Exhibit 11
PHELPS DODGE CORPORATION AND SUBSIDIARIES
COMPUTATION OF PER SHARE EARNINGS
(Unaudited; dollars in millions except per share data)
Nine Months Ended
Third Quarter September 30,
--------------------- ---------------------
2002 2001 2002 2001
------ ------ ------ ------
Loss before extraordinary item and cumulative
effect of accounting change ............................ $(29.3) (100.4) (70.5) (194.7)
Extraordinary loss on early extinguishment of debt ........ (26.6) -- (26.6) --
Cumulative effect of accounting change (1) ................ -- -- (22.9) (2.0)
------ ------ ------ ------
Net loss .................................................. $(55.9) (100.4) (120.0) (196.7)
Preferred stock dividends ................................. (3.3) -- (5.7) --
------ ------ ------ ------
Loss applicable to common shares .......................... $(59.2) (100.4) (125.7) (196.7)
====== ====== ====== ======
Basic:
Average number of common shares outstanding ............ 88.6 78.5 82.6 78.5
Diluted:
Average number of common shares outstanding ............ 88.6 78.5 82.6 78.5
Common stock equivalents - stock options ............... -- -- -- --
Common stock equivalents - restricted stock ............ 0.3 0.2 0.3 0.2
Conversion of mandatory convertible preferred stock .... 5.0 -- 2.0 --
------ ------ ------ ------
Diluted average number of common shares
outstanding (2)...................................... 93.9 78.7 84.9 78.7
Basic loss per share:
Loss before extraordinary loss and cumulative
effect of accounting change ......................... $(0.37) (1.28) (0.92) (2.48)
Extraordinary loss on early extinguishment of debt (0.30) -- (0.32) --
Cumulative effect of accounting change (1) ....... -- -- (0.28) (0.03)
------ ------ ------ ------
Basic loss per share ................................... $(0.67) (1.28) (1.52) (2.51)
Diluted loss per share:
Loss before extraordinary loss and cumulative
effect of accounting change ........................ $(0.37) (1.28) (0.92) (2.48)
Extraordinary loss on early extinguishment of debt (0.30) -- (0.32) --
Cumulative effect of accounting change (1) ....... -- -- (0.28) (0.03)
------ ------ ------ ------
Diluted loss per share (2) ........................... $(0.67) (1.28) (1.52) (2.51)
(1) The nine months ended September 30, 2002, included adoption of SFAS No.
142, "Goodwill and Other Intangible Assets," and the nine months ended
September 30, 2001, included adoption of SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities," (as amended by SFAS No.
137) and SFAS No. 138, "Accounting for Certain Derivative Instruments and
Certain Hedging Activities."
(2) Diluted loss per share was anti-dilutive for the 2002 third quarter and
for the nine months ended September 30, 2002 and 2001. Therefore, diluted
loss per share for these periods is based on basic average number of
shares outstanding.