Consolidated Financial Summary Reportfor fiscal year ended December 31, 2001
Company name:Coca-Cola West Japan Company, LimitedFebruary 21, 2002

Stock exchange listings: Tokyo, Osaka and Fukuoka

Code number:

2579

Inquiries:

Manager in charge: Executive Corporate Officer and Manager, Management Planning and Finance

Headquarters located in Fukuoka Prefecture

Name:
Hijiri Morita
Approved at board meeting held on February 21, 2002
Not applied hereto
US GAAP

Phone: +81-92-641-8581

1. Consolidated financial data for the fiscal year 2001 ended December 31, 2001
(1) Operating results(rounded down to the nearest million yen)
Net sales
Operating income
Recurring profit
Fiscal year ended
Dec 31, 2001
Dec 31, 2000

million yen
226,111%
8.8

million yen
16,634%(4.7)

million yen
16,021%(13.5)

207,82726.2

17,44915.1

18,516

16.5

Basic earnings
per share

Dilutedearnings
per share

Net income
Fiscal year ended

million yen
1,420

Dec 31, 2001
Dec 31, 2000%(75.1)

yen
17.62

Return on
equity

yen
17.57

%
0.9

Recurring
Recurringprofit toprofit margin
total assets
%
8.3%
7.1

5,700
(16.4)
77.83
77.123.7
10.2
8.9Notes:
1. Equity in earnings (loss) of investees:(1,004) million yen for fiscal 2001
2 million yen for fiscal 2000
2. Average number of shares outstanding on a consolidation basis: 80,577,503 for fiscal 2001; 73,252,295 for fiscal 2000
3. Changes in accounting principles:yes
4. Percentage represents a relevant 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, 2001
Dec 31, 2000

Total shareholders' equity Shareholders' equity ratio Shareholders' equity per share

million yen

million yen%

yen

202,713

157,12977.5

1,950.07

181,637

157,60486.8

2,151.52

Note: Number of shares outstanding on a consolidation basis as at the end of the period: 80,576,427 as of Dec 31, 2001; 73,252,755 as of Dec 31, 2000

(3) Cash flows
operating activities
Fiscal year ended
Dec 31, 2001
Dec 31, 2000

Net cash frominvesting activities

million yen

financing activities

million yen

Cash and cash equivalents atend of fiscal year

million yen

million yen24,763(15,007)(3,126)37,702

16,228(9,310)(2,719)31,072(4) Scope of consolidation and application of the equity method
19 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
6 subsidiaries additionally included in consolidation, none excluded;
1 affiliate additionally accounted for by the equity method, 2 excluded
2. Earning projections for the fiscal year ending December 31, 2002Net sales

Operating income
million yen

First 6 months
Full year

Recurring profit

million yen

million yen

119,000

6,300

2,600

257,000

17,1008,800（N.B.） Projected net income per share for the year ending December 31, 2002: 106.16 yen
Note: The number of outstanding shares used in the calculation is 82,896,906, after taking into account the increased shares
due to the exchange of shares made on January 31, 2002.
Operating income: 6,300 million yen for the first six months; 16,900 million yen for the full year

* 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