183
The pro forma historical financial effects of the Merger, as well as the effects of the issue of the Convertible Bonds, are derived from the pro forma information and are as follows:
For the year ended and as at 31 December 2003
Adjusted for
the Convertible
Bonds but
After
Before the
before the
the
Merger
Merger
Merger
(1) (12)
Net asset value per share
(2)
US cents
730
766
1,280
Net tangible asset value per share
(2)
US cents
545
582
715
Cash operating profit per share
(3)
US cents
355
355
371
Basic earnings per share
(4)
US cents
140
128
(80)
Diluted earnings per share
(5)
US cents
139
128
(80)
Headline earnings per share
(6)
US cents
143
131
(54)
Adjusted headline earnings per share
(7)
US cents
127
114
100
Weighted average number of shares in issue
(8)
222,836,574
222,836,574
264,001,874
Weighted average diluted number of shares in issue
(9)
223,717,575
239,102,190
280,267,490
Number of shares in issue
(10)
223,136,342
223,136,342
264,301,642
Net debt to net capital employed
(11)
19.9%
17.4%
15.6%
Notes:
(1)
It is assumed for the purposes of the above calculations that the 41,165,300 New AngloGold Ashanti Shares will be issued as a result of the Merger on the basis that the 130,486,968 Ashanti Shares in issue together with the 2,296,826 Ashanti warrants in issue in each case as at 31 December 2003 are exchanged at the share exchange ratio of 0.29 New AngloGold Ashanti Shares per Ashanti Share or warrant and that 2,658,000 New AngloGold Ashanti Shares are issued to the Government. All outstanding options over Ashanti Shares are assumed to be cancelled for cash.
(2)
Net asset value per share is computed by dividing shareholders' equity by the number of shares in issue. Net tangible asset value per share is computed by dividing shareholders' equity (excluding goodwill) by the number of shares in issue.
(3)
The cash operating profit per share computation has been based on the weighted average number of shares in issue.
(4)
Basic earnings per share is computed by dividing net profit by the weighted average number of shares in issue.
(5)
The diluted earnings per share is computed by dividing net profit by the weighted average diluted number of shares in issue. The financial effects of the Convertible Bonds are anti-dilutive and accordingly dilutive earnings per share is equal to the basic earnings per share.
(6)
Headline earnings removes items of a capital nature from the calculation of earnings per share. Headline earnings per share is computed by dividing headline earnings by the weighted average number of shares in issue.
(7)
Adjusted headline earnings per share is computed by dividing adjusted headline earnings by the weighted average number of shares in issue.
(8)
The weighted average number of AngloGold Shares in issue was 222,836,574 for the year ended 31 December 2003 and, as a result of the issuance of 41,165,300 New AngloGold Ashanti Shares in the Merger (see Note 1) and pursuant to the Stability Agreement, the weighted average number of AngloGold Ashanti Shares in issue for that period would have been 264,001,874.
(9)
The weighted average diluted number of AngloGold Shares in issue was 223,717,575 for the year ended 31 December 2003 and, as a result of the issuance of 41,165,300 New AngloGold Ashanti Shares in the Merger (see Note 1) and pursuant to the Stability Agreement, the issuance of 15,384,615 New AngloGold Ashanti Shares as a result of conversion of the Convertible Bonds, the weighted average diluted number of AngloGold Ashanti Shares in issue for that period would have been 280,267,490.
(10)
The number of AngloGold Shares in issue as at 31 December 2003 was 223,136,342
and, as a result of the issuance of 41,165,300 New
AngloGold Ashanti Shares in the Merger (see Note 1) and pursuant to the Stability Agreement, the number of AngloGold Ashanti Shares in issue at that date would have been 264,301,642.
(11) Net debt includes both long-term and short-term debt and is net of cash. Net capital employed is calculated as shareholders' equity
adjusted for other comprehensive income and deferred taxation, plus minority interests, interest bearing debt, less cash and cash equivalents.
(12) The financial effects have been calculated on the basis of an AngloGold Share price of US$40.63 a share being the closing price of an
AngloGold ADS on the NYSE on 19 February 2004.