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.