EX-11 2 q051ex11.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
    September 30, 2004   September 30, 2003
    
  
(Amounts in Thousands, Except for per Share Data) Class A Class B Total   Class A Class B Total  
Basic Earnings Per Share:
  Dividends declared $ 2,146  $ 3,937  $ 6,083  $  2,129  $  3,898  $ 6,027 
  Undistributed earnings (loss) (382) (686) (1,068) (1,064) (1,885) (2,949)
 





  Net Income $ 1,764  $ 3,251  $ 5,015  $  1,065  $  2,013  $ 3,078 
             
  Average Basic Shares Outstanding 13,625  24,493  38,118  13,737  24,345  38,082 
             
  Basic Earnings Per Share $0.13  $0.13    $0.08  $0.08   
             
Diluted Earnings Per Share:
  Dividends declared and assumed
       dividends on dilutive shares
$ 2,146  $ 3,948  $ 6,094  $  2,129  $  3,901  $  6,030 
  Undistributed earnings (loss) (388) (691) (1,079) (1,064) (1,888) (2,952)
 





  Net Income $ 1,758  $ 3,257  $ 5,015  $  1,065  $  2,013  $  3,078 
             
  Average Diluted Shares Outstanding 13,849  24,662  38,511  13,737  24,368  38,105 
             
  Diluted Earnings Per Share $0.13  $0.13    $0.08  $0.08   
               
             
Reconciliation of Basic and Diluted EPS calculations:            
Net Income used for Basic EPS calculation $ 1,764  $ 3,251 

$ 5,015 

  $ 1,065  $ 2,013 

$ 3,078 

               
Assumed dividends payable on dilutive shares:            
  Stock options --  --  --    --  --  -- 
  Performance share awards --  11  11    -- 
               
Reduction of undistributed earnings -
     allocated based on Class A and
     Class B shares
(6) (5) (11)   --  (3) (3)
 


 


Net Income used for Diluted EPS calculation $ 1,758  $ 3,257  $ 5,015    $ 1,065 $ 2,013  $ 3,078 
               
               
Average Shares Outstanding for Basic EPS calculation 13,625  24,493  38,118    13,737 24,345  38,082 
               
Dilutive effect of average outstanding:              
  Stock options --  --  --    -- 
  Performance share awards --  70  70    --  21  21 
  Restricted share units 224  99  323    --  --  -- 
 


 


Average Shares Outstanding for Diluted EPS calculation 13,849  24,662  38,511    13,737 24,368  38,105 

Included in dividends declared for the basic and diluted earnings per share computation are dividends computed and accrued on unvested Class A and Class B restricted share units, which will be paid by a conversion to the equivalent value of common shares after a vesting period.

For the current year period, all 2,534,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation. For the prior year period, 2,141,000 out of 2,913,000 stock options outstanding were antidilutive and were excluded from the dilutive calculation.