EXHIBIT 11-2 NAC RE CORP. AND SUBSIDIARIES COMPUTATION OF FULLY DILUTED EARNINGS PER SHARE (Dollars in thousands, except per share amounts) Fully Diluted Earnings Per Share of Common Stock and Common Stock Equivalents Three months ended March 31, ----------------------- 1997 1996 ---------- ---------- Net income applicable to Common Stock $ 19,854 $ 20,772 After-tax add back of convertible debenture interest and amortization 876 876 ---------- ---------- Adjusted net income $ 20,730 $ 21,648 ========== ========== Average number of common shares outstanding 18,431,878 19,210,507 Add: Assumed exercise of dilutive stock options(1) 259,772 351,363 Assumed conversion of convertible debentures(2) 2,020,202 2,020,202 ---------- ---------- Common stock and common stock equivalents outstanding 20,711,852 21,852,072 ========== ========== Fully diluted earnings per share $1.00 $1.00 ========== ========== (1) Computed utilizing the higher of ending or average market price of the Common Stock for the period. (2) Reflects the assumed conversion of the Company's 5.25% Convertible Subordinated Debentures due 2002. - 18 -