Exhibit 11
KIMBALL INTERNATIONAL, INC.
COMPUTATION OF EARNINGS PER SHARE
EARNINGS PER SHARE FROM CONTINUING OPERATIONS
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited) | Three Months Ended | | Three Months Ended |
(Amounts in Thousands, Except for Per Share Data) | December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Basic Earnings (Loss) Per Share from Continuing Operations: | | | | | | | | | | | |
Dividends Declared | $ | 112 |
| | $ | 1,839 |
| | $ | 1,951 |
| | $ | 360 |
| | $ | 1,522 |
| | $ | 1,882 |
|
Undistributed Earnings (Loss) | (168 | ) | | (1,784 | ) | | (1,952 | ) | | 44 |
| | 162 |
| | 206 |
|
Income (Loss) from Continuing Operations | $ | (56 | ) | | $ | 55 |
| | $ | (1 | ) | | $ | 404 |
| | $ | 1,684 |
| | $ | 2,088 |
|
Average Basic Shares Outstanding | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,146 |
| | 30,288 |
| | 38,434 |
|
Basic Earnings (Loss) Per Share from Continuing Operations | $ | (0.02 | ) | | $ | 0.00 |
| | | | $ | 0.05 |
| | $ | 0.06 |
| | |
Diluted Earnings (Loss) Per Share from Continuing Operations: | | | | | | | | | | | |
Dividends Declared and Assumed Dividends on Dilutive Shares | $ | 112 |
| | $ | 1,839 |
| | $ | 1,951 |
| | $ | 368 |
| | $ | 1,522 |
| | $ | 1,890 |
|
Undistributed Earnings (Loss) | (168 | ) | | (1,784 | ) | | (1,952 | ) | | 43 |
| | 155 |
| | 198 |
|
Income (Loss) from Continuing Operations | $ | (56 | ) | | $ | 55 |
| | $ | (1 | ) | | $ | 411 |
| | $ | 1,677 |
| | $ | 2,088 |
|
Average Diluted Shares Outstanding | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,325 |
| | 30,288 |
| | 38,613 |
|
Diluted Earnings (Loss) Per Share from Continuing Operations | $ | (0.02 | ) | | $ | 0.00 |
| | | | $ | 0.05 |
| | $ | 0.06 |
| | |
Reconciliation of Basic and Diluted EPS from Continuing Operations Calculations: | | | | | | | | | | | |
Income (Loss) from Continuing Operations Used for Basic EPS Calculation | $ | (56 | ) | | $ | 55 |
| | $ | (1 | ) | | $ | 404 |
| | $ | 1,684 |
| | $ | 2,088 |
|
Assumed Dividends Payable on Dilutive Shares | — |
| | — |
| | — |
| | 8 |
| | — |
| | 8 |
|
Increase (Reduction) in Undistributed Earnings (Loss) - allocated based on Class A and Class B shares | — |
| | — |
| | — |
| | (1 | ) | | (7 | ) | | (8 | ) |
Income (Loss) from Continuing Operations Used for Diluted EPS Calculation | $ | (56 | ) | | $ | 55 |
| | $ | (1 | ) | | $ | 411 |
| | $ | 1,677 |
| | $ | 2,088 |
|
Average Shares Outstanding for Basic EPS Calculation | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,146 |
| | 30,288 |
| | 38,434 |
|
Dilutive Effect of Average Outstanding Compensation Awards | — |
| | — |
| | — |
| | 179 |
| | — |
| | 179 |
|
Average Shares Outstanding for Diluted EPS Calculation | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,325 |
| | 30,288 |
| | 38,613 |
|
For the quarter ended December 31, 2014, all of the 503,000 outstanding compensation awards were antidilutive and were excluded from the dilutive calculation.
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited) | Six Months Ended | | Six Months Ended |
(Amounts in Thousands, Except for Per Share Data) | December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Basic Earnings Per Share from Continuing Operations: | | | | | | | | | | | |
Dividends Declared | $ | 474 |
| | $ | 3,380 |
| | $ | 3,854 |
| | $ | 735 |
| | $ | 3,027 |
| | $ | 3,762 |
|
Undistributed Earnings (Loss) | (340 | ) | | (1,998 | ) | | (2,338 | ) | | (142 | ) | | (523 | ) | | (665 | ) |
Income from Continuing Operations | $ | 134 |
| | $ | 1,382 |
| | $ | 1,516 |
| | $ | 593 |
| | $ | 2,504 |
| | $ | 3,097 |
|
Average Basic Shares Outstanding | 5,642 |
| | 33,144 |
| | 38,786 |
| | 8,217 |
| | 30,155 |
| | 38,372 |
|
Basic Earnings Per Share from Continuing Operations | $ | 0.02 |
| | $ | 0.04 |
| | | | $ | 0.07 |
| | $ | 0.08 |
| | |
Diluted Earnings Per Share from Continuing Operations: | | | | | | | | | | | |
Dividends Declared and Assumed Dividends on Dilutive Shares | $ | 474 |
| | $ | 3,390 |
| | $ | 3,864 |
| | $ | 770 |
| | $ | 3,027 |
| | $ | 3,797 |
|
Undistributed Earnings (Loss) | (341 | ) | | (2,007 | ) | | (2,348 | ) | | (155 | ) | | (545 | ) | | (700 | ) |
Income from Continuing Operations | $ | 133 |
| | $ | 1,383 |
| | $ | 1,516 |
| | $ | 615 |
| | $ | 2,482 |
| | $ | 3,097 |
|
Average Diluted Shares Outstanding | 5,642 |
| | 33,250 |
| | 38,892 |
| | 8,605 |
| | 30,155 |
| | 38,760 |
|
Diluted Earnings Per Share from Continuing Operations | $ | 0.02 |
| | $ | 0.04 |
| | | | $ | 0.07 |
| | $ | 0.08 |
| | |
Reconciliation of Basic and Diluted EPS from Continuing Operations Calculations: | | | | | | | | | | | |
Income from Continuing Operations Used for Basic EPS Calculation | $ | 134 |
| | $ | 1,382 |
| | $ | 1,516 |
| | $ | 593 |
| | $ | 2,504 |
| | $ | 3,097 |
|
Assumed Dividends Payable on Dilutive Shares | — |
| | 10 |
| | 10 |
| | 35 |
| | — |
| | 35 |
|
Increase (Reduction) in Undistributed Earnings (Loss) - allocated based on Class A and Class B shares | (1 | ) | | (9 | ) | | (10 | ) | | (13 | ) | | (22 | ) | | (35 | ) |
Income from Continuing Operations Used for Diluted EPS Calculation | $ | 133 |
| | $ | 1,383 |
| | $ | 1,516 |
| | $ | 615 |
| | $ | 2,482 |
| | $ | 3,097 |
|
Average Shares Outstanding for Basic EPS Calculation | 5,642 |
| | 33,144 |
| | 38,786 |
| | 8,217 |
| | 30,155 |
| | 38,372 |
|
Dilutive Effect of Average Outstanding Compensation Awards | — |
| | 106 |
| | 106 |
| | 388 |
| | — |
| | 388 |
|
Average Shares Outstanding for Diluted EPS Calculation | 5,642 |
| | 33,250 |
| | 38,892 |
| | 8,605 |
| | 30,155 |
| | 38,760 |
|
EARNINGS PER SHARE FROM DISCONTINUED OPERATIONS |
| | | | | | | | | | | | | | | |
(Unaudited) | Three Months Ended | | Three Months Ended |
| December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Class A | | Class B |
Basic Earnings Per Share | $ | 0.07 |
| | $ | 0.07 |
| | $ | 0.19 |
| | $ | 0.18 |
|
Diluted Earnings Per Share | $ | 0.07 |
| | $ | 0.07 |
| | $ | 0.18 |
| | $ | 0.18 |
|
| | | | | | | |
| Six Months Ended | | Six Months Ended |
| December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Class A | | Class B |
Basic Earnings Per Share | $ | 0.24 |
| | $ | 0.24 |
| | $ | 0.40 |
| | $ | 0.40 |
|
Diluted Earnings Per Share | $ | 0.24 |
| | $ | 0.24 |
| | $ | 0.40 |
| | $ | 0.40 |
|
EARNINGS PER SHARE (INCLUDING DISCONTINUED OPERATIONS)
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited) | Three Months Ended | | Three Months Ended |
(Amounts in Thousands, Except for Per Share Data) | December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Basic Earnings Per Share: | | | | | | | | | | | |
Dividends Declared | $ | 112 |
| | $ | 1,839 |
| | $ | 1,951 |
| | $ | 360 |
| | $ | 1,522 |
| | $ | 1,882 |
|
Undistributed Earnings | 62 |
| | 664 |
| | 726 |
| | 1,556 |
| | 5,784 |
| | 7,340 |
|
Net Income | $ | 174 |
| | $ | 2,503 |
| | $ | 2,677 |
| | $ | 1,916 |
| | $ | 7,306 |
| | $ | 9,222 |
|
Average Basic Shares Outstanding | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,146 |
| | 30,288 |
| | 38,434 |
|
Basic Earnings Per Share | $ | 0.05 |
| | $ | 0.07 |
| | | | $ | 0.24 |
| | $ | 0.24 |
| | |
Diluted Earnings Per Share: | | | | | | | | | | | |
Dividends Declared and Assumed Dividends on Dilutive Shares | $ | 112 |
| | $ | 1,839 |
| | $ | 1,951 |
| | $ | 368 |
| | $ | 1,522 |
| | $ | 1,890 |
|
Undistributed Earnings | 62 |
| | 664 |
| | 726 |
| | 1,581 |
| | 5,751 |
| | 7,332 |
|
Net Income | $ | 174 |
| | $ | 2,503 |
| | $ | 2,677 |
| | $ | 1,949 |
| | $ | 7,273 |
| | $ | 9,222 |
|
Average Diluted Shares Outstanding | 3,345 |
| | 35,517 |
| | 38,862 |
| | 8,325 |
| | 30,288 |
| | 38,613 |
|
Diluted Earnings Per Share | $ | 0.05 |
| | $ | 0.07 |
| | | | $ | 0.23 |
| | $ | 0.24 |
| | |
For the quarter ended December 31, 2014, all of the 503,000 outstanding compensation awards were antidilutive and were excluded from the dilutive calculation.
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Unaudited) | Six Months Ended | | Six Months Ended |
(Amounts in Thousands, Except for Per Share Data) | December 31, 2014 | | December 31, 2013 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Basic Earnings Per Share: | | | | | | | | | | | |
Dividends Declared | $ | 474 |
| | $ | 3,380 |
| | $ | 3,854 |
| | $ | 735 |
| | $ | 3,027 |
| | $ | 3,762 |
|
Undistributed Earnings | 992 |
| | 5,827 |
| | 6,819 |
| | 3,136 |
| | 11,507 |
| | 14,643 |
|
Net Income | $ | 1,466 |
| | $ | 9,207 |
| | $ | 10,673 |
| | $ | 3,871 |
| | $ | 14,534 |
| | $ | 18,405 |
|
Average Basic Shares Outstanding | 5,642 |
| | 33,144 |
| | 38,786 |
| | 8,217 |
| | 30,155 |
| | 38,372 |
|
Basic Earnings Per Share | $ | 0.26 |
| | $ | 0.28 |
| | | | $ | 0.47 |
| | $ | 0.48 |
| | |
Diluted Earnings Per Share: | | | | | | | | | | | |
Dividends Declared and Assumed Dividends on Dilutive Shares | $ | 474 |
| | $ | 3,390 |
| | $ | 3,864 |
| | $ | 770 |
| | $ | 3,027 |
| | $ | 3,797 |
|
Undistributed Earnings | 988 |
| | 5,821 |
| | 6,809 |
| | 3,243 |
| | 11,365 |
| | 14,608 |
|
Net Income | $ | 1,462 |
| | $ | 9,211 |
| | $ | 10,673 |
| | $ | 4,013 |
| | $ | 14,392 |
| | $ | 18,405 |
|
Average Diluted Shares Outstanding | 5,642 |
| | 33,250 |
| | 38,892 |
| | 8,605 |
| | 30,155 |
| | 38,760 |
|
Diluted Earnings Per Share | $ | 0.26 |
| | $ | 0.28 |
| | | | $ | 0.47 |
| | $ | 0.48 |
| | |