EX-11 4 q032ex11.htm EXHIBIT 11 Exhibit 11

Exhibit 11

KIMBALL INTERNATIONAL, INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE

    (Unaudited)   (Unaudited)
    Three Months Ended   Three Months Ended
    December 31, 2002   December 31, 2001
    
  
(Amounts in Thousands, Except per Share Data) Class A Class B Total Class A Class B Total
Basic Earnings Per Share:
  Dividends declared $ 2,136  $ 3,885  $  6,021  $2,176 $3,842 $ 6,018
  Undistributed earnings (loss) (3,851) (6,779) (10,630) 195 334 529
 





  Net Income (Loss) $(1,715) $(2,894) $(4,609) $2,371 $4,176 $6,547
             
  Average Basic Shares Outstanding 13,790  24,273  38,063  14,042 24,007 38,049
             
  Basic Earnings (Loss) Per Share $(0.12) $(0.12)   $0.17 $0.17  
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$ 2,136  $ 3,890  $ 6,026  $2,176 $3,845 $  6,021
  Undistributed earnings (loss) (3,850) (6,785) (10,635) 194 332 526
 





  Net Income (Loss) $(1,714) $(2,895) $(4,609) $2,370 $4,177 $6,547
             
  Average Diluted Shares Outstanding 13,790  24,302  38,092  14,042 24,029 38,071
             
  Diluted Earnings (Loss) Per Share $(0.12) $(0.12)   $0.17 $0.17  
             
Included in the diluted earnings per share computation are 29,000 and 22,000 average shares of Class B common stock representing the dilutive effect of contingently issuable performance share grants for the three months ended December 31, 2002 and 2001, respectively. Also included in the diluted earnings per share computation are $5,000 and $3,000 of Class B assumed dividends payable on those dilutive shares for the three months ended December 31, 2002 and 2001, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, all 3,029,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, all 3,073,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation.
           
    (Unaudited)   (Unaudited)
    Six Months Ended   Six Months Ended
    December 31, 2002   December 31, 2001
    
  
(Amounts in Thousands, Except per Share Data) Class A Class B Total Class A Class B Total
Basic Earnings Per Share:
  Dividends declared $4,276  $7,765  $12,041  $4,353  $7,680  $12,033 
  Undistributed earnings (loss) (4,368) (7,684) (12,052) (220) (377) (597)
 





  Net Income (Loss) $    (92) $     81  $     (11) $4,133  $7,303  $11,436 
             
  Average Basic Shares Outstanding 13,790  24,263  38,053  14,047  23,993  38,040 
             
  Basic Earnings (Loss) Per Share $(0.01) $0.00    $0.29  $0.30   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$4,276  $7,772  $12,048  $4,353    $7,688  $12,041 
  Undistributed earnings (loss) (4,368) (7,691) (12,059) (223) (382) (605)
 





  Net Income (Loss) $    (92) $    81  $     (11) $4,130  $7,306  $11,436 
             
  Average Diluted Shares Outstanding 13,790  24,286  38,076  14,047  24,016  38,063 
             
  Diluted Earnings (Loss) Per Share $(0.01) $0.00    $0.29   $0.30    
             
Included in the diluted earnings per share computation are 23,000 average shares of Class B common stock representing the dilutive effect of stock options and contingently issuable performance share grants for the six months ended December 31, 2002 and 2001. Also included in the diluted earnings per share computation are $7,000 and $8,000 of Class B assumed dividends payable on those dilutive shares for the six months ended December 31, 2002 and 2001, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, all 3,028,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period,  2,716,000 out of 2,773,000 stock options outstanding were excluded from the dilutive calculation.