EX-12 4 dex12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

EXHIBIT 12

AVERY DENNISON CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in Millions)

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

September 28, 2002

 

September 29, 2001

 

September 28, 2002

 

September 29, 2001

 

 

 

 

 

 

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

$

86.7

 

$

90.8

 

$

286.1

 

$

276.7

 

 

Add: Fixed charges*

 

 

17.5

 

 

18.3

 

 

48.6

 

 

56.8

 

 

Amortization of capitalized interest

 

 

1.0

 

 

.5

 

 

2.0

 

 

1.4

 

 

Less: Capitalized interest

 

 

(1.1

)

 

(1.8

)

 

(4.0

)

 

(4.8

)

 

 

 

 

 

 

 

 

 

$

104.1

 

$

107.8

 

$

332.7

 

$

330.1

 

 

 

 

 

 

 

*Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

11.8

 

$

12.4

 

$

30.7

 

$

39.7

 

 

Capitalized interest

 

 

1.1

 

 

1.8

 

 

4.0

 

 

4.8

 

 

Amortization of debt issuance costs

 

 

0.1

 

 

.1

 

 

0.3

 

 

.3

 

 

Interest portion of leases

 

 

4.5

 

 

4.0

 

 

13.6

 

 

12.0

 

 

 

 

 

 

 

 

 

 

$

17.5

 

$

18.3

 

$

48.6

 

$

56.8

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

 

5.9

 

 

5.9

 

 

6.8

 

 

5.8

 

 

 

 

 

 

 

 

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.