Non-consolidated Financial Summary Reportfor fiscal year ended December 31, 2002

February 18, 2003

Company name:
Code number:Coca-Cola West Japan Company, Limited

Stock exchange listings:

2579

Tokyo, Osaka and Fukuoka(URL http://www.ccwj.co.jp/)
Representative:
Inquiries:

Manager in charge:
Name:
Approved at board meeting held on
Annual general meeting to be held on

Headquarters located inFukuoka Prefecture
Representative Director, President & CEO
Name:
Norio Sueyoshi
Manager, FinanceTadanori Taguchi
Phone: +81-92-641-8581
February 18, 2003
Interim dividend:
March 26, 2003Share-unit:
100 shares per unit of stock

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

million yen
174,594
153,196

Operating income
%
14.0
1.9

million yen
5,378
2,515%(16.8)(6.4)

million yen
13,774
16,151%(14.7)(9.2)

Recurring
Recurring
Basic earnings per Diluted earnings
Return on equity profit to total
profit marginshareper shareassets

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

Recurring profit

million yen
12,834
15,426%113.8(54.2)

yen
64.76
31.22

yen
64.19
31.02%
3.4
1.6%
7.6
9.1%
7.9
10.5

Notes:
1. Average number of shares outstanding:
82,416,369 for fiscal 2002; 80,577,503 for fiscal 2001
2. Changes in accounting principles:none
3. Percentage represents a relevant year-on-year change in respect of net sales, operating income, recurring profit and net income.
4. Diluted net income per share for fiscal 2002 is calculated in accordance with the guidelines in "Accounting Standards for Net Income per Share."(2) Dividends paid
Annual cash dividend per shareinterimFiscal year ended
Dec 31, 2002
Dec 31, 2001

Annualdividends paid

year-end

Payout ratio

Ratio ofdividends toshareholders'

yen
34.00

yen
17.00

yen
17.00

million yen
2,801

%
52.1

%
1.7

34.00

16.00

18.00

2,739

108.9

1.8

(3) Financial conditions
Total assets
Fiscal year ended
Dec 31, 2002
Dec 31, 2001

Shareholders'equity ratio

Total shareholders' equity
million yen

183,954
178,967

Shareholders' equityper share

million yen%

160,498
154,789

87.2
86.5

yen
1,958.61
1,921.02

Notes:
1. Number of shares outstanding as at the end of the period: 81,924,129 as of Dec 31, 2002; 80,576,427 as of Dec 31, 2001
2. Number of treasury stock shares as at the end of the period: 974,525 as of Dec 31, 2002; 1,748 as of Dec 31, 2001
3. Net income per share for fiscal 2002 is calculated in accordance with the guidelines in "Accounting Standards for Net Income per Share."

2. Earning projections for the fiscal year ending December 31, 2003
Net sales

RecurringprofitAnnual cash dividend per shareinterimyear-end

Net income

million yen million yen
million yen
90,5006,000
3,500
194,000
14,9008,600（N.B.） Projected net income per share for the year ending December 31, 2003: 104.98

InterimFull year

yen
17.00
-yen-

yen-

17.00

34.00

Operating income: 5,800 million yen for the first six months; 14,000 million yen for the full year
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 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 Japanese
into English for the convenience of readers outside Japan.

1