The Coca-Cola Company Reports First Quarter 2011 Results

Our global momentum advances with strong volume growth ahead of our long-term target and comparable EPS growth in line with our long-term target. We continued to grow worldwide volume and value share in total nonalcoholic ready-to-drink beverages, driven by volume and value share gains in both sparkling and still beverages.

    --  Worldwide volume grew a strong 6% in the quarter, with growth in all
        five geographic operating groups. Excluding new cross-licensed brands,
        primarily Dr Pepper brands, worldwide volume growth was 5% in the
        quarter. International volume growth was 6%.
    --  North America volume growth was 6% in the quarter. Excluding new
        cross-licensed brands, North America volume growth was 2% in the
        quarter, marking the fourth consecutive quarter of organic growth for
        our flagship market.
    --  Worldwide volume growth was led by brand Coca-Cola, up 3% in the
        quarter. Global volume and value share gains continued in total
        nonalcoholic ready-to-drink (NARTD) beverages and across both sparkling
        and still beverages.
    --  First quarter reported EPS was $0.82, up 19%, with comparable EPS at
        $0.86, up 7% and in line with our long-term target. Comparable EPS
        includes a $0.01 dilutive effect, which will reverse primarily in the
        fourth quarter, due to the timing of marketing expenses as we conform
        the newly acquired North American bottling business to our accounting
        policies. We also estimate the events in Japan had a $0.01 dilutive
        effect on first quarter comparable EPS as a result of lost revenues.
    --  First quarter reported net revenue was $10.5 billion, up 40%, with
        comparable net revenue also up 40%, reflecting solid growth in
        concentrate sales, a 2% currency benefit, positive price/mix and the
        acquisition of Coca-Cola Enterprises' (CCE) North American operations.
    --  First quarter reported operating income was $2.3 billion, up 4%, with
        comparable operating income up 10%, reflecting strong top-line
        performance, a 3% currency benefit and the acquisition of CCE's North
        American operations.
    --  Coca-Cola Refreshments (CCR) integration efforts are on plan, with
        expected 2011 net cost synergies of $140 to $150 million. Company-wide
        productivity initiatives are on plan and on track to achieve our
        targeted $500 million in annualized savings by year-end 2011.

ATLANTA--(BUSINESS WIRE)-- The Coca-Cola Company reports strong first quarter 2011 operating results, with comparable EPS growth in line with our long-term target and with reported worldwide volume growth of 6%, cycling 3% growth in the prior year quarter. Excluding new cross-licensed brands in North America, primarily Dr Pepper brands, worldwide volume grew 5% in the quarter, ahead of our long-term target. We achieved broad-based volume growth in the quarter across each of our five geographic operating groups, with growth of 8% in Eurasia and Africa, 7% in Latin America, 6% in North America (2% excluding new cross-licensed brands), 5% in Pacific and 1% in Europe. North America achieved its fourth consecutive quarter of organic volume growth.

In the quarter, we grew global volume and value share in NARTD beverages, with share gains across most beverage categories. We continued to see growth in sparkling beverages, with worldwide brand Coca-Cola volume growth of 3% in the quarter driven by a wide array of global markets, including 24% in Russia, 20% in Turkey, 14% in China, 11% in Mexico, 9% in India, 8% in South Korea and 4% in Germany. Worldwide sparkling beverage volume grew 4% in the quarter (3% excluding new cross-licensed brands in North America), with international sparkling beverage volume also growing 4%.

Worldwide still beverage volume grew 11% in the quarter, led by growth across the portfolio, including juices and juice drinks, ready-to-drink teas, sports drinks and water brands. Still beverage volume in the quarter grew 12% internationally and 8% in North America. Juice brand Del Valle recently became our 15th billion dollar brand, and is the first billion dollar Company brand with roots in Latin America. Minute Maid Pulpy, a billion dollar brand with roots in China, continues to expand globally and achieved 25% growth in the quarter. And vitaminwater grew in the quarter, with solid double-digit growth internationally and 8% growth in North America.

Muhtar Kent, Chairman and Chief Executive Officer of The Coca-Cola Company said, "I am pleased with our first quarter results. Despite ongoing global geopolitical challenges, we once again delivered consistent, quality growth across all five of our geographic operating groups, with broad worldwide share gains across beverage categories. The growing value of our brands, our consistent quality operating results and our solid financial performance underscore how our system is steadily and strategically advancing its momentum around the world.

"This year on May 8 we celebrate the 125th anniversary of one of the world's greatest consumer product innovations--Coca-Cola. As we mark this milestone, we see a company and a system shaped by its youth and not its age.

"And as we look forward, the opportunities before us are clearly abundant. We see one unified system, guided by 700,000 of the world's greatest people and aligned behind one compelling and achievable 2020 Vision. Collectively, we own, inspire and drive our 2020 Vision each and every day. Our strong alignment has not only helped us weather recent storms, it has put us in a position of real strength. That is why, as we look ahead to 2020 and beyond, I am confident that our system has only just begun to achieve its potential in ushering in a new era of winning for all of our shareowners."

FINANCIAL HIGHLIGHTS

    --  First quarter reported net revenue was up 40%. Comparable net revenue
        also increased 40%, reflecting a 4% increase in concentrate sales, a 2%
        currency benefit, positive price/mix and the acquisition of CCE's North
        American operations, partially offset by the effect of structural
        changes. Our international and Bottling Investments Group (BIG)
        price/mix was 2% positive and our focus in North America on driving our
        revenue growth management strategies led to positive price realization
        in the quarter.
    --  First quarter reported operating income was up 4%.Comparable operating
        income was up 10%, reflecting strong top-line performance, a 3% currency
        benefit and the acquisition of CCE's North American operations.
    --  Reported first quarter cash from operations was $458 million. Net cash
        provided by financing activities was $986 million.
    --  The Company is actively engaged in hedging activities principally
        related to commodity exposures associated with the North American
        business acquired from CCE. During the first quarter, this hedging
        activity resulted in net unrealized gains of $36 million, which would
        have added $0.01 to comparable EPS. These net unrealized gains were
        excluded from first quarter comparable earnings and are reflected in the
        Reconciliation of GAAP and Non-GAAP Financial Measures schedule. These
        gains will be reflected in comparable earnings in the period that the
        related underlying transactions occur.
    --  CCR integration efforts are on schedule, with expected 2011 net cost
        synergies of $140 to $150 million. This is in addition to the $150
        million in annual synergies previously identified in North America as
        part of Coca-Cola Supply.
    --  Productivity initiatives are on plan and on track to achieve our target
        of $500 million in annualized savings by year-end 2011.

OPERATING REVIEW

                Three Months Ended April 1, 2011

                % Favorable / (Unfavorable)

                                                                      Comparable
                                                                      Currency

                Unit Case Volume   Net Revenues   Operating Income    Neutral
                                                                      Operating

                                                                      Income

Total Company   6                  40             4                   7

Eurasia &       8                  7              4                   4
Africa

Europe          1                  (3)            0                   (1)

Latin America   7                  17             19                  12

North America   6                  143            9                   29

Pacific         5                  2              (8)                 1

Bottling        (2)                (4)            33                  (24)
Investments



Eurasia & Africa

    --  Our Eurasia and Africa Group's volume increased 8% in the quarter,
        cycling 11% growth in the prior year quarter. Reported net revenue for
        the quarter increased 7%, reflecting a 1% increase in concentrate sales,
        positive price/mix of 5% and a currency benefit of 1%. Concentrate sales
        in the quarter lagged unit case volume due to timing of shipments and a
        2010 change in supply point. Reported operating income increased 4% in
        the quarter. Comparable currency neutral operating income also increased
        4% in the quarter driven by the increase in revenue and partially offset
        by increased investments in the business and timing of selling, general
        and administrative (SG&A) expenses.
    --  In Eurasia and Africa, sparkling beverages grew 6%, with brand Coca-Cola
        growing 6%, and still beverages grew 17% in the quarter. Excluding the
        acquired Nidan volume, still beverages grew 13% in the quarter. Volume
        in Russia was up 27% (up 16% excluding the acquired Nidan volume) and we
        once again outperformed the industry. Brand Coca-Cola, the single
        largest NARTD brand in Russia, continued to perform strongly, with 24%
        growth in the first quarter led by a fully integrated marketing
        campaign. Despite geopolitical challenges in the region, volume in our
        Middle East business unit grew 9%, while volume in our North and West
        Africa business unit grew 1%. Volume in Turkey was up 17% driven by 20%
        growth in brand Coca-Cola. India volume grew 9% in the quarter, our 19th
        consecutive quarter of growth, while cycling 29% volume growth in the
        prior year quarter.

Europe

    --  Our Europe Group's volume in the quarter was up 1%, cycling even
        performance in the prior year quarter. Reported net revenue for the
        quarter declined 3%, with 1% concentrate sales growth offset by a 2%
        negative currency impact and negative price/mix. Although we estimate
        pricing was even in the quarter, revenues were adversely affected by a
        change in concentrate pricing strategy in Germany with our wholly owned
        bottler. Reported operating income was even in the quarter. Comparable
        currency neutral operating income declined 1% in the quarter, due to
        lower revenues and unfavorable timing in G&A expenses partially offset
        by favorable cost of goods sold as a result of a shift in business mix.
    --  Volume growth in the quarter was driven by 4% growth in Germany, as well
        as continued growth in the Northwest Europe and Nordics Region.
        Sparkling beverage volume was up 1%. Trademark Coca-Cola grew 1% and
        Coca-Cola Zero grew 13% in the quarter as we continued our focus on
        affordable packaging segmentation in a continued challenging economic
        environment. Our still beverages in Europe continued to grow. We
        realized NARTD share gains across Europe including France, Germany and
        Italy. Europe also gained volume share in sparkling beverages and both
        volume and value share in still beverages, sports drinks and energy
        drinks.

Latin America

    --  Our Latin America Group delivered volume growth of 7% in the quarter,
        cycling 4% growth in the prior year quarter. Reported net revenue for
        the quarter increased 17%, reflecting concentrate sales growth of 6%,
        positive price/mix of 8% and a 6% currency benefit. This growth in
        reported net revenue was partially offset by the effect of structural
        changes. Reported operating income was up 19% in the quarter, with
        comparable currency neutral operating income up 12%, primarily
        reflecting favorable volume and pricing, partially offset by continued
        investments in the business.
    --  Strong volume growth in the quarter was led by 14% growth in Mexico, 9%
        growth in the South Latin Region and 2% growth in Brazil. Sparkling
        beverages grew 5% in the quarter, driven by continued growth of brand
        Coca-Cola, up 5% in Latin America overall and up 11% in Mexico. This
        growth was driven by a strong focus on immediate consumption
        transactions and our 'Reasons to Believe' integrated marketing campaign
        launched in January. Trademark Sprite was up 7% and Fanta was up 5% in
        the quarter. Still beverages grew 17% in the quarter, with juice brand
        Del Valle recently becoming our 15th billion dollar brand. Del Valle is
        the first billion dollar brand for The Coca-Cola Company with roots in
        Latin America. During a quarter marked by poor weather, Brazil's focus
        on single-serve and returnable packaging resulted in continued volume
        and value share gains in total NARTD, sparkling and still beverages,
        including strong gains in juices and juice drinks, sports drinks and
        ready-to-drink teas. Mexico also posted strong volume and value share
        growth in total NARTD, sparkling and still beverages during the quarter,
        driven by gains across juices and juice drinks, sports drinks,
        ready-to-drink teas and packaged water. During the quarter the Latin
        America Group gained volume and value share in total NARTD beverages,
        driven by volume and value share gains in both sparkling and still
        beverages.

North America

    --  Our North America Group's organic volume grew 2% in the quarter, with
        volume and value share gains in total NARTD beverages. Including new
        cross-licensed brands, primarily Dr Pepper brands, North America volume
        grew 6% in the quarter. Reported net revenue for the quarter increased
        143%, primarily reflecting the acquisition of CCE's North American
        operations. Concentrate sales were up 5%, including new cross-licensed
        brands. Our focus on driving our revenue growth management strategies
        led to positive price realization in the quarter,and we expect to see
        further price realization over the course of the year to help offset a
        rising cost environment. First quarter reported operating income grew
        9%. Comparable currency neutral operating income grew 29% in the
        quarter, reflecting the acquisition of CCE's North American operations.
        This growth also reflects higher concentrate sales and the continued
        focus on executing a well-defined brand, price, package and channel
        strategy, partially offset by the timing of marketing expenses,which
        will reverse primarily in the fourth quarter, as we conform the newly
        acquired North American bottling business to our accounting policies.
    --  Organic volume for sparkling beverages declined 1% in the quarter (up 6%
        including new cross-licensed brands, principally Dr Pepper). We grew
        sparkling beverage volume share in the quarter and maintained value
        share. Coca-Cola Zero delivered double-digit volume growth for the 20th
        consecutive quarter, with a fully integrated marketing campaign centered
        on the NCAA March Madness basketball tournament. Trademark Sprite growth
        continued for the fourth consecutive quarter, up 2%, and Fanta was up
        5%, its third consecutive quarter of growth. Also, Seagram's grew over
        30% driven by expanded availability and additional media support.
    --  North America still beverage volume growth was once again strong, up 8%
        in the quarter, led by 21% growth in Powerade and 20% growth in
        Trademark Simply. Further, our tea portfolio continued to expand, with
        growth of 12%. During the quarter, we gained volume and value share
        across every still beverage category, including juices and juice drinks,
        sports drinks, energy drinks, ready-to-drink teas and coffees, enhanced
        water and packaged water. In addition, the glaceau business grew 12% in
        North America driven by the expansion of vitaminwater zero along with
        continued double-digit growth in smartwater.

Pacific

    --  Our Pacific Group delivered volume growth of 5% in the quarter, cycling
        5% growth in the prior year quarter. First quarter 2011 results were
        driven by 13% growth in China and 12% growth in South Korea, with Japan
        growing 1% despite the impact of the earthquake and tsunami. Reported
        net revenue for the quarter grew 2%, primarily reflecting a 6% currency
        benefit offset by a decline of 1% in concentrate sales, negative 1%
        price/mix and the impact of one-time items due to the events in Japan.
        Concentrate sales in the quarter lagged unit case volume primarily due
        to a planned change in supply point. Reported operating income declined
        8% in the quarter. Comparable currency neutral operating income grew 1%
        in the quarter, reflecting lower concentrate sales due to the supply
        point change and lower net revenues offset by favorable cost of goods
        sold, as a result of mix, and tight controls of G&A expenses.
    --  Japan volume grew 1% in the quarter, reflecting the solid momentum our
        Japan business had built across our portfolio in the time prior to the
        earthquake and tsunami. For the full quarter, growth was primarily in
        water, sports drinks and ready-to-drink teas, reflecting the evolving
        needs of our consumers in very challenging circumstances. Japan gained
        volume and value share in total NARTD and still beverages driven by
        volume and value share gains in sports drinks, ready-to-drink teas,
        energy drinks and packaged water. Our challenges in the affected areas
        of northern and eastern Japan are similar to those being experienced by
        all businesses, including the availability of fuel, radiation concerns,
        rolling power blackouts, a need for energy savings and interruptions to
        mass transit service. We have issued power saving action plans to our
        customers with vending machines in the impacted areas, and are working
        together to reduce power usage. We also continue to provide aid to the
        relief and reconstruction efforts. Donations include over 7 million
        bottles of product as part of $31 million pledged by the Company. The
        Coca-Cola Japan Reconstruction Fund was established to help rebuild
        schools and community facilities across the impacted areas of the
        country. We are actively re-evaluating our Japan business plan to ensure
        we sustain our momentum and continue to meet evolving customer and
        consumer needs.

    --  China volume grew 13% in the first quarter, cycling 6% growth in the
        prior year quarter, driven by the effective execution of our Chinese New
        Year programs and our sustained commitment to invest in our brands
        across multiple categories. As a result, China sparkling and still
        beverage volumes both grew double digits in the quarter, led by
        Trademark Coca-Cola and Trademark Sprite, up double digits, and Minute
        Maid Pulpy, up 27%. We gained volume and value share in still beverages,
        and we gained volume share and maintained value share in sparkling
        beverages in the quarter, resulting in our highest sparkling share in
        over two years. As our business and the industry in China continue to
        evolve, we are introducing a wider variety of packages to promote
        affordability and enhance the consumer experience with our brands, all
        with a focus to drive increased transactions and profitable growth and
        to continue building brand equity with consumers.

Bottling Investments

    --  Our Bottling Investments Group's volume grew 3% in the quarter on a
        comparable basis after adjusting for the effect of structural changes,
        principally the sale of the Norway and Sweden bottlers. Reported volume
        declined 2% in the quarter. The growth in comparable volume was
        primarily driven by China, India and Germany. Reported net revenue for
        the quarter declined 4%. This reflects the 3% growth in unit case
        volume, positive price mix of 2% and a currency benefit of 2%, offset by
        the effect of structural changes. Reported operating income in the
        quarter grew 33%. Comparable currency neutral operating income declined
        24% in the quarter, reflecting an increase in revenue and the benefit of
        disciplined expense management, offset by the effect of structural
        changes.

FINANCIAL REVIEW

First quarter reported net revenue was up 40%, with comparable net revenue also up 40%. This reflects a 4% increase in concentrate sales, a 2% currency benefit, positive price/mix and the acquisition of CCE's North American operations, partially offset by the effect of structural changes. Concentrate sales in the quarter slightly lagged unit case volume, partially driven by one fewer selling day in the first quarter compared to the prior year. Concentrate sales were in line with unit case sales for which there are associated concentrate sales. The positive price/mix in the quarter reflects international and BIG price/mix of 2%. In addition, our focus in North America on driving our revenue growth management strategies led to positive price realization in the quarter, and we expect to see further price realization over the course of the year to help offset a challenging cost environment. This enabled us to grow global NARTD value share for the 15th consecutive quarter.

Reported cost of goods sold was up 55% in the quarter. Comparable cost of goods sold was up 56% in the quarter, driven by a 4% increase in concentrate sales, a 3% currency impact and the acquisition of CCE's North American operations, partially offset by the effect of structural changes, principally the sale of the Norway and Sweden bottlers. Items affecting comparability primarily included the net unrealized gains on commodities hedging and the amortization of favorable supply contracts acquired in connection with the acquisition of CCE's North American business.

Reported SG&A expenses increased 51% in the quarter. Comparable SG&A expenses also increased 51% in the quarter. This increase reflects a 2% currency impact and was primarily driven by the acquisition of CCE's North American operations, including the timing of marketing expenses, which will reverse primarily in the fourth quarter, as we conform the newly acquired North American business to our accounting policies. The increase also reflects our continued investment behind our bottling operations. Structural changes, principally the sale of the Norway and Sweden bottlers, reduced comparable currency neutral SG&A expenses by 5%.

First quarter reported operating income increased 4%, with comparable operating income up 10%. Items affecting comparability reduced first quarter operating income by $224 million in 2011 and by $96 million in 2010. In both years these items included restructuring charges and costs related to global productivity initiatives. First quarter 2011 reported operating income also included CCE integration costs and the net unrealized gains on hedging activity primarily related to commodity exposures. Currency had a 3% benefit on comparable operating income in the quarter. Including our hedge positions and the cycling of our prior year rates, we expect currencies to have a low to mid single-digit positive benefit on operating income for the full year.

The Company is actively engaged in hedging activities principally related to commodity exposures associated with the North American business acquired from CCE. During the first quarter, this hedging activity resulted in net unrealized gains of $36 million, which would have added $0.01 to comparable EPS. These net unrealized gains were excluded from first quarter comparable earnings and are reflected in the Reconciliation of GAAP and Non-GAAP Financial Measures schedule. These gains will be reflected in comparable earnings in the period that the related underlying transactions occur.

First quarter reported EPS was $0.82, an increase of 19%, with comparable EPS at $0.86, up 7% and in line with our long-term target. Items affecting comparability reduced first quarter 2011 and 2010 reported EPS by $0.04 and $0.11 per share, respectively. In both years these items included restructuring charges and costs related to global productivity initiatives. First quarter 2011 reported EPS also included CCE integration costs as well as a gain on the sale of the Company's stake in Coca-Cola Embonor S.A., one of our bottling partners in Chile. First quarter 2010 reported EPS also included the impact of the Venezuela currency devaluation.

Cash from operations was $458 million in the first quarter as compared to $1,324 million in the prior year. This difference reflects the effect of timing due to the acquisition of CCE's North American operations, which historically use a larger proportion of working capital in the first quarter. In addition, we contributed $769 million to various pension plans in the first quarter. Excluding these pension contributions, first quarter cash from operations would have been $1,227 million.

Net cash provided by financing activities was $986 million in the first quarter, while net cash used in financing activities was $1,041 million in the prior year. This fluctuation primarily represents higher issuances of short-term debt in first quarter 2011, partially offset by higher payments of long-term debt and share repurchases.

Effective Tax Rate

The reported effective tax rate for the quarter was 23.8%. The underlying effective tax rate on operations for the quarter was 24.0%. The variance between the reported tax rate and the underlying tax rate was due to the tax effect of various items impacting comparability, separately presented in this document in the Reconciliation of GAAP and Non-GAAP Financial Measures schedule.

Our underlying effective tax rate does not reflect the impact of significant or unusual items and discrete events, which, if and when they occur, are separately recognized in the appropriate period.

For 2011, we expect our underlying effective tax rate on operations to be 24.0%.

Items Impacting Prior Year Results

First quarter 2010 results included a net charge of $0.11 per share primarily related to restructuring charges and costs related to global productivity initiatives as well as the impact of the Venezuela currency devaluation.

NOTES

    --  All references to growth rate percentages, share and cycling of growth
        rates compare the results of the period to those of the prior year
        comparable period.
    --  "Concentrate sales" represents the amount of concentrates, syrups,
        beverage bases and powders sold by, or used in finished beverages sold
        by, the Company to its bottling partners or other customers.
    --  "Sparkling beverages" means NARTD beverages with carbonation, including
        energy drinks and carbonated waters and flavored waters.
    --  "Still beverages" means nonalcoholic beverages without carbonation,
        including noncarbonated waters, flavored waters and enhanced waters,
        juices and juice drinks, teas, coffees and sports drinks.
    --  All references to volume and volume percentage changes indicate unit
        case volume. All volume percentage changes are computed based on average
        daily sales. "Unit case" means a unit of measurement equal to 24
        eight-ounce servings of finished beverage. "Unit case volume" means the
        number of unit cases (or unit case equivalents) of Company beverages
        directly or indirectly sold by the Company and its bottling partners to
        customers.
    --  First quarter 2011 financial results were impacted by one fewer selling
        day, which will be offset by the impact of one additional selling day in
        fourth quarter 2011 results. Unit case volume results are not impacted
        by the variance in selling days due to the average daily sales
        computation referenced above.
    --  The Company reports its financial results in accordance with accounting
        principles generally accepted in the United States ("GAAP"). However,
        management believes that certain non-GAAP financial measures provide
        users with additional meaningful financial information that should be
        considered when assessing our ongoing performance. Management also uses
        these non-GAAP financial measures in making financial, operating and
        planning decisions and in evaluating the Company's performance. Non-GAAP
        financial measures should be viewed in addition to, and not as an
        alternative for, the Company's reported results prepared in accordance
        with GAAP. Our non-GAAP financial information does not represent a
        comprehensive basis of accounting.
    --  Our long-term revenue and operating income growth targets are on a
        comparable currency neutral basis and exclude structural changes. Our
        long-term volume growth target is on a comparable basis, excluding the
        effect of structural changes. Our long-term EPS growth target is on a
        comparable basis.

CONFERENCE CALL

We are hosting a conference call with investors and analysts to discuss our first quarter 2011 results today at 9:30 a.m. (EDT). We invite investors to listen to the live audiocast of the conference call at our website, http://www.thecoca-colacompany.com in the "Investors" section. A replay in downloadable MP3 format will also be available within 24 hours after the audiocast on our website. Further, the "Investors" section of our website includes a reconciliation of non-GAAP financial measures that may be used periodically by management when discussing our financial results with investors and analysts to our results as reported under GAAP.

THE COCA-COLA COMPANY AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(UNAUDITED)

(In millions except per share data)

                                        Three Months Ended

                                        April 1, 2011   April 2, 2010   % Change

Net Operating Revenues                  $ 10,517        $ 7,525         40

Cost of goods sold                        3,949           2,541         55

Gross Profit                              6,568           4,984         32

Selling, general and administrative       4,080           2,705         51
expenses

Other operating charges                   209             96            --

Operating Income                          2,279           2,183         4

Interest income                           94              60            57

Interest expense                          113             85            33

Equity income (loss) - net                134             136           (1)

Other income (loss) - net                 117             (115)         --

Income Before Income Taxes                2,511           2,179         15

Income taxes                              598             553           8

Consolidated Net Income                   1,913           1,626         18

Less: Net income attributable to          13              12            8
noncontrolling interests

Net Income Attributable to              $ 1,900         $ 1,614         18
Shareowners of The Coca-Cola Company

Diluted Net Income Per Share*           $ 0.82          $ 0.69          19

Average Shares Outstanding - Diluted*     2,331           2,327

* For the three months ended April 1, 2011 and April 2, 2010, "Basic Net Income
Per Share" was $0.83 for 2011 and $0.70 for 2010 based on "Average Shares
Outstanding - Basic" of 2,292 for 2011 and 2,304 for 2010. Basic net income per
share and diluted net income per share are calculated based on net income
attributable to shareowners of The Coca-Cola Company.



THE COCA-COLA COMPANY AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(UNAUDITED)

(In millions except par value)

                                           April 1, 2011   December 31, 2010

Assets

Current Assets

 Cash and cash equivalents                 $ 9,075         $ 8,517

 Short-term investments                      3,049           2,682

Total Cash, Cash Equivalents and             12,124          11,199
Short-Term Investments

 Marketable securities                       153             138

 Trade accounts receivable, less             4,533           4,430
 allowances of $50 and $48, respectively

 Inventories                                 3,033           2,650

 Prepaid expenses and other assets           3,699           3,162

Total Current Assets                         23,542          21,579

Equity Method Investments                    6,940           6,954

Other Investments, Principally Bottling      648             631
Companies

Other Assets                                 2,740           2,121

Property, Plant and Equipment - net          14,834          14,727

Trademarks With Indefinite Lives             6,528           6,356

Bottlers' Franchise Rights With              7,559           7,511
Indefinite Lives

Goodwill                                     11,949          11,665

Other Intangible Assets                      1,318           1,377

Total Assets                               $ 76,058        $ 72,921

Liabilities and Equity

Current Liabilities

 Accounts payable and accrued expenses     $ 8,291         $ 8,859

 Loans and notes payable                     11,985          8,100

 Current maturities of long-term debt        1,414           1,276

 Accrued income taxes                        233             273

Total Current Liabilities                    21,923          18,508

Long-Term Debt                               12,681          14,041

Other Liabilities                            4,437           4,794

Deferred Income Taxes                        4,421           4,261

The Coca-Cola Company Shareowners'
Equity

 Common stock, $0.25 par value;
 Authorized - 5,600 shares; Issued -         880             880
 3,520 and 3,520 shares, respectively

 Capital surplus                             10,387          10,057

 Reinvested earnings                         50,097          49,278

 Accumulated other comprehensive income      (535    )       (1,450  )
 (loss)

 Treasury stock, at cost - 1,233 and         (28,550 )       (27,762 )
 1,228 shares, respectively

Equity Attributable to Shareowners of        32,279          31,003
The Coca-Cola Company

Equity Attributable to Noncontrolling        317             314
Interests

Total Equity                                 32,596          31,317

Total Liabilities and Equity               $ 76,058        $ 72,921



THE COCA-COLA COMPANY AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(UNAUDITED)

(In millions)

                                                   Three Months Ended

                                                   April 1, 2011   April 2, 2010

Operating Activities

 Consolidated net income                           $ 1,913         $ 1,626

 Depreciation and amortization                       486             295

 Stock-based compensation expense                    76              53

 Deferred income taxes                               (26    )        34

 Equity (income) loss - net of dividends             (92    )        (118   )

 Foreign currency adjustments                        17              93

 Significant (gains) losses on sales of assets -     (110   )        (14    )
 net

 Other operating charges                             232             71

 Other items                                         20              73

 Net change in operating assets and liabilities      (2,058 )        (787   )

 Net cash provided by operating activities           458             1,326

Investing Activities

 Purchases of short-term investments                 (1,398 )        (907   )

 Proceeds from disposals of short-term               1,050           -
 investments

 Acquisitions and investments                        (189   )        (6     )

 Purchases of other investments                      (11    )        (8     )

 Proceeds from disposals of bottling companies       395             14
 and other investments

 Purchases of property, plant and equipment          (589   )        (393   )

 Proceeds from disposals of property, plant and      23              16
 equipment

 Other investing activities                          (328   )        (84    )

 Net cash provided by (used in) investing            (1,047 )        (1,368 )
 activities

Financing Activities

 Issuances of debt                                   7,316           2,773

 Payments of debt                                    (4,598 )        (2,922 )

 Issuances of stock                                  440             121

 Purchases of stock for treasury                     (1,129 )        (2     )

 Dividends                                           (1,065 )        (1,015 )

 Other financing activities                          22              2

 Net cash provided by (used in) financing            986             (1,043 )
 activities

Effect of Exchange Rate Changes on Cash and Cash     161             (252   )
Equivalents

Cash and Cash Equivalents

 Net increase (decrease) during the period           558             (1,337 )

 Balance at beginning of period                      8,517           7,021

 Balance at end of period                          $ 9,075         $ 5,684





THE COCA-COLA COMPANY AND SUBSIDIARIES

Operating Segments

(UNAUDITED)

(In millions)

Three Months Ended

               Net Operating Revenues              Operating Income (Loss)            Income (Loss) Before Income
                                                                                      Taxes

                                                   April 1,                           April 1,   April 2,
                                                   2011                               2011       2010
               April 1,     April 2,    % Fav. /               April 2,    % Fav. /                         % Fav. /
               2011         2010                   (2), (3),   2010                   (2), (3),  (10),
                                        (Unfav.)   (4),                    (Unfav.)   (4), (5),  (11)       (Unfav.)
               (1)          (9)                                (10)
                                                   (5)                                (6), (7),  (12),
                                                                                      (8)        (13)

Eurasia &      $ 656        $ 611       7          $ 265       $ 254       4          $ 268      $ 258      4
Africa

Europe           1,224        1,262     (3  )        714         712       0            720        722      0

Latin            1,154        985       17           716         602       19           728        608      20
America

North            4,687        1,932     143          463         425       9            463        424      9
America

Pacific          1,229        1,202     2            443         480       (8  )        444        477      (7 )

Bottling         1,907        1,977     (4  )        8           6         33           129        110      17
Investments

Corporate        28           18        56           (330  )     (296  )   (11 )        (241  )    (420  )  43

Eliminations     (368   )     (462  )   --           --          --        --           --         --       --

Consolidated   $ 10,517     $ 7,525     40         $ 2,279     $ 2,183     4          $ 2,511    $ 2,179    15

(1)  Intersegment revenues were $34 million for Eurasia and Africa, $152 million for Europe, $72 million for Latin
     America, $3 million for North America, $88 million for Pacific and $19 million for Bottling Investments.

     Operating income (loss) and income (loss) before income taxes were reduced by $1 million for Eurasia and
(2)  Africa, $1 million for Europe, $111 million for North America, $1 million for Pacific, $21 million for Bottling
     Investments and $27 million for Corporate due to the Company's ongoing productivity, integration and
     restructuring initiatives.

     Operating income (loss) and income (loss) before income taxes were reduced by $19 million for North America due
(3)  to the amortization of favorable supply contracts acquired in connection with our acquisition of CCE's North
     American business.

     Operating income (loss) and income (loss) before income taxes were increased by $37 million for North America
(4)  and $2 million for Corporate and were decreased by $3 million for Bottling Investments due to the net
     mark-to-market adjustments related to non-designated hedges.

     Operating income (loss) and income (loss) before income taxes were reduced by $79 million for Pacific due to
(5)  charges associated with the earthquake and tsunami that devastated northern and eastern Japan on March 11,
     2011. These charges were primarily related to the Company's charitable donations in support of relief and
     rebuilding efforts in Japan and funds provided to certain bottling partners in the affected regions.

     Income (loss) before income taxes was increased by $102 million for Corporate due to the gain on the sale of
(6)  our investment in Coca-Cola Embonor S.A. ("Embonor"), a bottling partner with operations primarily in Chile.
     Prior to this transaction, the Company accounted for our investment in Embonor under the equity method of
     accounting.

(7)  Income (loss) before income taxes was reduced by $4 million for Corporate related to the premiums paid to
     repurchase long-term debt.

(8)  Income (loss) before income taxes was reduced by $4 million for Bottling Investments, primarily attributable to
     the Company's proportionate share of restructuring charges recorded by an equity method investee.

(9)  Intersegment revenues were $36 million for Eurasia and Africa, $228 million for Europe, $54 million for Latin
     America, $15 million for North America, $104 million for Pacific and $25 million for Bottling Investments.

     Operating income (loss) and income (loss) before income taxes were reduced by $1 million for Eurasia and
     Africa, $28 million for Europe, $4 million for North America, $33 million for Bottling Investments and $30
(10) million for Corporate due to the Company's ongoing productivity, integration and restructuring initiatives as
     well as transaction costs incurred in connection with our acquisition of CCE's North American business and the
     sale of our Norwegian and Swedish bottling operations.

     Income (loss) before income taxes was reduced by $29 million for Bottling Investments, primarily attributable
(11) to the Company's proportionate share of asset impairments and restructuring charges recorded by equity method
     investees.

     Income (loss) before income taxes was reduced by $103 million for Corporate due to the remeasurement of our
(12) Venezuelan subsidiary's net assets. Subsequent to December 31, 2009, the Venezuelan government announced a
     currency devaluation, and Venezuela was determined to be a hyperinflationary economy.

(13) Income (loss) before income taxes was reduced by $23 million for Bottling Investments and $3 million for
     Corporate due to other-than-temporary impairments of available-for-sale securities.



THE COCA-COLA COMPANY AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures

(UNAUDITED)

The Company reports its financial results in accordance with accounting
principles generally accepted in the United States ("GAAP" or referred to
herein as "reported"). However, management believes that certain non-GAAP
financial measures provide users with additional meaningful financial
information that should be considered when assessing our ongoing performance.
Management also uses these non-GAAP financial measures in making financial,
operating and planning decisions and in evaluating the Company's performance.
Non-GAAP financial measures should be viewed in addition to, and not as an
alternative for, the Company's reported results prepared in accordance with
GAAP. Our non-GAAP financial information does not represent a comprehensive
basis of accounting.

ITEMS IMPACTING COMPARABILITY

The following information is provided to give qualitative and quantitative
information related to items impacting comparability. Items impacting
comparability are not defined terms within U.S. GAAP. Therefore, our non-GAAP
financial information may not be comparable to similarly titled measures
reported by other companies. We determine which items to consider as "items
impacting comparability" based on how management views our business, makes
financial, operating and planning decisions and evaluates the Company's
ongoing performance. Items such as structural changes (acquisitions and
divestitures), charges, gains and accounting changes which are viewed by
management as impacting only the current period or the comparable period, but
not both, or as relating to different and unrelated underlying activities or
events across comparable periods, are generally considered "items impacting
comparability". In addition, we provide the impact that changes in foreign
currency exchange rates had on our financial results ("currency neutral").

Asset Impairments and Restructuring

The Company recorded charges of $34 million and $40 million related to certain
restructuring activities during the three months ended April 1, 2011, and
April 2, 2010, respectively. These charges were recorded in the line item
other operating charges and related to costs associated with the integration
of our German bottling and distribution operations and other restructuring
initiatives outside the scope of our productivity initiatives and the
integration of Coca-Cola Enterprises Inc.'s ("CCE") North American business.
See our discussion of our productivity initiatives and CCE integration costs
below.

During the three months ended April 2, 2010, the Company also recorded
other-than-temporary impairment charges of $26 million related to investments
classified as available-for-sale securities. These impairment charges were
recorded in other income (loss) -- net.

Productivity Initiatives

The Company recorded charges of $28 million and $50 million related to our
productivity initiatives during the three months ended April 1, 2011 and April
2, 2010, respectively. This transformation effort began in 2008 and is focused
on providing additional flexibility to invest for growth. These initiatives
impact a number of areas and include aggressively managing operating expenses
supported by lean techniques; redesigning key processes to drive
standardization and effectiveness; better leveraging our size and scale; and
driving savings in indirect costs. The Company has incurred total pretax
expenses of $380 million related to these productivity initiatives since they
commenced in the first quarter of 2008. The Company currently expects the
total cost of these initiatives to be approximately $500 million and
anticipates recognizing the remainder of the costs by the end of 2011. The
initiatives are on plan and on track to achieve our targeted $500 million in
annualized savings by the end of 2011.

Equity Investees

The Company recorded charges of $4 million and $29 million in equity income
(loss) -- net during the three months ended April 1, 2011 and April 2, 2010,
respectively. During the three months ended April 1, 2011, these charges
primarily represent the Company's proportionate share of restructuring charges
recorded by an equity method investee. During the three months ended April 2,
2010, these charges primarily represent the Company's proportionate share of
asset impairments and restructuring charges recorded by equity method
investees. None of these charges was individually significant.

CCE Transaction

The Company recorded charges of $119 million and $6 million related to our
acquisition of CCE's North American business and related transactions during
the three months ended April 1, 2011 and April 2, 2010, respectively. During
the three months ended April 1, 2011, the Company recorded charges of $100
million related to the integration of CCE's North American business. The
Company has incurred total pretax expenses of $235 million related to this
initiative since it commenced in the second quarter of 2010. The costs
associated with this initiative were primarily related to the development and
design of our future operating framework for our North America operating
segment. Once fully integrated, we expect to generate operational synergies of
at least $350 million per year. We anticipate that these operational synergies
will be phased in over the four years following the acquisition, and that we
will begin to fully realize the annual benefit from these synergies in the
final year. We currently expect to realize approximately $140 million to $150
million of net synergies in 2011.

During the three months ended April 1, 2011, the Company also recorded charges
of $19 million related to the amortization of favorable supply contracts
acquired in connection with our acquisition of CCE's North American business.
During the three months ended April 2, 2010, the Company recorded charges of
$6 million related to transaction costs incurred in connection with our
acquisition of CCE's North American business and the sale of all our ownership
interests in Coca-Cola Drikker AS (the "Norwegian bottling operation") and
Coca-Cola Drycker Sverige AB (the "Swedish bottling operation").

Transaction Gain

During the three months ended April 1, 2011, the Company recognized a gain of
$102 million due to the sale of our investment in Coca-Cola Embonor, S.A.
("Embonor"), a bottling partner with operations primarily in Chile. Prior to
this transaction, the Company accounted for our investment in Embonor under
the equity method of accounting.



THE COCA-COLA COMPANY AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures

(UNAUDITED)

Certain Tax Matters

The Company recorded a net tax charge of $3 million and a net tax benefit of $1
million related to amounts required to be recorded for changes to our uncertain
tax positions, including interest and penalties, during the three months ended
April 1, 2011 and April 2, 2010, respectively. In addition, during the three
months ended April 2, 2010, the Company recorded a tax charge of $14 million
related to new legislation that changed the tax treatment of Medicare Part D
subsidies.

Other Items

On March 11, 2011, a major earthquake struck off the coast of Japan, resulting
in a tsunami that devastated the northern and eastern regions of the country.
As a result of these events, the Company established the Coca-Cola Japan
Reconstruction Fund to help rebuild schools and community facilities across the
impacted areas of the country. The Company recorded total charges of $79
million related to these events during the three months ended April 1, 2011.
These charges were primarily related to the Company's donation to the Coca-Cola
Japan Reconstruction Fund and funds provided to certain bottling partners
located in the affected regions. These funds enabled them to continue producing
and distributing beverages, and thus began to restore our business operations
in the affected regions.

In 2010, the Company expanded certain commodity hedging programs as a result of
our acquisition of CCE's North American business. The Company uses derivatives
as economic hedges to mitigate the price risk associated with the purchases of
materials used in the manufacturing process and for vehicle fuel. Prior to our
acquisition of CCE's North American business, this economic hedging activity
was not material. Although these derivatives were not designated and/or did not
qualify for hedge accounting, they are effective economic hedges. The changes
in fair values of these economic hedges are immediately recognized into
earnings in the line item cost of goods sold.

As a result of the expansion of our economic hedging program, in the fourth
quarter of 2010 we began to adjust our reported cost of goods sold line item to
exclude the impact of the net mark-to-market adjustments related to these
economic hedges from our non-GAAP financial information until the period in
which the underlying exposure being hedged impacts costs of goods sold. We
believe this adjustment provides meaningful information related to the benefits
of our economic hedging activities. During the three months ended April 1,
2011, we excluded net gains of $36 million from our non-GAAP financial
information.

On March 4, 2011, the Company repurchased all our outstanding U.K. pound
sterling notes due in 2016 and 2021. We assumed this debt in connection with
our acquisition of CCE's North American business during the fourth quarter of
2010. The repurchased debt had a carrying value of $674 million on March 4,
2011, which included approximately $105 million in unamortized fair value
adjustments recorded as part of our purchase accounting. During the three
months ended April 1, 2011, the Company recorded a charge of $4 million in
interest expense related to the premiums paid to repurchase the long-term debt.

During the three months ended April 2, 2010, the Company recorded a charge of
$103 million in other income (loss) -- net related to the remeasurement of our
Venezuelan subsidiary's net assets. Subsequent to December 31, 2009, the
Venezuelan government announced a currency devaluation, and Venezuela was
determined to be a hyperinflationary economy. As a result of Venezuela being a
hyperinflationary economy, our local subsidiary was required to use the U.S.
dollar as its functional currency, and the remeasurement gains and losses were
recognized in our condensed consolidated statement of income.

Currency Neutral

Management evaluates the operating performance of our Company and our
international subsidiaries on a currency neutral basis. We determine our
currency neutral operating results by recalculating what our current period
U.S. dollar operating results would have been assuming constant foreign
currency exchange rates, including the impact of the Company's hedging
activities, during the comparable period of the prior year.





THE COCA-COLA COMPANY AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures

(UNAUDITED)

(In millions except per share data)

                  Three Months Ended April 1, 2011

                  Items Impacting Comparability

                                                                                                                                                                     % Change -
                                                                                                                                        After             % Change
                               Asset                                                                                                                      -          After
                  Reported                     Productivity   Equity      CCE           Transaction     Certain Tax                     Considering
                               Impairments/                                                                           Other Items                         Reported   Considering
                  (GAAP)                       Initiatives    Investees   Transaction   Gain            Matters                         Items
                               Restructuring                                                                                                              (GAAP)     Items
                                                                                                                                        (Non-GAAP)
                                                                                                                                                                     (Non-GAAP)

Net Operating     $ 10,517     $ -             $ -            $ -         $ -           $ -             $ -           $ 28              $ 10,545          40         40
Revenues

Cost of goods     $ 3,949      $ -             $ -            $ -           ($19  )     $ -             $ -           $ 26              $ 3,956           55         56
sold

Gross Profit      $ 6,568      $ -             $ -            $ -         $ 19          $ -             $ -           $ 2               $ 6,589           32         32

Gross Margin        62.5   %                                                                                                              62.5   %

Selling,
general and       $ 4,080      $ -             $ -            $ -         $ -           $ -             $ -           $ 6               $ 4,086           51         51
administrative
expenses

Other operating   $ 209          ($34 )          ($28 )       $ -           ($100 )     $ -             $ -             ($47  )         $ -               --         --
charges

Operating         $ 2,279      $ 34            $ 28           $ -         $ 119         $ -             $ -           $ 43              $ 2,503           4          10
Income

Operating           21.7   %                                                                                                              23.7   %
Margin

Interest          $ 113        $ -             $ -            $ -         $ -           $ -             $ -             ($4   )         $ 109             33         28
expense

Equity income     $ 134        $ -             $ -            $ 4         $ -           $ -             $ -           $ -               $ 138             (1 )       (16 )
(loss) - net

Other income      $ 117        $ -             $ -            $ -         $ -             ($102  )      $ -           $ -               $ 15              --         --
(loss) - net

Income Before     $ 2,511      $ 34            $ 28           $ 4         $ 119           ($102  )      $ -           $ 47              $ 2,641           15         9
Income Taxes

Income taxes      $ 598        $ 5             $ 9            $ 1         $ 45            ($36   )        ($3  )      $ 15              $ 634             8          12

Effective Tax       23.8   %                                                                                                              24.0   %
Rate

Net Income
Attributable to
Shareowners of    $ 1,900      $ 29            $ 19           $ 3         $ 74            ($66   )      $ 3           $ 32              $ 1,994           18         7
The Coca-Cola
Company

Diluted Net
Income Per        $ 0.82       $ 0.01          $ 0.01         $ 0.00      $ 0.03          ($0.03 )      $ 0.00        $ 0.01            $ 0.86      (1 )  19         7
Share

Average Shares
Outstanding -       2,331        -               -              -           -             -               -             -                 2,331
Diluted

                  Three Months Ended April 2, 2010

                  Items Impacting Comparability

                                                                                                                      After
                               Asset
                  Reported                     Productivity   Equity      CCE           Certain Tax                   Considering
                               Impairments/                                                             Other Items
                  (GAAP)                       Initiatives    Investees   Transaction   Matters                       Items
                               Restructuring
                                                                                                                      (Non-GAAP)

Net Operating     $ 7,525      $ -             $ -            $ -         $ -           $ -             $ -           $ 7,525
Revenues

Cost of goods     $ 2,541      $ -             $ -            $ -         $ -           $ -             $ -           $ 2,541
sold

Gross Profit      $ 4,984      $ -             $ -            $ -         $ -           $ -             $ -           $ 4,984

Gross Margin        66.2   %                                                                                            66.2  %

Selling,
general and       $ 2,705      $ -             $ -            $ -         $ -           $ -             $ -           $ 2,705
administrative
expenses

Other operating   $ 96           ($40 )          ($50 )       $ -           ($6   )     $ -             $ -           $ -
charges

Operating         $ 2,183      $ 40            $ 50           $ -         $ 6           $ -             $ -           $ 2,279
Income

Operating           29.0   %                                                                                            30.3  %
Margin

Interest          $ 85         $ -             $ -            $ -         $ -           $ -             $ -           $ 85
expense

Equity income     $ 136        $ -             $ -            $ 29        $ -           $ -             $ -           $ 165
(loss) - net

Other income        ($115  )   $ 26            $ -            $ -         $ -           $ -             $ 103         $ 14
(loss) - net

Income Before     $ 2,179      $ 66            $ 50           $ 29        $ 6           $ -             $ 103         $ 2,433
Income Taxes

Income taxes      $ 553        $ 2             $ 16           $ 4         $ 2             ($13   )      $ -           $ 564

Effective Tax       25.4   %                                                                                            23.2  %
Rate

Net Income
Attributable to
Shareowners of    $ 1,614      $ 64            $ 34           $ 25        $ 4           $ 13            $ 103         $ 1,857
The Coca-Cola
Company

Diluted Net
Income Per        $ 0.69       $ 0.03          $ 0.01         $ 0.01      $ 0.00        $ 0.01          $ 0.04        $ 0.80      (1 )
Share

Average Shares
Outstanding -       2,327        -               -              -           -             -               -             2,327
Diluted

Notes:Items to consider for comparability include primarily charges, gains and accounting changes. Charges and accounting changes
negatively impacting consolidated net income are reflected as increases to reported consolidated net income. Gains and accounting
changes positively impacting consolidated net income are reflected as deductions to reported consolidated net income.

(1) Per share amounts do not add due to rounding.

Currency Neutral:

                                                                                        % Currency      % Change -
                                               % Change -                 % Change -
                                                                                        Impact After    Currency
                  % Change -                   Currency                   After
                               % Currency                                               Considering     Neutral
                  Reported                     Neutral                    Considering                   After
                               Impact                                                   Items
                  (GAAP)                       Reported                   Items                         Considering
                                                                                        Impacting
                                               (GAAP)*                    (Non-GAAP)                    Items
                                                                                        Comparability
                                                                                                        (Non-GAAP)*

 Net Operating      40           2               37                         40            2               38
 Revenues

 Cost of goods      55           3               52                         56            3               53
 sold

 Gross Profit       32           2               30                         32            2               30

 Selling,
 general and        51           2               49                         51            2               49
 administrative
 expenses

 Operating          4            3               2                          10            3               7
 Income

 * Items may not add due to rounding.

 Reported currency neutral operating expense leverage for the three months ended April 1, 2011 is negative 28
 percentage points, which is calculated by subtracting reported currency neutral gross profit growth of 30% from
 reported currency neutral operating income growth of 2%. Currency neutral operating expense leverage after
 considering items impacting comparability for the three months ended April 1, 2011 is negative 23 percentage
 points, which is calculated by subtracting currency neutral gross profit growth after considering items impacting
 comparability of 30% from currency neutral operating income growth after considering items impacting comparability
 of 7%.





THE COCA-COLA COMPANY AND SUBSIDIARIES

Reconciliation of GAAP and Non-GAAP Financial Measures

(UNAUDITED)

(In millions)

Operating Income (Loss) by Segment:

               Three Months Ended April 1, 2011                                                       Three Months Ended April 2, 2010

                               Items Impacting Comparability                                                          Items Impacting Comparability

                                                                                                                                                                                                  % Favorable

                                                                                                                                                                    After         % Favorable     (Unfavorable)
                               Asset                                                    After                         Asset                                                                       -
               Reported                        Productivity                             Considering   Reported                        Productivity                  Considering   (Unfavorable)
                               Impairments/                    CCE           Other                                    Impairments/                    CCE                         -               After
               (GAAP)                          Initiatives     Transaction   Items      Items         (GAAP)                          Initiatives     Transaction   Items
                               Restructuring                                                                          Restructuring                                               Reported        Considering
                                                                                        (Non-GAAP)                                                                  (Non-GAAP)
                                                                                                                                                                                  (GAAP)          Items

                                                                                                                                                                                                  (Non-GAAP)

Eurasia &      $ 265           $ 1             $ -             $ -           $ -        $ 266         $ 254           $ -             $ 1             $ -           $ 255         4               4
Africa

Europe         $ 714           $ -             $ 1             $ -           $ -        $ 715         $ 712           $ -             $ 28            $ -           $ 740         0               (3  )

Latin          $ 716           $ -             $ -             $ -           $ -        $ 716         $ 602           $ -             $ -             $ -           $ 602         19              19
America

North          $ 463           $ 11            $ -             $ 119           ($37 )   $ 556         $ 425           $ 3             $ 1             $ -           $ 429         9               30
America

Pacific        $ 443           $ -             $ 1             $ -           $ 79       $ 523         $ 480           $ -             $ -             $ -           $ 480         (8  )           9

Bottling       $ 8             $ 21            $ -             $ -           $ 3        $ 32          $ 6             $ 33            $ -             $ -           $ 39          33              (18 )
Investments

Corporate        ($330 )       $ 1             $ 26            $ -             ($2  )     ($305 )       ($296 )       $ 4             $ 20            $ 6             ($266 )     (11 )           (15 )

Consolidated   $ 2,279         $ 34            $ 28            $ 119         $ 43       $ 2,503       $ 2,183         $ 40            $ 50            $ 6           $ 2,279       4               10

Notes:Items to consider for comparability include primarily charges, gains and accounting changes. Charges and accounting changes negatively impacting operating income are reflected as increases to reported
operating income. Gains and accounting changes positively impacting operating income are reflected as deductions to reported operating income.

Currency Neutral Operating Income (Loss) by Segment:

                                                                                                                                      % Favorable
                                                                                                      % Favorable
                                               % Favorable                                                            % Currency      (Unfavorable)
               % Favorable                                                                            (Unfavorable)   Impact          -
                                               (Unfavorable)                                          -
               (Unfavorable)                   -                                                                      After           Currency
               -               % Currency                                                             After           Considering     Neutral
                               Impact          Currency                                               Considering
               Reported                        Neutral                                                                Items           After
               (GAAP)                                                                                 Items           Impacting       Considering
                                               Reported
                                               (GAAP)*                                                (Non-GAAP)      Comparability   Items

                                                                                                                                      (Non-GAAP)*

Eurasia &        4               0               4                           Eurasia & Africa           4               0               4
Africa

Europe           0               (2 )            3                           Europe                     (3    )         (2 )            (1  )

Latin            19              7               12                          Latin America              19              7               12
America

North            9               1               9                           North America              30              1               29
America

Pacific          (8    )         6               (14 )                       Pacific                    9               8               1

Bottling         33              44              (11 )                       Bottling Investments       (18   )         6               (24 )
Investments

Corporate        (11   )         (1 )            (11 )                       Corporate                  (15   )         (1 )            (14 )

Consolidated     4               3               2                           Consolidated               10              3               7

* Items may not add due to rounding.

Cash from Operations:

                                               Three Months Ended April 1, 2011

                                                               Items Impacting
                                                               Comparability

                                                                                        After
                                                               Cash Payments Related    Considering
                                               Reported        to Pension
                                               (GAAP)                                   Items
                                                               Plan Contributions
                                                                                        (Non-GAAP)

Net Cash Provided by                           $ 458           $ 769                    $ 1,227
Operating Activities



About The Coca-Cola Company

The Coca-Cola Company is the world's largest beverage company, refreshing consumers with more than 500 sparkling and still brands. Led by Coca-Cola, the world's most valuable brand, the Company's portfolio features 15 billion dollar brands including Diet Coke, Fanta, Sprite, Coca-Cola Zero, vitaminwater, Powerade, Minute Maid, Simply and Georgia. Globally, we are the No. 1 provider of sparkling beverages, juices and juice drinks and ready-to-drink teas and coffees. Through the world's largest beverage distribution system, consumers in more than 200 countries enjoy the Company's beverages at a rate of 1.7 billion servings a day. With an enduring commitment to building sustainable communities, our Company is focused on initiatives that reduce our environmental footprint, support active, healthy living, create a safe, inclusive work environment for our associates, and enhance the economic development of the communities where we operate. For more information about our Company, please visit our website at www.thecoca-colacompany.com.

Forward-Looking Statements

This press release may contain statements, estimates or projections that constitute "forward-looking statements" as defined under U.S. federal securities laws. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "will" and similar expressions identify forward-looking statements, which generally are not historical in nature. Forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from The Coca-Cola Company's historical experience and our present expectations or projections. These risks include, but are not limited to, obesity and other health concerns; scarcity and quality of water; changes in the nonalcoholic beverages business environment, including changes in consumer preferences based on health and nutrition considerations and obesity concerns, shifting consumer tastes and needs, changes in lifestyles and competitive product and pricing pressures; risks related to the assets acquired and liabilities assumed in the acquisition, as well as the integration, of Coca-Cola Enterprises Inc.'s North American business; continuing uncertainty in the credit and equity market conditions; increased competition; our ability to expand our operations in developing and emerging markets; foreign currency exchange rate fluctuations; increases in interest rates; our ability to maintain good relationships with our bottling partners; the financial condition of our bottling partners; increases in income tax rates or changes in income tax laws; increases in indirect taxes or new indirect taxes; our ability and the ability of our bottling partners to maintain good labor relations, including the ability to renew collective bargaining agreements on satisfactory terms and avoid strikes, work stoppages or labor unrest; increase in the cost, disruption of supply or shortage of energy; increase in cost, disruption of supply or shortage of ingredients or packaging materials; changes in laws and regulations relating to beverage containers and packaging, including container deposit, recycling, eco-tax and/or product stewardship laws or regulations; adoption of significant additional labeling or warning requirements; unfavorable general economic conditions in the United States or other major markets; unfavorable economic and political conditions in international markets, including civil unrest and product boycotts; litigation uncertainties; adverse weather conditions; our ability to maintain brand image and corporate reputation as well as other product issues such as product recalls; changes in, or our failure to comply with, laws and regulations applicable to our products or our business operations; changes in accounting standards and taxation requirements; our ability to achieve overall long-term goals; our ability to protect our information technology infrastructure; additional impairment charges; our ability to successfully manage Company-owned or controlled bottling operations; the impact of climate change on our business; global or regional catastrophic events; and other risks discussed in our Company's filings with the Securities and Exchange Commission (SEC), including our Annual Report on Form 10-K, which filings are available from the SEC. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made. The Coca-Cola Company undertakes no obligation to publicly update or revise any forward-looking statements.

Stay informed. Subscribe to receive the latest news from The Coca-Cola Company at http://feeds.feedburner.com/NewsFromTheCoca-ColaCompany.

    Source: The Coca-Cola Company