Coca-Cola Enterprises Inc.


                                    FORM 10-Q


                                QUARTERLY REPORT


                       FOR THE QUARTER ENDED APRIL 2, 2004


                          FILED PURSUANT TO SECTION 13


                                     OF THE


                         SECURITIES EXCHANGE ACT OF 1934





================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   __________

                                    Form 10-Q

          [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934

                  for the quarterly period ended April 2, 2004

                                       or

          [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934

                        Commission file number 001-09300

                           Coca-Cola Enterprises Inc.

             (Exact name of registrant as specified in its charter)

                  Delaware                                       58-0503352
        (State or other jurisdiction of                       (I.R.S. Employer
        incorporation or organization)                       Identification No.)

        2500 Windy Ridge Parkway, Suite 700
        Atlanta, Georgia                                           30339
        (Address of principal executive offices)                 (Zip Code)

                                  770-989-3000
              (Registrant's telephone number, including area code)
                                 ______________

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                            Yes [ X ]       No [  ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                            Yes [ X ]       No [  ]



Indicate the number of shares outstanding of each of the issuer's classes of
common stock.

        470,067,496 Shares of $1 Par Value Common Stock as of May 5, 2004

================================================================================





                           COCA-COLA ENTERPRISES INC.

                          QUARTERLY REPORT ON FORM 10-Q

                         FOR QUARTER ENDED APRIL 2, 2004




                                      INDEX



                                                                            Page
                                                                            ----

                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Consolidated Income Statements for the Quarters
          ended April 2, 2004 and March 28, 2003..........................    1

         Condensed Consolidated Balance Sheets as of April 2, 2004
          and December 31, 2003...........................................    2

         Condensed Consolidated Statements of Cash Flows for the Quarters
          ended April 2, 2004 and March 28, 2003..........................    4


         Notes to Condensed Consolidated Financial Statements.............    5

Item 2.  Management's Discussion and Analysis of Financial Condition and
          Results of Operations...........................................   20


Item 3.  Quantitative and Qualitative Disclosures About Market Risk.......   41


Item 4.  Controls and Procedures..........................................   41


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings................................................   42

Item 4.  Submission of Matters to a Vote of Security Holders..............   42

Item 6.  Exhibits and Reports on Form 8-K.................................   44

Signatures................................................................   45





Part I. Financial Information

Item 1. Financial Statements



                           COCA-COLA ENTERPRISES INC.

                    CONDENSED CONSOLIDATED INCOME STATEMENTS
                 (Unaudited; in millions except per share data)


                                                                Quarter ended
                                                            --------------------
                                                             April 2,  March 28,
                                                               2004       2003
                                                            --------- ----------

Net Operating Revenues..................................... $  4,240   $  3,667
Cost of sales, transactions with The Coca-Cola Company
 $1,138 and $932, respectively.............................    2,460      2,148
                                                            --------- ----------

Gross Profit...............................................    1,780      1,519
Selling, delivery, and administrative expenses.............    1,476      1,341
                                                            --------- ----------

Operating Income...........................................      304        178
Interest expense, net......................................      156        140
Other nonoperating income, net.............................        1          4
                                                            --------- ----------

Income Before Income Taxes.................................      149         42
Income tax expense.........................................       45         14
                                                            --------- ----------

Net Income.................................................      104         28
Preferred stock dividends..................................        -          1
                                                            --------- ----------

Net Income Applicable to Common Shareowners................ $    104   $     27
                                                            ========= ==========

Basic Net Income Per Share Applicable to Common
 Shareowners............................................... $   0.23   $   0.06
                                                            ========= ==========

Diluted Net Income Per Share Applicable to Common
 Shareowners............................................... $   0.22   $   0.06
                                                            ========= ==========


Dividends Per Share Applicable to Common Shareowners........$   0.04   $   0.04
                                                            ========= ==========




See Notes to Condensed Consolidated Financial Statements.

                                      -1-



                           COCA-COLA ENTERPRISES INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (In millions)



                                                        April 2,    December 31,
                              ASSETS                      2004          2003
                                                      -----------  -------------
                                                      (Unaudited)
Current
  Cash and cash investments, at cost approximating
   market.............................................$       69   $         80
  Trade accounts receivable, less allowance reserves
   of $51 and $52, respectively.......................     1,777          1,735
  Amounts receivable from The Coca-Cola Company, net..         -             37
  Inventories:
    Finished goods....................................       583            475
    Raw materials and supplies........................       264            250
                                                      -----------  -------------
                                                             847            725
  Current deferred income tax assets..................        45             42
  Prepaid expenses and other current assets...........       338            381
                                                      -----------  -------------
     Total Current Assets.............................     3,076          3,000

Property, Plant, and Equipment
  Land................................................       455            445
  Buildings and improvements..........................     2,072          2,064
  Machinery and equipment.............................    10,815         10,743
                                                      -----------  -------------
                                                          13,342         13,252
  Less allowances for depreciation....................     6,904          6,729
                                                      -----------  -------------
                                                           6,438          6,523
  Construction in progress............................       225            271
                                                      -----------  -------------
    Net Property, Plant, and Equipment................     6,663          6,794

Goodwill..............................................       578            578

License Intangible Assets.............................    14,192         14,171

Long-Term Customer Contracts and Other
 Noncurrent Assets....................................     1,162          1,157
                                                      -----------  -------------

                                                      $   25,671   $     25,700
                                                      ===========  =============

See Notes to Condensed Consolidated Financial Statements.

                                      -2-



                           COCA-COLA ENTERPRISES INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                         (In millions except share data)



                                                        April 2,    December 31,
         LIABILITIES AND SHAREOWNERS' EQUITY              2004         2003
                                                      -----------  -------------
                                                      (Unaudited)

Current
  Accounts payable and accrued expenses.............. $    2,460   $      2,760
  Amounts due The Coca-Cola Company, net.............         46              -
  Deferred cash payments from The Coca-Cola Company..         49             87
  Current portion of long-term debt..................      1,363          1,094
                                                      -----------  -------------
    Total Current Liabilities........................      3,918          3,941

Long-Term Debt, Less Current Maturities..............     10,345         10,552

Retirement and Insurance Programs and Other Long-Term
 Obligations.........................................      1,541          1,522

Deferred Cash Payments from The Coca-Cola Company,
 Less Current........................................        377            355

Long-Term Deferred Income Tax Liabilities............      4,996          4,965

Shareowners' Equity
  Common stock, $1 par value - Authorized -
   1,000,000,000 shares; Issued - 467,093,681 and
   462,084,668 shares, respectively..................        467            462
  Additional paid-in capital.........................      2,679          2,611
  Reinvested earnings................................      1,326          1,241
  Accumulated other comprehensive income.............        104            133
  Common stock in treasury, at cost - 6,371,391 and
   6,330,513 shares, respectively....................        (82)           (82)
                                                      -----------  -------------
    Total Shareowners' Equity........................      4,494          4,365
                                                      -----------  -------------

                                                      $   25,671   $     25,700
                                                      ===========  =============

See Notes to Condensed Consolidated Financial Statements.

                                      -3-



                           COCA-COLA ENTERPRISES INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited; in millions)


                                                               Quarter ended
                                                            --------------------
                                                             April 2,  March 28,
                                                              2004       2003
                                                            --------- ----------

Cash Flows From Operating Activities
 Net income................................................ $    104  $      28
 Adjustments to reconcile net income to net cash derived
  from (used in) operating activities:
    Depreciation...........................................      260        255
    Amortization...........................................        6         18
    Deferred income tax expense............................       28          1
    Deferred cash payments from The Coca-Cola Company......      (16)       (17)
    Pension costs in excess of cash contributions..........       31         15
    Net changes in current assets and current liabilities..     (314)      (487)
    Other..................................................      (39)       (42)
                                                            --------- ----------
 Net cash derived from (used in) operating activities......       60       (229)

Cash Flows From Investing Activities
 Investments in capital assets.............................     (158)      (208)
 Proceeds from fixed asset disposals, $58 from The Coca-Cola
  Company in 2003                                                  -         60
                                                            --------- ----------
 Net cash used in investing activities.....................     (158)      (148)

Cash Flows From Financing Activities
 Increase in commercial paper, net.........................      156        320
 Issuance of long-term debt................................      175        291
 Payments on long-term debt................................     (284)      (292)
 Dividend payments on common and preferred stock...........      (18)        (1)
 Exercise of employee stock options........................       58          7
                                                            --------- ----------
 Net cash derived from financing activities................       87        325
                                                            --------- ----------

Net Decrease in Cash and Cash Investments..................      (11)       (52)
 Cash and cash investments at beginning of period..........       80         68
                                                            --------- ----------

Cash and Cash Investments at End of Period................. $     69  $      16
                                                            ========= ==========

See Notes to Condensed Consolidated Financial Statements.

                                      -4-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note A - Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States (GAAP) for interim financial information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. Accordingly,  they do not include
all  information  and  footnotes   required  by  GAAP  for  complete   financial
statements. In the opinion of management, all adjustments,  consisting of normal
recurring  accruals,  considered  necessary  for a fair  presentation  have been
included.   For  further  information,   refer  to  the  consolidated  financial
statements and footnotes included in the Coca-Cola Enterprises Inc. (CCE) Annual
Report on Form 10-K for the year ended December 31, 2003.

Note B - Reclassifications

Classifications  in the condensed  consolidated  statement of cash flows for the
prior year have been conformed to  classifications  used in the current year for
payments and  amortization  expense  associated  with  contracts  for pouring or
vending rights in specific athletic venues,  specific school districts, or other
locations.  In  addition,  prior year  classifications  have been  conformed  to
classifications used in the current year for the presentation of pension expense
in excess of retirement plan contributions.

Note C - Seasonality of Business

Operating  results for the first quarter ended April 2, 2004 are not  indicative
of results that may be expected for the year ending December 31, 2004 because of
business seasonality.  Business seasonality results from a combination of higher
unit sales of our products in the second and third quarters versus the first and
fourth  quarters of the year and the methods of accounting  for fixed costs such
as depreciation,  amortization, and interest expense which are not significantly
impacted by business seasonality.

                                      -5-



Note D - Earnings Per Share

The following table presents  information  concerning basic and diluted earnings
per share (in millions except per share data; per share data is calculated prior
to rounding to millions):

                                                               Quarter ended
                                                            --------------------
                                                             April 2,  March 28,
                                                              2004       2003
                                                            --------- ----------

Net income ................................................ $    104  $      28
Preferred stock dividends..................................        -          1
                                                            --------- ----------
Net income applicable to common shareowners................ $    104  $      27
                                                            ========= ==========

Basic average common shares outstanding....................      459        452
Effect of dilutive securities:
  Stock compensation awards................................        8          8
                                                            --------- ----------
Diluted average common shares outstanding..................      467        460
                                                            ========= ==========
Basic net income per share applicable to common
 shareowners............................................... $   0.23  $    0.06
                                                            ========= ==========

Diluted net income per share applicable to common
 shareowners............................................... $   0.22  $    0.06
                                                            ========= ==========


Prior to the conversion  into common stock during the third quarter of 2003, the
preferred  stock  outstanding  was not  included in our  computation  of diluted
earnings  per  share  because  the  effect  of its  inclusion  would  have  been
antidilutive.

                                      -6-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note E - Comprehensive Income

The  following  table (in  millions)  presents a  calculation  of  comprehensive
income, comprised of net income and other adjustments. Other adjustments include
currency items such as foreign  currency  translation  adjustments and hedges of
net investments in  international  subsidiaries,  unrealized gains and losses on
certain investments in debt and equity securities,  changes in the fair value of
certain  derivative  financial  instruments  qualifying as cash flow hedges, and
minimum  pension  liability  adjustments,  where  applicable.  We adjust for the
income tax effect on all items comprising  comprehensive  income,  excluding the
impact of currency translations as earnings from international subsidiaries  are
determined to be indefinitely reinvested.


                                                               Quarter ended
                                                            --------------------
                                                             April 2,  March 28,
                                                              2004       2003
                                                            --------- ----------
Net income................................................. $    104  $      28
Currency translations......................................      (37)       137
Hedges of net investments, net of tax......................       13        (27)
Unrealized (losses) on securities, net of tax..............       (1)        (6)
Realized (losses) on securities included in net income, net
 of tax....................................................        -         (2)
Unrealized (losses) gains on cash flow hedges, net of tax..       (5)         5
Realized gains (losses) on cash flow hedges included in net
 income, net of tax........................................        1         (7)
                                                            --------- ----------
Net change to derive comprehensive income for the period...      (29)       100
                                                            --------- ----------
Comprehensive income....................................... $     75  $     128
                                                            ========= ==========

                                      -7-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note F - Related Party Transactions


The following table presents  transactions  with The Coca-Cola Company (TCCC),
and their impact on the income statement categories, for the periods presented
(in millions):


                                                               Quarter ended
                                                            --------------------
                                                             April 2,  March 28,
                                                               2004      2003
                                                            --------- ----------

Amounts affecting net operating revenues:
 Fountain syrup and packaged product sales................. $    118  $     101
 Dispensing equipment repair services......................       14         12
 Other transactions........................................        2          4
                                                            --------- ----------
                                                            $    134  $     117
                                                            ========= ==========

Amounts affecting cost of sales:
 Purchases of syrup and concentrate........................ $ (1,151) $    (959)
 Purchases of sweetener....................................      (76)       (72)
 Purchases of finished products............................     (148)      (119)
 Marketing support funding earned..........................      222        193
 Cold drink equipment placement funding earned.............       15         17
 Cost recovery from sale of hot-fill production facility...        -          8
                                                            --------- ----------
                                                            $ (1,138) $    (932)
                                                            ========= ==========

Amounts affecting selling, delivery, and administrative
 expenses:
 Marketing program payments................................ $    (12) $       -
 Operating expense cost reimbursements:
     To TCCC...............................................        -         (4)
     From TCCC.............................................        6          9
                                                            --------- ----------
                                                            $     (6) $       5
                                                            ========= ==========

We are continuing to work with TCCC to simplify our financial  relationship.  As
part of our  strategic  planning  project  with  TCCC,  we have  agreed  that an
increase in the level of spending in the areas of brand  building and innovation
is necessary  to promote our  objective  of building  value.  In support of this
strategy,  we  paid  TCCC  $12  million  for  the  first  quarter  of  2004  for
participation in marketing activities. This amount is shown as marketing program
payments in the table above.

                                      -8-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note F - Related Party Transactions (continued)

During the first quarter of 2004, TCCC revised our base special  marketing funds
(SMF) funding rate to include  reimbursements between the companies for expenses
related to the transfer of customer  marketing group efforts to us from TCCC and
the transfer of local media  activities  from us to TCCC in prior  years.  These
amounts are included in marketing  support  funding  earned in 2004 in the table
above.  The amount  shown above as  reimbursement  to us from TCCC for the first
quarter of 2004 relates to the staffing  costs  transferred  to us under another
agreement with TCCC.

During the first quarter of 2004, we recognized approximately $41 million of the
2004 volume growth funding available to us under the Strategic Growth Initiative
(SGI) Program.  This amount is included in marketing  support  funding earned in
the table above.  While this agreement  provided us with the opportunity to earn
up to $165 million of volume  growth  funding in 2004, we and TCCC are currently
developing a different funding approach as described in the following paragraph.

We have  agreed  with TCCC that,  prospectively,  a  significant  portion of our
funding from TCCC will be netted against the price we pay TCCC for  concentrate.
The result will be a lower price to us for  concentrate.  The reduction in price
will  represent the amount of funding that would have otherwise been paid to us.
Effective May 1, 2004, a new  concentrate  price was  established for our United
States  territories  based on the expectation that the funding under the SMF and
SGI programs will be discontinued and the amounts netted against the concentrate
price. We are also  discussing  other changes in our  relationship  with TCCC to
further streamline transactions between the two companies.

While  implementation of this new pricing structure will be cash neutral to both
companies,  our cost of sales will  increase  approximately  $45  million in the
second quarter of 2004. As inventory on hand at May 1 is sold, marketing funding
related to the inventory will not be paid,  increasing our cost of goods for the
second  quarter.  Effective May 1, the  concentrate  cost has been lowered which
will reduce our investment in inventory by a similar  amount.  The net result of
these changes is neutral to our net cash derived from operations.

We participate in cooperative trade marketing  arrangements  (CTM) in the United
States  administered by TCCC.  Beginning in 2002, we became  responsible for all
costs of the program in our  territories,  other than costs related to a limited
number of specified customers. We transfer amounts to TCCC under the program for
payment to customers. Pursuant to these arrangements, amounts paid or payable to
TCCC  for  the  quarters  ended  April  2,  2004  and  March  28,  2003  totaled
approximately  $56  million  and  $58  million,  respectively,  recognized  as a
reduction of net operating revenues.


                                      -9-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note F - Related Party Transactions (continued)

Deferred cash payments from TCCC include  amounts  deferred under  Jumpstart and
other miscellaneous  programs.  Under our Jumpstart agreements with TCCC, we are
required to purchase and place targeted amounts of cold drink equipment  through
2008.  Due to our  success  in  increasing  equipment  penetration  in our North
American territories and the slower sales growth environment that exists in many
of the cold drink channels in these territories, we are in discussions with TCCC
to amend our  Jumpstart  agreements.  The proposed  amendment  to the  Jumpstart
agreements  for the  United  States  and  Canada  would  reduce  the cold  drink
equipment purchase and placement  requirements by 70,000 units per year for 2004
and 2005 and extend our North American purchase and placement  requirements into
2010.

As we amend the North American Jumpstart agreements in the manner described,  we
expect to recognize  approximately  $50 million of non-cash  funding in 2004 and
2005 as we place the cold drink  equipment.  This is  approximately  $35 million
less than we would recognize in each of those years under the current  Jumpstart
agreements. Support funding recognized under the Jumpstart programs with TCCC is
shown as cold drink equipment placement funding in the table above.

In March 2004,  we recalled  the recently  launched  Dasani water brand in Great
Britain  as we became  aware of  bromate  levels in the  product  that  exceeded
British regulatory  standards.  We recognized $32 million as a reimbursement due
from TCCC as of April 2, 2004 as an offset to the related costs. This amount has
been  netted in the amounts due to TCCC in our  condensed  consolidated  balance
sheet as of April 2, 2004.  There may be  adjustments  to the amounts  recovered
from TCCC over the  balance of the year as we refine and  validate  our  initial
estimate of costs.

                                      -10-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note G - Geographic Operating Information


We operate in one  industry:  the  marketing,  distribution,  and  production of
liquid nonalcoholic refreshments.  On April 2, 2004, we operated in 46 states in
the  United  States,  the  District  of  Columbia,  all 10  provinces  of Canada
(collectively referred to as the "North American" territories),  and in Belgium,
continental  France,  Great Britain,  Luxembourg,  Monaco,  and the  Netherlands
(collectively referred to as the "European" territories).


The following  presents net operating  revenues for the quarters  ended April 2,
2004 and March 28, 2003 and  long-lived  assets as of April 2, 2004 and December
31, 2003 by geographic territory (in millions):

                                     2004                         2003
                       ---------------------------- ----------------------------
                             Net          Long-          Net          Long-
                          Operating       Lived       Operating       Lived
                          Revenues       Assets       Revenues       Assets
                        ------------- ------------- -------------- ------------
 North American.......  $      3,051  $     16,957  $       2,725  $     17,180
 European(A)..........         1,189         5,638            942         5,520
                          -----------   -----------   ------------   ----------
 Consolidated.........  $      4,240  $     22,595  $       3,667  $     22,700
                          ===========   ===========   ============   ==========

(A)  Great  Britain  contributed  approximately  44%  and  48% of  European  net
     operating  revenues for the first quarters of 2004 and 2003,  respectively,
     and at April 2, 2004 and December 31, 2003,  represented  approximately 63%
     of European long-lived assets.


We have no material amounts of sales or transfers between our North American and
European territories and no significant United States export sales.


Note H - Income Taxes


Our  effective  tax rates for the first  quarters  of 2004 and 2003 were 30% and
33%,  respectively.  A  reconciliation  of  the  income  tax  provisions  at the
statutory  federal  rate  to  our  actual  income  tax  provisions  follows  (in
millions):

                                                             Quarter ended
                                                       -------------------------
                                                        April 2,      March 28,
                                                          2004          2003
                                                       ----------    -----------
U.S. federal statutory expense.......................   $   52        $   15
State expense, net of federal benefit................        2             1
Impact of lower taxes on European and
   Canadian operations, net..........................      (10)           (3)
Nondeductible items..................................        2             1
Other, net...........................................       (1)            -
                                                          -----         -----
                                                        $   45        $   14
                                                          =====         =====


                                      -11-


                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note I - Long-Term Debt


Total long-term debt balances  summarized  below are adjusted for the effects of
interest rate and currency swap agreements (in millions):

                                            April 2, 2004     December 31, 2003
                                         ------------------- -------------------
                                                   Interest            Interest
                                          Balance  Rates(A)   Balance  Rates(A)
                                         -------- ---------- -------- ----------
U.S. commercial paper....................$    657      1.0 % $    655      1.1 %
Euro commercial paper....................     281      2.0        208      2.1
Canadian dollar commercial paper.........     221      2.3        148      2.8
U.S. dollar notes due 2004-2037..........   4,508      3.5      4,510      3.5
Euro and pound sterling notes due 2004-
 2021....................................   1,577      5.9      1,560      5.9
Canadian dollar notes due 2004-2009(B)...     160      4.9        432      5.4
U.S. dollar debentures due 2012-2098.....   3,783      7.4      3,783      7.4
U.S. dollar zero coupon notes due 2020...     167      8.4        164      8.4
Various foreign currency debt............     305        -        129        -
Additional debt..........................      49        -         57        -
                                         --------            --------
Long-term debt...........................$ 11,708            $ 11,646
                                          =======             =======

(A)  Weighted average interest rates on balances outstanding.

(B)  Canadian  Medium  Term Note of 350 million CAD (266 million USD) matured on
     March 17, 2004.


The credit  facilities  and  outstanding  notes and debentures  contain  various
provisions that,  among other things,  require us to maintain a defined leverage
ratio and limit the  incurrence  of certain liens or  encumbrances  in excess of
defined amounts. These requirements currently are not, and it is not anticipated
they will become, restrictive to our liquidity or capital resources.


                                      -12-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Note I - Long-Term Debt (continued)


The following table provides additional information on debt facilities (in
billions):

                                                          April 2,  December 31,
                                                           2004        2003
                                                        ----------- ------------
Borrowings due in the next 12 months, including
 commercial paper, classified as long-term due to our
 intent and our ability through our credit facilities
 to refinance on a long-term basis...................... $   1.1   $       1.3
                                                          =======   ===========
Amounts Available for Borrowing:
  Amounts available under domestic and international
   credit facilities (A)................................ $   2.8   $       3.3
  Amounts available under public debt facilities which
   could be used for long-term financing, refinancing
   of debt maturities, and refinancing of commercial
   paper:
    Registration statement with the Securities and
     Exchange Commission................................     3.2           3.2
    Euro medium-term note program.......................     2.1           2.1
    Canadian medium-term note program (B)...............     1.5           1.5
                                                          -------   -----------
  Total amounts available under public debt facilities..     6.8           6.8
                                                          -------   -----------
Total Amounts Available................................. $   9.6   $      10.1
                                                          =======   ===========

(A)  At April  2,  2004 and  December  31,  2003,  we had $230  million  and $45
     million,  respectively,  of short-term  borrowings  outstanding under these
     facilities.

(B)  In Canadian dollars,  amounts available under the Canadian medium-term note
     program totaled $2.0 billion at April 2, 2004 and December 31, 2003.


Note J - Stock-Based Compensation Plans


We granted  approximately 6.3 million  service-vesting  stock options to certain
executive and management level employees during the first quarter of 2004. These
options  vest  over a period of 3 years  and  expire  10 years  from the date of
grant.  All of the options were  granted at an exercise  price equal to the fair
market value of the stock on the grant date.


We also granted 1.0 million  shares of restricted  stock and 120,500  restricted
stock units to certain  employees during the first quarter of 2004. These awards
vest  upon  continued  employment  for a  period  of at  least 5  years  and the
attainment of certain performance targets.


An aggregate of 4.3 million  shares of common stock were issued during the first
quarter of 2004 from the exercise of stock options.


                                      -13-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Note J - Stock-Based Compensation Plans (continued)


We apply APB Opinion No. 25 and related  interpretations  in accounting  for our
stock-based  compensation  plans.  FAS 123, if fully  adopted,  would change the
method for cost recognition on our stock-based compensation plans.


The following table illustrates the effect of stock-based employee  compensation
costs  on  reported  net  income  applicable  to  common  shareowners  and  also
illustrates the effect on reported net income  applicable to common  shareowners
and earnings per share as if compensation  cost for our grants under stock-based
compensation  plans had been  determined  under FAS 123 for the  quarters  ended
April 2, 2004 and March 28, 2003 (in millions, except per share data):

                                                               Quarter ended
                                                           ---------------------
                                                            April 2,   March 28,
                                                              2004       2003
                                                           ----------- ---------

Net income applicable to common shareowners before effects
 of stock-based employee compensation costs included in net
 income, net of tax........................................  $   107   $    29
Deduct: Total stock-based employee compensation expense,
 net of tax, included in net income applicable to common
 shareowners...............................................       (3)       (2)
                                                              -------   -------
Net income applicable to common shareowners, as reported         104        27
Deduct: Incremental stock-based employee compensation
 expense determined under fair value based method for all
 awards, net of tax........................................      (12)      (14)
                                                              -------   -------
Pro forma net income applicable to common shareowners......  $    92   $    13
                                                              =======   =======

Net income per share applicable to common shareowners:
 Basic - as reported.......................................  $  0.23   $  0.06
                                                              =======   =======
 Basic - pro forma.........................................  $  0.20   $  0.03
                                                              =======   =======
 Diluted - as reported.....................................  $  0.22   $  0.06
                                                              =======   =======
 Diluted - pro forma.......................................  $  0.20   $  0.03
                                                              =======   =======

                                      -14-



                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Note K - Pensions and Other Postretirement Benefits


As provided by FAS 87, we revalue pension liabilities annually.  Pension expense
for the current year is based on the prior year-end valuation of liabilities and
the expected average value of pension assets. Net periodic benefit costs for the
quarters ended consisted of the following (in millions):

                                                            Other Postretirement
                                           Pension Plans           Plans
                                        ------------------- --------------------
                                        April 2,  March 28,  April 2,  March 28,
                                          2004      2003      2004       2003
                                        --------- --------- ---------- ---------
Components of net periodic benefit
 costs:
Service cost............................ $   27    $   21   $    3     $    3
Interest cost...........................     33        28        5          6
Expected return on plan assets..........    (34)      (29)       -          -
Recognized actuarial (gain)/loss........     12         2        1          -
Amortization of prior service cost......      -         -       (3)        (2)
                                          ------    ------   ------     ------
Net periodic benefit cost............... $   38    $   22   $    6     $    7
                                          ======    ======   ======     ======


Contributions to pension and other  postretirement  benefit plans of the Company
were $12 million and $9 million for the  quarters  ended April 2, 2004 and March
28, 2003,  respectively.  Projected contributions for 2004 and contributions for
2003 are as follows:

                                         Pension and Postretirement
                                                   Plans
                                        -----------------------------
                                          Projected       Actual
                                            2004           2003
                                        -------------- --------------
 Contributions:
 U. S. - Pension........................ $      225     $      168
 European - Pension.....................         33             29
 North America - Postretirement.........         22             20
                                          ----------     ----------
                                         $      280     $      217
                                          ==========     ==========




Our policy is to fund the U.S. pension plans at a level to maintain, within
established guidelines, the IRS defined 90% Current Liability Funded status. The
Pension Funding Equity Act of 2004, signed by President Bush on April 10, 2004,
established new benchmark interest rates for the determination of that status.
While we believe that the rates to be used for the January 1, 2004 valuation
will allow us to contribute less than our previous estimate of $225 million to
U.S. plans during 2004, we do not plan to change our projected contributions at
this time. At January 1, 2003, the date of the most recent determination, all
U.S. funded defined benefit pension plans had a Current Liability Funded status
equal to or greater than 90%. (In accordance with calculation guidelines, the
January 1, 2003 Current Liability Funded status reflects the third quarter 2003
contribution as a receivable.)

                                      -15-


                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note K - Pensions and Other Postretirement Benefits (continued)


On  December 8, 2003,  President  Bush signed the  Medicare  Prescription  Drug,
Improvement and Modernization Act of 2003 ("the Act") into law. The Act expanded
Medicare to include,  for the first time,  coverage for  prescription  drugs. We
expect that this legislation may reduce our costs for some of these programs. At
this  point,  our  investigation   into  our  response  to  the  legislation  is
preliminary, as we await  guidance  from  various  governmental  and  regulatory
agencies  concerning  the  requirements  that must be met to obtain  these  cost
reductions as well as the manner in which such savings should be measured. Based
on this preliminary  analysis, it appears that some of our retiree medical plans
will need to be changed to qualify for beneficial treatment under the Act, while
other plans may continue unchanged.


Because of various uncertainties related to our response to this legislation and
the appropriate  accounting methodology to be applied for this event, we elected
to  defer  financial   recognition  of  this  legislation  until  the  Financial
Accounting Standards Board issues final accounting  guidance.  When issued, that
final  guidance  could  require us to change  previously  reported  information.
However,  since we have already taken steps to limit our postretirement  medical
benefits,  any reductions in postretirement benefit costs resulting from the Act
are not expected to be material.


Note L - Hedging Financial Instruments


We use certain  risk  management  instruments  to manage our  interest  rate and
foreign exchange  exposures.  These  instruments are accounted for as fair value
and cash flow  hedges,  as  appropriate,  under SFAS No.  133,  "Accounting  for
Derivative Instruments and Hedging Activities," as amended.


At April 2, 2004, a net of tax loss of  approximately $3 million related to cash
flow hedges of forecasted  international raw materials purchases was included in
accumulated  other  comprehensive  income.  We expect  these  adjustments  to be
reclassified into income within the next 12 months.


We enter into certain nonfunctional currency borrowings to hedge net investments
in international subsidiaries.  During the first quarter of 2004, the net amount
recorded  in  comprehensive  income  related to these  borrowings  was a gain of
approximately $13 million.


                                      -16-


                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note M - Commitments and Contingencies


We guarantee  debt and other  obligations  of certain  third  parties.  In North
America,  we guarantee  repayment of indebtedness owed by a PET (plastic) bottle
manufacturing cooperative. We also guarantee repayment of indebtedness owed by a
vending partnership in which we have a limited partnership interest.


The following table presents amounts owed by third parties that we guarantee and
amounts  outstanding  on these  guarantees  as of April 2, 2004 and December 31,
2003 (in millions):

                               Amounts Guaranteed       Amounts Outstanding
                            ------------------------ -------------------------
                             April 2,   December 31,   April 2,   December 31,
  Category     Expiration      2004        2003          2004        2003
------------- ------------- ---------- ------------- ----------- -------------
Manufacturing   Various
 cooperatives..through 2015  $  236      $  236        $  182       $  176
Vending
 partnership... Nov 2006         25          25            19           19
Other.......... May 2004          1           1             1            1
                              ------      ------        ------       ------
                             $  262      $  262        $  202       $  196
                              ======      ======        ======       ======


We hold no assets as collateral  against  these  guarantees  and no  contractual
recourse  provisions  exist under the guarantees that would enable us to recover
amounts we guarantee,  in the event of an occurrence of a triggering event under
these  guarantees.  These  guarantees  arose as a result of our ongoing business
relationships.   No  amounts  are  recorded  for  our  obligations  under  these
guarantees as we consider the risk of default  associated with these  guarantees
to be remote.

In January 2003, the FASB issued Interpretation No. 46 (FIN 46),  "Consolidation
of Variable Interest  Entities," revised December 2003. FIN 46 requires variable
interest entities to be consolidated by the primary beneficiary of the entity in
certain  instances.  FIN 46 is effective for all new variable  interest entities
created or acquired  after  January 31,  2003.  For variable  interest  entities
created or acquired  prior to February 1, 2003,  the provisions of FIN 46 are to
be applied by us in first quarter  2004.  Our adoption of FIN 46 did not have an
impact on our financial position, cash flows, and results of operations.

In addition,  we have issued letters of credit as collateral for claims incurred
under  self-insurance  programs for workers'  compensation  and large deductible
casualty  insurance  programs  aggregating  $364  million  and letters of credit
provided for operating activities aggregating $5 million.

                                      -17-


                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note M - Commitments and Contingencies (continued)


Our  business  practices  are being  reviewed  in various  jurisdictions  by the
European  Commission  for alleged abuses of an alleged  dominant  position under
Article 82 of the EU Treaty.  We do not  believe we have a dominant  position in
the relevant markets,  or that our current or past commercial  practices violate
EU law.  Nonetheless,  the  Commission has  considerable  discretion in reaching
conclusions  and  levying  fines,  which are  subject to  judicial  review.  The
Commission has not notified us when it might reach any conclusions.


We are also the subject of investigations by Belgian and French  competition law
authorities  for our compliance  with respect to competition  laws. We intend to
continue to vigorously defend against an unfavorable outcome, although it is not
possible for us to determine the ultimate outcome of these matters at this time.


In 2000,  CCE and TCCC  were  found by a Texas  jury to be  jointly  liable in a
combined  amount of $15.2  million to five  plaintiffs,  each a  distributor  of
competing beverage products.  These distributors sued alleging that CCE and TCCC
engaged in anticompetitive  marketing  practices.  The trial court's verdict was
upheld by the Texas Court of Appeals in July 2003;  we and TCCC have  applied to
the Texas  Supreme  Court for leave to appeal  to that  court.  We  believe  our
accruals  are  adequate to cover the  damages  awarded by the trial court if its
judgment is allowed to stand.  The claims of the three  remaining  plaintiffs in
this case remain to be tried and one  additional competitor  has filed a similar
claim  against us. We  have not  provided for any  potential  awards under these
additional claims and we intend to vigorously defend against these claims.


Our California  subsidiary has been sued by several current and former employees
over alleged  violations of state wage and hour rules.  In one case, the parties
have accepted a mediator's proposed settlement in Juarez et al. v. BCI Coca-Cola
Bottling Company of Los Angeles,  Coca-Cola  Enterprises Inc. and Does 1-50. The
terms of the release are still the subject of  negotiation,  and any settlement,
which is not expected to have a material  effect on our  financial condition, is
subject  to final  approval  by the trial  court  having  jurisdiction  over the
lawsuit. Our subsidiary is vigorously defending against the other claims, but it
is not possible to predict the outcome at this time.


Under the Jumpstart  programs  with TCCC,  we received  payments from TCCC for a
portion  of the cost of  developing  the  infrastructure  necessary  to  support
accelerated  placements  of cold drink  equipment.  We  recognize  the  payments
primarily as cold drink  equipment is placed,  through 2008, and over the period
we have the potential  requirement to move the  equipment,  through 2020. We are
currently  in  discussions  with  TCCC to amend  our  North  American  Jumpstart
agreements reducing our cold drink equipment purchase and placement requirements
for 2004  and  2005.  Should  TCCC not  agree  to the  amendment  and we fail to
purchase and place the equipment that is required by the current agreements,  we
may be  considered  in  breach  of the  contracts.  Should  we not  satisfy  the
provisions of the programs for this or any other reason,  the agreement provides
for the parties to meet to work out  mutually  agreeable  solutions.  Should the
parties be unable to agree on alternative  solutions,  TCCC would be entitled to
seek a partial refund of amounts previously paid. No refunds have ever been paid
under these  programs  and we believe  the  probability  of a partial  refund of
amounts  previously paid under these programs is remote.  We believe we would in
all cases resolve any matters that might arise with TCCC.

                                      -18-


                           COCA-COLA ENTERPRISES INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Note M - Commitments and Contingencies (continued)


Under our current SGI agreement with TCCC, we are eligible to receive up to $165
million of volume growth funding in 2004, $41 million of which was recognized in
the  first  quarter  of  2004,  which  is to be  earned  by  attaining  mutually
established  sales  volume  growth  targets  for brands  owned by The  Coca-Cola
Company.  The annual and  quarterly  target  minimums are  established  for each
program year through mutual agreements with TCCC based on expected sales volume.
Sales volume growth is determined  through a formula with  adjustments for brand
conversions,  brand acquisitions,  new brand  introductions,  and performance in
excess of the previous year's performance. If these minimum targets are not met,
the SGI  agreement  provides for  penalties of $1 per  equivalent  case that are
offset  against the Volume Growth  Funding of $165 million  available  under the
program. Under the SGI agreement,  quarterly funding commitments are advanced at
the beginning of each quarter less penalties from any year-to-date  shortfall to
targets.  As previously  noted, we are currently in discussions  with TCCC about
terminating the SGI agreement in connection with changing the way concentrate is
priced in the United States.


Our tax filings are  routinely  subjected  to audit by tax  authorities  in most
jurisdictions where we conduct business.  These audits may result in assessments
of  additional  taxes that are  subsequently  resolved with the  authorities  or
potentially through the courts. Currently, there are assessments or audits which
may lead to assessments  involving  certain of our  subsidiaries,  including our
subsidiary in Canada,  that may not be resolved in the  foreseeable  future.  We
believe we have substantial defenses to the questions being raised and intend to
pursue all legal remedies  available if we are unable to reach a resolution with
the authorities. We believe we have adequately provided for any ultimate amounts
that would result from these proceedings,  however, it is too early to predict a
final outcome in these matters.


We are a defendant in various other matters of litigation  generally arising out
of the normal  course of  business.  Although  it is  difficult  to predict  the
ultimate outcome of these cases or the other cases discussed  above,  management
believes,  based on discussions with counsel,  that any ultimate liability would
not  materially  affect  our  financial  position,  results  of  operations,  or
liquidity.


                                      -19-


Part I.    Financial Information

Item 2.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations



                         BUSINESS SUMMARY AND OBJECTIVES


Coca-Cola Enterprises Inc. (CCE) is the world's largest marketer,  producer, and
distributor  of products of The Coca-Cola  Company  (TCCC).  We also  distribute
other  beverage  brands in select  territories.  We  operate in 46 states in the
United  States,  the  District of Columbia,  all 10 provinces of Canada,  and in
portions  of Europe,  including  Belgium,  continental  France,  Great  Britain,
Luxembourg, Monaco, and the Netherlands.



Forward-Looking Statements


Certain  expectations  and  projections  regarding  the  future  performance  of
Coca-Cola  Enterprises  Inc.  ("CCE,"  "we,"  "our,"  "us,"  or  "the  Company")
referenced in this report are forward-looking statements. Officers may also make
verbal  statements  to  analysts,  investors,  the media,  and  others  that are
"forward-looking." Forward-looking statements include, but are not limited to:




o    Projections of revenues,  income, earnings per share, capital expenditures,
     dividends, capital structure or other financial measures;

o    Descriptions  of  anticipated  plans or  objectives of our  management  for
     operations, products or services;

o    Proposed amendments to existing funding arrangements with TCCC;

o    Forecasts of performance; and

o    Assumptions regarding any of the foregoing.





Forward-looking  statements  involve  matters  which are not  historical  facts.
Because   these   statements   involve   anticipated   events   or   conditions,
forward-looking  statements often include words such as "anticipate," "believe,"
"estimate,"  "expect,"  "intend," "plan,"  "project,"  "target," "can," "could,"
"may," "should," "will," "would" or similar  expressions.  Do not unduly rely on
forward-looking statements. They represent our expectations about the future and
are not guarantees.  Forward-looking statements are only as of the date they are
made and they might not be updated  to reflect  changes as they occur  after the
forward-looking statements are made.


                                      -20-



Outlook


Our plans for 2004 are  categorized  into  four key  areas of  emphasis  we have
identified as essential to improve our business performance.

o    First, we are working to strengthen our brands. We must constantly focus on
     building brand equity and creating demand for our brands.  Continuous brand
     innovation  is also  imperative  to satisfy  the  ever-changing  demands of
     consumers. In the first quarter of 2004, we introduced diet Coke with Lime,
     a brand extension of diet Coke, and we will be introducing  Coca-Cola C2, a
     mid-calorie  cola,  in June of  2004.  These  products  were  developed  in
     response to the growing number of consumers seeking products that are lower
     in calories with the same refreshing good taste of our other products.

o    Second,  we will improve  revenue  management,  a function of price,  brand
     equity,  innovation, and the value we create. Positive results in the first
     quarter of 2004 reflect strong net revenue per case growth in North America
     and improved  volume  performance  in both North  America and Europe.  This
     performance reflects our dedication to revenue management. We will continue
     to focus on rate increases,  package mix,  volume growth,  and brand equity
     growth during 2004.

o    Third, we will improve our customer management capabilities. We will strive
     to become an even better partner to our customers, both in terms of service
     and profitability, and help them grow their businesses as we grow ours.

o    Finally,  we will  become  even  more  efficient  and cost  effective.  The
     creation of Coca-Cola  Bottlers' Sales and Services  Company  (CCBSS),  our
     goals under  Project  Pinnacle,  and the  creation  of our Shared  Services
     Center have  contributed to this  initiative in the past. We are continuing
     to develop efficiencies through the use of our Shared Services Center.


We recently  participated  in a  strategic  planning  project  with TCCC to more
closely  align our  businesses.  As a result  of the  project,  we are  pursuing
various initiatives to simplify our relationship with TCCC. During 2004, we will
continue to identify ways to become more efficient and cost effective.


                                      -21-


We expect  operating  income  for the year in a range of $1.61  billion to $1.63
billion compared to $1.58 billion for 2003 which included net insurance proceeds
of $68 million, settlement of pre-acquisition  contingencies of $14 million, and
a gain on the sale of our hot-fill facility in Truesdale, Missouri to TCCC of $8
million.  This  projection  includes  the impact of a  significant  increase  in
pension expense and difficult growth comparisons in our European territory which
will negatively impact 2004 growth. The projection  excludes a non-cash increase
in cost of sales in 2004 resulting from the  implementation of a new concentrate
pricing model in the United  States,  discussed  below.  We expect  earnings per
diluted  common  share to grow to a range of $1.48 to $1.52 as  compared to 2003
reported earnings per diluted common share of $1.46. Our full-year  expectations
incorporate  higher  expectations  for operating income growth in North America,
partially  offset by lower  non-cash  funding  due to a  proposed  change in our
Jumpstart agreement with TCCC.


We are working with TCCC to simplify our financial relationship.  Effective May
1, 2004, we moved to a new pricing  structure in the United States under which a
significant  portion of the annual  funding  received  from TCCC has been netted
against the price we pay for concentrate.  While the  implementation of this new
pricing  structure  will  be  cash  neutral  to both  companies,  we will  incur
approximately $45 million in higher non-cash cost of sales over the remainder of
2004 as a new, lower cost of concentrate is reflected in our inventory values.


We expect to  achieve  volume  growth in North  America of  approximately  1 1/2
percent,  with enhanced revenue management  strategies  producing North American
net price per case growth of  approximately  2 1/2 percent.  We expect  European
operations to achieve volume growth of approximately 1 1/2 percent and net price
per case growth of approximately 2 percent for the year.


Project  Pinnacle,  our  multi-year  effort to redesign  business  processes and
implement the SAP software platform, continues to progress. Complete roll-out of
financial  systems and  processes in North  America is projected to occur in the
third quarter of 2004. We anticipate  our  implementation  will be executed over
multiple years.  Including the costs of our internal  resources  assigned to the
project,  we project  we will  spend  approximately  $112  million in 2004.  The
estimated  capital costs of this project total  approximately  $215 million,  of
which $100 million will be spent in 2004 and after to complete the project.


Management's  Discussion  and Analysis  should be read in  conjunction  with our
accompanying  unaudited  condensed  consolidated  financial  statements  and the
accompanying  footnotes along with the cautionary  statements at the end of this
section.



                                      -22-


                                OPERATING RESULTS


Overview


The following table presents  consolidated income statement data as a percentage
of net operating revenues for the periods presented:

                                                 Quarter ended
                                             ----------------------
                                              April 2,   March 28,
                                               2004        2003
                                             ---------- -----------
Net operating revenues.......................  100.0  %   100.0   %
Cost of sales................................   58.0       58.6
                                             ---------- -----------
Gross profit.................................   42.0       41.4
Selling, delivery, and administrative
 expenses....................................   34.8       36.6
                                             ---------- -----------
Operating income.............................    7.2        4.8
Interest expense, net........................    3.7        3.8
Other nonoperating income, net...............    0.0        0.1
                                             ---------- -----------
Income before income taxes...................    3.5        1.1
Income tax expense...........................    1.1        0.4
                                             ---------- -----------
Net income applicable to common shareowners..    2.4  %     0.7   %
                                             ========== ===========


Our operating results in the first quarter of 2004 reflect strong year-over-year
growth due to strong net revenue per case growth in North  America and  improved
volume  performance  in both  North  America  and  Europe.  First  quarter  2004
currency-neutral  bottle and can net price per case increased 4 percent in North
America and 2 percent in Europe.  Physical case bottle and can volume  increased
1/2  percent in North  America  and 1 1/2  percent in Europe  over volume in the
first quarter of 2003.


For the first  quarter of 2004,  net  income  applicable  to common  shareowners
increased to $104 million,  or $0.22 per diluted  common share,  compared to net
income  applicable to common  shareowners  of $27 million,  or $0.06 per diluted
common  share,  for the first  quarter of 2003.  Operating  income  increased 71
percent over first quarter 2003 results to $304 million for the first quarter of
2004. These results  demonstrate our dedication to revenue  management through a
combination of rate  increases,  focus on package mix,  volume  growth,  and the
benefit of 4 additional  selling days in the first  quarter of 2004.  The fourth
quarter of 2004 will be  negatively  impacted by 3 fewer  selling  days than the
prior year.



                                      -23-


In March 2004,  we recalled  the recently  launched  Dasani water brand in Great
Britain due to problems  affecting the quality of Dasani products.  The level of
bromate  in the Dasani  finished  product  was in excess of  British  regulatory
standards. We are reevaluating our water strategy in Europe.

We expensed  approximately  $35.9  million of costs  associated  with the Dasani
recall in Great  Britain,  and paid  amounts in the first  quarter  of 2004,  as
follows (in millions):

                           Introduction   Recall    Cancellation
                               Costs      Costs        Costs       Total
                           ------------ ---------  ------------- ---------

Costs expensed............ $      3.9    $ 16.8     $   15.2       $ 35.9
Amounts paid..............       (3.9)     (6.5)        (3.2)       (13.6)
                           ----------   -------     --------      -------
Balance, April 2, 2004.... $        -    $ 10.5     $   12.0       $ 22.3
                           ==========   =======     ========      =======


Introduction costs include non-recoverable costs of Dasani introduction in Great
Britain. Recall costs are costs of removing the product from the trade, customer
claim  costs,  and  finished  product  and  raw  material   destruction   costs.
Cancellation costs are costs of the decision to postpone the launch of Dasani in
Great  Britain  and  France  including  fair  value  write-downs  on  equipment,
penalties on leased  equipment,  and marketing  costs.

We recognized the reimbursement due from TCCC of $32 million as an offset to the
related  costs.  This  amount has been  netted in the amounts due to TCCC in our
condensed  consolidated  balance  sheet  as of  April  2,  2004.  There  may  be
adjustments  to the  amounts  reimbursed  by TCCC over 2004 as we  validate  our
costs.

                                      -24-



Net Operating Revenues


Our first quarter 2004 net operating  revenues  increased 15 1/2 percent to $4.2
billion,  on a consolidated basis, from the first quarter of 2003. First quarter
net  operating  revenues  increased  12% in North America and 27% in Europe from
2003 to 2004.  The following  table outlines the  significant  components of the
increase in net operating revenues:

                                              First-Quarter 2004 Change
                                            ------------------------------
                                                      North
                                             Total    America  Europe
                                            -------- -------- ---------
Change to Net Operating Revenues:
  Net price per case growth.................  3.5  %   4.0  %    2.0  %
  Incremental net operating revenues from
   increased volume.........................  7.0      6.5       8.5
  Impact of currency exchange rate changes..  5.0      1.5      16.5
                                            ------   ------   -------
Total Percentage Increase in Net Operating
 Revenues................................... 15.5  %  12.0  %   27.0  %
                                             =====    =====    ======

A large portion of the increases in volume were attributable to the impact of an
additional  four  selling  days in the first  quarter of 2004 as compared to the
first  quarter  of 2003.  For the  first  quarter  of 2004,  the  percentage  of
consolidated net operating revenues derived from our North American and European
groups  was 72% and 28%,  respectively.  In the  first  quarter  of 2004,  Great
Britain contributed approximately 44% of European revenues.


We earn  revenues from products when the product is delivered or when we collect
cash from  vending  machines.  We earn funding  from  licensors  as  performance
measures  are met.  We earn  service  revenues  for  equipment  maintenance  and
production when services are performed.


"Bottle and Can Net Pricing per Case" and  "Currency-Neutral  Bottle and Can Net
Pricing per Case" are provided to assist in evaluation of bottle and can pricing
trends in the  marketplace  and to  distinguish  the impact of foreign  currency
exchange  rate changes to our  operations.  Bottle and can net price per case is
based  on  the  invoice  price  charged  to  customers  reduced  by  promotional
allowances.  Our bottle and can sales  accounted  for 91% of our net revenue for
the first quarter of 2004. The following  table presents the  reconciliation  of
these  measures to the change in net revenues per case for the first  quarter of
2004.  All per case  percentage  changes are rounded to the nearest 1/2% and are
based on wholesale physical case volume.


                                             First-Quarter 2004 Change
                                            ---------------------------
                                                      North
                                             Total    America  Europe
                                            -------- -------- ---------
Change in Net Revenues per Case.............  8.0  %   4.5  %   17.0  %
  Impact of excluding post-mix and agency
   sales....................................  0.5      0.5       0.5
                                            ------   ------   -------
Bottle and Can Net Pricing per Case.........  8.5      5.0      17.5
  Impact of currency exchange rate changes.. (5.0)    (1.0)    (15.5)
                                            ------   ------   -------
Currency-Neutral Bottle and Can Net Pricing
 per Case...................................  3.5  %   4.0  %    2.0  %
                                             =====    =====    ======


                                      -25-


Net pricing per case is impacted by the price  charged per  package,  the volume
generated in each  package,  and the channels in which those  packages are sold.
Increases in volume in higher margin  packages or in higher margin  channels may
increase net pricing per case without an actual  increase in wholesale  pricing.
The  increases  in pricing in the first  quarter of 2004  reflect our  continued
commitment to our revenue  management  initiative which focuses on price,  brand
equity, innovation, and the value we create.


We  participate  in various  programs with  customers to promote the sale of our
products.  Among our  programs  with  customers  are  arrangements  under  which
allowances may be earned by the customer for attaining  agreed upon sales levels
and/or for participating in specific marketing programs.  We also participate in
contractual arrangements providing us with pouring or vending rights in athletic
venues,  school districts,  or similar venues. Coupon programs and under-the-cap
promotions  are  also  developed  in  various  territories  for the  purpose  of
increasing  sales by all  customers.  The cost of these  programs,  included  as
deductions in net operating  revenues,  totaled  approximately  $460 million and
$397  million  for the  quarters  ended  April  2,  2004  and  March  28,  2003,
respectively.  The increase in the cost of these  programs is  primarily  due to
volume  increases and the impact of foreign  currency  translation  in the first
quarter of 2004.


Cost of Sales


Cost of sales for the  first  quarter  of 2004  increased  approximately  14 1/2
percent from the first quarter of 2003 to $2.5 billion.  "Bottle and Can Cost of
Sales per Case" and "Currency-Neutral Bottle and Can Cost of Sales per Case" are
provided to assist in evaluating  cost trends for bottle and can products and to
distinguish  the  impact  of  foreign  currency  exchange  rate  changes  to our
operations.  These measures exclude the impact of fountain  ingredient costs, as
well as marketing  credits and Jumpstart  funding in order to isolate the change
in bottle and can ingredient and packaging  costs.  The following table presents
the  reconciliation  between these measures and change in cost of sales per case
for the first quarter of 2004.  All per case  percentage  changes are rounded to
the nearest 1/2% and are based on wholesale physical case volume.

                                             First-Quarter 2004 Change
                                            ---------------------------
                                                      North
                                             Total    America  Europe
                                            -------- -------- ---------
Change in Cost of Sales per Case............  6.5  %   3.0  %   16.0  %
  Impact of excluding bottle and can
   marketing credits and Jumpstart funding..  0.0      0.0       0.0
  Impact of excluding cost of post-mix and
   agency sales.............................  0.0     (0.5)      0.0
                                             -----    -----    ------
Bottle and Can Cost of Sales per Case.......  6.5      2.5      16.0
  Impact of currency exchange rate changes.. (5.5)    (1.5)    (15.5)
                                            ------   ------   -------
Currency-Neutral Bottle and Can Cost of
 Sales per Case.............................  1.0  %   1.0  %    0.5  %
                                             =====    =====    ======

The moderate increase in our cost of sales per case in the first quarter of 2004
can be attributed to our efforts to refine our  procurement  operations  through
the  Coca-Cola  Bottlers'  Sales and  Services  Company and  continued  focus on
material yields and efficiency of operations


                                      -26-



Volume


Comparable  volume  results,  as adjusted  for 4 more  selling days in the first
quarter of 2004 and the  acquisition of  Chaudfontaine  in the second quarter of
2003,  are  reconciled  to volume  changes for the first  quarter of 2004 in the
following table:

                                         First-Quarter 2004 Change
                                   --------------------------------------
                                                   North
                                     Total        America        Europe
                                   ----------    ----------    ----------
Change in Volume...................    7.0  %        6.5  %        8.5  %
  Impact of acquisitions...........   (0.5)          0.0          (1.5)
  Impact of selling days shift.....   (5.5)         (6.0)         (5.5)
                                    -------       -------       -------
Comparable Bottle and Can Volume...    1.0  %        0.5  %        1.5  %
                                    =======       =======       =======


Comparable  volume results are presented  below for the first quarter of 2004 by
major brand category:


                                     Change       % of Total
                                  -------------  ------------
North America:
  My Coke Portfolio..............      (1/2)  %       62    %
  Flavors........................      (1/2)          25
  Juices, Isotonics, and Other...     4 1/2            8
  Water..........................    17 1/2            5
                                    --------      -------
  Total..........................       1/2   %      100    %
                                    --------      -------
Europe:
  My Coke Portfolio..............         4   %   68 1/2    %
  Flavors........................    (3 1/2)      20 1/2
  Juices, Isotonics, and Other...     3 1/2        8 1/2
  Water..........................   (25)           2 1/2
                                    --------      -------
  Total..........................     1 1/2   %      100    %
                                    --------      -------
Consolidated:
  My Coke Portfolio..............       1/2   %   63 1/2    %
  Flavors........................        (1)      24
  Juices, Isotonics, and Other...         4        8
  Water..........................     9 1/2        4 1/2
                                    --------      -------
  Total..........................         1   %      100    %
                                    --------      -------

On a physical case basis, North American operations  comprised 76 percent of our
volume for the first  quarters of 2004 and 2003.  In North  America,  our volume
increase for the first quarter was mostly  attributable to a 5 percent  increase
in our 20-ounce PET volume and a substantial increase in our 24-ounce PET volume
reflecting the establishment of this new package during 2003. In Europe, most of
the first quarter volume increase was  attributable  to a 3 percent  increase in
can volume.

                                      -27-


The performance of our My Coke Portfolio  brands (which includes all regular and
diet  Coca-Cola  trademark  products)  in the first  quarter of 2004  reflects a
consumer  preference for lower-calorie  refreshment.  Our diet My Coke Portfolio
volume increased  approximately 7 1/2 percent on a consolidated basis, with an 8
percent increase in North America and a 5 1/2 percent increase in Europe.


In North America,  the increase in diet Coke volume and the introduction of diet
Coke with Lime were offset by decreases in Coke  Classic,  diet Coke with Lemon,
Vanilla  Coke,  and diet Vanilla Coke  volume.  In Europe,  the increase in diet
Coke/Coke light volume,  combined with a 2 1/2 percent  increase in Coke Classic
volume, contributed to a 4 percent increase in Europe's My Coke Portfolio.


On a  consolidated  basis,  the decrease in flavors volume was  attributable  to
significant  decreases in Minute Maid soda volume in North  America and softness
in Fanta volume in Europe.


In North America,  the increase in juices,  juice drinks,  isotonics,  and other
volume  is  mostly  attributable  to  increases  in  Powerade  and  Minute  Maid
Refreshment  volume,  offset by the discontinuance of Fruitopia.  In Europe, the
increase  in  juices,  juice  drinks,  isotonics,  and  other  volume  is mostly
attributable to increases in Minute Maid Juices To Go and Oasis volume.


The  consolidated  increase in water volume is  attributable  to strong sales of
Dasani in North America. The decrease in water volume in Europe is mostly due to
the  significant  decrease in sales of water under the brands of Nestle in Great
Britain.


Selling, Delivery, and Administrative Expenses


The following table presents selling, delivery, and administrative expenses as a
percentage of net operating revenues for the periods presented (in millions):

                                                             Quarter ended
                                                    ----------------------------
                                                      April 2,       March 28,
                                                        2004            2003
                                                    -------------  -------------

Selling, Delivery, and Administrative Expenses...... $   1,476      $   1,341

Net Operating Revenues.............................. $   4,240      $   3,667

Selling, Delivery, and Administrative Expenses as
 a percentage of Net Operating Revenues.............      34.8 %         36.6 %


The decrease as a percentage of net operating revenues from the first quarter of
2003 results from a combination  of our strong net revenue per case growth,  our
increase in volume, our focus on logistics  efficiency,  and the four additional
selling  days in the first  quarter of 2004 as compared to the first  quarter of
2003.  Certain  costs such as selling  and  delivery  expenses  included in SD&A
expenses vary with the number of selling days while others such as  depreciation
expense and  salaries  of salaried  employees  remain  constant  for the quarter
regardless  of the  number of selling  days.  These  fixed  costs  prevent  SD&A
expenses from varying directly with the number of selling days in the quarter.


                                      -28-


Selling,  delivery, and administrative (SD&A) expenses increased 10 percent from
$1,341  million  for the first  quarter of 2003 to $1,476  million for the first
quarter of 2004 on a consolidated basis. The following table presents the impact
of  currency  exchange  rate  changes on the change in  selling,  delivery,  and
administrative expenses from the prior year:

                                             First-Quarter 2004 Change
                                            ---------------------------
                                                      North
                                             Total    America  Europe
                                            -------- -------- ---------
Reported change in Selling, Delivery, and
 Administrative Expenses.................... 10.0  %   7.0  %   24.0  %
  Impact of currency exchange rate changes.. (4.0 )   (1.0 )   (17.0 )
                                            ------   ------   -------
Currency-Neutral Change in Selling,
 Delivery, and Administrative Expenses......  6.0  %   6.0  %    7.0  %
                                             =====    =====    ======

Interest Expense


Net interest  expense for the first quarter of 2004  increased 11% from the same
period of 2003 to $156  million.  This  increase is mostly  attributable  to the
difference in the number of days in the quarter  compared to 2003. There were 87
interest  days in the first  quarter of 2003 and 93  interest  days in the first
quarter of 2004. In addition,  the weighted average interest rate increased from
5.0% for the first quarter of 2003 to 5.3% for the first quarter of 2004.


Income Taxes


Our  effective  tax rate was 30% for the first  quarter  of 2004 and 33% for the
first quarter of 2003. Our effective tax rate for full-year 2004 is projected to
be 31%. Our effective tax rate for the remainder of 2004 will be dependent  upon
actual  operating  results  and may  change  if the  results  for the  year  are
different from current expectations.


Per Share Data


Our reported net income  applicable to common  shareowners was $104 million,  or
$0.22 per diluted  common share,  for the first  quarter of 2004.  For the first
quarter  of 2003,  reported  net income was $27  million,  or $0.06 per  diluted
common share,  and included (i) a cost recovery from the sale of a manufacturing
facility  to TCCC  of $8  million  ($0.01  per  diluted  common  share),  (ii) a
reduction in interest  expense of $8 million from a  retroactive  adjustment  on
certain  interest rate swap agreements from declining  interest rates ($0.01 per
diluted  common  share),  and  (iii) a gain of $3  million  from  the sale of an
investment.

                                      -29-


Transactions with The Coca-Cola Company


The following table presents  transactions with The Coca-Cola Company (TCCC) and
the income  statement  impact of those transactions in millions for the periods
presented (in millions):

                                                             Quarter ended
                                                      --------------------------
                                                       April 2,       March 28,
                                                         2004           2003
                                                      -----------    -----------
Amounts from TCCC to CCE:
 Marketing support funding earned.................... $     222      $     193
 Fountain syrup and packaged product sales...........       118            101
 Cold drink equipment placement funding earned.......        15             17
 Dispensing equipment repair services................        14             12
 Operating expense cost reimbursements...............         6              9
 Cost recovery from sale of hot-fill production
  facility (proceeds of $58 million).................         -              8
 Other transactions..................................         2              4
                                                       ---------      ---------
                                                      $     377      $     344
                                                       =========      =========
Amounts from CCE to TCCC:
 Purchases from TCCC:
   Syrup and concentrate............................. $   1,151      $     959
   Sweetener.........................................        76             72
   Finished products.................................       148            119
                                                       ---------      ---------
                                                          1,375          1,150
 Marketing program payments..........................        12              -
 Operating expense cost reimbursements...............         -              4
                                                       ---------      ---------
                                                      $   1,387      $   1,154
                                                       =========      =========

We are continuing to work with TCCC to simplify our financial  relationship.  As
part of our  strategic  planning  project  with  TCCC,  we have  agreed  that an
increase in the level of spending in the areas of brand  building and innovation
is necessary  to promote our  objective  of building  value.  In support of this
strategy,  we  paid  TCCC  $12  million  for  the  first  quarter  of  2004  for
participating in marketing activities. This amount is shown as marketing program
payments in the table above.


                                      -30-



During the first quarter of 2004, TCCC revised our base special  marketing funds
(SMF) funding rate to include  reimbursements between the companies for expenses
related to the transfer of customer  marketing group efforts to us from TCCC and
the transfer of local media  activities  from us to TCCC in prior  years.  These
amounts are included in marketing  support  funding  earned in 2004 in the table
above.  The amount  shown above as  reimbursement  to us from TCCC for the first
quarter of 2004 relates to the staffing  costs  transferred  to us under another
agreement with TCCC.


During the first quarter of 2004, we recognized approximately $41 million of the
2004 volume growth funding available to us under the Strategic Growth Initiative
(SGI) Program.  This amount is included in marketing  support  funding earned in
the table above.  While this agreement  provided us with the opportunity to earn
up to $165 million of volume  growth  funding in 2004, we and TCCC are currently
developing a different funding approach as described in the following paragraph.


We have  agreed  with TCCC that,  prospectively,  a  significant  portion of our
funding from TCCC will be netted against the price we pay TCCC for  concentrate.
The result will be a lower price to us for  concentrate.  The reduction in price
will  represent the amount of funding that would have otherwise been paid to us.
Effective May 1, 2004, a new  concentrate  price was  established for our United
States  territories  based on the expectation that the funding under the SMF and
SGI programs will be discontinued and the amounts netted against the concentrate
price. We are also  discussing  other changes in our  relationship  with TCCC to
further streamline transactions between the two companies.


While  implementation of this new pricing structure will be cash neutral to both
companies,  our cost of sales will  increase  approximately  $45  million in the
second quarter of 2004. As inventory on hand at May 1 is sold, marketing funding
related to the inventory will not be paid,  increasing our cost of goods for the
second  quarter.  Effective May 1, the  concentrate  cost has been lowered which
will reduce our investment in inventory by a similar  amount.  The net result of
these changes is neutral to our net cash derived from operations.


We participate in cooperative trade marketing  arrangements  (CTM) in the United
States  administered by TCCC.  Beginning in 2002, we became  responsible for all
costs of the program in our  territories,  other than costs related to a limited
number of specified customers. We transfer amounts to TCCC under the program for
payment to customers. Pursuant to these arrangements, amounts paid or payable to
TCCC  for  the  quarters  ended  April  2,  2004  and  March  28,  2003  totaled
approximately  $56  million  and  $58  million,  respectively,  recognized  as a
reduction of net operating revenues.



                                      -31-


Deferred cash payments from TCCC include  amounts  deferred under  Jumpstart and
other miscellaneous  programs.  Under our Jumpstart agreements with TCCC, we are
required to purchase and place targeted amounts of cold drink equipment  through
2008.  Due to our  success  in  increasing  equipment  penetration  in our North
American territories and the slower sales growth environment that exists in many
of the cold drink channels in these territories, we are in discussions with TCCC
to amend our  Jumpstart  agreements.  The proposed  amendment  to the  Jumpstart
agreements  for the  United  States  and  Canada  would  reduce  the cold  drink
equipment purchase and placement  requirements by 70,000 units per year for 2004
and 2005 and extend our North American purchase and placement  requirements into
2010.


As we amend the North American Jumpstart agreements in the manner described,  we
expect to recognize  approximately  $50 million of non-cash  funding in 2004 and
2005 as we place the cold drink  equipment.  This is  approximately  $35 million
less than we would recognize in each of those years under the current  Jumpstart
agreements. Support funding recognized under the Jumpstart programs with TCCC is
shown as cold drink equipment placement funding in the table above.


In March 2004,  we recalled  the recently  launched  Dasani water brand in Great
Britain  as we became  aware of  bromate  levels in the  product  that  exceeded
British regulatory  standards.  We recognized $32 million as a reimbursement due
from TCCC as of April 2, 2004 as an offset to the related costs. This amount has
been  netted in the amounts due to TCCC in our  condensed  consolidated  balance
sheet as of April 2, 2004.  There may be  adjustments  to the amounts  recovered
from TCCC over the  balance of the year as we refine and  validate  our  initial
estimate of costs.


Pensions and Other Postretirement Benefits


As provided by FAS 87, we revalue pension liabilities annually.  Pension expense
for the current year is based on the prior year-end valuation of liabilities and
the expected  average  value of pension  assets.  The following  tables  outline
significant  assumptions used in the  determination  of pension  obligations and
expense:


Weighted-average  assumptions used to determine benefit  obligations at December
31:

                                           Pension Benefits     Other Benefits
                                          ------------------  ------------------
                                            2003     2002       2003      2002
                                          --------  --------  --------  --------
Discount Rate...........................    6.0%     6.8%       6.1%      7.0%
Rate of compensation increase...........    4.6%     4.6%        -         -


Weighted-average assumptions used to determine net cost for years ended December
31:

                                           Pension Benefits     Other Benefits
                                          ------------------  ------------------
                                            2004     2003       2004      2003
                                          --------  --------  --------  --------
Discount Rate...........................    6.0%     6.8%       6.1%      7.0%
Expected return on plan assets..........    8.3%     8.3%        -         -
Rate of compensation increase...........    4.6%     4.6%        -         -


                                      -32-



Net periodic benefit costs for the quarters ended consisted of the following (in
millions):
                                                            Other Postretirement
                                            Pension Plans          Plans
                                      ------------------------------------------
                                       April 2,  March 28,  April 2,   March 28,
                                         2004      2003      2004        2003
                                      --------- ---------- --------- -----------
Components of net periodic
 benefit costs:
Service cost......................... $   27     $   21    $    3     $    3
Interest cost........................     33         28         5          6
Expected return on plan assets.......    (34)       (29)        -          -
Recognized actuarial (gain)/loss.....     12          2         1          -
Amortization of prior service cost...      -          -        (3)        (2)
                                       --------  ---------  --------   ---------
Net periodic benefit cost............ $   38     $   22    $    6     $    7
                                       ========  =========  ========   =========

Pension assets of the North American and UK plans represent approximately 96% of
pension  plan  assets.  Below  is a  summary  of  targeted  pension  plan  asset
allocation, actual allocation of those assets at the end of the first quarter of
2004 and 2003 along with expected long-term rate of return by asset category.



                           Weighted
                            Average                               Weighted-
                             Target                                 Average
     Asset Category        Allocation      % of Plan Assets       Expected
------------------------- ------------ -------------------------   Long-Term
                          December 31,   April 2,    March 28,     Rate of
                             2003         2004         2003         Return
                          ------------ ------------ ------------ ------------
Equity Securities........        65  %        72  %        62  %       8.7  %
Fixed Income Securities..        20           20           27          5.7
Real Estate..............         5            3            4          9.6
Other....................        10            5            7         10.4
                            --------     --------     --------     --------
Total....................       100  %       100  %       100  %       8.3  %
                            ========     ========     ========     ========

The April 2, 2004 overweight in Equity  Securities is largely driven by the U.S.
where  efforts are  underway to bring Real Estate and Private  Equity  closer to
their respective  target  allocations.  This reallocation will take place during
the next 6 to 18 months.  On an interim  basis,  funds that will  ultimately  be
redirected to Real Estate and Private Equity are being invested in Equities.


Our Fixed Income Securities  portfolio is invested primarily in commingled funds
and  managed  in terms of  overall  return  expectations  rather  than  matching
duration against plan liabilities, therefore debt maturities are not significant
to the plan performance.

                                      -33-


Contributions to pension and other  postretirement  benefit plans of the Company
were $12 million and $9 million for the  quarters  ended April 2, 2004 and March
28, 2003,  respectively.  Projected contributions for 2004 and contributions for
2003 are as follows:


                                         Pension and Postretirement
                                                   Plans
                                        -----------------------------
                                          Projected       Actual
                                            2004           2003
                                        ------------- ---------------
 Contributions
 U. S. - Pension........................ $      225     $      168
 European - Pension.....................         33             29
 North America - Postretirement.........         22             20
                                          ----------     ----------
                                         $      280     $      217
                                          ==========     ==========




Our  policy is to fund the U.S.  pension  plans at a level to  maintain,  within
established guidelines, the IRS defined 90% Current Liability Funded status. The
Pension Funding Equity Act of 2004,  signed by President Bush on April 10, 2004,
established new benchmark  interest rates for the  determination of that status.
While we believe  that the rates to be used for the  January  1, 2004  valuation
will allow us to contribute  less than our previous  estimate of $225 million to
U.S. plans during 2004, we do not plan to change our projected  contributions at
this time. At January 1, 2003,  the date of the most recent  determination,  all
U.S. funded defined benefit pension plans had a Current  Liability Funded status
equal to or greater than 90%. (In accordance with  calculation  guidelines,  the
January 1, 2003 Current  Liability Funded status reflects the third quarter 2003
contribution as a receivable.)


On  December 8, 2003,  President  Bush signed the  Medicare  Prescription  Drug,
Improvement and Modernization Act of 2003 ("the Act") into law. The Act expanded
Medicare to include,  for the first time,  coverage for  prescription  drugs. We
expect that this legislation may reduce our costs for some of these programs. At
this  point,  our  investigation   into  our  response  to  the  legislation  is
preliminary, as we await  guidance  from  various  governmental  and  regulatory
agencies  concerning  the  requirements  that must be met to obtain  these  cost
reductions as well as the manner in which such savings should be measured. Based
on this preliminary  analysis, it appears that some of our retiree medical plans
will need to be changed to qualify for beneficial treatment under the Act, while
other plans may continue unchanged.


Because of various uncertainties related to our response to this legislation and
the appropriate  accounting methodology to be applied for this event, we elected
to  defer  financial   recognition  of  this  legislation  until  the  Financial
Accounting Standards Board issues final accounting  guidance.  When issued, that
final  guidance  could  require us to change  previously  reported  information.
However,  since we have already taken steps to limit our postretirement  medical
benefits,  any reductions in postretirement benefit costs resulting from the Act
are not expected to be material.


                                      -34-



                         CASH FLOW AND LIQUIDITY REVIEW


Capital Resources


Our  sources  of  capital  include,  but are not  limited  to,  cash  flows from
operations,  the issuance of public or private  placement debt, bank borrowings,
and the issuance of equity securities.  We believe that available short-term and
long-term capital  resources are sufficient to fund our capital  expenditure and
working capital requirements,  scheduled debt payments,  interest and income tax
obligations, dividends to our shareowners, acquisitions, and share repurchases.


The following  table  provides  additional  information  on debt  facilities (in
billions):

                                                        April 2,   December 31,
                                                          2004        2003
                                                       ----------- ------------
Amounts Available for Borrowing:
  Amounts available under domestic and international
   credit facilities (A)...............................  $   2.8     $     3.3
  Amounts available under public debt facilities which
   could be used for long-term financing, refinancing
   of debt maturities, and refinancing of commercial
   paper:..............................................
     Registration statements with the Securities and
      Exchange Commission..............................      3.2           3.2
     Euro medium-term note program.....................      2.1           2.1
     Canadian medium-term note program (B).............      1.5           1.5
                                                          -------     ---------
  Total amounts available under public debt facilities.      6.8           6.8
                                                          -------     ---------
Total Amounts Available................................  $   9.6     $    10.1
                                                          =======     =========

(A)  At April  2,  2004 and  December  31,  2003,  we had $230  million  and $45
     million,  respectively,  of short-term  borrowings  outstanding under these
     facilities.

(B)  In Canadian dollars,  amounts available under the Canadian medium-term note
     program totaled $2.0 billion at April 2, 2004 and December 31, 2003.


In addition,  we satisfy  seasonal  working  capital  needs and other  financing
requirements  with short-term  borrowings  under our commercial  paper programs,
bank  borrowings,  and  various  lines of  credit in the  countries  in which we
operate.  At April 2, 2004, we had  approximately  $1.2 billion  outstanding  in
commercial  paper and  approximately  $2.8  billion  available  as a back-up  to
commercial  paper under working  capital lines of credit.  We intend to continue
refinancing  borrowings  under our commercial  paper programs and our short-term
credit  facilities with longer-term  fixed and floating rate financings.  At the
end of the first quarter,  our debt portfolio  contained 71% fixed rate debt and
29% floating rate debt.


Summary of Cash Activities


Cash and cash investments decreased $11 million during the first quarter of 2004
from net cash transactions. Our primary sources of cash for the first quarter of
2004 were operations, which provided $60 million, and proceeds from the issuance
of debt aggregating $331 million.  Our primary uses of cash were debt repayments
totaling $284 million and capital expenditures totaling $158 million.

                                      -35-


Operating  Activities:  Operating activities resulted in $60 million of net cash
provided  during the first  quarter of 2004  compared  to $229  million  used in
operating  activities for the same period in 2003.  This increase is a result of
an increase in net income and changes in operating assets and liabilities.


Investing  Activities:  Net cash used in investing activities resulted primarily
from our continued  capital  investments of $158 million in the first quarter of
2004. We expect full-year 2004 capital  expenditures to total approximately $1.1
billion.


Financing  Activities:  The following table presents issuances of long-term debt
and payments on long-term debt as noted in our condensed consolidated statements
of cash flows for the quarters ended (in millions):

                                                             April 2,  March 28,
                                        Maturity    Rate      2004       2003
                                       ---------- --------- ---------- ---------
Issuances of Long-Term Debt:
French revolving credit facilities....                      $    124   $      9
Other issuances.......................                            51        282
                                                             --------   --------
Total.................................                      $    175   $    291
                                                             ========   ========

Payments on Long-Term Debt:
$350 million Canadian dollar note.....  Mar 2004     5.65 % $    266   $      -
French franc notes....................  Jan 2003     5.00          -         27
Eurobonds.............................  Feb 2003     5.00          -        160
$100 million Canadian dollar note.....  Mar 2003     5.31          -         66
Other payments........................                            18         39
                                                             --------   --------
Total.................................                      $    284   $    292
                                                             ========   ========

Net Increase in Commercial Paper......                      $    156   $    320
                                                             ========   ========

We continue to refinance  portions of our  short-term  borrowings as they mature
with  short-term  and  long-term  fixed and floating  rate debt.  Exchange  rate
changes  during the first  quarter of 2004  resulted in an increase in long-term
debt of $6 million.


                                      -36-


                              FINANCIAL CONDITION


Inventory  increased  approximately 17% from December 31, 2003 to April 2, 2004.
This increase is primarily due to the seasonality of our business in preparation
for higher sales anticipated in the second quarter.

The current portion of deferred cash payments from TCCC decreased  significantly
from  December  31,  2003  in  anticipation  of an  amendment  to our  Jumpstart
agreement  with  TCCC.  This  proposed  amendment  would  reduce  the cold drink
equipment  purchase  and  placement  requirements  for 2004 and 2005 and  extend
placement  requirements  into  2010.  As we amend the North  American  Jumpstart
agreements in the manner  described,  we expect to recognize  approximately  $50
million  of  non-cash  funding  in 2004  and 2005 as we  place  the  cold  drink
equipment.  This is  approximately  $35 million less than we would  recognize in
each of those years under the current Jumpstart agreements.


                         KNOWN TRENDS AND UNCERTAINTIES


Contingencies


Our  business  practices  are being  reviewed  in various  jurisdictions  by the
European  Commission  for alleged abuses of an alleged  dominant  position under
Article 82 of the EU Treaty.  We do not  believe we have a dominant  position in
the relevant markets,  or that our current or past commercial  practices violate
EU law.  Nonetheless,  the  Commission has  considerable  discretion in reaching
conclusions  and  levying  fines,  which are  subject to  judicial  review.  The
Commission has not notified us when it might reach any conclusions.


We are also the subject of investigations by Belgian and French  competition law
authorities  for our compliance  with respect to competition  laws. We intend to
continue to vigorously defend against an unfavorable outcome, although it is not
possible for us to determine the ultimate outcome of these matters at this time.


In 2000,  CCE and TCCC  were  found by a Texas  jury to be  jointly  liable in a
combined  amount of $15.2  million to five  plaintiffs,  each a  distributor  of
competing beverage products.  These distributors sued alleging that CCE and TCCC
engaged in anticompetitive  marketing  practices.  The trial court's verdict was
upheld by the Texas Court of Appeals in July 2003;  we and TCCC have  applied to
the Texas  Supreme  Court for leave to appeal  to that  court.  We  believe  our
accruals  are  adequate to cover the  damages  awarded by the trial court if its
judgment is allowed to stand.  The claims of the three  remaining  plaintiffs in
this case remain to be tried and one additional  competitor  has filed a similar
claim  against us. We have not  provided  for any  potential  awards under these
additional claims and we intend to vigorously defend against these claims.


                                      -37-


Our California  subsidiary has been sued by several current and former employees
over alleged  violations of state wage and hour rules.  In one case, the parties
have accepted a mediator's proposed settlement in Juarez et al. v. BCI Coca-Cola
Bottling Company of Los Angeles,  Coca-Cola  Enterprises Inc. and Does 1-50. The
terms of the release are still the subject of  negotiation,  and any settlement,
which is not expected to have a material effect on our financial  condition,  is
subject  to final  approval  by the trial  court  having  jurisdiction  over the
lawsuit. Our subsidiary is vigorously defending against the other claims, but it
is not possible to predict the outcome at this time.


Under the Jumpstart  programs  with TCCC,  we received  payments from TCCC for a
portion  of the cost of  developing  the  infrastructure  necessary  to  support
accelerated  placements  of cold drink  equipment.  We  recognize  the  payments
primarily as cold drink  equipment is placed,  through 2008, and over the period
we have the potential  requirement to move the  equipment,  through 2020. We are
currently  in  discussions  with  TCCC to amend  our  North  American  Jumpstart
agreements reducing our cold drink equipment purchase and placement requirements
for 2004  and  2005.  Should  TCCC not  agree  to the  amendment  and we fail to
purchase and place the equipment that is required by the current agreements,  we
may be  considered  in  breach  of the  contracts.  Should  we not  satisfy  the
provisions of the programs for this or any other reason,  the agreement provides
for the parties to meet to work out  mutually  agreeable  solutions.  Should the
parties be unable to agree on alternative  solutions,  TCCC would be entitled to
seek a partial refund of amounts previously paid. No refunds have ever been paid
under these  programs  and we believe  the  probability  of a partial  refund of
amounts  previously paid under these programs is remote.  We believe we would in
all cases resolve any matters that might arise with TCCC.


Under our current SGI agreement with TCCC, we are eligible to receive up to $165
million of volume growth  funding in 2004 $41 million of which was recognized in
the  first  quarter  of  2004,  which  is to be  earned  by  attaining  mutually
established  sales  volume  growth  targets  for brands  owned by The  Coca-Cola
Company.  The annual and  quarterly  target  minimums are  established  for each
program year through mutual agreements with TCCC based on expected sales volume.
Sales volume growth is determined  through a formula with  adjustments for brand
conversions,  brand acquisitions,  new brand  introductions,  and performance in
excess of the previous year's performance. If these minimum targets are not met,
the SGI  agreement  provides for  penalties of $1 per  equivalent  case that are
offset  against the Volume Growth  Funding of $165 million  available  under the
program. Under the SGI agreement,  quarterly funding commitments are advanced at
the beginning of each quarter less penalties from any year-to-date  shortfall to
targets.  As previously  noted, we are currently in discussions  with TCCC about
terminating the SGI agreement in connection with changing the way concentrate is
priced in the United States.


                                      -38-


Our tax filings are  routinely  subjected  to audit by tax  authorities  in most
jurisdictions where we conduct business.  These audits may result in assessments
of  additional  taxes that are  subsequently  resolved with the  authorities  or
potentially through the courts. Currently, there are assessments or audits which
may lead to assessments  involving  certain of our  subsidiaries,  including our
subsidiary in Canada,  that may not be resolved in the  foreseeable  future.  We
believe we have substantial defenses to the questions being raised and intend to
pursue all legal remedies  available if we are unable to reach a resolution with
the authorities. We believe we have adequately provided for any ultimate amounts
that would result from these proceedings,  however, it is too early to predict a
final outcome in these matters.


We are a defendant in various other matters of litigation  generally arising out
of the normal  course of  business.  Although  it is  difficult  to predict  the
ultimate outcome of these cases or the other cases discussed  above,  management
believes,  based on discussions with counsel,  that any ultimate liability would
not  materially  affect  our  financial  position,  results  of  operations,  or
liquidity.


Accounting Developments


We currently apply APB Opinion No. 25 and related  interpretations in accounting
for our  stock-based  compensation  plans.  In March  2004,  the FASB issued the
Exposure Draft,  Share-Based Payment - an amendment of Statements No. 123 and 95
(Proposed Statement of Financial Accounting Standards). The Exposure Draft would
replace  existing   requirements  under  FAS  123,  Accounting  for  Stock-Based
Compensation,  and APB Opinion No. 25, Accounting for Stock Issued to Employees.
Under the Exposure Draft, all equity-based awards to employees would be required
to be recognized in the income statement based on their fair value. The Exposure
Draft is expected to be  finalized  in late 2004 and would be  effective  for us
beginning in 2005.


In January 2003, the FASB issued Interpretation No. 46 (FIN 46),  "Consolidation
of Variable Interest  Entities," revised December 2003. FIN 46 requires variable
interest entities to be consolidated by the primary beneficiary of the entity in
certain  instances.  FIN 46 is effective for all new variable  interest entities
created or acquired  after  January 31,  2003.  For variable  interest  entities
created or acquired  prior to February 1, 2003,  the provisions of FIN 46 are to
be applied by us in first quarter  2004.  Our adoption of FIN 46 did not have an
impact on our financial position, cash flows, and results of operations.


                              CAUTIONARY STATEMENTS


There are several  factors - many beyond our control - that could cause  results
to differ  significantly  from our  expectations.  Our expectations are based on
then currently available  competitive,  financial,  and economic data along with
our  operating  plans and are  subject to future  events and  uncertainties.  We
caution readers that in addition to the important factors described elsewhere in
this report,  the following  factors,  among  others,  could cause our business,
results of  operations  and/or  financial  condition in 2004 and  thereafter  to
differ  significantly  from those expressed in any  forward-looking  statements.
There are also other  factors  not  described  in this  report  that could cause
results to differ from our expectations.


                                      -39-


Marketplace:  The Company's  response to continued  and  increased  customer and
competitor  consolidations and marketplace  competition may result in lower than
expected net pricing of our  products.  In addition,  competitive  pressures may
cause channel and product mix to shift from more  profitable cold drink channels
and  packages  and  adversely  affect our  overall  pricing.  Efforts to improve
pricing in the future  consumption  channels of our business may result in lower
than expected volume. In addition,  weather conditions,  particularly in Europe,
may have a significant  impact on our sales  volume.  Net pricing,  volume,  and
costs of sales are the primary determinants of net earnings.


Cost  Participation  Payments from The Coca-Cola  Company (TCCC): We are working
with TCCC to simplify our financial relationship.  Material changes in levels of
payments  historically  provided  under  various  programs  with  TCCC,  or  our
inability to meet the performance  requirements  for the  anticipated  levels of
such support payments,  could adversely affect future earnings. TCCC is under no
obligation to participate in future programs or continue past levels of payments
into the future. We are unable to determine at this point the ultimate impact of
anticipated changes in arrangements with TCCC.


The amount of  infrastructure  funding from TCCC recognized as an offset to cost
of sales in a given year is dependent  upon the actual number of units placed in
service.  Actual results may differ materially from projections should placement
levels be significantly different than program requirements. For example, we are
currently  in  discussions  with  TCCC to amend  our  North  American  Jumpstart
agreements reducing our cold drink equipment purchase and placement requirements
for 2004  and  2005.  Should  TCCC not  agree  to the  amendment  and we fail to
purchase and place the equipment that is required by the current agreements,  we
may be  considered  in  breach  of the  contracts.  Should  we not  satisfy  the
provisions of the infrastructure  funding programs for this or any other reason,
and we are unable to agree with TCCC on an alternative  solution,  TCCC would be
entitled to seek partial refund of amounts previously paid.


Raw Materials:  Our forecasts assume no unplanned  increases in the costs of raw
materials,  ingredients,  packaging  materials,  or supplies.  If such increases
occur,  and we are unable to  achieve an  increase  in pricing to  customers  by
comparable amounts, earnings could be adversely affected.


Infrastructure  Investment:  Projected  capacity  levels  of our  infrastructure
investments  may differ from actual if our volume growth is not as  anticipated.
Significant  changes from our expected timing of returns on cold drink equipment
and employee, fleet, and plant infrastructure investments could adversely impact
our net income.


Financing  Considerations:  Changes  from  our  expectations  for  interest  and
currency exchange rates can have a material impact on our forecasts.  We may not
be able to  completely  mitigate  the  effect of  significant  interest  rate or
currency  exchange rate changes.  Changes in our debt rating can have a material
adverse effect on interest costs and our financing sources.

                                      -40-


Legal Contingencies: Changes from expectations for the resolution of outstanding
legal  claims and  assessments,  including  the  investigation  by the  European
Commission,  could  have a  material  impact  on  our  forecasts  and  financial
condition.


Legislative  Risk:  Our business model is dependent on the  availability  of our
products in multiple  channels and  locations to better  satisfy our  customers'
needs.  Laws that  restrict  our ability to  distribute  products in schools and
other venues or  materially  impact our cash flows could  negatively  impact our
revenue and profit.


Tax  Contingencies:  An  assessment of additional  taxes  resulting  from audits
conducted by the Canadian tax  authorities  could have a material  impact on our
earnings and financial condition.


Item 3. Quantitative and Qualitative Disclosures About Market Risk


We  have  no  material  changes  to  the  disclosure  on  this  matter  made  in
"Management's  Financial Review - Interest Rate and Currency Risk Management" on
Pages 76 and 77 of our Annual Report to Shareowners  for the year ended December
31, 2003.


Item 4. Controls and Procedures


Our Chief Executive Officer and Chief Financial Officer,  with the participation
of  management,  evaluated the  effectiveness  of our  "disclosure  controls and
procedures" (as defined in Rule 13a-15(e)  under the Securities  Exchange Act of
1934 (the  Exchange  Act)) as of the end of the period  covered by this  report.
Based on that  evaluation,  the Chief Executive  Officer and the Chief Financial
Officer  concluded that our disclosure  controls and procedures are effective in
timely making known to them material information required to be disclosed in our
reports filed or submitted  under the Exchange Act.  There has been no change in
our internal control over financial  reporting during the quarter ended April 2,
2004 that has  materially  affected,  or is  reasonably  likely to  affect,  our
internal control over financial reporting.

                                      -41-


Part II.   Other Information


Item 1.    Legal Proceedings


Our California  subsidiary has been sued by several current and former employees
over alleged  violations of state wage and hour rules. The parties have accepted
a mediator's  proposed  settlement  in Juarez et al. v. BCI  Coca-Cola  Bottling
Company of Los Angeles,  Coca-Cola  Enterprises Inc. and Does 1-50. The terms of
the release are still the subject of negotiation,  and any settlement,  which is
not expected to have a material effect on our financial condition, is subject to
final approval by the trial court having jurisdiction over the lawsuit.



Item 4.    Submission of Matters to a Vote of Security Holders


The  annual  meeting  of  shareowners  was held on  Friday,  April  30,  2004 in
Wilmington,  Delaware at which the following matters were submitted to a vote of
the shareowners of the Company:


(a)  Votes cast for or withheld  regarding  the election of Directors  for terms
     expiring in 2007:

                                          For                Withheld
                                  -------------------   ------------------

     John R. Alm                      392,703,507           18,266,673
     J. Trevor Eyton                  383,632,136           27,338,044
     Gary P. Fayard                   392,418,340           18,551,840
     L. Phillip Humann                371,150,583           39,819,597
     Paula G. Rosput                  382,124,916           28,845,264


Additional  Directors,  whose terms of office as Directors  continued  after the
meeting, are as follows:




         Term expiring in 2005                     Term expiring in 2006
-------------------------------------    ------------------------------------

     John L. Clendenin                        Calvin Darden
     James E. Copeland, Jr.                   Marvin J. Herb
     John E. Jacob                            Steven J. Heyer
     Summerfield K. Johnston, Jr.             Jean-Claude Killy
     Deval L. Patrick                         Lowry F. Kline


                                      -42-



(b)  Votes  cast for or  against,  and the  number  of  abstentions  and  broker
     non-votes  for each  other  proposal  brought  before  the  meeting  are as
     follows:

                                                                       Broker
         Proposal                For         Against      Abstain    Non-Votes
--------------------------- ----------------------------------------------------
Approval of the 2004
 Executive Management
 Incentive Plan               388,091,877    18,979,250   3,899,053           -
Approval of the 2004 Stock
 Award Plan                   310,853,718    72,796,312   3,777,386  23,542,764
Approval of the Deferred
 Compensation Plan for
 Nonemployee Directors        365,863,942    17,277,880   4,285,602  23,542,756
Approval of the UK Employee
 Share Plan                   357,424,773    25,361,619   4,641,038  23,542,750
Approval of the Stock
 Savings Plan (Belgium)       358,617,884    24,431,761   4,377,786  23,542,749
Ratification of the Audit
 Committee Appointment of
 independent auditors         398,007,895     9,156,460   3,805,825           -
Shareowner proposal
 relating to shareowner
 approval of certain
 severance agreements         116,680,651   264,891,933   5,855,549  23,542,047
Shareowner proposal
 requesting adoption of
 publicly stated goals for
 enhanced rate of beverage
 container recovery in the
 United States                 21,106,987   340,875,668  25,444,767  23,542,758


                                      -43-



Item 6.    Exhibits and Reports on Form 8-K





(a)      Exhibit (numbered in accordance with Item 601 of Regulation S-K):


Exhibit                                                Incorporated by Reference
Number                   Description                       or Filed Herewith
------- ---------------------------------------------- -------------------------

        Earnings to Combined Fixed Charges and            Filed herewith.
  12     Preferred Stock Dividends.
        Certificate of John R. Alm, filed pursuant to     Filed herewith.
         Section 302 of the Sarbanes-Oxley Act of
 31.1    2002.
        Certificate of Patrick J. Mannelly, filed         Filed herewith.
         pursuant to Section 302 of the Sarbanes-Oxley
 31.2    Act of 2002.
        Certificate of John R. Alm, furnished pursuant    Furnished herewith.
         to Section 906 of the Sarbanes-Oxley Act of
 32.1    2002.
        Certificate of Patrick J. Mannelly, furnished     Furnished herewith.
         pursuant to Section 906 of the Sarbanes-Oxley
 32.2    Act of 2002.


(b)  Reports on Form 8-K:



During the first quarter of 2004, we filed the following current reports on Form
8-K:

     Date of Report                             Description
-------------------------  -----------------------------------------------------
January 21, 2004           Press release announcing webcast to analysts and
                            investors on January 29, 2004 (Item 9).  Filed
                            January 21, 2004.
January 29, 2004           Press releases announcing management changes and the
                            Company's fourth quarter and full year 2003 results
                            (Items 5, 7, and 12).  Filed January 29, 2004.
February 17, 2004          Press releases announcing election of G. David Van
                            Houten as executive vice president and Chief
                            Operating Officer and new officers (Items 5 and 7).
                            Filed February 18, 2004.
March 23, 2004             Press release announcing webcasts of two analyst
                            conference presentations on March 31, 2004 (Item 9).
                             Filed March 25, 2004.
March 31, 2004             Press release announcing that the Company affirms
                            2004 financial targets (Item 9).  Filed April 2,
                            2004.

                                      -44-


SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                               COCA-COLA ENTERPRISES INC.
                               (Registrant)



Date:    May 12, 2004          /s/ Patrick J. Mannelly
                               -------------------------------------------------
                               Patrick J. Mannelly
                               Senior Vice President and Chief Financial Officer




Date:     May 12, 2004         /s/ Rick L. Engum
                               -------------------------------------------------
                               Rick L. Engum
                               Vice President, Controller and
                                   Principal Accounting Officer



                                      -45-