Enclosure: | UNAUDITED PRO FORMA FINANCIAL INFORMATION RELATING TO ANGLOGOLD ASHANTI LIMITED (ANGLOGOLD ASHANTI) |
Actual audited | Unaudited | |||||||||||||||||
twelve months ended | pro forma | |||||||||||||||||
December 31, 2009 | Pro forma | Note | twelve months ended | |||||||||||||||
US GAAP | adjustments | reference | December 31, 2009 | |||||||||||||||
(In $ millions, except number of shares and per share amounts) | ||||||||||||||||||
Sales and other income |
3,954 | 3,954 | ||||||||||||||||
Product sales |
3,784 | 3,784 | ||||||||||||||||
Interest, dividends and other |
170 | 170 | ||||||||||||||||
Cost and expenses |
4,852 | (6 | ) | 4,846 | ||||||||||||||
Production costs |
2,229 | 2,229 | ||||||||||||||||
Exploration costs |
150 | 150 | ||||||||||||||||
Related party transactions |
(18 | ) | (18 | ) | ||||||||||||||
General and administrative |
158 | 158 | ||||||||||||||||
Royalties |
84 | 84 | ||||||||||||||||
Market development cost |
10 | 10 | ||||||||||||||||
Depreciation, depletion and amortization |
615 | 615 | ||||||||||||||||
Impairment of assets |
8 | 8 | ||||||||||||||||
Interest expense |
123 | (6 | ) | 1 | 117 | |||||||||||||
Accretion expense |
17 | 17 | ||||||||||||||||
Employment severance costs |
14 | 14 | ||||||||||||||||
Loss on sale of assets, realization of loans,
indirect taxes and other |
10 | 5 | 10 | |||||||||||||||
Non-hedge derivative loss |
1,452 | 1,452 | ||||||||||||||||
Other operating items |
| | ||||||||||||||||
(Loss)/income from continuing operations
before income tax and equity income in affiliates |
(898 | ) | 6 | (892 | ) | |||||||||||||
Taxation benefit/(expense) |
33 | 5 | 33 | |||||||||||||||
Equity income in affiliates |
88 | 88 | ||||||||||||||||
Net (loss)/income from continuing operations |
(777 | ) | 6 | (771 | ) | |||||||||||||
Discontinued operations |
| | ||||||||||||||||
Net (loss)/income |
(777 | ) | 6 | (771 | ) | |||||||||||||
Net income attributable to noncontrolling interests |
(48 | ) | (48 | ) | ||||||||||||||
Net (loss)/income attributable to common
stakeholders |
(825 | ) | 6 | (819 | ) | |||||||||||||
(Loss)/income per share attributable to common
stockholders: (cents) |
||||||||||||||||||
From continuing operations |
||||||||||||||||||
Ordinary shares |
(230 | ) | 2 | 2 | (228 | ) | ||||||||||||
E Ordinary shares |
(115 | ) | 1 | 2 | (114 | ) | ||||||||||||
Ordinary shares diluted |
(230 | ) | 2 | 3 | (228 | ) | ||||||||||||
E Ordinary shares diluted |
(115 | ) | 1 | 3 | (114 | ) | ||||||||||||
Net (loss)/income |
||||||||||||||||||
Ordinary shares |
(230 | ) | 2 | 2 | (228 | ) | ||||||||||||
E Ordinary shares |
(115 | ) | 1 | 2 | (114 | ) | ||||||||||||
Ordinary shares diluted |
(230 | ) | 2 | 3 | (228 | ) | ||||||||||||
E Ordinary shares diluted |
(115 | ) | 1 | 3 | (114 | ) | ||||||||||||
Weighted average number of shares used in
computation |
||||||||||||||||||
Ordinary shares |
357,355,126 | 357,355,126 | ||||||||||||||||
E Ordinary shares basic and diluted |
3,873,169 | 3,873,169 | ||||||||||||||||
Ordinary shares diluted |
357,355,126 | 4 | 357,355,126 |
1
1 | Interest expense Consequential reduction in interest expense from repayment of short-term debt calculated using a 1.59 percent annual interest rate. |
|
2 | Income per share Basic earnings per share is computed by dividing net profits by the weighted average number of shares in issue using the two class method of computation. |
|
3 | Diluted income per share The diluted income per share is calculated by dividing net profits by the weighted average diluted number of shares in issue using the two class method of computation. The effect of the diluted income per share for the year ended December 31, 2009 is anti-dilutive and therefore the diluted earnings per share are the same as the basic earnings per share. |
|
4 | Weighted average diluted number of shares The calculation of diluted earnings per share at December 31, 2009 did not take into account the effect of 1,234,858 shares issuable on share awards and the effect of 15,384,615 shares issuable upon the exercise of convertible bonds as their effects are anti-dilutive. |
|
5 | Profit on the Boddington Disposition The profit on the Boddington Disposition was calculated as follows: |
US$ Millions | ||||
Total proceeds from the Boddington Disposition |
1,130 | |||
Total net assets related to the Boddington Disposition |
(1,074 | ) | ||
Profit on the Boddington Disposition |
56 | |||
2
Date: April 20, 2010 | AngloGold Ashanti Limited |
|||
By: | /s/ L Eatwell | |||
Name: | L EATWELL | |||
Title: | Company Secretary | |||
3