Exhibit 11.1 Tyco Toys, Inc. and Subsidiaries Statement Regarding Computation of Per Share Earnings (in thousands, except per share amounts) For the Quarter Ended June 30, 1994 --------------------------------------------------------------- As As (1) Fully Reported Adjustments Primary Reported Adjustments Diluted -------- ----------- ------- -------- ----------- ------- NET INCOME $1,207 $ - $1,207 $1,207 $147 $1,354 Preferred stock dividend 625 - 625 625 - 625 ----- --- ----- ----- --- ----- NET INCOME AVAILABLE TO COMMON SHAREHOLDERS $ 582 $ - $ 582 $ 582 $147 $ 729 ===== === ===== ===== ==== ===== Fully SHARES Primary Diluted - ------ ------- ------- Average shares outstanding 34,677 34,677 Additional shares issued assuming conversion of: Debentures (2) - 1,397 Preferred Stock (3) - 4,121 ------ ------ Total average shares outstanding 34,677 40,195 ====== ====== NET INCOME PER COMMON SHARE (4) $0.02 $0.02 ==== ==== Note: Reference is made to Note 6 to Consolidated Financial Statements in Part I, Item 1 of this report. (1) Reflects the interest savings, net of taxes, from the conversion of convertible debentures (reference note 2 below), at the beginning of the year. (2) Assumes the conversion (for fully diluted earnings per share only) of the $13,973,000 of 7% convertible debentures into common stock of the Company at a conversion price of $10 per share as of the beginning of the year (or date of issuance, if later). (3) Assumes the conversion (for fully diluted earnings per share only) of the $50,000,000 of 6% series B voting convertible, exchangeable preferred stock into 4,999,995 shares of the Company's common stock at a conversion price of $10 per share as of April 15, 1994, the date of issuance. (4) Fully diluted earnings per share is not presented in the Consolidated Statements of Operations since it is not materially dilutive. -17- Exhibit 11.1 Tyco Toys, Inc. and Subsidiaries Statement Regarding Computation of Per Share Earnings (in thousands, except per share amounts) For the Quarter Ended June 30, 1993 --------------------------------------------------------------- As As (1) Fully Reported Adjustments Primary Reported Adjustments Diluted -------- ----------- ------- -------- ----------- ------- NET LOSS $(3,530) $ - $(3,530) $(3,530) $142 $(3,388) ===== ==== ===== ===== === ===== Fully SHARES Primary Diluted - ------ ------- ------- Average shares outstanding 33,093 33,093 Incremental shares issued assuming exercise of stock options (2)(5) 505 505 Additional shares issued assuming conversion of Debentures (3) - 1,350 ------ ------ Total average shares outstanding 33,598 34,948 ====== ====== NET LOSS PER COMMON SHARE (4) $(0.11) $(0.10) ==== ==== Note: Reference is made to Note 6 to Consolidated Financial Statements in Part I, Item 1 of this report. (1) Reflects the interest savings, net of taxes, from the conversion of convertible debentures (reference note 3 below), at the beginning of the year. (2) Reflects the shares issuable upon the assumed conversion of all the outstanding stock options as of the beginning of the period presented (or date of issuance, if later), net of shares repurchased with the exercise proceeds. (3) Assumes the conversion (for fully diluted earnings per share only) of the $13,500,000 of 7% convertible debentures into common stock of the Company at a conversion price of $10 per share as of the beginning of the year. (4) Fully diluted loss per share is not presented in the Consolidated Statements of Operations since it is anti-dilutive. (5) For financial statement purposes, the incremental shares for primary earnings per share have not been included, as the effect is anti-dilutive. -18-