EXHIBIT 12

COCA-COLA ENTERPRISES INC.

EARNINGS TO FIXED CHARGES

(in millions; except ratios)

	Three Months Ended					Six Months Ended
	July 3, 2009		June 27, 2008			July 3, 2009		June 27, 2008
Computation of Earnings:
Income (loss) before income taxes	$	408	$	(4,927	)	$	494	$	(4,907	)
Add:
Interest expense		134		142			289		281
Amortization of capitalized interest		—		—			1		1
Amortization of debt premium/discount and expenses		12		7			16		11
Interest portion of rent expense		18		20			36		39
Earnings (loss) as adjusted	$	572	$	(4,758	)	$	836	$	(4,575	)
Computation of Fixed Charges:
Interest expense	$	134	$	142		$	289	$	281
Capitalized interest		—		—			—		1
Amortization of debt premium/discount and expenses		12		7			16		11
Interest portion of rent expense		18		20			36		39
Fixed charges	$	164	$	169		$	341	$	332
Ratio of Earnings (Loss) to Fixed Charges (A)		3.50		n/a	(B)		2.45		n/a	(B)

^(A) Ratios were calculated prior to rounding to millions.

^(B) Fixed charges exceeded our adjusted loss by $4.9 billion for the three and six months ended June 27, 2008.