EX-11 2 a10qexhibit11eps12312011q2.htm KIMBALL INTERNATIONAL, INC. EXHIBIT 11 10Q.Exhibit 11 EPS 12.31.2011.Q2


Exhibit 11
KIMBALL INTERNATIONAL, INC.
COMPUTATION OF EARNINGS PER SHARE
(Unaudited)
Three Months Ended
 
Three Months Ended
(Amounts in Thousands, Except for Per Share Data)
December 31, 2011
 
December 31, 2010
 
Class A
 
Class B
 
Total
 
Class A
 
Class B
 
Total
Basic Earnings Per Share:
 
 
 
 
 
 
 
 
 
 
 
Dividends Declared
$
468

 
$
1,375

 
$
1,843

 
$
473

 
$
1,361

 
$
1,834

Undistributed Earnings (Loss)
372

 
982

 
1,354

 
(267
)
 
(691
)
 
(958
)
Net Income
$
840

 
$
2,357

 
$
3,197

 
$
206

 
$
670

 
$
876

Average Basic Shares Outstanding
10,417

 
27,474

 
37,891

 
10,510

 
27,219

 
37,729

Basic Earnings Per Share
$
0.08

 
$
0.09

 
 
 
$
0.02

 
$
0.02

 
 
Diluted Earnings Per Share:
 
 
 
 
 
 
 
 
 
 
 
Dividends Declared and Assumed Dividends on Dilutive Shares
$
472

 
$
1,375

 
$
1,847

 
$
476

 
$
1,361

 
$
1,837

Undistributed Earnings (Loss)
373

 
977

 
1,350

 
(269
)
 
(692
)
 
(961
)
Net Income
$
845

 
$
2,352

 
$
3,197

 
$
207

 
$
669

 
$
876

Average Diluted Shares Outstanding
10,505

 
27,474

 
37,979

 
10,566

 
27,220

 
37,786

Diluted Earnings Per Share
$
0.08

 
$
0.09

 
 
 
$
0.02

 
$
0.02

 
 
Reconciliation of Basic and Diluted EPS Calculations:
 
 
 
 
 
 
 
 
 
 
 
Net Income Used for Basic EPS Calculation
$
840

 
$
2,357

 
$
3,197

 
$
206

 
$
670

 
$
876

Assumed Dividends Payable on Dilutive Shares:
 
 
 
 
 
 
 
 
 
 
 
Performance shares
4

 

 
4

 
3

 

 
3

Increase (Reduction) in Undistributed Earnings (Loss) - allocated based on Class A and Class B shares
1

 
(5
)
 
(4
)
 
(2
)
 
(1
)
 
(3
)
Net Income Used for Diluted EPS Calculation
$
845

 
$
2,352

 
$
3,197

 
$
207

 
$
669

 
$
876

Average Shares Outstanding for Basic EPS Calculation
10,417

 
27,474

 
37,891

 
10,510

 
27,219

 
37,729

Dilutive Effect of Average Outstanding:
 
 
 
 
 
 
 
 
 
 
 
Performance shares
88

 

 
88

 
56

 
1

 
57

Average Shares Outstanding for Diluted EPS Calculation
10,505

 
27,474

 
37,979

 
10,566

 
27,220

 
37,786


All of the 480,000 and 620,000 average outstanding stock options were antidilutive and were excluded from the dilutive calculations for the quarters ended December 31, 2011 and 2010, respectively.





(Unaudited)
Six Months Ended
 
Six Months Ended
(Amounts in Thousands, Except for Per Share Data)
December 31, 2011
 
December 31, 2010
 
Class A
 
Class B
 
Total
 
Class A
 
Class B
 
Total
Basic Earnings Per Share:
 
 
 
 
 
 
 
 
 
 
 
Dividends Declared
$
938

 
$
2,747

 
$
3,685

 
$
950

 
$
2,717

 
$
3,667

Undistributed Loss
(174
)
 
(460
)
 
(634
)
 
(653
)
 
(1,682
)
 
(2,335
)
Net Income
$
764

 
$
2,287

 
$
3,051

 
$
297

 
$
1,035

 
$
1,332

Average Basic Shares Outstanding
10,409

 
27,454

 
37,863

 
10,543

 
27,162

 
37,705

Basic Earnings Per Share
$
0.07

 
$
0.08

 
 
 
$
0.03

 
$
0.04

 
 
Diluted Earnings Per Share:
 
 
 
 
 
 
 
 
 
 
 
Dividends Declared and Assumed Dividends on Dilutive Shares
$
948

 
$
2,747

 
$
3,695

 
$
960

 
$
2,717

 
$
3,677

Undistributed Loss
(178
)
 
(466
)
 
(644
)
 
(661
)
 
(1,684
)
 
(2,345
)
Net Income
$
770

 
$
2,281

 
$
3,051

 
$
299

 
$
1,033

 
$
1,332

Average Diluted Shares Outstanding
10,519

 
27,454

 
37,973

 
10,653

 
27,163

 
37,816

Diluted Earnings Per Share
$
0.07

 
$
0.08

 
 
 
$
0.03

 
$
0.04

 
 
Reconciliation of Basic and Diluted EPS Calculations:
 
 
 
 
 
 
 
 
 
 
 
Net Income Used for Basic EPS Calculation
$
764

 
$
2,287

 
$
3,051

 
$
297

 
$
1,035

 
$
1,332

Assumed Dividends Payable on Dilutive Shares:
 
 
 
 
 
 
 
 
 
 
 
Performance shares
10

 

 
10

 
10

 

 
10

Increase in Undistributed Loss - allocated based on Class A and Class B shares
(4
)
 
(6
)
 
(10
)
 
(8
)
 
(2
)
 
(10
)
Net Income Used for Diluted EPS Calculation
$
770

 
$
2,281

 
$
3,051

 
$
299

 
$
1,033

 
$
1,332

Average Shares Outstanding for Basic EPS Calculation
10,409

 
27,454

 
37,863

 
10,543

 
27,162

 
37,705

Dilutive Effect of Average Outstanding:
 
 
 
 
 
 
 
 
 
 
 
Performance shares
110

 

 
110

 
110

 
1

 
111

Average Shares Outstanding for Diluted EPS Calculation
10,519

 
27,454

 
37,973

 
10,653

 
27,163

 
37,816


All of the 527,000 and 629,000 average outstanding stock options were antidilutive and were excluded from the dilutive calculations for the quarters ended December 31, 2011 and 2010, respectively.