Member of the Financial Accounting Standards Foundation

Interim Consolidated Financial Summary forFiscal Year Ending December 31, 2007
August 9, 2007
Stock exchange listings: Tokyo, Osaka andFukuoka
Headquarters located in Fukuoka Prefecture

Company name: Coca-Cola West Holdings Company, Limited
Code number: 2579
(URL http://www.ccwh.co.jp/english/)Representative: Norio Sueyoshi, Representative Director and CEO
Contact: Makoto Tsunomachi, General Manager of Finance
Submission date of half-year financial statement scheduled: 09/10/2007
Commencement date of dividend distribution scheduled: 09/03/2007

１.
(1)

Phone: +81-(0)92-283-5714(rounded down to the nearest million yen)Interim Consolidated Financial Data for Fiscal Year Ending December 31, 2007
Operating results(Percentage compares current results with those of the interim period of the previous year )Net revenues
Operating income
Recurring income
6 months ended

million yen%

million yen%

Jun. 30, 2007
Jun. 30, 2006
(ref.)Year ended
Dec. 31, 2006

192,866
111,693

72.7
-4.8

4,137
3,129

32.2
-41.1

4,851
3,464

40.0
-37.1

327,821-

12,321-

13,225-Net income
6 months ended

million yenBasic net income per share

million yen

Diluted earnings per shareyen%yen

2,690
55.6
25.34
Jun. 30, 2007
1,729
-32.0
22.19
Jun. 30, 2006
(ref.)Year ended
82.22
7,570
Dec. 31, 2006
Reference: Equity in earning of affiliates June 30, 2007
222 million yen
June 30, 2006
14 million yen
December 31, 2006 -18 million yen
(2)

22.15
-Financial condition
Total assets
As ofJun. 30, 2007
Jun. 30, 2006
(ref.)Year ended
Dec. 31, 2006
Reference: Equity(3)%

Shareholders’ equity

million yen

Shareholders’ equity
ratio

million yenShareholders’ equity
per share%Yen

316,128
209,301

251,586
177,758

79.6
82.9

2,368.76
2,224.32

304,907250,46382.1

2,358.05

June 30, 2007
June 30, 2006
December 31, 2006

251,530 million yen
173,484 million yen
250,408 million yen

Cash flows
Net cash from (used in)operating activities
6 months ended

Jun. 30, 2007
Jun. 30, 2006
(ref.)Year ended
Dec. 31, 2006

million yen

investing activities
million yen

Financing activities
million yen

Cash and cash
equivalents at end ofperiod
million yen

12,066
6,963-19,470-12,949

7,135-1,30922,014
12,94221,806-14,956-9,244

22,284-1-2.

Dividend condition
Dividend per share
Year-end(Record date)Year ended

InterimDec.31, 2006

20.00

22.00

Dec.31, 2007(Actual)

21.00

-

Dec.31, 2007(Forecast)

-

21.00

yen

Total(Annual)

yen

yen

42.00
42.00

3.

Earning forecast for the Fiscal Year Ending December 31, 2007
Net revenues
Operating income
million yen

Full year

412, 600

million yen

15,000Recurring income
million yen

16,300Net income
million yen

9,400（Note）Projected net income per share for the year ended December 31, 2007: 88.52yen

4.

Other
(1) Changes in significant subsidiaries during the period(Changes in specified subsidiaries accompanying change in scope of consolidation): None
(2) Changes in accounting policies, procedures, and methods of presentation for preparing the consolidated interim
financial statements (those to be described in the section of significant accounting policies)① Changes due to amendment of accounting standards: Yes② Changes due to other reasons: Yes(3) Number of shares outstanding (common stock)① Number of share outstanding at the end of period (including treasury stock)
As of June 30, 2007
111,125,714 shares
As of June 30, 2006
82,898,654 shares
As of December 31, 2006
111,125,714 shares② Number of treasury stock at the end of period
As of June 30, 2007
4,939,633 shares
As of June 30, 2006
4,904,293 shares
As of December 31, 2006
4,932,815 shares③ Average number of shares outstanding at the end of period
As of June 30, 2007
106,189 thousand shares
As of June 30, 2006
77,939 thousand shares
As of December 31, 2006
92,066 thousand shares
The projection are based upon information available on the announcement date of this report, and actual results may
differ substantially from the projection due to a variety of factors that may occur in the rest of the year.

- 2 -