EXHIBIT 11
MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
COMPUTATION OF PER COMMON SHARE EARNINGS
(in millions, except per share amounts)
For the Three Months For the Nine Months
Ended Ended
-------------------------- -----------------------
Sept. 25, Sept. 26, Sept. 25, Sept.26,
1998 1997 1998 1998
--------- --------- --------- --------
EARNINGS (LOSS)
Net earnings (loss) $(164) $ 502 $ 915 $1,466
Preferred stock dividends (9) (9) (28) (29)
----- ----- ----- ------
Net earnings (loss) applicable to
common stockholders $(173) $ 493 $ 887 $1,437
===== ===== ===== ======
WEIGHTED-AVERAGE SHARES OUTSTANDING 357.6 339.8 354.1 339.2
----- ----- ----- ------
EFFECT OF DILUTIVE INSTRUMENTS
Employee stock options 29.6 30.6 30.9 29.2
FCCAAP shares 16.2 21.1 16.7 20.8
Restricted units 5.0 5.4 4.9 5.0
ESPP shares - - .1 .1
Convertible debt - - - .1
----- ----- ----- ------
DILUTIVE POTENTIAL COMMON SHARES 50.8 57.1 52.6 55.2
----- ----- ----- ------
TOTAL WEIGHTED-AVERAGE DILUTED SHARES 408.5 (1) 396.9 406.7 394.4
===== ===== ===== ======
BASIC EARNINGS (LOSS) PER SHARE $(.49) $1.45 $2.50 $ 4.24
===== ===== ===== ======
DILUTED EARNINGS (LOSS) PER SHARE $(.49)(1) $1.24 $2.18 $ 3.64
===== ===== ===== ======
(1) Since accounting principles require that a net loss not be diluted by
potential common shares, diluted loss per share for the 1998 third
quarter is calculated using weighted-average shares outstanding only.
Notes:
Basic and diluted earnings per share are based on actual numbers before
rounding.
Prior periods have been restated for the Midland Walwyn merger, as
required under pooling-of-interests accounting.