Member of the Financial Accounting Standards Foundation

Consolidated Financial Summary Reportfor Fiscal Year Ended December 31, 2004

February 4, 2005
Coca-Cola West Japan Company, Limited

Company name:

Code number2579(URL http://www.ccwj.co.jp/)
Representative:
Position:
Name:
Inquiries:
Position:
Name:
Approved at board meeting held on
US GAAP:

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

Representative Director, President & CEO
Norio Sueyoshi
Finance Manager
Tadanori Taguchi
Phone: +81-92-641-8581
February 4, 2005
Not applied hereto

1. Consolidated financial data for the fiscal year 2004 ended December 31, 2004
(1) Operating results
Fiscal year ended
Dec 31, 2004
Dec 31, 2003

Net sales
million yen
253,248
240,825

Operating income
million yen
16,86019,638％5.2(2.8)

Fiscal year ended
Dec 31, 2004
Dec 31, 2003
Notes:

Diluted earnings pershare

Basic earnings
per share

Net income
million yen
8,564％(8.7)

yen
108.80

9,380

32.4

116.25(rounded down to the nearest million dollars)
Recurring profit
million yen％％
17,065(14.1)(14.2)
19,89517.617.0-yen
108.62

Recurring Recurring
profitprofit tomargin
total asset
％％％
5.2
8.3
6.7

Return onequity

5.7

9.7

8.3

1. Equity in earnings (loss) of investees:
44 million yen for fiscal 2004:
59 million yen for fiscal 2003
2. Average number of shares outstanding on a consolidation basis: 78,357,107 shares for fiscal 2004:
80,432,301 shares for fiscal 2003
Yes
3. Changes in accounting principles:
4. Percentage represents a year-on-year change in respect of net sales, operating income, recurring profit and net income.

(2) Financial conditions
Total assets
Fiscal year ended
Dec 31, 2004
Dec 31, 2003
Note:

Shareholders' equity
ratio％
million yen
80.6
81.0

Total shareholders' equity

million yen
207,216
204,180

167,036
165,454

Shareholders' equity
per shareyen
2,149.99
2,089.94

Number of shares outstanding on a consolidation basis at the end of the period:
77,673,448 as of Dec 31, 2004

79,152,664 as of Dec 31, 2003

(3) Cash flows
Net cash fromoperating activities

investing activities

financing activities

Fiscal year ended
Dec 31, 2004

million yen21,502(14,592)

million yen(6,991)

million yen

Dec 31, 2003

18,423(20,852)(11,107)

Cash and cash
equivalents at end of
fiscal year
million yen
21,78821,869(4) Scope of consolidation and application of the equity method
12 consolidated subsidiaries;
no unconsolidated subsidiary accounted for by the equity method;
1 affiliate 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;no subsidiary excluded from consolidation;

no affiliate additionally accounted for by the equity method;

no affiliate excluded by the equity method;

2. Earning projections for the fiscal year ending December 31, 2005

First 6 months
Full year

Net sales
million yen
120,600
254,800

Recurring profit

Net income

million yen
6,200

3,000

million yen

15,9008,600(N.B.) Projected net income per share for the year ending December 31, 2005: 110.72 yen
Operating income: 6,100 million yen for the fist six months; 15,600 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 7 of the accompanying material for further detailsof this projection.

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