EXHIBIT 11
NATIONAL SANITARY SUPPLY COMPANY
COMPUTATION OF EARNINGS PER SHARE (a)
(UNAUDITED)
Three Months Ended Six Months Ended
(thousands, except per share data) June 30, June 30,
- ---------------------------------- ------------------- ------------------
1996 1995 1996 1995
------- ------- ------- -------
Computation of Earnings Per Common
and Common Equivalent Share
Net Income $ 1,321 $ 1,370 $ 2,153 $ 2,129
======= ======= ======= =======
Average Number of Shares of
Common Stock Outstanding 6,140 6,073 6,132 6,062
Incremental Effect of
Unexercised Stock Options 86 75 76 81
------- ------- ------- -------
Average Number of Shares of
Common Stock and Common Stock
Equivalents Outstanding 6,226 6,148 6,208 6,143
======= ======= ======= =======
Earnings per Common and Common
Equivalent Share $ 0.21 $ 0.22 $ 0.35 $ 0.35
======= ======= ======= =======
Computation of Earnings Per Common
Share Assuming Full Dilution
Net Income $ 1,321 $ 1,370 $ 2,153 $ 2,129
======= ======= ======= =======
Average Number of Shares of
Common Stock Outstanding 6,140 6,073 6,132 6,062
Incremental Effect of
Unexercised Stock Options 91 76 95 82
------- ------- ------- -------
Average Number of Shares of
Common Stock Assuming
Full Dilution 6,231 6,149 6,227 6,144
======= ======= ======= =======
Earnings Per Common Share
Assuming Full Dilution $ 0.21 $ 0.22 $ 0.35 $ 0.35
======= ======= ======= =======
(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