EX-11 3 q033ex11.htm EXHIBIT 11 FOR KIMBALL INTERNATIONAL Exhibit 11

Exhibit 11

KIMBALL INTERNATIONAL, INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
           
    (Unaudited)   (Unaudited)
    Three Months Ended   Three Months Ended
    March 31, 2003   March 31, 2002
    
  
(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  $  3,887  $  6,023  $  2,146 $  3,868 $  6,014
  Undistributed earnings (loss) (1,180) (2,079) (3,259) 3,577 6,205 9,782
 





  Net Income $     956  $  1,808  $  2,764  $  5,723 $10,073 $15,796
             
  Average Basic Shares Outstanding 13,781  24,292  38,073  13,912 24,134 38,046
             
  Basic Earnings Per Share $0.07  $0.07    $0.41 $0.42  
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$  2,136  $  3,890  $ 6,026  $  2,146 $  3,877 $  6,023
  Undistributed earnings (loss) (1,180) (2,082) (3,262) 3,568 6,205 9,773
 





  Net Income $     956  $  1,808  $  2,764  $  5,714 $10,082 $15,796
             
  Average Diluted Shares Outstanding 13,781  24,314  38,095  13,912 24,192 38,104
             
  Diluted Earnings Per Share $0.07  $0.07    $0.41 $0.42  
             
Included in the diluted earnings per share computation are 22,000 and 58,000 average shares of Class B common stock representing the dilutive effect of stock options and contingently issuable performance share grants for the three months ended March 31, 2003 and 2002, respectively. Also included in the diluted earnings per share computation are $3,000 and $9,000 of Class B assumed dividends payable on those dilutive shares for the three months ended March 31, 2003 and 2002, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, all 3,335,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, 1,904,000 out of 3,036,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation.
           
    (Unaudited)   (Unaudited)
    Nine Months Ended   Nine Months Ended
    March 31, 2003   March 31, 2002
    
  
(Amounts in Thousands, Except per Share Data) Class A Class B Total Class A Class B Total
Basic Earnings Per Share:
  Dividends declared $  6,412  $11,652  $ 18,064  $  6,499  $11,549  $18,048 
  Undistributed earnings (loss) (5,546) (9,765) (15,311) 3,380  5,804  9,184 
 





  Net Income $     866  $  1,887  $   2,753  $  9,879  $17,353  $27,232 
             
  Average Basic Shares Outstanding 13,787  24,273  38,060  14,002  24,040  38,042 
             
  Basic Earnings Per Share $0.06  $0.08    $0.71  $0.72   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$  6,412  $11,663  $ 18,075  $  6,499    $11,562  $18,061 
  Undistributed earnings (loss) (5,547) (9,775) (15,322) 3,373  5,798  9,171 
 





  Net Income $     865  $  1,888  $   2,753  $  9,872  $17,360  $27,232 
             
  Average Diluted Shares Outstanding 13,787  24,295  38,082  14,002  24,068  38,070 
             
  Diluted Earnings Per Share $0.06  $0.08    $0.71  $0.72   
             
Included in the diluted earnings per share computation are 22,000 and 28,000 average shares of Class B common stock representing the dilutive effect of stock options and contingently issuable performance share grants for the nine months ended March 31, 2003 and 2002, respectively. Also included in the diluted earnings per share computation are $11,000 and $13,000 of Class B assumed dividends payable on those dilutive shares for the nine months ended March 31, 2003 and 2002, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, all 3,088,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period,  2,790,000 out of 2,833,000 stock options outstanding were excluded from the dilutive calculation.