<PAGE> 1
EXHIBIT 11
INDUSTRIAL DISTRIBUTION GROUP, INC.
COMPUTATION OF EARNINGS PER SHARE
FOR THE THREE AND SIX MONTHS PERIODS ENDED JUNE 30, 2000 AND 1999
(In Thousands, Except Per Share Data)
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
June 30, June 30,
---------------------- --------------------
2000 1999 2000 1999
-------- -------- -------- ------
<S> <C> <C> <C> <C>
Net income $ 854 $ 653 $ 1,379 $1,173
======== ======== ======== ======
Weighted average common
shares outstanding 8,818 8,540 8,783 8,519
Add - Dilutive effect of outstanding
options (as determined by the
application of the treasury stock method) -- -- -- --
-------- -------- -------- ------
Weighted average common and
common equivalent
shares outstanding 8,818 8,540 8,783 8,519
======== ======== ======== ======
Primary earnings per share: $ .10 $ .08 $ .16 $ .14
======== ======== ======== ======
Diluted earnings per share: $ .10 $ .08 $ .16 $ .14
======== ======== ======== ======
</TABLE>
12