Exhibit 11.1 HUGHES SUPPLY, INC. SUMMARY SCHEDULE OF EARNINGS PER SHARE CALCULATIONS - --------------------------------------------------- Potentially dilutive securities: a) Options for common stock, issued under stock option plans. b) 7% Convertible subordinated debentures, due May 1, 2011. Year Year Year Ended Ended Ended 1/31/92 1/29/93 1/28/94 ------- ------- ------- Line - ---- SHARES ------ 1 Average shares outstanding 4,551,997 4,552,171 4,552,798 2 Incremental shares (options) - Assuming options outstanding at end of period were exercised at beginning of period (or time of issuance, if later) and proceeds were used to purchase shares at average market price during the period 0 12,014 96,135 ----------- ----------- ----------- 3 Shares used in calculating Earnings Per Common and Common Equivalent Share 4,551,997 4,564,185 4,648,933 4 Incremental shares (options) - Assuming options outstanding at end of period were exercised at beginning of period (or time of issuance, if later) and proceeds were used to purchase shares at the higher of the average market price during the period or the market price at the end of the period; and that options exercised during the period were exercised at the beginning of the period(or time of issuance, if later) and the proceeds were used to, purchase shares at the market price at the date of exercise 30 27,855 84,949 5 Incremental shares (debentures) - Assuming debentures were converted at beginning of period (or time of issuance, if later) at most advantageous (for security holder) conversion rate that becomes effective within 10 years * 0 0 1,084,707 ----------- ----------- ----------- 6 Shares used in calculating Earnings Per Common Share - Assuming Full Dilution 4,552,027 4,592,040 5,818,589 =========== =========== =========== HUGHES SUPPLY, INC. Year Year Year Ended Ended Ended 1/31/92 1/29/93 1/28/94 ------- ------- ------- Line - ---- EARNINGS -------- 7 Net income per financial statements, used in calculating Earnings Per Common Share and Earnings Per Common and Common Equivalent Share $(3,858,829) $ 2,478,267 $ 6,285,738 8 Incremental earnings (debentures) - Assuming interest charges applicable to convertible debentures (and nondiscretionary adjustments that would have been made based on net income) are taken into account in determining balance of income applicable to common stock * 0 0 996,464 ----------- ----------- ----------- 9 Earnings used in calculating Earnings Per Common Share - Assuming Full Dilution $(3,858,829) $ 2,478,267 $ 7,282,202 =========== =========== =========== Year Year Year Ended Ended Ended 1/31/92 1/29/93 1/28/94 ------- ------- ------- Line - ---- RESULTING PER SHARE DATA ------------------------ 10 Earnings per common share (Line 7/Line 1) $ (0.85) $ 0.54 $ 1.38 =========== =========== =========== 11 Earnings per common share and common equivalent share (Line 7/Line 3) $ (0.85) $ 0.54 $ 1.35 =========== =========== =========== 12 Dilution 0.0% 0.0% 2.2% =========== =========== =========== 13 Earnings per common share - assuming full dilution (Line 9/Line 6) $ (0.85) $ 0.54 $ 1.25 =========== =========== =========== 14 Dilution (antidilution) 0.0% 0.0% 9.4% =========== =========== =========== 15 Used in statements of operations: [ ] Line 10, if dilution less than 3%, or antidilution, exists for all periods. [ X ] Lines 11 and 13, if dilution >= 3% for any period. * Convertible debentures are antidilutive for fiscal years ending January 29, 1993 and January 31, 1992, and, consequently, are not used in the calculation of fully diluted earnings per share for those years.