Unaudited pro forma per share information of AngloGold Ashanti
US$ (cents)
Before the
proposed
restructuring
After the
proposed
restructuring
Movement
Net asset value per share
1
1,071
1,069
(0.2)%
Net tangible asset value per share
1
1,021
1,018
(0.3)%
Basic earnings per share
2
20
17
(15.0)%
Diluted earnings per share
3
20
17
(15.0)%
Headline earnings per share
4
33
30
(9.1)%
Headline earnings adjusted for the effect
of unrealised non-hedge derivatives, fair
value adjustment on convertible bonds and
interest rate swap per share
5
(473)
(475)
(0.4)%
Weighted average number of shares in issue
6
371,870,821
372,730,378
0.2%
Weighted average diluted number of shares in
issue
7
373,440,427
374,299,984
0.2%
Number of shares in issue
8
384,010,206
384,869,763
0.2%
Net debt to net capital employed
9
31%
31%
In
these
pro formas, shares refers to AngloGold Ashanti ordinary shares.
Notes:
1.
Net asset value per share is computed by dividing total equity of $4,113 million by the number of shares in issue, being
384,010,206 before the proposed restructuring and 384,869,763 after the proposed restructuring. Net tangible asset
value per share is computed by dividing total equity (excluding intangible assets) of $3,919 million by the number of
shares in issue, being 384,010,206 before the proposed restructuring and 384,869,763 after the proposed restructuring.
2.
Basic earnings per share is computed by dividing net earnings by the weighted average number of shares in issue.
3.
The diluted earnings per share is computed by dividing net earnings by the weighted average diluted number of shares in
issue.
4.
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.
5.
Headline earnings adjusted for the effect of unrealised non-hedge derivatives, fair value adjustment on convertible bonds
and interest rate swaps divided by the weighted average number of shares in issue.
6.
The weighted average number of shares in issue was 371,870,821 for the period ended 31 December 2010 and as a
result of the issuance of 859,557 shares, the weighted average number of shares in issue for that period would have
been 372,730,378.
7.
The weighted average diluted number of shares in issue was 373,440,427 for the period ended 31 December 2010 and
as a result of the issuance of 859,557 shares, the weighted average diluted number of shares in issue for that period
would have been 374,299,984. The weighted average diluted number of shares in issue for the period ended
31 December does not assume the effect of 33,524,625 shares issuable upon the conversion of the convertible bonds, as
their effects are anti-dilutive.
8.
The number of shares in issue as at 31 December 2010 was 384,010,206 and, as a result of the issue, the number of
shares in issue as at that date would have been 384,869,763. This assumes that all E shares will convert into ordinary
shares.
9.
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.
CONDITIONS PRECEDENT TO IMPLEMENTING THE PROPOSED RESTRUCTURING.
Implementation of the proposed restructuring is subject to the following conditions being fulfilled:
· the passing of all necessary resolutions by the requisite majority of shareholders at the general
meeting; and
· registration (insofar as required) of the special resolution with the CIPRO/Companies Office;