EXHIBIT 12



COCA-COLA ENTERPRISES INC.



EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

(In millions, except ratios)



|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|------------------------------------------------------------ |  | ----------------------- | ------ | --- |  | - | ----- |  | - | ----- |  | - | ----- |  | - | -----
|                                                             |  | Year-ended December 31,
|                                                             |  |                         | 2006   |     |  |   | 2005  |  |   | 2004  |  |   | 2003  |  |   | 2002 
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Computation of Earnings:                                     |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|(Loss) income from continuing operations before income taxes |  | $                       | (2,118 | )   |  | $ | 790   |  | $ | 818   |  | $ | 972   |  | $ | 705  
|Add:                                                         |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Interest Expense                                             |  |                         | 616    |     |  |   | 622   |  |   | 607   |  |   | 595   |  |   | 655  
|Amortization of capitalized interest                         |  |                         | 2      |     |  |   | 2     |  |   | 3     |  |   | 3     |  |   | 3    
|Amortization of debt premium/discount and expenses           |  |                         | 20     |     |  |   | 16    |  |   | 14    |  |   | 14    |  |   | 14   
|Interest portion of rent expense                             |  |                         | 63     |     |  |   | 55    |  |   | 57    |  |   | 48    |  |   | 33   
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Earnings as Adjusted                                         |  | $                       | (1,417 | )   |  | $ | 1,485 |  | $ | 1,499 |  | $ | 1,632 |  | $ | 1,410
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|                                                             |  |                         |        |     | 
|Computation of Fixed Charges:                                |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Interest expense                                             |  | $                       | 616    |     |  | $ | 622   |  | $ | 607   |  | $ | 595   |  | $ | 655  
|Capitalized interest                                         |  |                         | 3      |     |  |   | 4     |  |   | 3     |  |   | 1     |  |   | 1    
|Amortization of debt premium/discount and expenses           |  |                         | 20     |     |  |   | 16    |  |   | 14    |  |   | 14    |  |   | 14   
|Interest portion of rent expense                             |  |                         | 63     |     |  |   | 55    |  |   | 57    |  |   | 48    |  |   | 33   
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Fixed charges                                                |  |                         | 702    |     |  |   | 697   |  |   | 681   |  |   | 658   |  |   | 703  
|Preferred stock dividends                                    |  |                         |       |     |  |   |      |  |   |      |  |   | 2     |  |   | 4    
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|Combined Fixed Charges and Preferred Stock Dividends         |  | $                       | 702    |     |  | $ | 697   |  | $ | 681   |  | $ | 660   |  | $ | 707  
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      
|                                                             |  |                         |        |     | 
|Ratio of Earnings to Fixed Charges(A)                        |  |                         | n/a    | (B) |  |   | 2.13  |  |   | 2.20  |  |   | 2.48  |  |   | 2.00 
|                                                             |  |                         |        |     |  |   |       |  |   |       |  |   |       |  |   |      

---

|(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.
|--- |  | --------------------------------------------------------------------------------------------------