<PAGE>
                                                                      EXHIBIT 11


Statement Regarding Computation of Earnings Per Share

(in 000's, except per share amounts)

<TABLE>
<CAPTION>
                                           Three Months Ended          Nine Months Ended

                                         Sept. 29,    Sept. 30,      Sept. 29,     Sept. 30,
                                           2001         2000           2001          2000

<S>                                      <C>          <C>            <C>           <C>
SHARES FOR EPS CALCULATIONS

Weighted average shares outstanding       47,957       47,248        47,767        47,250
   (shares for basic EPS)

Effect of dilutive securities:

  Convertible preferred stock              1,255         --            --            --

  Stock options                            1,730         --            --              86

Shares for diluted EPS                    50,942       47,248        47,767        47,336


BASIC EARNINGS PER SHARE

Net income (loss)                       $  2,516     $ (3,973)     $(23,077)     $    150

Less:  Dividend on preferred stock           250         --             250          --

Income (loss) available
  to common shareholders                $  2,266     $ (3,973)     $(23,327)     $    150

Weighted average shares outstanding       47,957       47,248        47,767        47,250

Basic earnings per share                $   0.05     $  (0.08)     $  (0.49)     $   0.00



DILUTED EARNINGS PER SHARE

Net income (loss)                       $  2,516     $ (3,973)     $(23,077)     $    150

Shares for diluted EPS                    50,942       47,248        47,767        47,336

Diluted earnings per share              $   0.05     $  (0.08)     $  (0.48)     $   0.00
</TABLE>



