Avery Dennison (AVY) 10-Q 2008 Q2 Quarterly report

Avery Dennison Corporation

Exhibit 12

AVERY DENNISON CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

	Three Months Ended						Six Months Ended
(Dollars in millions)	June 28, 2008			June 30, 2007			June 28, 2008			June 30, 2007
Earnings:
Income before taxes	$	114.2		$	112.0		$	175.1		$	210.8
Add: Fixed charges(1)		40.1			28.4			80.5			51.8
Amortization of capitalized interest		.8			.8			1.6			1.5
Less: Capitalized interest		(1.6	)		(1.5	)		(3.3	)		(3.0	)
	$	153.5		$	139.7		$	253.9		$	261.1
Fixed charges:(1)
Interest expense	$	29.3		$	20.1		$	58.8		$	35.2
Capitalized interest		1.6			1.5			3.3			3.0
Interest portion of leases		9.2			6.8			18.4			13.6
	$	40.1		$	28.4		$	80.5		$	51.8
Ratio of Earnings to Fixed Charges		3.8			4.9			3.2			5.0

Certain prior year amounts have been restated to reflect the change in method of accounting for inventory from last-in, first-out (LIFO) to first-in, first-out (FIFO) for certain businesses operating in the U.S.

⁽¹⁾ The ratios of earnings to fixed charges were computed by dividing earnings by fixed charges. For this purpose, “earnings” consist of income before taxes plus fixed charges and amortization of capitalized interest, less capitalized interest. “Fixed charges” consist of interest expense, capitalized interest and the portion of rent expense (estimated to be 35%) on operating leases deemed representative of interest.