EXHIBIT 12

COCA-COLA ENTERPRISES, INC.

EARNINGS TO FIXED CHARGES

(In millions, except ratios)

	Year-ended December 31,
	2010		2009		2008		2007		2006
Computation of Earnings:
Income from continuing operations before income taxes	$	746	$	727	$	629	$	568	$	458
Add:
Interest expense		66		86		118		138		132
Amortization of debt premium/discount and expenses		—		—		6		11		6
Interest portion of rent expense		27		25		31		29		30
Earnings as Adjusted	$	839	$	838	$	784	$	746	$	626
Computation of Fixed Charges:
Interest expense	$	66	$	86	$	118	$	138	$	132
Capitalized interest		—		—		1		1		1
Amortization of debt premium/discount and expenses		—		—		6		11		6
Interest portion of rent expense		27		25		31		29		30
Fixed charges	$	93	$	111	$	156	$	179	$	169
Ratio of Earnings to Fixed Charges (A)		9.01		7.52		5.04		4.16		3.70

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