EXHIBIT 11-A
COMPUTATION OF PRO FORMA COMBINED
EARNINGS (LOSS) PER SHARE
BASIC AND DILUTED PRO FORMA COMBINED EARNINGS (LOSS) PER SHARE:
SEPTEMBER 30, JUNE 30, DECEMBER 31,
------------- ------------------------ --------------------------------------
1998 1998 1997 1997 1996 1995
------------- ----------- ----------- ------------ ----------- -----------
CHRYSLER
Weighted average common shares
outstanding................... 646.5 646.2 688.3 675.5 730.3 748.4
Shares offered in offering...... 24.0 24.0 18.7 18.7 -- --
Stock options, net.............. 12.1 10.4 6.7 6.8 7.4 7.1
Conversion of preferred stock... 0.5 0.7 1.7 1.3 4.4 34.7
Conversion of other contingently
issuable shares............... 2.4 2.3 1.6 1.7 1.7 1.5
------------- ----------- ----------- ------------ ----------- -----------
685.5 683.6 717.0 704.0 743.8 791.7
Conversion ratio................ 0.6235 0.6235 0.6235 0.6235 0.6235 0.6235
------------- ----------- ----------- ------------ ----------- -----------
Pro forma weighted average
common shares outstanding..... 427.4 426.2 447.0 438.9 463.8 493.6
------------- ----------- ----------- ------------ ----------- -----------
DAIMLER-BENZ
Weighted average Ordinary
Shares/ADS outstanding........ 542.0 527.5 525.2 525.5 523.7 522.7
Conversion ratio................ 1.005 1.005 1.005 1.005 1.005 1.005
------------- ----------- ----------- ------------ ----------- -----------
544.7 530.1 527.8 528.1 526.3 525.4
------------- ----------- ----------- ------------ ----------- -----------
Basic pro forma combined
weighted average shares
outstanding................... 972.1 956.3 974.8 967.0 990.1 1,019.0
------------- ----------- ----------- ------------ ----------- -----------
Pro forma combined net earnings
(loss)........................ DM8,186 DM5,721 DM3,542 DM12,906 DM8,359 DM(2,689)
------------- ----------- ----------- ------------ ----------- -----------
------------- ----------- ----------- ------------ ----------- -----------
Basic pro forma combined
earnings (loss) per share..... DM8.42 DM5.98 DM3.63 DM13.35 DM8.44 DM(2.64)
------------- ----------- ----------- ------------ ----------- -----------
------------- ----------- ----------- ------------ ----------- -----------
COMPUTATION OF PRO FORMA COMBINED
EARNINGS (LOSS) PER SHARE
BASIC AND DILUTED PRO FORMA COMBINED EARNINGS (LOSS) PER SHARE: (CONTINUED)
SEPTEMBER 30, JUNE 30, DECEMBER 31,
------------- ------------------------ --------------------------------------
1998 1998 1997 1997 1996 1995
------------- ----------- ----------- ------------ ----------- -----------
Diluted pro forma combined
earnings (loss) per share:
Chrysler pro forma weighted
average shares outstanding.... 427.4 426.2 447.0 438.9 463.8 493.6
------------- ----------- ----------- ------------ ----------- -----------
Daimler-Benz weighted average
Ordinary shares/ ADS
outstanding................... 542.0 527.5 525.2 525.5 523.7 522.7
Dilutive convertible bonds and
notes......................... 12.8 24.9 8.8 12.7 4.0 --
------------- ----------- ----------- ------------ ----------- -----------
554.8 552.4 534.0 538.2 527.7 522.7
Conversion ratio................ 1.005 1.005 1.005 1.005 1.005 1.005
------------- ----------- ----------- ------------ ----------- -----------
557.6 555.2 536.7 540.9 530.4 525.4
Diluted pro forma combined
weighted average shares
outstanding................... 985.0 981.4 983.7 979.8 994.2 1,019.0
------------- ----------- ----------- ------------ ----------- -----------
Pro forma combined earnings
(loss)........................ DM8,186 DM5,721 DM3,542 DM12,906 DM8,359 DM(2,689)
Interest expense on convertible
bonds and notes............... 32 24 14 38 7 --
------------- ----------- ----------- ------------ ----------- -----------
DM8,218 DM5,745 DM3,556 DM12,944 DM8,366 DM(2,689)
------------- ----------- ----------- ------------ ----------- -----------
------------- ----------- ----------- ------------ ----------- -----------
Diluted pro forma combined
earnings (loss) per share..... DM8.34 DM5.85 DM3.61 DM13.21 DM8.41 DM(2.64)
------------- ----------- ----------- ------------ ----------- -----------
------------- ----------- ----------- ------------ ----------- -----------