EXHIBIT 12



COCA-COLA ENTERPRISES INC.



EARNINGS TO COMBINED FIXED CHARGES

(In millions, except
ratios)



|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|------------------------------------------------------------ |  | ----------------------- | ------ | --- | ---- | - | ----- |  | - | ------ | --- | ---- | - | ----- |  | - | -----
|                                                             |  | Year-ended December 31,
|                                                             |  | 2008                    |        |     | 2007 |   | 2006  |  |   | 2005   |     | 2004
|Computation of Earnings:                                     |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|(Loss) income from continuing operations before income taxes |  | $                       | (6,901 | )   |      | $ | 841   |  | $ | (2,118 | )   |      | $ | 790   |  | $ | 818  
|Add:                                                         |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|Interest Expense                                             |  |                         | 575    |     |      |   | 609   |  |   | 616    |     |      |   | 622   |  |   | 607  
|Amortization of capitalized interest                         |  |                         | 3      |     |      |   | 3     |  |   | 2      |     |      |   | 2     |  |   | 3    
|Amortization of debt premium/discount and expenses           |  |                         | 20     |     |      |   | 37    |  |   | 20     |     |      |   | 16    |  |   | 14   
|Interest portion of rent expense                             |  |                         | 79     |     |      |   | 71    |  |   | 63     |     |      |   | 55    |  |   | 57   
|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|Earnings as Adjusted                                         |  | $                       | (6,224 | )   |      | $ | 1,561 |  | $ | (1,417 | )   |      | $ | 1,485 |  | $ | 1,499
|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|                                                             |  |                         |        |     |     
|Computation of Fixed Charges:                                |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|Interest expense                                             |  | $                       | 575    |     |      | $ | 609   |  | $ | 616    |     |      | $ | 622   |  | $ | 607  
|Capitalized interest                                         |  |                         | 2      |     |      |   | 3     |  |   | 3      |     |      |   | 4     |  |   | 3    
|Amortization of debt premium/discount and expenses           |  |                         | 20     |     |      |   | 37    |  |   | 20     |     |      |   | 16    |  |   | 14   
|Interest portion of rent expense                             |  |                         | 79     |     |      |   | 71    |  |   | 63     |     |      |   | 55    |  |   | 57   
|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|Fixed charges                                                |  | $                       | 676    |     |      | $ | 720   |  | $ | 702    |     |      | $ | 697   |  | $ | 681  
|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      
|Ratio of Earnings to Fixed Charges(A)                        |  |                         | n/a    | (B) |      |   | 2.17  |  |   | n/a    | (C) |      |   | 2.13  |  |   | 2.20 
|                                                             |  |                         |        |     |      |   |       |  |   |        |     |      |   |       |  |   |      

---

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

|(B) |  | Fixed charges exceeded our adjusted earnings by $6.9 billion for the year ended December 31, 2008.
|--- |  | --------------------------------------------------------------------------------------------------

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