Exhibit 11

Milacron Inc. and Subsidiaries

Computation of Per-Share Earnings

	2007			2006
	(In thousands, except per-share amounts)
Loss from continuing operations	$	(88,223	)	$	(39,785	)
Income (loss) from discontinued operations		1,172			81
Net loss		(87,051	)		(39,704	)
Less preferred dividends		(6,240	)		(6,240	)
Less beneficial conversion feature related to Series B Preferred Stock		(3,117	)		(3,117	)
Net loss available to common shareholders	$	(96,408	)	$	(49,061	)
Basic loss per share:
Weighted-average common shares outstanding		5,008			4,833
Per share amount:
Continuing operations	$	(19.48	)	$	(10.17	)
Discontinued operations		.23			.02
Net loss	$	(19.25	)	$	(10.15	)
Diluted loss per share:
Weighted-average common shares outstanding(a)		5,008			4,833
Per share amount:
Continuing operations	$	(19.48	)	$	(10.17	)
Discontinued operations		.23			.02
Net loss	$	(19.25	)	$	(10.15	)

(a) In all years, the common shares into which the Series B Preferred Stock is convertible are excluded because their inclusion would result in a smaller loss per common share. In all years, potentially dilutive restricted shares are also excluded for similar reasons.