurchase program, on a trade-date basis, is as follows:

Purchases of Equity Securities


Period	Total Number of Shares Purchased	Average Price per Share		Total Number of Shares Purchased as Part of Publicly Announced Program	Total Dollars Purchased Under the Program		Maximum Dollar Value of Shares that May Yet Be Purchased Under the Program(a)
April 1-30, 2007	787,413	$	25.94	600,000	$	15,411,365	$	2,492,565,100
May 1-31, 2007	10,610,546	$	26.61	10,573,156		281,374,742	$	2,211,190,358
June 1-30, 2007	17,078,549	$	27.17	16,750,692		455,057,350	$	1,756,133,008
Total	28,476,508	$	26.93	27,923,848	$	751,843,457	$	1,756,133,008

The total number of shares purchased includes 552,660 shares received in the administration of employee share-based compensation plans.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

(a)

In 2005, the Board of Directors authorized a $5 billion addition to the existing share repurchase program. Under the authorization, we may repurchase shares in the open market or in private transactions, subject to market conditions. As of June 30, 2007, the maximum dollar value of shares that is available under our Board-authorized share repurchase program is approximately $1.8 billion. The share repurchase program does not have an expiration date.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

At our Annual Meeting of Shareholders on May 23, 2007, the shareholders approved, or did not approve, the following proposals, in each case consistent with the unanimous recommendations of our Board of Directors (numbers represent the aggregate votes cast, with holders of our Class A Common Stock entitled to 0.1370 votes per share and holders of our Class B Common Stock entitled to 15 votes per share):

To elect the following nominees to serve as our directors for one-year terms.


Director	For	Withheld
S. Decker Anstrom	379,772,771	7,093,865
Kenneth J. Bacon	383,040,113	3,826,523
Sheldon M. Bonovitz	379,383,970	7,482,666
Edward D. Breen	381,396,200	5,470,435
Julian A. Brodsky	380,438,433	6,428,203
Joseph J. Collins	382,531,343	4,335,293
J. Michael Cook	383,016,893	3,849,742
Jeffrey A. Honickman	383,051,510	3,815,125
Brian L. Roberts	379,967,530	6,899,106
Ralph J. Roberts	380,308,518	6,558,118
Dr. Judith Rodin	379,343,063	7,523,573
Michael I. Sovern	382,194,735	4,671,901

To ratify the appointment of Deloitte & Touche LLP as our independent auditors for the 2007 fiscal year.


For	Against	Abstain
380,438,491	3,713,559	2,714,585

To prevent the issuance of new stock options.


For	Against	Abstain
7,331,796	349,384,056	3,268,417

To require that the Chairman of the Board not be an employee.


For	Against	Abstain
69,510,237	287,179,680	3,294,352

To require a sustainability report.


For	Against	Abstain
48,924,192	282,113,792	28,946,286

To adopt a recapitalization plan.


For	Against	Abstain
111,266,427	244,830,828	3,886,854

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

To require an annual vote on executive compensation.


For	Against	Abstain
23,672,084	326,587,012	9,725,054

To require a pay differential report.


For	Against	Abstain
16,504,748	337,842,043	5,637,479

To require political contributions disclosure.


For	Against	Abstain
17,831,336	308,405,792	33,746,981

ITEM 6: EXHIBITS

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


10.1*		Comcast Corporation 2002 Restricted Stock Plan, as amended and restated effective May 22, 2007.

10.2*		Comcast Corporation Retirement Investment Plan, as amended and restated effective July 1, 2007.

31		Certifications of Chief Executive Officer and Co-Chief Financial Officers pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32		Certifications of Chief Executive Officer and Co-Chief Financial Officers pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

*	Constitutes a management contract or compensatory plan or arrangement.

COMCAST CORPORATION AND SUBSIDIARIES — FORM 10-Q

QUARTER ENDED JUNE 30, 2007

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 CORPORATION

/s/ LAWRENCE J. SALVA

Lawrence J. Salva

Senior Vice President, Chief Accounting Officer

and Controller

(Principal Accounting Officer)

Date: July 27, 2007

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents