EXHIBIT 12



COCA-COLA ENTERPRISES INC.



EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

(In millions except ratios)



|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|---------------------------------------------------------------------------- |  | ----------- | ----- | ---- | - | ----- |  | ---- | ----- | ---- | - | ----- |  | - | ---- | -
|                                                                             |  | Fiscal Year |      
|                                                                             |  | 2005        |       | 2004 |   | 2003  |  | 2002 |       | 2001 |  
|Computation of Earnings:                                                     |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Income (loss) from continuing operations before income taxes                 |  | $           | 790   |      | $ | 818   |  | $    | 972   |      | $ | 705   |  | $ | (150 | )
|Add:                                                                         |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Interest Expense                                                             |  |             | 622   |      |   | 607   |  |      | 595   |      |   | 655   |  |   | 746  |  
|Amortization of capitalized interest                                         |  |             | 2     |      |   | 3     |  |      | 3     |      |   | 3     |  |   | 2    |  
|Amortization of debt premium/discount and expenses                           |  |             | 16    |      |   | 14    |  |      | 14    |      |   | 14    |  |   | 12   |  
|Interest portion of rent expense                                             |  |             | 65    |      |   | 57    |  |      | 48    |      |   | 33    |  |   | 28   |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Earnings as Adjusted                                                         |  | $           | 1,495 |      | $ | 1,499 |  | $    | 1,632 |      | $ | 1,410 |  | $ | 638  |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Computation of Fixed Charges:                                                |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Interest expense                                                             |  | $           | 622   |      | $ | 607   |  | $    | 595   |      | $ | 655   |  | $ | 746  |  
|Capitalized interest                                                         |  |             | 4     |      |   | 3     |  |      | 1     |      |   | 1     |  |   | 3    |  
|Amortization of debt premium/discount and expenses                           |  |             | 16    |      |   | 14    |  |      | 14    |      |   | 14    |  |   | 12   |  
|Interest portion of rent expense                                             |  |             | 65    |      |   | 57    |  |      | 48    |      |   | 33    |  |   | 28   |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Fixed Charges                                                                |  | $           | 707   |      | $ | 681   |  | $    | 658   |      | $ | 703   |  | $ | 789  |  
|Preferred stock dividends                                                    |  |             |      |      |   |      |  |      | 2     |      |   | 4     |  |   | 4    |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Combined Fixed Charges and Preferred Stock Dividends                         |  | $           | 707   |      | $ | 681   |  | $    | 660   |      | $ | 707   |  | $ | 793  |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Ratio of Earnings to Fixed Charges(A) (B)                                    |  |             | 2.11  |      |   | 2.20  |  |      | 2.48  |      |   | 2.00  |  |   | N/A  |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  
|Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends(C) |  |             | 2.11  |      |   | 2.20  |  |      | 2.47  |      |   | 1.99  |  |   | N/A  |  
|                                                                             |  |             |       |      |   |       |  |      |       |      |   |       |  |   |      |  

---

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

|(B) | Fixed charges exceeded our adjusted earnings by $151 million for the year ended December 31, 2001.
|--- | --------------------------------------------------------------------------------------------------

|(C) | Combined fixed charges and preferred stock dividend exceeded our adjusted earnings by $155 million for the year ended December 31, 2001.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------