
<PAGE>   1
                                                                      EXHIBIT 11




Statement Regarding Computation of Earnings Per Share

(in 000's, except per share amounts)

<TABLE>
<CAPTION>
                                             Three Months Ended

                                            April 1,       April 3,
                                              2000           1999
<S>                                        <C>            <C>
Weighted average shares outstanding         47,247          48,437

Effect of dilutive securities                  107           1,083

Shares for diluted EPS                      47,354          49,520


Net income                                 $ 1,301        $ 21,155



Per share amounts:

  Basic                                    $  0.03        $   0.44


  Diluted                                  $  0.03        $   0.43


</TABLE>


