Exhibit 11.1
WILLIS FINANCE CORPORATION
AND SUBSIDIARIES
Computation of Earnings Per Share
|
| Years Ended December 31, |
| |||||||
|
| 2002 |
| 2001 |
| 2000 |
| |||
|
| (in thousands, except per share data) |
| |||||||
Net income |
|
|
|
|
|
|
| |||
Basic |
|
|
|
|
|
|
| |||
Earnings: |
|
|
|
|
|
|
| |||
Income from continuing operations |
| $ | 3,596 |
| $ | 7,643 |
| $ | 5,474 |
|
Discontinued operations |
| — |
| (699 | ) | 2,340 |
| |||
Net earnings |
| $ | 3,596 |
| $ | 6,944 |
| $ | 7,814 |
|
|
|
|
|
|
|
|
| |||
Shares: |
|
|
|
|
|
|
| |||
Average common shares outstanding |
| 8,831 |
| 8,771 |
| 7,512 |
| |||
|
|
|
|
|
|
|
| |||
Basic earnings per common share |
|
|
|
|
|
|
| |||
Income from continuing operations |
| $ | 0.41 |
| $ | 0.87 |
| $ | 0.73 |
|
Discontinued operations |
| — |
| (0.08 | ) | 0.31 |
| |||
Net earnings |
| $ | 0.41 |
| $ | 0.79 |
| $ | 1.04 |
|
|
|
|
|
|
|
|
| |||
Assuming Full Dilution |
|
|
|
|
|
|
| |||
Earnings: |
|
|
|
|
|
|
| |||
Income from continuing operations |
| $ | 3,596 |
| $ | 7,643 |
| $ | 5,474 |
|
Discontinued operations |
| — |
| (699 | ) | 2,340 |
| |||
Net earnings |
| $ | 3,596 |
| $ | 6,944 |
| $ | 7,814 |
|
|
|
|
|
|
|
|
| |||
Shares: |
|
|
|
|
|
|
| |||
Average common shares outstanding |
| 8,831 |
| 8,771 |
| 7,512 |
| |||
Potentially dilutive common shares outstanding |
| 20 |
| 121 |
| 95 |
| |||
Diluted average common shares outstanding |
| 8,851 |
| 8,892 |
| 7,607 |
| |||
|
|
|
|
|
|
|
| |||
Earnings per common share assuming full dilution |
|
|
|
|
|
|
| |||
Income from continuing operations |
| $ | 0.41 |
| $ | 0.86 |
| $ | 0.72 |
|
Discontinued operations |
| — |
| (0.08 | ) | 0.31 |
| |||
Net earnings |
| $ | 0.41 |
| $ | 0.78 |
| $ | 1.03 |
|
Supplemental information:
The difference between average common shares outstanding to calculate basic and assuming full dilution is due to options outstanding under the 1996 Stock Options/Stock Issuance Plan and warrants issued in conjunction with the initial public offering.