Interim Consolidated Financial Summary Report
For Fiscal Year Ending December 31, 2002
August 6, 2003
Stock exchange listings: Tokyo, Osaka andFukuoka
Headquarters located in Fukuoka Prefecture

Company name: Coca-Cola West Japan Company, Limited
Code number: 2579
(URL http://www.ccwj.co.jp/)
Representative Title
Representative Director,
President and CEO
Inquiries
Manager in charge
Manager, Finance
Name
Tadanori Taguchi
Approved at board meeting held on August 6, 2003
Parent company(Code number:)
US GAAP not applied hereto
1.
(1)Name: Norio Sueyoshi
Phone: +81-92-641-8581
Stake of equity held by the parent company:%

Consolidated Financial Data for the Interim Ended June 30, 2003
Operating results
Net salesInterim/year ended

Jun 30, 2003
Jun 30, 2002
Dec 31, 2002

Interim/year ended

Operating income

million yen%

113,117
117,211

(3.5)
18.3

million yen

7,658
6,614

%

15.8
(11.5)

247,737

16,704

Net income (loss)

Basic earnings per share

million yen

Recurring profit
million yen

%

7,847
6,764

16.0(8.8)

17,005
Diluted earnings per shareyen%yen

Jun 30, 2003
4,152
32.0
50.93
50.78
3,145
38.09
37.75
Jun 30, 2002
7,086
85.49
84.69
Dec 31, 2002
Notes: 1. Equity in earnings (loss) of investees: (31) million yen for interim 2003;
3 million yen for interim 2002;(2) million yen for fiscal 2002
2. Average number of shares outstanding on a consolidation basis: 81,527,706 for interim 2003; 82,560,975 forinterim 2002; 82,416,061 shares for fiscal 2002
3. Changes in accounting principles: nil
4. Percentage represents a relevant year-on-year change in respect of net sales, operating income, recurring profit andnet income.
(2)

Financial conditionsTotal assets

Interim/year ended

Shareholders’ equity

million yen

million yen

Shareholders’equity ratio

Shareholders’equity per share%yen

2,040.47
Jun 30, 2003
197,688
161,51681.7
1,985.21
206,119
164,548
79.8
Jun 30, 2002
204,070
164,658
80.7
2,009.39
Dec 31, 2002
Note: Number of shares outstanding on a consolidation basis as at the end of the period:
79,156,278 as of Jun 30, 2003;
82,887,117 as of Jun 30, 2002;
81,923,821 as of Dec 31, 2002

(3)

Cash flows
Net cash frominterim/year ended

Jun 30, 2003
Jun 30, 2002
Dec 31, 2002

operating activities
million yen

investing activities
million yen

financing activities
million yen

7,694
8,112
20,885(8,591)(13,022)(17,615)(9,754)(1,450)(5,566)

Cash and cash equivalents
at end of fiscal year
million yen

24,754
31,34135,406(4) Scope of consolidation and application of the equity method:
11 consolidated subsidiaries, no unconsolidated subsidiary accounted for by the equity method and 1 affiliate accounted for by
the equity method1(5) Changes in the scope of consolidation and application of the equity method:No subsidiary additionally included in consolidation, none excluded; no affiliate additionally accounted for by the equitymethod, 1 excluded
2.

Earning projections for the fiscal year ending December 31, 2003
Net sales
million yen

Recurring profit
million yen

Net income (loss)
million yen

249,000
20,00010,500
Full year(N.B.) Projected net income per share for the year ending December 31, 2003: 132.65 yen* Amounts stated herein are rounded down to the nearest million yen.
* 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.

* 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.

2