Enclosure: | UNAUDITED PRO FORMA FINANCIAL INFORMATION RELATING TO ANGLOGOLD ASHANTI LIMITED (ANGLOGOLD ASHANTI) |
Actual audited | Unaudited | |||||||||||||||
twelve months ended | pro forma | |||||||||||||||
December 31, 2008 | Pro forma | Note | twelve months ended | |||||||||||||
US GAAP | adjustments | reference | December 31, 2008 | |||||||||||||
(In $ millions, except number of shares and per share amounts) | ||||||||||||||||
Sales and other income |
3,730 | 3,730 | ||||||||||||||
Product sales |
3,655 | 3,655 | ||||||||||||||
Interest, dividends and other |
75 | 75 | ||||||||||||||
Cost and expenses |
4,103 | (23 | ) | 4,080 | ||||||||||||
Production costs |
2,159 | 2,159 | ||||||||||||||
Exploration costs |
126 | 126 | ||||||||||||||
Related party transactions |
(10 | ) | (10 | ) | ||||||||||||
General and administrative |
136 | 136 | ||||||||||||||
Royalties |
78 | 78 | ||||||||||||||
Market development cost |
13 | 13 | ||||||||||||||
Depreciation, depletion and amortization |
615 | 615 | ||||||||||||||
Impairment of assets |
670 | 670 | ||||||||||||||
Interest expense |
72 | (23 | ) | 1 | 49 | |||||||||||
Accretion expense |
22 | 22 | ||||||||||||||
Employment severance costs |
9 | 9 | ||||||||||||||
Profit on sale of assets, realization of loans,
indirect taxes and other |
(64 | ) | (64 | ) | ||||||||||||
Non-hedge derivative loss |
258 | 258 | ||||||||||||||
Other operating items |
19 | 19 | ||||||||||||||
(Loss)/income from continuing operations before income
tax and equity income in affiliates |
(373 | ) | 23 | (350 | ) | |||||||||||
Taxation expense |
(22 | ) | (22 | ) | ||||||||||||
Equity loss in affiliates |
(149 | ) | (149 | ) | ||||||||||||
Net (loss)/income from continuing operations |
(544 | ) | 23 | (521 | ) | |||||||||||
Discontinued operations |
23 | 23 | ||||||||||||||
Net (loss)/income |
(521 | ) | 23 | (498 | ) | |||||||||||
Net income attributable to noncontrolling interests |
(42 | ) | (42 | ) | ||||||||||||
Net (loss)/income attributable to common stakeholders |
(563 | ) | 23 | (540 | ) | |||||||||||
(Loss)/income per share attributable to common
stockholders: (cents) |
||||||||||||||||
From continuing operations |
||||||||||||||||
Ordinary shares |
(186 | ) | 7 | 2 | (179 | ) | ||||||||||
E Ordinary shares |
(93 | ) | 4 | 2 | (89 | ) | ||||||||||
Ordinary shares diluted |
(186 | ) | 7 | 3 | (179 | ) | ||||||||||
E Ordinary shares diluted |
(93 | ) | 4 | 3 | (89 | ) | ||||||||||
Discontinued operations |
||||||||||||||||
Ordinary shares |
7 | 7 | ||||||||||||||
E Ordinary shares |
4 | 4 | ||||||||||||||
Ordinary shares diluted |
7 | 7 | ||||||||||||||
E Ordinary shares diluted |
4 | 4 | ||||||||||||||
Net (loss)/income |
||||||||||||||||
Ordinary shares |
(179 | ) | 7 | 2 | (172 | ) | ||||||||||
E Ordinary shares |
(89 | ) | 4 | 2 | (85 | ) | ||||||||||
Ordinary shares diluted |
(179 | ) | 7 | 3 | (172 | ) | ||||||||||
E Ordinary shares diluted |
(89 | ) | 4 | 3 | (85 | ) | ||||||||||
Weighted average number of shares used in computation |
||||||||||||||||
Ordinary shares |
313,157,584 | 313,157,584 | ||||||||||||||
E Ordinary shares basic and diluted |
4,046,364 | 4,046,364 | ||||||||||||||
Ordinary shares diluted |
313,157,584 | 4 | 313,157,584 |
1
Actual | Unaudited | |||||||||||||||
six months ended | pro forma | |||||||||||||||
June 30, 2009 | Pro forma | Note | six months ended | |||||||||||||
US GAAP | adjustments | reference | June 30, 2009 | |||||||||||||
(In $ millions, except number of shares and per share amounts) | ||||||||||||||||
Sales and other income |
1,501 | 1,501 | ||||||||||||||
Product sales |
1,441 | 1,441 | ||||||||||||||
Interest, dividends and other |
60 | 60 | ||||||||||||||
Cost and expenses |
1,148 | (11 | ) | 1,137 | ||||||||||||
Production costs |
955 | 955 | ||||||||||||||
Exploration costs |
51 | 51 | ||||||||||||||
Related party transactions |
(7 | ) | (7 | ) | ||||||||||||
General and administrative |
73 | 73 | ||||||||||||||
Royalties |
36 | 36 | ||||||||||||||
Market development cost |
6 | 6 | ||||||||||||||
Depreciation, depletion and amortization |
285 | 285 | ||||||||||||||
Impairment of assets |
| | ||||||||||||||
Interest expense |
57 | (11 | ) | 1 | 46 | |||||||||||
Accretion expense |
8 | 8 | ||||||||||||||
Employment severance costs |
6 | 6 | ||||||||||||||
Profit on sale of assets, realization of loans,
indirect taxes and other |
(83 | ) | 5 | (83 | ) | |||||||||||
Non-hedge derivative gain |
(239 | ) | (239 | ) | ||||||||||||
Other operating items |
| | ||||||||||||||
Income from continuing operations before income tax
and equity income in affiliates |
353 | 11 | 364 | |||||||||||||
Taxation expense |
(154 | ) | 6 | (154 | ) | |||||||||||
Equity income in affiliates |
44 | 44 | ||||||||||||||
Net income from continuing operations |
243 | 11 | 254 | |||||||||||||
Discontinued operations |
| | ||||||||||||||
Net income |
243 | 11 | 254 | |||||||||||||
Net income attributable to noncontrolling interests |
(13 | ) | (13 | ) | ||||||||||||
Net income attributable to common stakeholders |
230 | 11 | 241 | |||||||||||||
Income per share attributable to common
stockholders: (cents) |
||||||||||||||||
From continuing operations |
||||||||||||||||
Ordinary shares |
65 | 3 | 2 | 68 | ||||||||||||
E Ordinary shares |
33 | 2 | 2 | 35 | ||||||||||||
Ordinary shares diluted |
64 | 3 | 3 | 67 | ||||||||||||
E Ordinary shares diluted |
32 | 2 | 3 | 34 | ||||||||||||
Discontinued operations |
||||||||||||||||
Ordinary shares |
| | | |||||||||||||
E Ordinary shares |
| | | |||||||||||||
Ordinary shares diluted |
| | | |||||||||||||
E Ordinary shares diluted |
| | | |||||||||||||
Net income |
||||||||||||||||
Ordinary shares |
65 | 3 | 2 | 68 | ||||||||||||
E Ordinary shares |
33 | 2 | 2 | 35 | ||||||||||||
Ordinary shares diluted |
64 | 3 | 3 | 67 | ||||||||||||
E Ordinary shares diluted |
32 | 2 | 3 | 34 | ||||||||||||
Weighted average number of shares used in computation |
||||||||||||||||
Ordinary shares |
354,588,988 | 354,588,988 | ||||||||||||||
E Ordinary shares basic and diluted |
3,918,250 | 3,918,250 | ||||||||||||||
Ordinary shares diluted |
355,496,294 | 4 | 355,496,294 | |||||||||||||
1 | Interest expense | |
Consequential reduction in interest expense from repayment of short-term debt calculated using a 3.06 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, 2008 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 did not take into account the effect of 872,373 shares issuable on share awards at December 31, 2008 as the effect of this was anti-dilutive. At June 30, 2009, the effect of 907,306 shares issuable on share awards was included in the calculation of diluted earnings per share. | ||
5 | Profit on the Boddington Disposition | |
The profit on the Boddington Disposition is calculated as follows: |
US$ Millions | ||||
Total proceeds from the Boddington Disposition |
1,154 | |||
Total net assets related to the Boddington Disposition |
(1,050 | ) | ||
Profit on the Boddington Disposition |
104 | |||
Proceeds include a cash payment of US$750 million, discounted deferred payment of US$230 million as well as capital and working capital reimbursements of US$174 million. | ||
The profit on the Boddington Disposition in June 2009 was $104m (before tax of $25m); compared to an estimated profit of $251m (before tax of $61m) in December 2008. The actual profit for June 2009 is lower than 2008, mainly due to translation, additional costs and a higher carrying value for Boddington at June 2009, resulting in a lower profit as well as a lower tax charge when compared to December 2008. | ||
6 | Taxation | |
Taxation includes US$25 million relating to the Boddington Disposition. |
2
Actual at | Unaudited | |||||||||||||||
December 31, 2008 | Pro forma | Note | Pro forma | |||||||||||||
US GAAP | adjustments | reference | December 31, 2008 | |||||||||||||
(In $ millions) | ||||||||||||||||
Assets |
||||||||||||||||
Current assets |
2,947 | (541 | ) | 2,406 | ||||||||||||
Cash and cash equivalents |
575 | 575 | ||||||||||||||
Restricted cash |
44 | 44 | ||||||||||||||
Receivables |
224 | 240 | 1 | 464 | ||||||||||||
Trade |
39 | 39 | ||||||||||||||
Recoverable taxes, rebates, levies and duties |
64 | 64 | ||||||||||||||
Related parties |
4 | 4 | ||||||||||||||
Other |
117 | 240 | 1 | 357 | ||||||||||||
Inventories |
552 | 552 | ||||||||||||||
Materials on the leach pad |
49 | 49 | ||||||||||||||
Derivatives |
571 | 571 | ||||||||||||||
Deferred taxation assets |
150 | 150 | ||||||||||||||
Assets held for sale |
782 | (781 | ) | 2 | 1 | |||||||||||
Property, plant and equipment, net |
4,765 | 4,765 | ||||||||||||||
Acquired properties, net |
814 | 814 | ||||||||||||||
Goodwill |
132 | 132 | ||||||||||||||
Other intangibles, net |
20 | 20 | ||||||||||||||
Other long-term inventory |
40 | 40 | ||||||||||||||
Materials on the leach pad |
261 | 261 | ||||||||||||||
Other long term assets |
421 | 421 | ||||||||||||||
Deferred taxation assets |
51 | 51 | ||||||||||||||
Total assets |
9,451 | (541 | ) | 8,910 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current liabilities |
3,445 | (719 | ) | 2,726 | ||||||||||||
Trade accounts payable |
314 | 314 | ||||||||||||||
Payroll and related benefits |
92 | 92 | ||||||||||||||
Other current liabilities |
144 | 144 | ||||||||||||||
Derivatives |
1,758 | 1,758 | ||||||||||||||
Short-term debt |
1,067 | (750 | ) | 3 | 317 | |||||||||||
Tax payable |
28 | 73 | 4 | 101 | ||||||||||||
Liabilities held for sale |
42 | (42 | ) | 5 | | |||||||||||
Other non-current liabilities |
117 | 117 | ||||||||||||||
Long-term debt |
873 | 873 | ||||||||||||||
Derivatives |
130 | 130 | ||||||||||||||
Deferred taxation liabilities |
1,008 | (12 | ) | 6 | 996 | |||||||||||
Provision for environmental rehabilitation |
302 | 302 | ||||||||||||||
Provision
for labor, civil, compensation claims and settlements |
31 | 31 | ||||||||||||||
Provision
for pension and other post-retirement medical benefits |
139 | 139 | ||||||||||||||
Commitments and contingencies |
| | ||||||||||||||
Equity |
3,406 | 190 | 3,596 | |||||||||||||
Common stock |
||||||||||||||||
400,000,000 authorized common stock of 25 ZAR
cents each |
||||||||||||||||
Stock issued in 2008 - 353,483,410 shares |
12 | 12 | ||||||||||||||
Additional paid in capital |
7,502 | 7,502 | ||||||||||||||
Accumulated deficit |
(3,044 | ) | 190 | 7 | (2,854 | ) | ||||||||||
Accumulated other comprehensive income |
(1,148 | ) | (1,148 | ) | ||||||||||||
Total stockholders equity |
3,322 | 190 | 3,512 | |||||||||||||
Noncontrolling interest |
84 | 84 | ||||||||||||||
Total liabilities and equity |
9,451 | (541 | ) | 8,910 | ||||||||||||
3
1 | Deferred proceeds | |
Deferred proceeds of US$240 million, which is receivable in freely tradable shares of Newmont Mining Corporation or cash on or before December 31, 2009. | ||
2 | Assets held for sale | |
Disposal of the Boddington assets held for sale of US$781 million, comprising tangible assets being mine development, property plant and equipment and intangible assets being goodwill. | ||
3 | Proceeds on disposal | |
Repayment of US$750 million of short-term debt from the cash proceeds of the Boddington Disposition. | ||
4 | Taxation on disposal | |
Taxation effects of US$73 million arising from the Boddington Disposition. | ||
5 | Liabilities held for sale | |
Liabilities held for sale comprises mainly environmental rehabilitation liabilities and trade and other payables. | ||
6 | Deferred taxation liabilities | |
Reversal of US$12 million deferred taxation arising from the Boddington Disposition. | ||
7 | Profit on the Boddington Disposition | |
The profit on the Boddington Disposition is calculated as follows: |
US$ Millions | ||||
Total proceeds from the Boddington Disposition |
990 | |||
Total net assets related to the Boddington Disposition |
(739 | ) | ||
Net taxation on the Boddington Disposition |
(61 | ) | ||
Net profit on the Boddington Disposition |
190 | |||
4
AngloGold Ashanti Limited |
||||
Date: August 31, 2009 | ||||
By: | /s/ L Eatwell | |||
Name: | L EATWELL | |||
Title: | Company Secretary | |||
5