Interim Consolidated Financial Summary Reportfor fiscal year ending December 31, 2002
Company name:
Code number:Coca-Cola West Japan Company, Limited

August 27, 2002

Stock exchange listings: Tokyo, Osaka and Fukuoka

2579

Headquarters located in Fukuoka Prefecture(URL http://www.ccwj.co.jp/)
Inquiries:

Manager in charge: Manager, Finance
Name:
Tadanori Taguchi
August 27, 2002
Approved at board meeting held on
US GAAPNot applied hereto

Phone: +81-92-641-8581

1. Consolidated financial data for the interim ended June 30, 2002
(1) Operating results(rounded down to the nearest million yen)
Net sales

Operating income

Interim/year ended
Jun 30, 2002
Jun 30, 2001
Dec 31, 2001

million yen
117,211
99,047226,111

Interim/year ended
Jun 30, 2002
Jun 30, 2001
Dec 31, 2001

Net income (loss)
million yen
3,145
96
1,420%
18.3-%-

million yen
6,614
7,475
16,634

Recurring profit%(11.5)-

million yen
6,764
7,413
16,021%(8.8)-

Basic earnings per share
Diluted earnings per share
yenyen
38.09
37.75
1.20
17.62
17.57

Notes:
1. Equity in earnings (loss) of investees:
3 million yen for interim 2002; (213) million yen for interim 2001; (1,004) million yen for fiscal 2001
2. Average number of shares outstanding on a consolidation basis: 82,560,975 shares for interim 2002; 80,577,475 shares for interim 2001; 80,577,503 shares for fiscal 2001
3. Changes in accounting principles:none
4. Percentage represents a relevant year-on-year change in respect of net sales, operating income, recurring profit and net income.

(2) Financial conditions
Total assets

Total shareholders' equity Shareholders' equity ratio

Shareholders' equity
per shareInterim/year ended
Jun 30, 2002
Jun 30, 2001
Dec 31, 2001

million yen
million yen%
206,119
164,54879.8
1,985.21
203,379
157,17877.3
1,950.65
202,713
157,12977.5
1,950.07
Note: Number of shares outstanding on a consolidation basis as of the end of the period: 82,887,117 shares as of Jun 30, 2002;
80,577,768 shares as of Jun 30, 2001; 80,576,427 shares as of Dec 31, 2001

(3) Cash flows
operating activities
Interim/year ended
Jun 30, 2001
Jun 30, 2000
Dec 31, 2000

Net cash frominvesting activities

million yen
8,112
11,581
24,763

financing activities

million yen

Cash and cash
equivalents at end of

million yen(13,022)(13,342)(15,007)yen(1,450)(1,448)(3,126)

million yen
31,341
27,86337,702(4) Scope of consolidation and application of the equity method
18 consolidated subsidiaries, no unconsolidated subsidiary accounted for by the equity method and
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, 2 excluded; 1 affiliate additionally accounted forby the equity method, none excluded
2. Earning projections for the fiscal year ending December 31, 2002
Net sales

Recurring profit

million yen

Net income

million yen

million yen

fiscal 2002

255,000
17,100(N.B.) Projected net income per share for the year ending December 31, 2002: 106.17 yen
Projected operating income: 16,900 million yen

8,800

The 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 8 of the accompanying material as for details of the projection.

* These materials comprise the Company's brief settlement of accounts and other financial reports translated from Japanese
into English for the convenience of readers outside Japan.

1