Consolidated Financial Summary Reportfor fiscal year ended December 31, 2002

February 18, 2003

Company name:Coca-Cola West Japan Company, Limited

Stock exchange listings:
Tokyo, Osaka and Fukuoka
Headquarters located in

Code number:
2579(URL http://www.ccwj.co.jp/)
Representative:
Name:
Inquiries:
Manager in charge
Name:
Approved at board meeting held on
US GAAP

Fukuoka Prefecture
Representative Director, President & CEO
Norio Sueyoshi
Manager, FinanceTadanori Taguchi Phone: +81-92-641-8581
February 18, 2003
Not applied hereto

1. Consolidated financial data for the fiscal year 2002 ended December 31, 2002
(rounded down to the nearest million yen)
(1) Operating results
Net sales
Fiscal year ended
Dec 31, 2002
Dec 31, 2001

Operating income%
9.6

million yen
16,704%0.4

million yen
17,005%
6.1

226,111

8.8

16,634(4.7)

16,021(13.5)

Basic
earnings pershare

Dilutedearnings
per share

Return on
equityRecurringprofit tototal asset

Recurringprofitmarginyen
85.49

yen
84.69%
4.4%
8.4%
6.9

Net income
Fiscal year ended
Dec 31, 2002
Dec 31, 2001

Recurring profit

million yen
247,737

million yen
7,086

%
399.0

1,420(75.1)
17.62
17.57
0.9
8.3
7.1
Notes:
1. Equity in earnings (loss) of investees:(2) million yen for fiscal 2002; (1,004) million yen for fiscal 2001
2. Average number of shares outstanding on a consolidation basis: 82,416,061 for fiscal 2002; 80,577,503 for fiscal 2001
none
3. Changes in accounting principles:
4. Percentage represents a relevant year-on-year change in respect of net sales, operating income, recurring profit and net income.
5. Diluted net income per share for fiscal 2002 is calculated in accordance with the guidelines in "Accounting Standards for Net Income per Share."(2) Financial conditions
Total assets
Fiscal year ended
Dec 31, 2002
Dec 31, 2001

Total shareholders'equity

Shareholders' equity
ratio

million yen

Shareholders' equity
per share

million yen
204,070

164,658

80.7%
2,009.39

yen

202,713

157,12977.5

1,950.07

Notes:
1. Number of shares outstanding on a consolidation basis as at the end of the period: 81,923,821 as of Dec 31, 2002; 80,576,427 as of Dec 31, 2001
2. Shareholders' equity per share as of December 31, 2002 is calculated in accordance with the guidelines in "Accounting Standards for Net Income per Sha(3) Cash flows

Net cash fromoperating activities

Fiscal year ended
Dec 31, 2002
Dec 31, 2001

investing activities

financing activities

million yen

Cash and cash
equivalents at end of
fiscal year

million yen
20,885(17,615)(5,566)

million yen
35,406

million yen

24,763(15,007)(3,126)37,702(4) Scope of consolidation and application of the equity method
11 consolidated subsidiaries; no unconsolidated subsidiary accounted for by the equity method;
2 affiliates accounted for by the equity method(5) Changes in the scope of consolidation and application of the equity method
1 subsidiary additionally included in consolidation, 9 excluded; 1 affiliate additionally accounted forby the equity method, none excluded
2. Earning projections for the fiscal year ending December 31, 2003
Net sales
Operating income
First 6 months
Full year

Recurring profit

million yen
118,500

million yen
5,700

3,300

million yen

254,000

15,3009,000(N.B.) Projected net income per share for the year ending December 31, 2003: 109.86 yen
Operating income: 5,500 million yen for the fist six months; 15,000 million yen for the full year
Projections are based upon information available on the announcement date of this report, and actual results may differ significantly
from the projection, for a wide range of possible reasons. See page 9 of the accompanying material for further details of the projection.

* These materials comprise the Company's brief settlement of accounts and other financial reports translated from Japanese1

into English for the convenience of readers outside Japan.

2