Member of the Financial Accounting Standards Foundation

Consolidated Financial Summary forFiscal Year Ended December 31, 2005
February 8, 2006
Company name: Coca-Cola West Japan Company, Limited
Stock exchange listings: Tokyo, Osaka andCode number: 2579
Fukuoka(URL http://www.ccwj.co.jp/)
Headquarters located in Fukuoka Prefecture
Representative: Norio Sueyoshi, Representative Director, President and CEO
Inquiries: Tadanori Taguchi, Executive Officer and General Manager, FinancePhone: +81-(0)92-641-8581
Approved at board meeting held on February 8, 2006
Parent company: Ricoh Company, Limited (code no. 7752)
Stake of equity held by parent company: 22.6 %US GAAP not applied hereto
１.
(1)Consolidated Financial Data for the Fiscal Year Ended December 31, 2005
Operating results(rounded down to the nearest million yen)
Net sales
Operating income
Ordinary income
Year ended

million yen%

million yen

Dec. 31, 2005
Dec. 31, 2004

245,874
253,248-2.9
5.2

11,83016,860
Basic net
income pershare

Net income (loss)
Year ended

Dec. 31, 2005
Dec. 31, 2004

million yen

7,305
8,564%

-14.7
-8.7%

million yen

-29.8
-14.1

Diluted net
income pershare

12,256
17,065Return on
Equity(ROE)

Ordinary
income tototal assets

%

-28.2
-14.2

Ordinary
income to net
sales ratio

Yenyen％

％

％

93.42
108.8093.27
108.62

4.3
5.2

5.9
8.3

5.0
6.7

Notes 1. Equity income (loss) : 36 million yen for the year ended Dec. 31, 2005; 44 million yen for the year
ended Dec. 31, 2004
2. Average number of shares outstanding on a consolidated basis: 77,702,051 for the year ended Dec. 31, 2005;
78,357,107 for the year ended Dec. 31, 2004
3. Changes in accounting principles: yes
4. The percentages represent relevant year-on-year changes in respect of net sales, operating income, ordinary income,and net income.
(2)

Financial condition
Total assets
As ofShareholders’ equity

million yen

million yen

Shareholders’ equity
ratio%

Shareholders’ equity pershareyenDec. 31, 2005
208,711
173,60883.2
2,228.79
Dec. 31, 2004
207,216
167,03680.6
2,149.99
Note: Number of shares outstanding on a consolidated basis at the end of the period: 77,872,815 as of Dec.31, 2005;
77,673,448 as of Dec.31, 2004
(3)

Cash flows
Net cash from (used in)Year ended

Dec. 31, 2005
Dec. 31, 2004

operating activities
million yen

investing activities
million yen

financing activities
million yen

16,60721,502-15,256-14,592-2,901-6,991

Cash and cash equivalents
at end of period
million yen

20,23821,788(4)
Scope of consolidation and application of the equity method:
12 consolidated subsidiaries; no unconsolidated subsidiaries 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:No subsidiaries additionally included in/excluded from consolidation; no affiliates additionally accounted for or excluded by
the equity method-1-2.

Earning Projections for the Fiscal Year Ending December 31, 2006
Net sales
million yen

Ordinary income
million yen

Net income (loss)
million yen

First six months
118,600
5,400
3,400
Full year
252,100
14,8008,900（N.B.）Projected net income per share for the year ending December 31, 2006: 114.28 yen
Operating income: 5,300 million yen for the first six months; 14,500 million yen for full year•

These projections are based upon information available on the date this report was announced. Actual results may
differ substantially from the projection due to a variety of factors.

- 2 -