EX-11 3 q043ex11.htm EXHIBIT 11 - COMPUTATION OF EPS Exhibit 11

Exhibit 11

KIMBALL INTERNATIONAL, INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE
           
    (Unaudited)   (Unaudited)
    Three Months Ended   Three Months Ended
    March 31, 2004   March 31, 2003
    
  
(Amounts in Thousands, Except per Share Data) Class A Class B Total   Class A Class B Total  
Basic Earnings Per Share:
  Dividends declared $ 2,152  $ 3,928  $ 6,080  $  2,136  $  3,887  $ 6,023 
  Undistributed earnings (loss) (616) (1,097) (1,713) (1,180) (2,079) (3,259)
 





  Net Income $ 1,536  $ 2,831  $ 4,367  $     956  $  1,808  $ 2,764 
             
  Average Basic Shares Outstanding 13,685  24,426  38,111  13,781  24,292  38,073 
             
  Basic Earnings Per Share $0.11  $0.12    $0.07  $0.07   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$ 2,152  $ 3,952  $ 6,104  $  2,136  $  3,890  $  6,026 
  Undistributed earnings (loss) (626) (1,111) (1,737) (1,180) (2,082) (3,262)
 





  Net Income $ 1,526  $ 2,841  $ 4,367  $     956  $  1,808  $  2,764 
             
  Average Diluted Shares Outstanding 13,907  24,675  38,582  13,781  24,314  38,095 
             
  Diluted Earnings Per Share $0.11  $0.12    $0.07  $0.07   
             
For the three months ended March 31, 2004 and 2003, respectively, the diluted earnings per share computation includes 249,000 and 22,000 average shares of Class B common stock and 222,000 and zero average shares of Class A Common Stock representing the dilutive effect of stock options, contingently issuable restricted share units and performance share grants. Also included in the diluted earnings per share computation are $24,000 and $3,000 of Class B assumed dividends payable on dilutive shares for the three months ended March 31, 2004 and 2003, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, 462,000 out of 2,642,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, all 3,335,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation.
           
    (Unaudited)   (Unaudited)
    Nine Months Ended   Nine Months Ended
    March 31, 2004   March 31, 2003
    
  
(Amounts in Thousands, Except per Share Data) Class A Class B Total   Class A Class B Total   
Basic Earnings Per Share:
  Dividends declared $ 6,408  $11,726  $18,134  $  6,412  $11,652  $ 18,064 
  Undistributed earnings (loss) (1,471) (2,614) (4,085) (5,546) (9,765) (15,311)
 





  Net Income $ 4,937  $  9,112  $14,049  $     866  $  1,887  $   2,753 
             
  Average Basic Shares Outstanding 13,717  24,380  38,097  13,787  24,273  38,060 
             
  Basic Earnings Per Share $0.36  $0.37    $0.06  $0.08   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$ 6,408  $11,760  $18,168  $  6,412    $11,663  $ 18,075 
  Undistributed earnings (loss) (1,484) (2,635) (4,119) (5,547) (9,775) (15,322)
 





  Net Income $ 4,924  $  9,125  $14,049  $     865  $  1,888  $   2,753 
             
  Average Diluted Shares Outstanding 13,791  24,485  38,276  13,787  24,295  38,082 
             
  Diluted Earnings Per Share $0.36  $0.37    $0.06  $0.08   
             
For the nine months ended March 31, 2004 and 2003, respectively, the diluted earnings per share computation includes 105,000 and 22,000 average shares of Class B common stock and 74,000 and zero average shares of Class A Common Stock representing the dilutive effect of stock options, contingently issuable restricted share units and performance share grants. Also included in the diluted earnings per share computation are $34,000 and $11,000 of Class B assumed dividends payable on dilutive shares for the nine months ended March 31, 2004 and 2003, respectively. A corresponding reduction of undistributed earnings has been allocated evenly over Class A and Class B shares. For the current year period, 1,108,000 out of 2,778,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, all 3,088,000 stock options outstanding were excluded from the dilutive calculation.