EXHIBIT 12



COCA-COLA ENTERPRISES INC.



EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

(In millions, except ratios)



|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|------------------------------------------------------------------------- |  | ----------------------- | ----- | ---- | - | ------ | ---- |  | ---- | ----- | ---- | - | ----- |  | - | -----
|                                                                          |  | Year-Ended December 31,
|                                                                          |  | 2007                    |       | 2006 |   |        | 2005 |  | 2004 |       | 2003
|Computation of Earnings:                                                  |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Income (loss) from continuing operations before income taxes              |  | $                       | 841   |      | $ | (2,118 | )    |  | $    | 790   |      | $ | 818   |  | $ | 972  
|Add:                                                                      |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Interest Expense                                                          |  |                         | 609   |      |   | 616    |      |  |      | 622   |      |   | 607   |  |   | 595  
|Amortization of capitalized interest                                      |  |                         | 3     |      |   | 2      |      |  |      | 2     |      |   | 3     |  |   | 3    
|Amortization of debt premium/discount and expenses                        |  |                         | 37    |      |   | 20     |      |  |      | 16    |      |   | 14    |  |   | 14   
|Interest portion of rent expense                                          |  |                         | 71    |      |   | 63     |      |  |      | 55    |      |   | 57    |  |   | 48   
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Earnings as Adjusted                                                      |  | $                       | 1,561 |      | $ | (1,417 | )    |  | $    | 1,485 |      | $ | 1,499 |  | $ | 1,632
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|                                                                          |  |                         |       |      |  
|Computation of Fixed Charges:                                             |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Interest expense                                                          |  | $                       | 609   |      | $ | 616    |      |  | $    | 622   |      | $ | 607   |  | $ | 595  
|Capitalized interest                                                      |  |                         | 3     |      |   | 3      |      |  |      | 4     |      |   | 3     |  |   | 1    
|Amortization of debt premium/discount and expenses                        |  |                         | 37    |      |   | 20     |      |  |      | 16    |      |   | 14    |  |   | 14   
|Interest portion of rent expense                                          |  |                         | 71    |      |   | 63     |      |  |      | 55    |      |   | 57    |  |   | 48   
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Fixed charges                                                             |  | $                       | 720   |      | $ | 702    |      |  | $    | 697   |      | $ | 681   |  | $ | 658  
|Preferred stock dividends                                                 |  |                         |      |      |   |       |      |  |      |      |      |   |      |  |   | 2    
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|Combined Fixed Charges and Preferred Stock Dividends                      |  | $                       | 720   |      | $ | 702    |      |  | $    | 697   |      | $ | 681   |  | $ | 660  
|Ratio of Earnings to Fixed Charges(A)                                     |  |                         | 2.17  |      |   | n/a    | (B)  |  |      | 2.13  |      |   | 2.20  |  |   | 2.48 
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      
|                                                                          |  |                         |       |      |  
|Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends |  |                         | 2.17  |      |   | n/a    | (B)  |  |      | 2.13  |      |   | 2.20  |  |   | 2.47 
|                                                                          |  |                         |       |      |   |        |      |  |      |       |      |   |       |  |   |      

---

|(A) |  | Ratios were calculated prior to rounding to millions.
|--- |  | -----------------------------------------------------

|(B) |  | Fixed charges exceeded our adjusted earnings by $2.1 billion for the year ended December 31, 2006.
|--- |  | --------------------------------------------------------------------------------------------------