EX-11 3 q042ex11.htm EXHIBIT 11 FOR KIMBALL INTERNATIONAL, INC. Exhibit 11

Exhibit 11

KIMBALL INTERNATIONAL, INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
           
    (Unaudited)   (Unaudited)
    Three Months Ended   Three Months Ended
    December 31, 2003   December 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 $2,128  $3,899  $6,027  $  2,136  $  3,885  $  6,021 
  Undistributed earnings (loss) 208  369  577  (3,851) (6,779) (10,630)
 





  Net Income (Loss) $2,336  $4 ,268  $6,604  $(1,715) $(2,894) $(4,609)
             
  Average Basic Shares Outstanding 13,728  24,371  38,099  13,790  24,273  38,063 
             
  Basic Earnings (Loss) Per Share $0.17  $0.18    $(0.12) $(0.12)  
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$2,128  $3,908  $6,036  $  2,136  $  3,890  $  6,026 
  Undistributed earnings (loss) 204  364  568  (3,850) (6,785) (10,635)
 





  Net Income (Loss) $2,332  $4,272  $6,604  $(1,714) $(2,895) $(4,609)
             
  Average Diluted Shares Outstanding 13,728  24,423  38,151  13,790  24,302  38,092 
             
  Diluted Earnings (Loss) Per Share $0.17  $0.17     $(0.12) $(0.12)  
             
Included in the diluted earnings per share computation are 52,000 and 29,000 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 December 31, 2003 and 2002, respectively. Also included in the diluted earnings per share computation are $9,000 and $5,000 of Class B assumed dividends payable on those dilutive shares for the three months ended December 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, 1,067,000 out of 2,741,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, all 3,029,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation.
           
    (Unaudited)   (Unaudited)
    Six Months Ended   Six Months Ended
    December 31, 2003   December 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 $4,256  $7,798  $12,054  $  4,276  $7,765  $12,041 
  Undistributed earnings (loss) (855) (1,517) (2,372) (4,368) (7,684) (12,052)
 





  Net Income (Loss) $3,401  $  6,281  $ 9,682  $     (92) $     81  $     (11)
             
  Average Basic Shares Outstanding 13,733  24,358  38,091  13,790  24,263  38,053
             
  Basic Earnings (Loss) Per Share $0.25  $0.26    $(0.01) $0.00   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$4,256  $7,808  $12,064  $  4,276    $7,772  $12,048 
  Undistributed earnings (loss) (858) (1,524) (2,382) (4,368) (7,691) (12,059)
 





  Net Income (Loss) $3,398  $  6,284  $ 9,682  $     (92) $     81  $     (11)
             
  Average Diluted Shares Outstanding 13,733  24,392  38,125  13,790  24,286  38,076 
             
  Diluted Earnings (Loss) Per Share $0.25  $0.26    $(0.01) $0.00   
             
Included in the diluted earnings per share computation are 34,000 and 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, 2003 and 2002, respectively. Also included in the diluted earnings per share computation are $10,000 and $7,000 of Class B assumed dividends payable on those dilutive shares for the six months ended December 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, 1,140,000 out of 2,832,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period,  all 3,028,000 stock options outstanding were excluded from the dilutive calculation.