EXHIBIT 12 AVERY DENNISON CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (Dollars in Millions) Second Quarter Ended Year-to-Date --------------------- --------------------- 1994 1993 1994 1993 ------ ------ ------- ------ Earnings: Income before income taxes $44.3 $35.6 $ 84.3 $71.4 Add: Fixed charges* 16.4 14.5 32.5 28.7 Amortization of capitalized interest .2 .3 .5 .5 Less: Capitalized interest (.6) (.6) (1.3) (1.0) ----- ----- ------ ----- $60.3 $49.8 $116.0 $99.6 ===== ===== ====== ===== *Fixed charges: Interest expense 11.9 10.4 23.4 20.2 Capitalized interest .6 .6 1.3 1.0 Amortization of debt issuance .1 .1 .2 .2 Interest portion of leases 3.8 3.4 7.6 7.3 ----- ----- ------ ----- $16.4 $14.5 $ 32.5 $28.7 ===== ===== ====== ===== Ratio of Earnings to Fixed Charges 3.7 3.4 3.6 3.5 ===== ===== ====== ===== 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 (excluding capitalized interest), and "fixed charges" consist of interest expense, capitalized interest, amortization of debt issuance costs and the portion of rent expense (estimated to be 35%) on operating leases deemed representative of interest.