EXHIBIT 11
NATIONAL SANITARY SUPPLY COMPANY
<F1>
COMPUTATION OF EARNINGS PER SHARE (a)
(UNAUDITED)
Three Months Ended Six Months Ended
(thousands, except per share data) June 30, June 30,
- ---------------------------------- -------------------- -------------------
1995 1994 1995 1994
------- ------- ------- -------
Computation of Earnings Per Common
and Common Equivalent Share
Net Income $ 1,370 $ 1,104 $ 2,129 $ 1,678
======= ======= ======= =======
Average Number of Shares of
Common Stock Outstanding 6,073 5,961 6,062 5,949
Incremental Effect of
Unexercised Stock Options 75 104 81 106
------- ------- ------- -------
Average Number of Shares of
Common Stock and Common Stock
Equivalents Outstanding 6,148 6,065 6,143 6,055
======= ======= ======= =======
Earnings per Common and Common
Equivalent Share $ 0.22 $ 0.18 $ 0.35 $ 0.28
======= ======= ======= =======
Computation of Earnings Per Common
Share Assuming Full Dilution
Net Income $ 1,370 $ 1,104 $ 2,129 $ 1,678
======= ======= ======= =======
Average Number of Shares of
Common Stock Outstanding 6,073 5,961 6,062 5,949
Incremental Effect of
Unexercised Stock Options 76 111 82 109
------- ------- ------- -------
Average Number of Shares of
Common Stock Assuming
Full Dilution 6,149 6,072 6,144 6,058
======= ======= ======= =======
Earnings Per Common Share
Assuming Full Dilution $ 0.22 $ 0.18 $ 0.35 $ 0.28
======= ======= ======= =======
(a) This calculation is submitted in accordance with the Securities Exchange Act of
1934. Because the incremental effect of unexercised stock options results in dilution
of less than 3%, the per share data presented in the consolidated statement of income
excludes the impact of common stock equivalents.
E-1
Page 10 Of 10