1
EXHIBIT 11
WESTERN DIGITAL CORPORATION
COMPUTATION OF PER SHARE EARNINGS
(IN THOUSANDS, EXCEPT PER SHARE DATA)
THREE MONTHS ENDED NINE MONTHS ENDED
---------------------- ----------------------
APRIL 1, MARCH 26, APRIL 1, MARCH 26,
1995 1994 1995 1994
-------- --------- -------- ---------
PRIMARY
Net income . . . . . . . . . . . . . . $19,650 $28,448 $96,922 $35,837
======= ======= ======= =======
Weighted average number of common
shares outstanding during the period . . 46,716 41,575 45,765 37,525
Common stock equivalents related to
dilutive options and warrants . . . . . 1,870 2,905 2,079 1,982
------- ------- ------- -------
Total shares . . . . . . . . . . . 48,586 44,480 47,844 39,507
======= ======= ======= =======
Net income per share . . . . . . . . . $ .40 $ .64 $ 2.03 $ .91
======= ======= ======= =======
FULLY DILUTED
Net income . . . . . . . . . . . . . . $19,650 $28,448 $96,922 $35,837
Add back: interest expense, net of
income tax effect, applicable to
convertible subordinated debentures . . 813 1,168 3,036 3,504
------- ------- ------- -------
$20,463 $29,616 $99,958 $39,341
======= ======= ======= =======
Weighed average number of common
shares outstanding during the period . . 46,716 41,575 45,765 37,525
Common stock equivalents related to
dilutive options and warrants . . . . . 1,870 3,214 2,080 3,318
Shares issued upon proforma
conversion of convertible subordinated
debentures . . . . . . . . . . . . . . 2,800 4,074 3,519 4,074
------- ------- ------- -------
Total shares . . . . . . . . . . . 51,386 48,863 51,364 44,917
======= ======= ======= =======
Net income per share . . . . . . . . . $ .40 $ .61 $ 1.95 $ .88
======= ======= ======= =======