Business Wire | Jul 28, 2021 06:45AM EDT

Avery Dennison Announces Second Quarter 2021 Results

Jul. 28, 2021

GLENDALE, Calif.--(BUSINESS WIRE)--Jul. 28, 2021--Avery Dennison Corporation (NYSE:AVY) today announced preliminary, unaudited results for its second quarter ended July 3, 2021. Non-GAAP financial measures referenced in this document are reconciled to GAAP in the attached tables. Unless otherwise indicated, comparisons are to the same period in the prior year.

"We delivered another strong quarter, ahead of expectations, raised our outlook for the second half, and announced an agreement to acquire Vestcom that will build upon and expand RBIS' strengths," said Mitch Butier, Avery Dennison president and CEO. "Revenue was up 28 percent organically compared to prior year and up 11 percent compared to 2019, as RBIS and IHM rebounded significantly from prior year lows and strength in LGM continued.

"Our strong performance comes at a time when supply chains remain tight, inflation persists and the global health crisis continues. The current environment reinforces our determination to remain vigilant in ensuring the health and well-being of our employees, delivering for our customers, supporting our communities, and creating value for our shareholders.

"Vestcom, a high growth, high margin business, provides retail shelf-edge pricing and branding labeling solutions. The acquisition will further expand our position in high value categories while adding channel access and data management capabilities to RBIS that have the potential to further advance our Intelligent Labels strategy," added Butier.

"Once again, I want to thank our entire team for their ongoing efforts to keep one another safe while continuing to deliver for all our stakeholders during this challenging period."

Operational/Market Update

Uncertainty surrounding the global health crisis remains elevated as many parts of the world are experiencing a surge in COVID-19 cases, with the greatest impact to the company being in South Asia, particularly RBIS. The safety and well-being of employees has been and will continue to be the company's top priority. The company has taken steps to ensure employee safety, quickly implementing world-class safety protocols and continuing to adapt them as the pandemic evolves.

The company continues to actively manage through a dynamic supply and demand environment. Demand across the majority of businesses and regions remains very strong, while raw materials, freight and labor availability continue to be constrained. The company is leveraging its global scale and working closely with customers and suppliers to minimize disruptions. Inflation remains persistent and pricing and material re-engineering actions are being implemented to offset higher costs.

Second Quarter 2021 Results by Segment

Label and Graphic Materials

* Reported sales increased 25% to $1.4 billion. Compared to prior year, sales were up 17% ex. currency (up 11% vs. 2019) and up 16% on an organic basis (up 11% vs. 2019). Label and Packaging Materials sales were up approximately 12% from prior year on an organic basis, with strong growth in both the high value product categories and the base business. Sales increased by approximately 49% organically in the combined Graphics and Reflective Solutions businesses. On an organic basis, sales were up high-single digits in North America, up mid-teens in Western Europe, and up approximately 20% in emerging markets.

* Reported operating margin increased 410 basis points to 16.6%. Adjusted operating margin decreased 30 basis points to 14.5% driven by the net impact of pricing and raw material costs and higher employee-related costs, partially offset by higher volume/mix.

Retail Branding and Information Solutions

* Reported sales increased 80% to $529 million. Compared to prior year, sales were up 73% ex. currency (up 25% vs. 2019) and up 72% on an organic basis (up 14% vs. 2019), reflecting strong growth in both the high value categories and the base business. Intelligent Labels was up approximately 65% organically.

* Reported operating margin increased 1160 basis points to 8.0%. Adjusted operating margin increased 1240 basis points to 13.1% as the benefits from higher volume and productivity more than offset the headwind from prior year temporary cost reduction actions, higher employee-related costs and growth investments.

Industrial and Healthcare Materials

* Reported sales increased 49% to $197 million. Compared to prior year, sales were up 39% ex. currency (up 11% vs. 2019) and up 33% on an organic basis (up 6% vs. 2019), reflecting an approximately 60% increase in industrial categories and a high-single digit decline in healthcare categories.

* Reported operating margin increased 580 basis points to 11.5%. Adjusted operating margin increased 490 basis points to 11.7% as the benefit from higher volume/mix more than offset the headwind from prior year temporary cost reduction actions and higher employee-related costs.

Other

Balance Sheet, Liquidity, and Capital Deployment

The company's balance sheet remains strong, with ample capacity. Net debt to adjusted EBITDA (non-GAAP) was 1.3 at the end of the second quarter, below its long-term target.

In the first half, the company returned $203 million in cash to shareholders through a combination of share repurchases and dividends, up from $142 million for the same period last year.

The company repurchased 0.2 million shares in the second quarter at an aggregate cost of $39 million. Net of dilution from long-term incentive awards, the company's share count at the end of the quarter was down by 0.1 million compared to the same time last year.

In May 2021, the Brazilian Federal Supreme Court ruled on the recovery of certain indirect taxes that the company had paid in previous years. As a result of the ruling, the company recorded a gain of $29.1 million that it now expects to use to offset its future taxes in Brazil.

The company recorded a contingent liability during the quarter in the amount of $26.6 million based on a jury verdict issued in May 2021 in the matter of ADASA Inc. vs. Avery Dennison Corporation. The company will appeal the decision and believes it has meritorious defenses to present during the appeal process with an anticipated favorable final outcome.

The company announced today that it has signed an agreement to acquire Vestcom for $1.45 billion, subject to certain closing and post-closing adjustments. Vestcom is a privately held company that provides shelf-edge pricing, productivity and consumer engagement solutions for retailers and consumer packaged goods companies. The acquisition is expected to close in Q3 2021, subject to regulatory approvals and other customary closing conditions. The company plans to fund the acquisition with cash and debt. For more information on Vestcom and the transaction, see full press release here and the slides accompanying today's release.

Income Taxes

The company's second quarter effective tax rate was 27.6%. The adjusted (non-GAAP) tax rate for the quarter was 25.6%, while the company's current expectation for its full year adjusted tax rate is 25.3%.

Cost Reduction Actions

In the second quarter, the company realized approximately $17 million in pre-tax savings from restructuring, net of transition costs, and incurred pre-tax restructuring charges of approximately $2 million, the vast majority of which represents cash charges.

Outlook

In its supplemental presentation materials, "Second Quarter 2021 Financial Review and Analysis," the company provides a list of factors that it believes will contribute to its 2021 financial results. Based on the factors listed and other assumptions, the company has raised its guidance range for 2021 reported earnings per share from $8.25 to $8.65 to $8.50 to $8.80. Excluding an estimated $0.15 per share related to restructuring charges and other items, the company's guidance range for adjusted earnings per share has been raised from $8.40 to $8.80 to $8.65 to $8.95.

Note: 2021 estimates do not include the impact of Vestcom; transaction is expected to close in Q3 subject to regulatory approvals and other customary closing conditions

For more details on the company's results, see the summary tables accompanying this news release, as well as the supplemental presentation materials, "Second Quarter 2021 Financial Review and Analysis," posted on the company's website at www.investors.averydennison.com, and furnished to the SEC on Form 8-K.

Throughout this release and the supplemental presentation materials, amounts on a per share basis reflect fully diluted shares outstanding.

About Avery Dennison

Avery Dennison Corporation (NYSE: AVY) is a global materials science company specializing in the design and manufacture of a wide variety of labeling and functional materials. The company's products, which are used in nearly every major industry, include pressure-sensitive materials for labels and graphic applications; tapes and other bonding solutions for industrial, medical, and retail applications; tags, labels and embellishments for apparel; and radio frequency identification (RFID) solutions serving retail apparel and other markets. Headquartered in Glendale, California, the company employs more than 32,000 employees in more than 50 countries. Reported sales in 2020 were $7.0 billion. Learn more at www.averydennison.com.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995

Certain statements contained in this document are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements, and financial or other business targets, are subject to certain risks and uncertainties. Forward-looking statements also include those related to the acquisition of Vestcom, including its anticipated closing, benefits, financing and effect on our long-term targets and future financial results.

We believe that the most significant risk factors that could affect our financial performance in the near-term include: (i) the impacts to underlying demand for our products and/or foreign currency fluctuations from global economic conditions, political uncertainty, changes in environmental standards and governmental regulations, including as a result of the coronavirus/COVID-19 pandemic; (ii) competitors' actions, including pricing, expansion in key markets, and product offerings; (iii) the degree to which higher costs can be offset with productivity measures and/or passed on to customers through price increases, without a significant loss of volume; and (iv) the execution and integration of acquisitions, including the pending acquisition of Vestcom.

Actual results and trends may differ materially from historical or anticipated results depending on a variety of factors, including but are not limited to, risks and uncertainties relating to the following:

* COVID-19 * The Vestcom acquisition - our ability to complete the acquisition on the proposed terms or anticipated timeline, including risks and uncertainties related to securing the necessary regulatory approvals, financing and satisfaction of other closing conditions to complete the acquisition; the occurrence of any event, change or other circumstance that could give rise to the termination of the agreement related to the acquisition; significant transaction costs or unknown or inestimable liabilities; the risk of stockholder litigation in connection with the pending acquisition; risks related to future opportunities and plans for the combined company, including the uncertainty of expected future financial performance and results of the combined company after the acquisition closes; effects related to the announcement or completion of the acquisition on the market price of our common stock; and the possibility that, if we do not achieve the perceived benefits of the acquisition as rapidly or to the extent anticipated by financial analysts or investors, the market price of our common stock could decline * International Operations - worldwide and local economic and market conditions; changes in political conditions; and fluctuations in foreign currency exchange rates and other risks associated with foreign operations, including in emerging markets * Our Business - changes in our markets due to competitive conditions, technological developments, environmental standards, laws and regulations, and customer preferences; fluctuations in demand affecting sales to customers; execution and integration of acquisitions, including the pending acquisition of Vestcom; selling prices; fluctuations in the cost and availability of raw materials and energy; the impact of competitive products and pricing; customer and supplier concentrations or consolidations; financial condition of distributors; outsourced manufacturers; product and service quality; timely development and market acceptance of new products, including sustainable or sustainably-sourced products; investment in development activities and new production facilities; successful implementation of new manufacturing technologies and installation of manufacturing equipment; our ability to generate sustained productivity improvement; our ability to achieve and sustain targeted cost reductions; and collection of receivables from customers * Income Taxes - fluctuations in tax rates; changes in tax laws and regulations, and uncertainties associated with interpretations of such laws and regulations; retention of tax incentives; outcome of tax audits; and the realization of deferred tax assets * Information Technology - disruptions in information technology systems, including cyber-attacks or other intrusions to network security; successful installation of new or upgraded information technology systems; and data security breaches * Human Capital - recruitment and retention of employees; fluctuations in employee benefit costs; and collective labor arrangements * Our Indebtedness - credit risks; our ability to obtain adequate financing arrangements and maintain access to capital; volatility of financial markets; fluctuations in interest rates; and compliance with our debt covenants * Ownership of Our Stock - potential significant variability of our stock price and amounts of future dividends and share repurchases * Legal and Regulatory Matters - protection and infringement of intellectual property and impact of legal and regulatory proceedings, including with respect to environmental, health and safety, anti-corruption and trade compliance * Other Financial Matters - fluctuations in pension costs and goodwill impairment

For a more detailed discussion of these factors, see "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our 2020 Form 10-K, filed with the Securities and Exchange Commission on February 25, 2021, and subsequent quarterly reports on Form 10-Q.

The forward-looking statements included in this document are made only as of the date of this document, and we undertake no obligation to update these statements to reflect subsequent events or circumstances, other than as may be required by law.

For more information and to listen to a live broadcast or an audio replay of the quarterly conference call with analysts, visit the Avery Dennison website at www.investors.averydennison.com

Second Quarter Financial Summary - Preliminary, unaudited (In millions, except % and per share amounts) 2Q 2Q % Sales Change vs. P/Y 2021 2020 Reported Ex. Organic Currency (a) (b) Net sales, by segment: Label and $1,376.2 $1,101.5 24.9% 16.8% 16.1% Graphic Materials Retail Branding and 529.3 294.9 79.5% 72.5% 72.2% Information Solutions Industrial and 196.5 132.1 48.8% 39.3% 32.9% Healthcare Materials Total net $2,102.0 $1,528.5 37.5% 29.2% 28.1% sales As Reported (GAAP) Adjusted Non-GAAP (c) 2Q 2Q % % of Sales 2Q 2Q % % of Sales 2021 2020 Change 2021 2020 2021 2020 Change 2021 2020

Operating income (loss) / operating margins before interest, other non-operating expense (income), and taxes, by segment: Label and $228.1 $137.5 16.6% 12.5% $199.6 $163.3 14.5% 14.8% Graphic Materials Retail Branding and 42.1 (10.7) 8.0% (3.6%) 69.6 2.2 13.1% 0.7% Information Solutions Industrial and 22.5 7.5 11.5% 5.7% 23.0 9.0 11.7% 6.8% Healthcare Materials Corporate (22.8) (10.8) (22.9) (11.0) expense Total operating income / operating margins before $269.9 $123.5 119% 12.8% 8.1% $269.3 $163.5 65% 12.8% 10.7% interest, other non-operating expense (income), and taxes Interest $16.0 $20.0 $16.0 $20.0 expense Other non-operating ($1.4) $0.2 ($1.4) $0.2 expense (income), net Income before $255.3 $103.3 147% 12.1% 6.8% $254.7 $143.3 78% 12.1% 9.4% taxes Provision for (benefit $70.4 $22.2 $65.2 $35.4 from) income taxes Equity method investment ($1.1) ($1.4) ($1.1) ($1.4) (losses) gains Net income $183.8 $79.7 131% 8.7% 5.2% $188.4 $106.5 77% 9.0% 7.0%

Net income per common $2.19 $0.95 131% $2.25 $1.27 77% share, assuming dilution 2Q Free Cash $206.0 $144.1 Flow (d) YTD Free Cash $388.0 $108.8 Flow (d)See accompanying schedules A-4 to A-10 for reconciliations from GAAP to non-GAAP financial measures.(a)Sales change ex. currency refers to the increase or decrease in net sales, excluding the estimated impact of foreign currency translation, and, where applicable, the calendar shift resulting from the extra week in the prior fiscal year and currency adjustment for transitional reporting of highly inflationary economies. The estimated impact of foreign currency translation is calculated on a constant currency basis, with prior period results translated at current period average exchange rates to exclude the effect of currency fluctuations.(b)Organic sales change refers to sales change ex. currency, excluding the estimated impact of product line exits, acquisitions and divestitures.(c)Excludes impact of restructuring charges and other items. Corporate expense excludes impact of severance and related costs of ($.1) and ($.2) in the second quarter of 2021 and 2020, respectively.(d)Free cash flow refers to cash flow provided by operating activities, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from insurance and sales (purchases) of investments. See accompanying schedules A-4 to A-10 for reconciliations from GAAP to non-GAAP financial measures. Sales change ex. currency refers to the increase or decrease in net sales, excluding the estimated impact of foreign currency translation, and, where applicable, the calendar shift resulting from the extra (a) week in the prior fiscal year and currency adjustment for transitional reporting of highly inflationary economies. The estimated impact of foreign currency translation is calculated on a constant currency basis, with prior period results translated at current period average exchange rates to exclude the effect of currency fluctuations. Organic sales change refers to sales change ex. currency, excluding (b) the estimated impact of product line exits, acquisitions and divestitures. Excludes impact of restructuring charges and other items. Corporate (c) expense excludes impact of severance and related costs of ($.1) and ($.2) in the second quarter of 2021 and 2020, respectively. Free cash flow refers to cash flow provided by operating activities, less payments for property, plant and equipment, software and other (d) deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from insurance and sales (purchases) of investments.A-1

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF INCOME(In millions, except per share amounts)(UNAUDITED)Three Months Ended

Six Months Ended

Jul. 3, 2021

Jun. 27, 2020

Jul. 3, 2021

Jun. 27, 2020

Net sales$2,102.0

$1,528.5

$4,153.3

$3,251.5

Cost of products sold1,525.7

1,145.6

2,980.0

2,383.5

Gross profit576.3

382.9

1,173.3

868.0

Marketing, general and administrative expense307.0

219.4

619.3

500.4

Other expense (income), net(1)(0.6

)

40.0

0.3

44.9

Interest expense16.0

20.0

32.2

38.8

Other non-operating expense (income), net(2)(1.4

)

0.2

(2.7

)

(0.3

)

Income before taxes255.3

103.3

524.2

284.2

Provision for (benefit from) income taxes70.4

22.2

128.5

68.5

Equity method investment (losses) gains(1.1

)

(1.4

)

(2.4

)

(1.8

)

Net income$183.8

$79.7

$393.3

$213.9

Per share amounts:Net income per common share, assuming dilution$2.19

$0.95

$4.69

$2.55

Weighted average number of common shares outstanding,assuming dilution83.8

83.8

83.9

83.9

A-1

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF INCOME(In millions, except per share amounts) (UNAUDITED) Three Months Ended Six Months Ended

Jul. 3, Jun. 27, Jul. 3, Jun. 27, 2021 2020 2021 2020

Net sales $ 2,102.0 $ 1,528.5 $ 4,153.3 $ 3,251.5

Cost of products sold 1,525.7 1,145.6 2,980.0 2,383.5

Gross profit 576.3 382.9 1,173.3 868.0

Marketing, general and 307.0 219.4 619.3 500.4 administrative expenseOther expense (income), net (0.6 ) 40.0 0.3 44.9 ^(1)Interest expense 16.0 20.0 32.2 38.8

Other non-operating expense (1.4 ) 0.2 (2.7 ) (0.3 )(income), net^(2)Income before taxes 255.3 103.3 524.2 284.2

Provision for (benefit 70.4 22.2 128.5 68.5 from) income taxesEquity method investment (1.1 ) (1.4 ) (2.4 ) (1.8 )(losses) gainsNet income $ 183.8 $ 79.7 $ 393.3 $ 213.9

Per share amounts:Net income per common $ 2.19 $ 0.95 $ 4.69 $ 2.55 share, assuming dilution Weighted average number of 83.8 83.8 83.9 83.9 common shares outstanding,assuming dilution(1)

"Other expense (income), net" for the second quarter of 2021 includes outcomes of legal proceedings, net, of $2.5, partially offset by severance and related costs of $1.6, asset impairment charges of $.1, and loss on sale of asset of $.2.

"Other expense (income), net" for the second quarter of 2020 includes severance and related costs of $37.5, asset impairment charges of $1.8, and transaction and related costs of $.7.

"Other expense (income), net" for the first half of 2021 includes severance and related costs of $4, asset impairment and lease cancellation charges of $.6, transaction and related costs of $.7, and loss on sale of assets, net, of $.2, partially offset by gain on sale of product line of $4.8 and outcomes of legal proceedings, net, of $.4.

"Other expense (income), net" for the first half of 2020 includes severance and related costs of $39.9, asset impairment charges of $1.8, and transaction and related costs of $3.2.

(2)

"Other non-operating expense (income), net" for the first half of 2021 includes pension plan settlement loss of $.4.

"Other expense (income), net" for the second quarter of 2021 includes outcomes^ of legal proceedings, net, of $2.5, partially offset by severance and related(1) costs of $1.6, asset impairment charges of $.1, and loss on sale of asset of $.2.

"Other expense (income), net" for the second quarter of 2020 includes severance and related costs of $37.5, asset impairment charges of $1.8, and transaction and related costs of $.7.

"Other expense (income), net" for the first half of 2021 includes severance and related costs of $4, asset impairment and lease cancellation charges of $.6, transaction and related costs of $.7, and loss on sale of assets, net, of $.2, partially offset by gain on sale of product line of $4.8 and outcomes of legal proceedings, net, of $.4.

"Other expense (income), net" for the first half of 2020 includes severance and related costs of $39.9, asset impairment charges of $1.8, and transaction and related costs of $3.2.

^ "Other non-operating expense (income), net" for the first half of 2021 includes(2) pension plan settlement loss of $.4.

A-2

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS(In millions)(UNAUDITED)ASSETSJul. 3, 2021Jun. 27, 2020Current assets:Cash and cash equivalents$344.8

$262.6

Trade accounts receivable, net1,338.9

1,114.6

Inventories, net824.8

726.6

Other current assets233.1

220.8

Total current assets2,741.6

2,324.6

Property, plant and equipment, net1,344.8

1,228.8

Goodwill and other intangibles resulting from business acquisitions, net1,361.7

1,235.3

Deferred tax assets188.5

211.1

Other assets785.9

651.9

$6,422.5

$5,651.7

LIABILITIES AND SHAREHOLDERS' EQUITYCurrent liabilities:Short-term borrowings and current portion of long-term debt and finance leases$33.6

$268.6

Accounts payable1,226.5

956.5

Other current liabilities822.4

684.4

Total current liabilities2,082.5

1,909.5

Long-term debt and finance leases2,020.2

1,997.6

Other long-term liabilities616.2

530.7

Shareholders' equity:Common stock124.1

124.1

Capital in excess of par value846.5

840.0

Retained earnings3,637.3

3,100.2

Treasury stock at cost(2,576.7

)

(2,447.2

)

Accumulated other comprehensive loss(327.6

)

(403.2

)

Total shareholders' equity1,703.6

1,213.9

$6,422.5

$5,651.7

A-2

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS(In millions) (UNAUDITED) ASSETS Jul. 3, 2021 Jun. 27, 2020 Current assets:Cash and cash equivalents $ 344.8 $ 262.6

Trade accounts receivable, net 1,338.9 1,114.6

Inventories, net 824.8 726.6

Other current assets 233.1 220.8

Total current assets 2,741.6 2,324.6

Property, plant and equipment, net 1,344.8 1,228.8

Goodwill and other intangibles resulting from 1,361.7 1,235.3 business acquisitions, netDeferred tax assets 188.5 211.1

Other assets 785.9 651.9

$ 6,422.5 $ 5,651.7

LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities:Short-term borrowings and current portion of $ 33.6 $ 268.6 long-term debt and finance leasesAccounts payable 1,226.5 956.5

Other current liabilities 822.4 684.4

Total current liabilities 2,082.5 1,909.5

Long-term debt and finance leases 2,020.2 1,997.6

Other long-term liabilities 616.2 530.7

Shareholders' equity:Common stock 124.1 124.1

Capital in excess of par value 846.5 840.0

Retained earnings 3,637.3 3,100.2

Treasury stock at cost (2,576.7 ) (2,447.2 )

Accumulated other comprehensive loss (327.6 ) (403.2 )

Total shareholders' equity 1,703.6 1,213.9

$ 6,422.5 $ 5,651.7

A-3

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(In millions)(UNAUDITED)Six Months EndedJul. 3, 2021Jun. 27, 2020Operating Activities:Net income$393.3

$213.9

Adjustments to reconcile net income to net cash provided by operating activities:Depreciation80.8

74.6

Amortization28.8

23.2

Provision for credit losses and sales returns17.5

38.8

Stock-based compensation18.5

1.4

Pension plan settlement loss0.4

--

Deferred taxes and other non-cash taxes10.6

16.4

Other non-cash expense and loss (income and gain), net13.8

16.7

Changes in assets and liabilities and other adjustments(86.9

)

(201.0

)

Net cash provided by operating activities476.8

184.0

Investing Activities:Purchases of property, plant and equipment(83.8

)

(63.9

)

Purchases of software and other deferred charges(6.4

)

(11.0

)

Proceeds from sales of property, plant and equipment1.0

0.1

Proceeds from insurance and sales (purchases) of investments, net0.4

(0.4

)

Proceeds from sale of product line6.7

--

Payments for acquisitions, net of cash acquired, and investments in businesses(33.8

)

(252.8

)

Net cash used in investing activities(115.9

)

(328.0

)

Financing Activities:Net increase (decrease) in borrowings with maturities of three months or less(36.2

)

92.5

Additional borrowings under revolving credit facility--

500.0

Repayments of revolving credit facility--

(500.0

)

Additional long-term borrowings--

493.7

Repayments of long-term debt and finance leases(3.1

)

(267.6

)

Dividends paid(108.0

)

(96.8

)

Share repurchases(95.0

)

(45.2

)

Net (tax withholding) proceeds related to stock-based compensation(25.3

)

(20.5

)

Net cash (used in) provided by financing activities(267.6

)

156.1

Effect of foreign currency translation on cash balances(0.8

)

(3.2

)

Increase (decrease) in cash and cash equivalents92.5

8.9

Cash and cash equivalents, beginning of year252.3

253.7

Cash and cash equivalents, end of period$344.8

$262.6

A-4

Reconciliation of Non-GAAP Financial Measures to GAAP

We report our financial results in conformity with accounting principles generally accepted in the United States of America, or GAAP, and also communicate with investors using certain non-GAAP financial measures. These non-GAAP financial measures are not in accordance with, nor are they a substitute for or superior to, the comparable GAAP financial measures. These non-GAAP financial measures are intended to supplement the presentation of our financial results that are prepared in accordance with GAAP. Based upon feedback from investors and financial analysts, we believe that the supplemental non-GAAP financial measures we provide are useful to their assessments of our performance and operating trends, as well as liquidity.

Our non-GAAP financial measures exclude the impact of certain events, activities or strategic decisions. The accounting effects of these events, activities or decisions, which are included in the GAAP financial measures, may make it difficult to assess our underlying performance in a single period. By excluding the accounting effects, positive or negative, of certain items (e.g., restructuring charges, outcomes of certain legal proceedings, certain effects of strategic transactions and related costs, losses from debt extinguishments, gains or losses from curtailment or settlement of pension obligations, gains or losses on sales of certain assets, gains or losses on investments, and other items), we believe that we are providing meaningful supplemental information that facilitates an understanding of our core operating results and liquidity measures. While some of the items we exclude from GAAP financial measures recur, they tend to be disparate in amount, frequency, or timing.

We use these non-GAAP financial measures internally to evaluate trends in our underlying performance, as well as to facilitate comparison to the results of competitors for a single period and full year, as applicable.

We use the non-GAAP financial measures described below in the accompanying news release and presentation.

Sales change ex. currency refers to the increase or decrease in net sales, excluding the estimated impact of foreign currency translation, and, where applicable, the calendar shift resulting from the extra week in the prior fiscal year and currency adjustment for transitional reporting of highly inflationary economies. The estimated impact of foreign currency translation is calculated on a constant currency basis, with prior period results translated at current period average exchange rates to exclude the effect of currency fluctuations.

Organic sales change refers to sales change ex. currency, excluding the estimated impact of product line exits, acquisitions and divestitures.

We believe that sales change ex. currency and organic sales change assist investors in evaluating the sales change from the ongoing activities of our businesses and enhance their ability to evaluate our results from period to period.

Adjusted operating income refers to income before taxes; interest expense; other non-operating expense (income), net; and other expense (income), net.

Adjusted EBITDA refers to adjusted operating income before depreciation and amortization.

Adjusted operating margin refers to adjusted operating income as a percentage of net sales.

Adjusted EBITDA margin refers to adjusted EBITDA as a percentage of net sales.

Adjusted tax rate refers to the projected full-year GAAP tax rate, adjusted to exclude certain unusual or infrequent events that are expected to significantly impact that rate, such as effects of certain discrete tax planning actions, impacts related to the enactment of the U.S. Tax Cuts and Jobs Act ("TCJA"), where applicable, and other items.

Adjusted net income refers to income before taxes, tax-effected at the adjusted tax rate, and adjusted for tax-effected restructuring charges and other items.

Adjusted net income per common share, assuming dilution (adjusted EPS) refers to adjusted net income divided by weighted average number of common shares outstanding, assuming dilution.

We believe that adjusted operating margin, adjusted EBITDA margin, adjusted net income, and adjusted EPS assist investors in understanding our core operating trends and comparing our results with those of our competitors.

Net debt to adjusted EBITDA ratio refers to total debt (including finance leases) less cash and cash equivalents, divided by adjusted EBITDA for the last twelve months. We believe that the net debt to adjusted EBITDA ratio assists investors in assessing our leverage position.

Free cash flow refers to cash flow provided by operating activities, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from insurance and sales (purchases) of investments. We believe that free cash flow assists investors by showing the amount of cash we have available for debt reductions, dividends, share repurchases, and acquisitions.

Reconciliations are provided in accordance with Regulations G and S-K and reconcile our non-GAAP financial measures with the most directly comparable GAAP financial measures.

A-3

AVERY DENNISON CORPORATIONPRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(In millions) (UNAUDITED) Six Months Ended Jul. 3, Jun. 27, 2021 2020 Operating Activities:Net income $ 393.3 $ 213.9

Adjustments to reconcile net income to net cashprovided by operating activities:Depreciation 80.8 74.6

Amortization 28.8 23.2

Provision for credit losses and sales returns 17.5 38.8

Stock-based compensation 18.5 1.4

Pension plan settlement loss 0.4 --

Deferred taxes and other non-cash taxes 10.6 16.4

Other non-cash expense and loss (income and gain), net 13.8 16.7

Changes in assets and liabilities and other adjustments (86.9 ) (201.0 )

Net cash provided by operating activities 476.8 184.0

Investing Activities:Purchases of property, plant and equipment (83.8 ) (63.9 )

Purchases of software and other deferred charges (6.4 ) (11.0 )

Proceeds from sales of property, plant and equipment 1.0 0.1

Proceeds from insurance and sales (purchases) of 0.4 (0.4 )investments, netProceeds from sale of product line 6.7 --

Payments for acquisitions, net of cash acquired, and (33.8 ) (252.8 )investments in businessesNet cash used in investing activities (115.9 ) (328.0 )

Financing Activities:Net increase (decrease) in borrowings with maturities (36.2 ) 92.5 of three months or lessAdditional borrowings under revolving credit facility -- 500.0

Repayments of revolving credit facility -- (500.0 )

Additional long-term borrowings -- 493.7

Repayments of long-term debt and finance leases (3.1 ) (267.6 )

Dividends paid (108.0 ) (96.8 )

Share repurchases (95.0 ) (45.2 )

Net (tax withholding) proceeds related to stock-based (25.3 ) (20.5 )compensationNet cash (used in) provided by financing activities (267.6 ) 156.1

Effect of foreign currency translation on cash balances (0.8 ) (3.2 )

Increase (decrease) in cash and cash equivalents 92.5 8.9

Cash and cash equivalents, beginning of year 252.3 253.7

Cash and cash equivalents, end of period $ 344.8 $ 262.6

A-4

Reconciliation of Non-GAAP Financial Measures to GAAP

We report our financial results in conformity with accounting principles generally accepted in the United States of America, or GAAP, and also communicate with investors using certain non-GAAP financial measures. These non-GAAP financial measures are not in accordance with, nor are they a substitute for or superior to, the comparable GAAP financial measures. These non-GAAP financial measures are intended to supplement the presentation of our financial results that are prepared in accordance with GAAP. Based upon feedback from investors and financial analysts, we believe that the supplemental non-GAAP financial measures we provide are useful to their assessments of our performance and operating trends, as well as liquidity.

Our non-GAAP financial measures exclude the impact of certain events, activities or strategic decisions. The accounting effects of these events, activities or decisions, which are included in the GAAP financial measures, may make it difficult to assess our underlying performance in a single period. By excluding the accounting effects, positive or negative, of certain items (e.g., restructuring charges, outcomes of certain legal proceedings, certain effects of strategic transactions and related costs, losses from debt extinguishments, gains or losses from curtailment or settlement of pension obligations, gains or losses on sales of certain assets, gains or losses on investments, and other items), we believe that we are providing meaningful supplemental information that facilitates an understanding of our core operating results and liquidity measures. While some of the items we exclude from GAAP financial measures recur, they tend to be disparate in amount, frequency, or timing.

We use these non-GAAP financial measures internally to evaluate trends in our underlying performance, as well as to facilitate comparison to the results of competitors for a single period and full year, as applicable.

We use the non-GAAP financial measures described below in the accompanying news release and presentation.

Sales change ex. currency refers to the increase or decrease in net sales, excluding the estimated impact of foreign currency translation, and, where applicable, the calendar shift resulting from the extra week in the prior fiscal year and currency adjustment for transitional reporting of highly inflationary economies. The estimated impact of foreign currency translation is calculated on a constant currency basis, with prior period results translated at current period average exchange rates to exclude the effect of currency fluctuations.

Organic sales change refers to sales change ex. currency, excluding the estimated impact of product line exits, acquisitions and divestitures.

We believe that sales change ex. currency and organic sales change assist investors in evaluating the sales change from the ongoing activities of our businesses and enhance their ability to evaluate our results from period to period.

Adjusted operating income refers to income before taxes; interest expense; other non-operating expense (income), net; and other expense (income), net.

Adjusted EBITDA refers to adjusted operating income before depreciation and amortization.

Adjusted operating margin refers to adjusted operating income as a percentage of net sales.

Adjusted EBITDA margin refers to adjusted EBITDA as a percentage of net sales.

Adjusted tax rate refers to the projected full-year GAAP tax rate, adjusted to exclude certain unusual or infrequent events that are expected to significantly impact that rate, such as effects of certain discrete tax planning actions, impacts related to the enactment of the U.S. Tax Cuts and Jobs Act ("TCJA"), where applicable, and other items.

Adjusted net income refers to income before taxes, tax-effected at the adjusted tax rate, and adjusted for tax-effected restructuring charges and other items.

Adjusted net income per common share, assuming dilution (adjusted EPS) refers to adjusted net income divided by weighted average number of common shares outstanding, assuming dilution.

We believe that adjusted operating margin, adjusted EBITDA margin, adjusted net income, and adjusted EPS assist investors in understanding our core operating trends and comparing our results with those of our competitors.

Net debt to adjusted EBITDA ratio refers to total debt (including finance leases) less cash and cash equivalents, divided by adjusted EBITDA for the last twelve months. We believe that the net debt to adjusted EBITDA ratio assists investors in assessing our leverage position.

Free cash flow refers to cash flow provided by operating activities, less payments for property, plant and equipment, software and other deferred charges, plus proceeds from sales of property, plant and equipment, plus (minus) net proceeds from insurance and sales (purchases) of investments. We believe that free cash flow assists investors by showing the amount of cash we have available for debt reductions, dividends, share repurchases, and acquisitions.

Reconciliations are provided in accordance with Regulations G and S-K and reconcile our non-GAAP financial measures with the most directly comparable GAAP financial measures.

A-5

AVERY DENNISON CORPORATIONPRELIMINARY RECONCILIATION FROM GAAP TO NON-GAAP FINANCIAL MEASURES(In millions, except % and per share amounts) (UNAUDITED) Three Months Ended Six Months Ended Jul. 3, Jun. 27, Jul. 3, Jun. 27, 2021 2020 2021 2020 Reconciliation from GAAP toNon-GAAP operating margins:Net sales $ 2,102.0 $ 1,528.5 $ 4,153.3 $ 3,251.5

Income before taxes $ 255.3 $ 103.3 $ 524.2 $ 284.2

Income before taxes as a 12.1% 6.8% 12.6% 8.7%percentage of net salesAdjustments:Interest expense $ 16.0 $ 20.0 $ 32.2 $ 38.8

Other non-operating expense (1.4 ) 0.2 (2.7 ) (0.3 )(income), netOperating income beforeinterest expense, other $ 269.9 $ 123.5 $ 553.7 $ 322.7 non-operating expense(income), and taxesOperating margins 12.8% 8.1% 13.3% 9.9%

Income before taxes $ 255.3 $ 103.3 $ 524.2 $ 284.2

Adjustments:Restructuring charges:Severance and related costs 1.6 37.5 4.0 39.9

Asset impairment and lease 0.1 1.8 0.6 1.8 cancellation chargesLoss on sale of assets, net 0.2 -- 0.2 --

Transaction and related -- 0.7 0.7 3.2 costsGain on sale of product -- -- (4.8 ) -- lineOutcomes of legal (2.5 ) -- (0.4 ) -- proceedings, net^(1)Interest expense 16.0 20.0 32.2 38.8

Other non-operating expense (1.4 ) 0.2 (2.7 ) (0.3 )(income), netAdjusted operating income $ 269.3 $ 163.5 $ 554.0 $ 367.6 (non-GAAP)Adjusted operating margins 12.8% 10.7% 13.3% 11.3%(non-GAAP) Reconciliation from GAAP toNon-GAAP net income:As reported net income $ 183.8 $ 79.7 $ 393.3 $ 213.9

Adjustments:Restructuring charges and (0.6 ) 40.0 0.3 44.9 other items^(2)Pension plan settlement -- -- 0.4 -- lossTax effect on restructuring 5.2 (13.2 ) (4.3 ) (12.8 )charges and other items andimpact of adjusted tax rateAdjusted net income $ 188.4 $ 106.5 $ 389.7 $ 246.0 (non-GAAP)(1)

Second quarter of 2021 includes Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $29.1, partially offset by contingent liability related to patent infringement jury verdict of $26.6.

The first half of 2021 includes Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $29.1, partially offset by contingent liability related to patent infringement jury verdict of $26.6 and legal settlement of $2.1.

(2)

Includes pretax restructuring and related charges, loss on sale of assets, transaction and related costs, outcomes of legal proceedings, and gain on sale of product line.

Second quarter of 2021 includes Brazil indirect tax credit based on the^ Brazilian Federal Supreme Court ruling of $29.1, partially offset by(1) contingent liability related to patent infringement jury verdict of $26.6.

The first half of 2021 includes Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $29.1, partially offset by contingent liability related to patent infringement jury verdict of $26.6 and legal settlement of $2.1.

^ Includes pretax restructuring and related charges, loss on sale of(2) assets, transaction and related costs, outcomes of legal proceedings, and gain on sale of product line.

A-5

(continued)

AVERY DENNISON CORPORATIONPRELIMINARY RECONCILIATION FROM GAAP TO NON-GAAP FINANCIAL MEASURES(In millions, except % and per share amounts)(UNAUDITED)Three Months EndedSix Months EndedJul. 3, 2021Jun. 27, 2020Jul. 3, 2021Jun. 27, 2020Reconciliation from GAAP to Non-GAAP net income per common share:As reported net income per common share, assuming dilution$2.19

$0.95

$4.69

$2.55

Adjustments per common share, net of tax:Restructuring charges and other items(1)(0.01

)

0.48

--

0.53

Tax effect on restructuring charges and other items and impact of adjusted tax rate0.07

(0.16

)

(0.05

)

(0.15

)

Adjusted net income per common share, assuming dilution (non-GAAP)$2.25

$1.27

$4.64

$2.93

Weighted average number of common shares outstanding, assuming dilution83.8

83.8

83.9

83.9

Our adjusted tax rate was 25.6% and 25.3% for the three and six months ended July 3, 2021, respectively, and 24.7% for the three and six months ended June 27, 2020.(1) Includes pretax restructuring and related charges, loss on sale of assets, transaction and related costs, outcomes of legal proceedings, and gain on sale of product line.(UNAUDITED)Three Months EndedSix Months EndedJul. 3, 2021Jun. 27, 2020Jul. 3, 2021Jun. 27, 2020Reconciliation of free cash flow:Net cash provided by operating activities$267.5

$179.6

$476.8

$184.0

Purchases of property, plant and equipment(58.6

)

(30.7

)

(83.8

)

(63.9

)

Purchases of software and other deferred charges(4.1

)

(4.8

)

(6.4

)

(11.0

)

Proceeds from sales of property, plant and equipment0.3

0.1

1.0

0.1

Proceeds from insurance and sales (purchases) of investments, net0.9

(0.1

)

0.4

(0.4

)

Free cash flow (non-GAAP)$206.0

$144.1

$388.0

$108.8

A-5

(continued)

AVERY DENNISON CORPORATIONPRELIMINARY RECONCILIATION FROM GAAP TO NON-GAAP FINANCIAL MEASURES(In millions, except % and per share amounts) (UNAUDITED) Three Months Ended Six Months Ended Jul. 3, Jun. 27, Jul. 3, Jun. 27, 2021 2020 2021 2020 Reconciliation fromGAAP to Non-GAAP netincome per commonshare:As reported net income 2.19 0.95 4.69 2.55 per common share, $ $ $ $assuming dilutionAdjustments per commonshare, net of tax:Restructuring charges (0.01 ) 0.48 -- 0.53 and other items^(1)Tax effect onrestructuring charges 0.07 (0.16 ) (0.05 ) (0.15 )and other items andimpact of adjusted taxrate Adjusted net income per 2.25 1.27 4.64 2.93 common share, assuming $ $ $ $dilution (non-GAAP)Weighted average numberof common shares 83.8 83.8 83.9 83.9 outstanding, assumingdilution Our adjusted tax rate was 25.6% and 25.3% for the three and six months endedJuly 3, 2021, respectively, and 24.7% for the three and six months ended June27, 2020. ^(1) Includes pretax restructuring and related charges, loss on sale of assets,transaction and related costs, outcomes of legal proceedings, and gain on saleof product line. (UNAUDITED) Three Months Ended Six Months Ended Jul. 3, Jun. 27, Jul. 3, Jun. 27, 2021 2020 2021 2020 Reconciliation of free cash flow: Net cash provided by $ 267.5 $ 179.6 $ 476.8 $ 184.0 operating activitiesPurchases of property, (58.6 ) (30.7 ) (83.8 ) (63.9 )plant and equipmentPurchases of software (4.1 ) (4.8 ) (6.4 ) (11.0 )and other deferredchargesProceeds from sales of 0.3 0.1 1.0 0.1 property, plant andequipmentProceeds from insurance 0.9 (0.1 ) 0.4 (0.4 )and sales (purchases)of investments, netFree cash flow $ 206.0 $ 144.1 $ 388.0 $ 108.8 (non-GAAP)A-6

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(In millions, except %)(UNAUDITED)Second Quarter EndedNET SALESOPERATING INCOME (LOSS)OPERATING MARGINS2021

2020

2021

2020

2021

2020

Label and Graphic Materials$

1,376.2

$

1,101.5

$

228.1

$

137.5

16.6

%

12.5

%

Retail Branding and Information Solutions529.3

294.9

42.1

(10.7

)

8.0

%

(3.6

%)

Industrial and Healthcare Materials196.5

132.1

22.5

7.5

11.5

%

5.7

%

Corporate ExpenseN/A

N/A

(22.8

)

(10.8

)

N/A

N/A

TOTAL FROM OPERATIONS$

2,102.0

$

1,528.5

$

269.9

$

123.5

12.8

%

8.1

%

RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATIONSecond Quarter EndedOPERATING INCOME (LOSS)OPERATING MARGINS2021

2020

2021

2020

Label and Graphic MaterialsOperating income and margins, as reported$

228.1

$

137.5

16.6

%

12.5

%

Adjustments:Restructuring charges:Severance and related costs(0.1

)

24.9

--

2.2

%

Asset impairment charges--

0.9

--

0.1

%

Outcome of legal proceeding(1)(28.4

)

--

(2.1

%)

--

Adjusted operating income and margins (non-GAAP)$

199.6

$

163.3

14.5

%

14.8

%

Depreciation and amortization28.7

26.3

2.1

%

2.4

%

Adjusted EBITDA and margins (non-GAAP)$

228.3

$

189.6

16.6

%

17.2

%

Retail Branding and Information SolutionsOperating income (loss) and margins, as reported$

42.1

$

(10.7

)

8.0

%

(3.6

%)

Adjustments:Restructuring charges:Severance and related costs1.3

11.3

0.2

%

3.8

%

Asset impairment charges0.1

0.9

--

0.3

%

Loss on sale of asset0.2

--

--

--

Transaction and related costs--

0.7

--

0.2

%

Outcomes of legal proceedings, net(2)25.9

--

4.9

%

--

Adjusted operating income and margins (non-GAAP)$

69.6

$

2.2

13.1

%

0.7

%

Depreciation and amortization19.4

17.7

3.7

%

6.0

%

Adjusted EBITDA and margins (non-GAAP)$

89.0

$

19.9

16.8

%

6.7

%

Industrial and Healthcare MaterialsOperating income and margins, as reported$

22.5

$

7.5

11.5

%

5.7

%

Adjustments:Restructuring charges:Severance and related costs0.5

1.5

0.2

%

1.1

%

Adjusted operating income and margins (non-GAAP)$

23.0

$

9.0

11.7

%

6.8

%

Depreciation and amortization7.1

6.3

3.6

%

4.8

%

Adjusted EBITDA and margins (non-GAAP)$

30.1

$

15.3

15.3

%

11.6

%

A-6

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(In millions, except %)(UNAUDITED) Second Quarter Ended NET SALES OPERATING INCOME OPERATING (LOSS) MARGINS 2021 2020 2021 2020 2021 2020

Label and Graphic $ 1,376.2 $ 1,101.5 $ 228.1 $ 137.5 16.6 % 12.5 %MaterialsRetail Branding 529.3 294.9 42.1 (10.7 ) 8.0 % (3.6 %)and InformationSolutionsIndustrial and 196.5 132.1 22.5 7.5 11.5 % 5.7 %HealthcareMaterialsCorporate Expense N/A N/A (22.8 ) (10.8 ) N/A N/A

TOTAL FROM $ 2,102.0 $ 1,528.5 $ 269.9 $ 123.5 12.8 % 8.1 %OPERATIONS RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION Second Quarter Ended OPERATING INCOME OPERATING (LOSS) MARGINS 2021 2020 2021 2020

Label and GraphicMaterialsOperating income $ 228.1 $ 137.5 16.6 % 12.5 %and margins, asreportedAdjustments:Restructuringcharges:Severance and (0.1 ) 24.9 -- 2.2 %related costsAsset impairment -- 0.9 -- 0.1 %chargesOutcome of legal (28.4 ) -- (2.1 %) -- proceeding^(1)Adjustedoperating income $ 199.6 $ 163.3 14.5 % 14.8 %and margins(non-GAAP)Depreciation and 28.7 26.3 2.1 % 2.4 %amortizationAdjusted EBITDA $ 228.3 $ 189.6 16.6 % 17.2 %and margins(non-GAAP) Retail Brandingand InformationSolutionsOperating income(loss) and $ 42.1 $ (10.7 ) 8.0 % (3.6 %)margins, asreportedAdjustments:Restructuringcharges:Severance and 1.3 11.3 0.2 % 3.8 %related costsAsset impairment 0.1 0.9 -- 0.3 %chargesLoss on sale of 0.2 -- -- -- assetTransaction and -- 0.7 -- 0.2 %related costsOutcomes of legal 25.9 -- 4.9 % -- proceedings, net^(2)Adjustedoperating income $ 69.6 $ 2.2 13.1 % 0.7 %and margins(non-GAAP)Depreciation and 19.4 17.7 3.7 % 6.0 %amortizationAdjusted EBITDA $ 89.0 $ 19.9 16.8 % 6.7 %and margins(non-GAAP) Industrial andHealthcareMaterialsOperating income $ 22.5 $ 7.5 11.5 % 5.7 %and margins, asreportedAdjustments:Restructuringcharges:Severance and 0.5 1.5 0.2 % 1.1 %related costsAdjustedoperating income $ 23.0 $ 9.0 11.7 % 6.8 %and margins(non-GAAP)Depreciation and 7.1 6.3 3.6 % 4.8 %amortizationAdjusted EBITDA $ 30.1 $ 15.3 15.3 % 11.6 %and margins(non-GAAP)(1)

Second quarter of 2021 includes Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling.(2)

Second quarter of 2021 includes contingent liability related to patent infringement jury verdict of $26.6, partially offset by Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $.7.^ Second quarter of 2021 includes Brazil indirect tax credit based on the(1) Brazilian Federal Supreme Court ruling.

^ Second quarter of 2021 includes contingent liability related to patent(2) infringement jury verdict of $26.6, partially offset by Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $.7.A-7

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(In millions, except %)(UNAUDITED)Six Months EndedNET SALESOPERATING INCOME (LOSS)OPERATING MARGINS2021

2020

2021

2020

2021

2020

Label and Graphic Materials$

2,753.2

$

2,275.0

$

454.3

$

310.0

16.5

%

13.6

%

Retail Branding and Information Solutions1,012.0

696.8

102.1

20.2

10.1

%

2.9

%

Industrial and Healthcare Materials388.1

279.7

46.0

22.4

11.9

%

8.0

%

Corporate ExpenseN/A

N/A

(48.7

)

(29.9

)

N/A

N/A

TOTAL FROM OPERATIONS$

4,153.3

$

3,251.5

$

553.7

$

322.7

13.3

%

9.9

%

RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATIONSix Months EndedOPERATING INCOMEOPERATING MARGINS2021

2020

2021

2020

Label and Graphic MaterialsOperating income and margins, as reported$

454.3

$

310.0

16.5

%

13.6

%

Adjustments:Restructuring charges:Severance and related costs0.5

25.3

--

1.1

%

Asset impairment charges0.1

0.9

--

0.1

%

Transaction and related costs0.1

0.7

--

--

Outcomes of legal proceedings, net(1)(26.3

)

--

(0.9

%)

--

Gain on sale of product line(4.8

)

--

(0.2

%)

--

Adjusted operating income and margins (non-GAAP)$

423.9

$

336.9

15.4

%

14.8

%

Depreciation and amortization57.7

52.4

2.1

%

2.3

%

Adjusted EBITDA and margins (non-GAAP)$

481.6

$

389.3

17.5

%

17.1

%

Retail Branding and Information SolutionsOperating income and margins, as reported$

102.1

$

20.2

10.1

%

2.9

%

Adjustments:Restructuring charges:Severance and related costs2.5

12.8

0.2

%

1.8

%

Asset impairment and lease cancellation charges0.5

0.9

0.1

%

0.1

%

Transaction and related costs0.2

2.5

--

0.4

%

Loss on sale of asset0.5

--

--

--

Outcomes of legal proceedings, net(2)25.9

--

2.6

%

--

Adjusted operating income and margins (non-GAAP)$

131.7

$

36.4

13.0

%

5.2

%

Depreciation and amortization38.0

32.6

3.8

%

4.7

%

Adjusted EBITDA and margins (non-GAAP)$

169.7

$

69.0

16.8

%

9.9

%

Industrial and Healthcare MaterialsOperating income and margins, as reported$

46.0

$

22.4

11.9

%

8.0

%

Adjustments:Restructuring charges:Severance and related costs0.5

2.0

0.1

%

0.7

%

Transaction and related costs0.4

--

0.1

%

--

Gain on sale of assets(0.3

)

--

(0.1

%)

--

Adjusted operating income and margins (non-GAAP)$

46.6

$

24.4

12.0

%

8.7

%

Depreciation and amortization13.9

12.8

3.6

%

4.6

%

Adjusted EBITDA and margins (non-GAAP)$

60.5

$

37.2

15.6

%

13.3

%

A-7

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(In millions, except %)(UNAUDITED) Six Months Ended NET SALES OPERATING INCOME OPERATING (LOSS) MARGINS 2021 2020 2021 2020 2021 2020

Label and Graphic $ 2,753.2 $ 2,275.0 $ 454.3 $ 310.0 16.5 % 13.6 %MaterialsRetail Branding 1,012.0 696.8 102.1 20.2 10.1 % 2.9 %and InformationSolutionsIndustrial and 388.1 279.7 46.0 22.4 11.9 % 8.0 %HealthcareMaterialsCorporate Expense N/A N/A (48.7 ) (29.9 ) N/A N/A

TOTAL FROM $ 4,153.3 $ 3,251.5 $ 553.7 $ 322.7 13.3 % 9.9 %OPERATIONS RECONCILIATION FROM GAAP TO NON-GAAP SUPPLEMENTARY INFORMATION Six Months Ended OPERATING INCOME OPERATING MARGINS 2021 2020 2021 2020

Label and GraphicMaterialsOperating income $ 454.3 $ 310.0 16.5 % 13.6 %and margins, asreportedAdjustments:Restructuringcharges:Severance and 0.5 25.3 -- 1.1 %related costsAsset impairment 0.1 0.9 -- 0.1 %chargesTransaction and 0.1 0.7 -- -- related costsOutcomes of legal (26.3 ) -- (0.9 %) -- proceedings, net^(1)Gain on sale of (4.8 ) -- (0.2 %) -- product lineAdjusted operating $ 423.9 $ 336.9 15.4 % 14.8 %income and margins(non-GAAP)Depreciation and 57.7 52.4 2.1 % 2.3 %amortizationAdjusted EBITDA $ 481.6 $ 389.3 17.5 % 17.1 %and margins(non-GAAP) Retail Brandingand InformationSolutionsOperating income $ 102.1 $ 20.2 10.1 % 2.9 %and margins, asreportedAdjustments:Restructuringcharges:Severance and 2.5 12.8 0.2 % 1.8 %related costsAsset impairmentand lease 0.5 0.9 0.1 % 0.1 %cancellationchargesTransaction and 0.2 2.5 -- 0.4 %related costsLoss on sale of 0.5 -- -- -- assetOutcomes of legal 25.9 -- 2.6 % -- proceedings, net^(2)Adjusted operating $ 131.7 $ 36.4 13.0 % 5.2 %income and margins(non-GAAP)Depreciation and 38.0 32.6 3.8 % 4.7 %amortizationAdjusted EBITDA $ 169.7 $ 69.0 16.8 % 9.9 %and margins(non-GAAP) Industrial andHealthcareMaterialsOperating income $ 46.0 $ 22.4 11.9 % 8.0 %and margins, asreportedAdjustments:Restructuringcharges:Severance and 0.5 2.0 0.1 % 0.7 %related costsTransaction and 0.4 -- 0.1 % -- related costsGain on sale of (0.3 ) -- (0.1 %) -- assetsAdjusted operating $ 46.6 $ 24.4 12.0 % 8.7 %income and margins(non-GAAP)Depreciation and 13.9 12.8 3.6 % 4.6 %amortizationAdjusted EBITDA $ 60.5 $ 37.2 15.6 % 13.3 %and margins(non-GAAP)(1)

The first half of 2021 includes Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $28.4, partially offset by legal settlement of $2.1.(2)

The first half of 2021 includes contingent liability related to patent infringement jury verdict of $26.6, partially offset by Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $.7.^ The first half of 2021 includes Brazil indirect tax credit based on the(1) Brazilian Federal Supreme Court ruling of $28.4, partially offset by legal settlement of $2.1.^ The first half of 2021 includes contingent liability related to patent(2) infringement jury verdict of $26.6, partially offset by Brazil indirect tax credit based on the Brazilian Federal Supreme Court ruling of $.7.A-8

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATIONReconciliation of Adjusted EBITDA Margins(In millions, except %)(UNAUDITED)(13 weeks)(13 weeks)(13 weeks)Label and Graphic Materials2Q21

2Q20

2Q19

Net sales$

1,376.2

$

1,101.5

$

1,206.3

Operating income before interest expense,other non-operating expense (income) and taxes, as reported$

228.1

$

137.5

$

162.1

Operating margins, as reported16.6

%

12.5

%

13.4

%

Non-GAAP adjustments:Restructuring charges:Severance and related costs$

(0.1

)

$

24.9

$

3.4

Asset impairment charges-

0.9

1.0

Other items(28.4

)

-

-

Adjusted operating income (non-GAAP)$

199.6

$

163.3

$

166.5

Adjusted operating margins (non-GAAP)14.5

%

14.8

%

13.8

%

Depreciation and amortization$

28.7

$

26.3

$

25.0

Adjusted EBITDA (non-GAAP)$

228.3

$

189.6

$

191.5

Adjusted EBITDA margins (non-GAAP)16.6

%

17.2

%

15.9

%

Retail Branding and Information Solutions2Q21

2Q20

2Q19

Net sales$

529.3

$

294.9

$

418.3

Operating income (loss) before interest expense,other non-operating expense (income) and taxes, as reported$

42.1

$

(10.7

)

$

50.4

Operating margins, as reported8.0

%

(3.6

%)

12.0

%

Non-GAAP adjustments:Restructuring charges:Severance and related costs$

1.3

$

11.3

$

1.3

Asset impairment charges0.1

0.9

0.4

Other items26.1

0.7

-

Adjusted operating income (non-GAAP)$

69.6

$

2.2

$

52.1

Adjusted operating margins (non-GAAP)13.1

%

0.7

%

12.5

%

Depreciation and amortization$

19.4

$

17.7

$

13.2

Adjusted EBITDA (non-GAAP)$

89.0

$

19.9

$

65.3

Adjusted EBITDA margins (non-GAAP)16.8

%

6.7

%

15.6

%

Industrial and Healthcare Materials2Q21

2Q20

2Q19

Net sales$

196.5

$

132.1

$

171.1

Operating income before interest expense,other non-operating expense (income) and taxes, as reported$

22.5

$

7.5

$

16.5

Operating margins, as reported11.5

%

5.7

%

9.6

%

Non-GAAP adjustments:Restructuring charges:Severance and related costs$

0.5

$

1.5

$

1.4

Adjusted operating income (non-GAAP)$

23.0

$

9.0

$

17.9

Adjusted operating margins (non-GAAP)11.7

%

6.8

%

10.5

%

Depreciation and amortization$

7.1

$

6.3

$

6.7

Adjusted EBITDA (non-GAAP)$

30.1

$

15.3

$

24.6

Adjusted EBITDA margins (non-GAAP)15.3

%

11.6

%

14.4

%

Corporate expense2Q21

2Q20

2Q19

Corporate expense, as reported$

(22.8

)

$

(10.8

)

$

(19.9

)

Non-GAAP adjustments:Restructuring charges:Severance and related costs(0.1

)

(0.2

)

-

Corporate expense (non-GAAP)$

(22.9

)

$

(11.0

)

$

(19.9

)

Total Company2Q21

2Q20

2Q19

Net sales$

2,102.0

$

1,528.5

$

1,795.7

Operating income before interest expense,other non-operating expense (income) and taxes, as reported$

269.9

$

123.5

$

209.1

Operating margins, as reported12.8

%

8.1

%

11.6

%

Non-GAAP adjustments:Restructuring charges:Severance and related costs$

1.6

$

37.5

$

6.1

Asset impairment and lease cancellation charges0.1

1.8

1.4

Other items(2.3

)

0.7

-

Adjusted operating income (non-GAAP)$

269.3

$

163.5

$

216.6

Adjusted operating margins (non-GAAP)12.8

%

10.7

%

12.1

%

Depreciation and amortization$

55.2

$

50.3

$

44.9

Adjusted EBITDA (non-GAAP)$

324.5

$

213.8

$

261.5

Adjusted EBITDA margins (non-GAAP)15.4

%

14.0

%

14.6

%

A-8

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATIONReconciliation of Adjusted EBITDA Margins(In millions, except %)(UNAUDITED) (13 weeks) (13 weeks) (13 weeks)Label and Graphic Materials 2Q21 2Q20 2Q19

Net sales $ 1,376.2 $ 1,101.5 $ 1,206.3

Operating income before interestexpense,other non-operating expense (income) and $ 228.1 $ 137.5 $ 162.1 taxes, as reportedOperating margins, as reported 16.6 % 12.5 % 13.4 %

Non-GAAP adjustments:Restructuring charges:Severance and related costs $ (0.1 ) $ 24.9 $ 3.4

Asset impairment charges - 0.9 1.0

Other items (28.4 ) - -

Adjusted operating income (non-GAAP) $ 199.6 $ 163.3 $ 166.5

Adjusted operating margins (non-GAAP) 14.5 % 14.8 % 13.8 %

Depreciation and amortization $ 28.7 $ 26.3 $ 25.0

Adjusted EBITDA (non-GAAP) $ 228.3 $ 189.6 $ 191.5

Adjusted EBITDA margins (non-GAAP) 16.6 % 17.2 % 15.9 %

Retail Branding and Information 2Q21 2Q20 2Q19SolutionsNet sales $ 529.3 $ 294.9 $ 418.3

Operating income (loss) before interestexpense,other non-operating expense (income) and $ 42.1 $ (10.7 ) $ 50.4 taxes, as reportedOperating margins, as reported 8.0 % (3.6 %) 12.0 %

Non-GAAP adjustments:Restructuring charges:Severance and related costs $ 1.3 $ 11.3 $ 1.3

Asset impairment charges 0.1 0.9 0.4

Other items 26.1 0.7 -

Adjusted operating income (non-GAAP) $ 69.6 $ 2.2 $ 52.1

Adjusted operating margins (non-GAAP) 13.1 % 0.7 % 12.5 %

Depreciation and amortization $ 19.4 $ 17.7 $ 13.2

Adjusted EBITDA (non-GAAP) $ 89.0 $ 19.9 $ 65.3

Adjusted EBITDA margins (non-GAAP) 16.8 % 6.7 % 15.6 %

Industrial and Healthcare Materials 2Q21 2Q20 2Q19

Net sales $ 196.5 $ 132.1 $ 171.1

Operating income before interestexpense,other non-operating expense (income) and $ 22.5 $ 7.5 $ 16.5 taxes, as reportedOperating margins, as reported 11.5 % 5.7 % 9.6 %

Non-GAAP adjustments:Restructuring charges:Severance and related costs $ 0.5 $ 1.5 $ 1.4

Adjusted operating income (non-GAAP) $ 23.0 $ 9.0 $ 17.9

Adjusted operating margins (non-GAAP) 11.7 % 6.8 % 10.5 %

Depreciation and amortization $ 7.1 $ 6.3 $ 6.7

Adjusted EBITDA (non-GAAP) $ 30.1 $ 15.3 $ 24.6

Adjusted EBITDA margins (non-GAAP) 15.3 % 11.6 % 14.4 %

Corporate expense 2Q21 2Q20 2Q19

Corporate expense, as reported $ (22.8 ) $ (10.8 ) $ (19.9 )

Non-GAAP adjustments:Restructuring charges:Severance and related costs (0.1 ) (0.2 ) -

Corporate expense (non-GAAP) $ (22.9 ) $ (11.0 ) $ (19.9 )

Total Company 2Q21 2Q20 2Q19

Net sales $ 2,102.0 $ 1,528.5 $ 1,795.7

Operating income before interestexpense,other non-operating expense (income) and $ 269.9 $ 123.5 $ 209.1 taxes, as reportedOperating margins, as reported 12.8 % 8.1 % 11.6 %

Non-GAAP adjustments:Restructuring charges:Severance and related costs $ 1.6 $ 37.5 $ 6.1

Asset impairment and lease cancellation 0.1 1.8 1.4 chargesOther items (2.3 ) 0.7 -

Adjusted operating income (non-GAAP) $ 269.3 $ 163.5 $ 216.6

Adjusted operating margins (non-GAAP) 12.8 % 10.7 % 12.1 %

Depreciation and amortization $ 55.2 $ 50.3 $ 44.9

Adjusted EBITDA (non-GAAP) $ 324.5 $ 213.8 $ 261.5

Adjusted EBITDA margins (non-GAAP) 15.4 % 14.0 % 14.6 %

A-9

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATIONReconciliation of Adjusted EBITDA Margins and Net Debt to Adjusted EBITDA(In millions, except %)(UNAUDITED)(13 weeks)(14 weeks)(13 weeks)(13 weeks)QTDTotal Company3Q20

4Q20

1Q21

2Q21

Net sales$

1,729.1

$

1,990.9

$

2,051.3

$

2,102.0

Operating income before interest expense,other non-operating expense (income) and taxes, as reported$

213.5

$

273.0

$

283.8

$

269.9

Operating margins, as reported12.3

%

13.7

%

13.8

%

12.8

%

Non-GAAP adjustments:Restructuring charges:Severance and related costs$

6.5

$

2.7

$

2.4

$

1.6

Asset impairment and lease cancellation charges4.4

-

0.5

0.1

Other items1.5

(6.4

)

(2.0

)

(2.3

)

Adjusted operating income (non-GAAP)$

225.9

$

269.3

$

284.7

$

269.3

Adjusted operating margins (non-GAAP)13.1

%

13.5

%

13.9

%

12.8

%

Depreciation and amortization$

52.0

$

55.5

$

54.4

$

55.2

Adjusted EBITDA (non-GAAP)$

277.9

$

324.8

$

339.1

$

324.5

Adjusted EBITDA margins (non-GAAP)16.1

%

16.3

%

16.5

%

15.4

%

Total Debt$

2,053.8

Less: Cash and cash equivalents344.8

Net Debt$

1,709.0

Net Debt to Adjusted EBITDA LTM* (non-GAAP)1.3

*LTM = Last twelve months (3Q20 to 2Q21) A-9

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATIONReconciliation of Adjusted EBITDA Margins and Net Debt to Adjusted EBITDA(In millions, except %)(UNAUDITED) (13 weeks) (14 weeks) (13 weeks) (13 weeks) QTDTotal Company 3Q20 4Q20 1Q21 2Q21

Net sales $ 1,729.1 $ 1,990.9 $ 2,051.3 $ 2,102.0

Operating income beforeinterest expense,other non-operating expense $ 213.5 $ 273.0 $ 283.8 $ 269.9 (income) and taxes, asreportedOperating margins, as 12.3 % 13.7 % 13.8 % 12.8 %reportedNon-GAAP adjustments:Restructuring charges:Severance and related costs $ 6.5 $ 2.7 $ 2.4 $ 1.6

Asset impairment and lease 4.4 - 0.5 0.1 cancellation chargesOther items 1.5 (6.4 ) (2.0 ) (2.3 )

Adjusted operating income $ 225.9 $ 269.3 $ 284.7 $ 269.3 (non-GAAP)Adjusted operating margins 13.1 % 13.5 % 13.9 % 12.8 %(non-GAAP)Depreciation and $ 52.0 $ 55.5 $ 54.4 $ 55.2 amortizationAdjusted EBITDA (non-GAAP) $ 277.9 $ 324.8 $ 339.1 $ 324.5

Adjusted EBITDA margins 16.1 % 16.3 % 16.5 % 15.4 %(non-GAAP) Total Debt $ 2,053.8

Less: Cash and cash 344.8 equivalentsNet Debt $ 1,709.0

Net Debt to Adjusted EBITDA 1.3 LTM* (non-GAAP)*LTM = Last twelve months(3Q20 to 2Q21)A-10

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(UNAUDITED)Second Quarter 2021 (vs. 2020)TotalCompanyLabel andGraphicMaterialsRetailBranding andInformationSolutionsIndustrial andHealthcareMaterialsReconciliation from GAAP to Non-GAAP sales changeReported net sales change37.5%

24.9%

79.5%

48.8%

Foreign currency translation(8.3%)

(8.2%)

(6.9%)

(9.4%)

Extra week impact--

--

--

--

Sales change ex. currency (non-GAAP)(1)29.2%

16.8%

72.5%

39.3%

Acquisitions and product line exit(1.1%)

(0.7%)

(0.3%)

(6.4%)

Organic sales change (non-GAAP)(1)28.1%

16.1%

72.2%

32.9%

Second Quarter 2021 (vs. 2019)(2)TotalCompanyLabel andGraphicMaterialsRetailBranding andInformationSolutionsIndustrial andHealthcareMaterialsReconciliation from GAAP to Non-GAAP sales changeReported net sales change17.1%

14.1%

26.5%

14.8%

Foreign currency translation(2.8%)

(3.1%)

(1.3%)

(4.1%)

Extra week impact--

--

--

--

Sales change ex. currency (non-GAAP)(1)14.3%

11.0%

25.2%

10.7%

Acquisitions and product line exit(3.3%)

(0.3%)

(11.1%)

(5.1%)

Organic sales change (non-GAAP)(1)11.0%

10.7%

14.1%

5.6%

Six Months Ended 2021 (vs. 2020)TotalCompanyLabel andGraphicMaterialsRetailBranding andInformationSolutionsIndustrial andHealthcareMaterialsReconciliation from GAAP to Non-GAAP sales changeReported net sales change27.7%

21.0%

45.2%

38.8%

Foreign currency translation(6.1%)

(6.5%)

(3.7%)

(7.8%)

Extra week impact(2.2%)

(2.1%)

(2.4%)

(2.5%)

Sales change ex. currency (non-GAAP)(1)19.4%

12.4%

39.2%

28.4%

Acquisitions and product line exit(1.6%)

(0.8%)

(3.4%)

(4.4%)

Organic sales change (non-GAAP)(1)17.8%

11.7%

35.8%

24.1%

A-10

AVERY DENNISON CORPORATIONPRELIMINARY SUPPLEMENTARY INFORMATION(UNAUDITED) Second Quarter 2021 (vs. 2020) Retail Industrial Total Label and Branding and Company Graphic and Healthcare Materials Information Materials SolutionsReconciliation from GAAP toNon-GAAP sales changeReported net sales change 37.5% 24.9% 79.5% 48.8%

Foreign currency translation (8.3%) (8.2%) (6.9%) (9.4%)

Extra week impact -- -- -- --

Sales change ex. currency 29.2% 16.8% 72.5% 39.3%(non-GAAP)^(1)Acquisitions and product line exit (1.1%) (0.7%) (0.3%) (6.4%)

Organic sales change (non-GAAP)^(1) 28.1% 16.1% 72.2% 32.9%

Second Quarter 2021 (vs. 2019)^(2) Retail Industrial Total Label and Branding and Company Graphic and Healthcare Materials Information Materials SolutionsReconciliation from GAAP toNon-GAAP sales changeReported net sales change 17.1% 14.1% 26.5% 14.8%

Foreign currency translation (2.8%) (3.1%) (1.3%) (4.1%)

Extra week impact -- -- -- --

Sales change ex. currency 14.3% 11.0% 25.2% 10.7%(non-GAAP)^(1)Acquisitions and product line exit (3.3%) (0.3%) (11.1%) (5.1%)

Organic sales change (non-GAAP)^(1) 11.0% 10.7% 14.1% 5.6%

Six Months Ended 2021 (vs. 2020) Retail Industrial Total Label and Branding and Company Graphic and Healthcare Materials Information Materials SolutionsReconciliation from GAAP toNon-GAAP sales changeReported net sales change 27.7% 21.0% 45.2% 38.8%

Foreign currency translation (6.1%) (6.5%) (3.7%) (7.8%)

Extra week impact (2.2%) (2.1%) (2.4%) (2.5%)

Sales change ex. currency 19.4% 12.4% 39.2% 28.4%(non-GAAP)^(1)Acquisitions and product line exit (1.6%) (0.8%) (3.4%) (4.4%)

Organic sales change (non-GAAP)^(1) 17.8% 11.7% 35.8% 24.1%

(1)

Totals may not sum due to rounding.

(2)

Second quarter 2021 vs. 2019 results are presented to facilitate comparison with pre-pandemic performance.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210728005356/en/

CONTACT: Media Relations: Rob Six (626) 304-2361 rob.six@averydennison.com

CONTACT: Investor Relations: John Eble (440) 534-6290 john.eble@averydennison.com