EXHIBIT 11
MBIA INC. AND SUBSIDIARIES
COMPUTATION OF EARNINGS PER SHARE ASSUMING DILUTION
(In thousands except per share amounts)
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30 JUNE 30
-------------------- --------------------
2000 1999 2000 1999
-------- -------- -------- --------
<S> <C> <C> <C> <C>
Net income $129,393 $56,793 $261,713 $66,213
======== ======== ======== ========
Diluted weighted average shares:
Basic weighted average shares outstanding 98,323 99,671 98,712 99,609
Effect of stock options 498 775 480 777
Unallocated ESOP shares 111 147 111 147
-------- -------- -------- --------
Diluted weighted average shares: 98,932 100,593 99,303 100,533
======== ======== ======== ========
Basic EPS $ 1.32 $ 0.57 $ 2.65 $ 0.66
======== ======== ======== ========
Diluted EPS $ 1.31 $ 0.56 $ 2.64 $ 0.66
======== ======== ======== ========
</TABLE>