{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Publish IS (R)","Publish Com IS (R)","Publish BS (R)","Publish CIE (R)","Publish - Cash flow (R)","Publish - Notes to result ","WS - Equity - 30 September 2010","Segment Report (R)","Publish IS (US$)","Publish Com IS (US$)","Publish BS (US$)","Publish CIE (US$)","Publish - Cash flow (US$)","Segment Report (US$)","WS- Weighted ave share - Serame","WS - Diluted shares - SEPT10qtd","WS - Diluted shares - SEPT10YTD"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":555,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Publish IS (R)","index":0,"n_rows":89,"n_cols":14,"rows_kept":89,"cut":false,"hidden":false,"merged":[[0,0,0,12],[2,8,2,9],[82,0,82,12],[2,3,2,5],[31,0,32,0],[81,0,81,12]]}
["CONDENSED CONSOLIDATED INCOME STATEMENTS (Rand)"]
[null,null,null,"31","31","31",null,null,"31","31",null,null,"30"]
[null,null,null,"Quarter ended",null,null,null,null,"Nine months ended",null,null,null,"Year ended"]
[null,null,null,"31 March","31 December¹","31 March¹",null,null,"31 March","31 March¹",null,null,"30 June¹"]
[null,null,null,"2012",2011,"2011",null,null,"2012","2011",null,null,"2011"]
["Figures in million",null,"Note","(Unaudited)","(Unaudited)","(Unaudited)",null,null,"(Unaudited)","(Unaudited)",null,null,"(Audited)"]
[]
[]
["Continuing operations"]
[]
["Revenue",null,null,3222,4439,2761,null,null,11235,8443,null,null,11596]
["Cost of sales",null,2,-2721,-3116,-2414,null,null,-8811,-7473,null,null,-10699]
[]
[]
["Production costs",null,null,-2273,-2558,-1928,null,null,-7271,-6144,null,null,-8504]
["Amortisation and depreciation",null,null,-431,-497,-392,null,null,-1373,-1172,null,null,-1609]
["Impairment of assets",null,null,0,0,0,null,null,0,0,null,null,-264]
["Employment termination and restructuring costs",null,null,-19,-17,-26,null,null,-70,-136,null,null,-136]
["Other items",null,null,2,-44,-68,null,null,-97,-21,null,null,-186]
[]
[]
["Gross profit",null,null,501,1323,347,null,null,2424,970,null,null,897]
["Corporate, administration and other expenditure",null,null,-96,-85,-84,null,null,-261,-258,null,null,-322]
["Social investment expenditure",null,null,-22,-14,-27,null,null,-50,-66,null,null,-82]
["Exploration expenditure",null,null,-143,-99,-75,null,null,-339,-225,null,null,-324]
["Profit on sale of property, plant and equipment",null,null,0,2,5,null,null,28,22,null,null,27]
["Other (expenses)/income - net",null,null,-5,11,-7,null,null,24,-55,null,null,-21]
[]
[]
["Operating profit",null,null,235,1138,159,null,null,1826,388,null,null,175]
["Loss from associates",null,null,0,0,-24,null,null,0,-51,null,null,-51]
["Reversal of impairment/(impairment) of investment in associate"]
[null,null,3,6,2,-160,null,null,56,-160,null,null,-142]
["Net gain on financial instruments",null,null,36,61,3,null,null,73,108,null,null,129]
["Gain on farm-in option",null,null,0,0,0,null,null,0,273,null,null,273]
["Investment income",null,null,25,22,62,null,null,64,110,null,null,133]
["Finance cost",null,null,-65,-80,-63,null,null,-214,-185,null,null,-268]
[]
[]
["Profit/(loss) before taxation",null,null,237,1143,-23,null,null,1805,483,null,null,249]
["Taxation",null,null,636,-256,299,null,null,323,250,null,null,387]
[]
[]
["Normal taxation",null,null,-16,-60,-5,null,null,-115,-26,null,null,-27]
["Deferred taxation",null,4,652,-196,304,null,null,438,276,null,null,414]
[]
[]
["Net profit from continuing operations",null,null,873,887,276,null,null,2128,733,null,null,636]
[]
[]
["Discontinued operations"]
[]
["Profit/(loss) from discontinued operations",null,3,141,159,-38,null,null,410,-74,null,null,-19]
[]
[]
["Net profit for the period",null,null,1014,1046,238,null,null,2538,659,null,null,617]
[]
[]
["Attributable to:"]
["Owners of the parent",null,null,1014,1046,238,null,null,2538,659,null,null,617]
["Non-controlling interest",null,null,0,0,0,null,null,0,0,null,null,0]
[]
[]
["Earnings per ordinary share (cents)",null,5]
[]
["Earnings from continuing operations",null,null,202,206,64,null,null,494,171,null,null,148]
["Earnings/(loss) from discontinued operations",null,null,33,37,-9,null,null,95,-17,null,null,-4]
[]
[]
["Total earnings",null,null,235,243,55,null,null,589,154,null,null,144]
[]
[]
["Diluted earnings per ordinary share (cents)",null,5]
[]
["Earnings from continuing operations",null,null,202,205,64,null,null,492,171,null,null,148]
["Earnings/(loss) from discontinued operations",null,null,32,37,-9,null,null,95,-17,null,null,-4]
[]
[]
["Total diluted earnings",null,null,234,242,55,null,null,587,154,null,null,144]
[]
[]
["¹ The comparative figures are re-presented due to Evander being reclassified as a discontinued operation. See note 3 in this regard."]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
[]
[]
["Test",null,null,0,0,0,2538,659,0,0,null,0,0,159]

{"sheet":"Publish Com IS (R)","index":1,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[3,6,3,7],[3,2,3,4],[0,0,0,9],[61,0,64,9]]}
["CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Rand)"]
[]
[]
[null,null,"Quarter ended",null,null,null,"Nine months ended",null,null,"Year ended"]
[null,null,"31 March","31 December","31 March",null,"31 March","31 March",null,"30 June"]
[null,null,"2012",2011,"2011",null,"2012","2011",null,2011]
["Figures in million",null,"(Unaudited)","(Unaudited)","(Unaudited)",null,"(Unaudited)","(Unaudited)",null,"(Audited)"]
[]
[]
[]
["Net profit for the period",null,1014,1046,238,null,2538,659,null,617]
["Other comprehensive (loss)/income for the period, net of income tax",null,-153,179,6,null,981,-50,null,368]
[]
[]
["Foreign exchange translation",null,-157,212,22,null,979,-3,null,470]
["Gain/(loss) on fair value movement of available-for-sale investments ",null,4,-33,-16,null,2,-47,null,-102]
[]
[]
["Total comprehensive income for the period",null,861,1225,244,null,3519,609,null,985]
[]
[]
["Attributable to:"]
["Owners of the parent",null,861,1225,244,null,3519,609,null,985]
["Non-controlling interest",null,0,0,0,null,0,0,null,0]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["The preparation of the unaudited financial statements for the nine months ended 31 March 2012 have been prepared by Harmony Gold Mining Limited's corporate reporting team headed by Mr Herman Perry.  This process was supervised by the financial director, Mr Frank Abbott and approved by the Board of Harmony Gold Mining Company Limited.  These financial statements have not been audited or independently reviewed."]

{"sheet":"Publish BS (R)","index":2,"n_rows":91,"n_cols":6,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["CONDENSED CONSOLIDATED BALANCE SHEETS (Rand)"]
[null,null,"31","31","30","31"]
[]
[null,null,"At","At","At","At"]
[null,null,"31 March","31 December","30 June","31 March"]
[null,null,2012,2011,2011,2011]
["Figures in million","Note","(Unaudited)",null,"(Audited)","(Unaudited)"]
[]
[]
["ASSETS"]
[]
["Non-current assets"]
[]
["Property, plant and equipment",null,31949,32830,31221,30557]
["Intangible assets",null,2194,2185,2170,2188]
["Restricted cash",null,30,31,31,27]
["Restricted investments",null,1808,1929,1883,1866]
["Deferred tax assets",null,1042,1179,1149,2310]
["Investments in financial assets",null,187,183,185,236]
["Inventories",null,165,169,172,227]
["Trade and other receivables",null,35,28,23,69]
[]
[]
["Total non-current assets",null,37410,38534,36834,37480]
[]
[]
[]
["Current assets"]
[]
["Inventories",null,1086,990,837,954]
["Trade and other receivables",null,1259,1131,1073,1111]
["Income and mining taxes",null,142,194,139,119]
["Cash and cash equivalents",null,1427,1205,693,656]
[]
[]
[null,null,3914,3520,2742,2840]
["Assets of disposal groups classified as held for sale",3,1326,315,268,174]
[]
[]
["Total current assets",null,5240,3835,3010,3014]
[]
[]
[]
["Total assets",null,42650,42369,39844,40494]
[]
[]
[]
["EQYUITY AND LIABILITIES"]
[]
["Share capital and reserves"]
[]
["Share capital",null,28329,28326,28305,28290]
["Other reserves",null,1815,1945,762,299]
["Retained earnings",null,3200,2359,1093,1135]
[]
[]
["Total equity",null,33344,32630,30160,29724]
[]
[]
[]
["Non-current liabilities"]
[]
["Deferred tax liabilities",null,3568,4452,4216,5623]
["Provision for environmental rehabilitation",null,1905,2092,1971,1785]
["Retirement benefit obligation and other provisions",null,181,177,174,179]
["Borrowings",6,1277,991,1229,1487]
[]
[]
["Total non-current liabilities",null,6931,7712,7590,9074]
[]
[]
[]
["Current liabilities"]
[]
["Borrowings",6,318,323,330,336]
["Income and mining taxes",null,7,3,2,17]
["Trade and other payables",null,1543,1684,1746,1343]
[]
[]
[null,null,1868,2010,2078,1696]
["Liabilities of disposal groups classified as held for sale",3,507,17,16,0]
[]
[]
["Total current liabilities",null,2375,2027,2094,1696]
[]
[]
[]
["Total equity and liabilities",null,42650,42369,39844,40494]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]

{"sheet":"Publish CIE (R)","index":3,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Rand) (Unaudited)"]
["for the nine months ended 31 March 2012"]
[]
[]
["Figures in million",null,"Share capital","Other reserves","Retained earnings","Total"]
[]
[]
["Balance - 30 June 2011",null,28305,762,1093,30160]
["Issue of shares",null,24,0,0,24]
["Share-based payments",null,0,72,0,72]
["Net profit for the period",null,0,0,2538,2538]
["Other comprehensive income for the period",null,0,981,0,981]
["Dividends paid",null,0,0,-431,-431]
[]
[]
["Balance - 31 March 2012",null,28329,1815,3200,33344]
[]
[]
["Balance - 30 June 2010",null,28261,258,690,29209]
["Issue of shares",null,29,0,0,29]
["Share-based payments",null,0,91,0,91]
["Net profit for the period",null,0,0,659,659]
["Other comprehensive loss for the period",null,0,-50,0,-50]
["Dividends paid",null,0,0,-214,-214]
[]
[]
["Balance - 31 March 2011",null,28290,299,1135,29724]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]

{"sheet":"Publish - Cash flow (R)","index":4,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[17,0,17,1],[3,7,3,8],[3,3,3,5],[24,0,24,1],[25,0,25,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[14,0,14,1],[20,0,20,1],[22,0,22,1],[23,0,23,1],[26,0,26,1],[46,0,46,1],[47,0,47,1],[50,0,50,1],[27,0,27,1],[30,0,30,1],[36,0,36,1],[33,0,33,1],[40,0,40,1],[43,0,43,1]]}
["CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (Rand)"]
[]
[]
[null,null,null,"Quarter ended",null,null,null,"Nine months ended",null,null,"Year ended"]
[null,null,null,"31 March","31 December","31 March",null,"31 March","31 March",null,"30 June"]
[null,null,null,"2012",2011,"2011",null,"2012","2011",null,"2011"]
["Figures in million",null,null,"(Unaudited)","(Unaudited)","(Unaudited)",null,"(Unaudited)","(Unaudited)",null,"(Audited)"]
[]
[]
[]
["Cash flow from operating activities"]
["Cash generated by operations",null,null,682,1566,213,null,3340,1366,null,2418]
["Interest and dividends received",null,null,32,12,64,null,60,116,null,140]
["Interest paid",null,null,-26,-36,-34,null,-103,-99,null,-134]
["Income and mining taxes refunded/(paid)",null,null,35,-149,8,null,-114,-26,null,-45]
[]
[]
["Cash generated by operating activities",null,null,723,1393,251,null,3183,1357,null,2379]
[]
[]
["Cash flow from investing activities"]
["Decreased in restricted cash",null,null,0,0,0,null,0,120,null,116]
["Proceeds on disposal of investment in subsidiary",null,null,0,0,0,null,0,229,null,229]
["Proceeds on disposal of investment in associate",null,null,193,0,0,null,193,0,null,0]
["Proceeds on disposal of available-for-sale financial assets",null,null,0,0,0,null,0,1,null,16]
["Pre-payment for Evander 6 and Twistdraai transaction",null,null,0,0,0,null,0,0,null,100]
["Other investing activities",null,null,-33,3,16,null,-30,20,null,-5]
["Net additions to property, plant and equipment",null,null,-740,-779,-687,null,-2187,-2281,null,-3110]
[null,null,null,null,null,null,null,0]
[]
["Cash utilised by investing activities",null,null,-580,-776,-671,0,-2024,-1911,0,-2654]
[]
[]
["Cash flow from financing activities"]
["Borrowings raised",null,null,302,0,250,null,1101,775,null,925]
["Borrowings repaid",null,null,-17,-718,-17,null,-1087,-130,null,-546]
["Ordinary shares issued - net of expenses",null,null,3,11,13,null,23,29,null,44]
["Dividends paid",null,null,-173,0,0,null,-431,-214,null,-214]
[]
[]
["Cash generated/(utilised) by financing activities",null,null,115,-707,246,null,-394,460,null,209]
[]
[]
["Foreign currency translation adjustments",null,null,-36,-30,-7,null,-31,-20,null,-11]
[null,null,null,null,null,-7]
[]
["Net increase/(decrease) in cash and cash equivalents",null,null,222,-120,-181,null,734,-114,null,-77]
["Cash and cash equivalents - beginning of period",null,null,1205,1325,837,null,693,770,null,770]
[]
[]
["Cash and cash equivalents - end of period",null,null,1427,1205,656,null,1427,656,null,693]
[]
[]
["The accompanying notes are an integral part of these condensed consolidated financial statements."]

{"sheet":"Publish - Notes to result ","index":5,"n_rows":244,"n_cols":19,"rows_kept":244,"cut":false,"hidden":false,"merged":[[239,1,240,18],[190,1,192,18],[120,1,120,7],[211,15,211,18],[217,1,220,10],[138,1,138,7],[233,1,233,11],[202,1,203,18],[194,1,198,18],[238,1,238,18],[136,1,136,7],[137,1,137,7],[148,2,148,18],[166,1,168,18],[135,1,135,7],[163,1,164,18],[115,1,115,7],[116,1,116,7],[84,1,84,7],[38,3,38,18],[65,1,66,18],[54,1,58,18],[39,2,39,18],[30,1,30,7],[70,1,74,18],[114,1,114,7],[7,1,13,18],[17,14,17,15],[25,1,25,7],[23,1,23,7],[37,3,37,18],[27,1,27,7],[26,1,26,7],[28,1,28,7],[29,1,29,7],[46,1,50,18],[17,9,17,11],[43,1,43,7],[134,1,134,7],[77,9,77,11],[77,14,77,15],[93,1,93,7],[94,1,94,7],[100,1,100,7],[119,1,119,7],[123,1,123,7],[83,1,83,7],[101,1,101,7],[117,1,117,7],[121,1,121,7],[122,1,122,7],[118,1,118,7]]}
["NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS "]
["for the period ended 31 March 2012 (Rand)"]
[]
[]
[1,"Accounting policies"]
[]
[null,"Basis of accounting"]
[null,"The condensed consolidated financial statements for the nine months ended 31 March 2012 have been prepared in accordance with IAS 34, Interim Financial Reporting, JSE Listings Requirements and in the manner required by the Companies Act of South Africa. They should be read in conjunction with the annual financial statements for the year ended 30 June 2011, which have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS). The accounting policies are consistent with those described in the annual financial statements, except for the adoption of applicable revised and/or new standards issued by the International Accounting Standards Board."]
[]
[]
[]
[]
[]
[]
[]
[2,"Cost of sales"]
[]
[null,null,null,null,null,null,null,null,null,"Quarter ended",null,null,null,null,"Nine months ended",null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,"31 March","31 December¹","31 March¹",null,null,"31 March","31 March¹",null,null,"30 June¹"]
[null,null,null,null,null,null,null,null,null,"2012",2011,"2011",null,null,"2012","2011",null,null,"2011"]
[null,"Figures in million",null,null,null,null,null,null,null,"(Unaudited)","(Unaudited)","(Unaudited)",null,null,"(Unaudited)","(Unaudited)",null,null,"(Audited)"]
[]
[]
[null,"Production costs - excluding royalty",null,null,null,null,null,null,null,2231,2499,1897,null,null,7138,6059,-97,null,8408]
[null,"Royalty expense",null,null,null,null,null,null,null,42,59,31,null,null,133,85,97,null,96]
[null,"Amortisation and depreciation",null,null,null,null,null,null,null,431,497,392,null,null,1373,1172,0,null,1609]
[null,"Impairment of assets",null,null,null,null,null,null,null,0,0,0,null,null,0,0,0,null,264]
[null,"Rehabilitation expenditure²",null,null,null,null,null,null,null,-43,1,5,null,null,-37,13,0,null,43]
[null,"Care and maintenance cost of restructured shafts",null,null,null,null,null,null,null,20,20,32,null,null,69,82,0,null,117]
[null,"Employment termination and restructuring costs³",null,null,null,null,null,null,null,19,17,26,null,null,70,136,0,null,136]
[null,"Share-based payments",null,null,null,null,null,null,null,21,23,26,null,null,66,82,0,null,125]
[null,"Other",null,null,null,null,null,null,null,0,0,5,null,null,-1,-156,0,null,-99]
[]
[null,"The currency conversion closing rates for the nine months ended: March 2010: US$1 = R7.31 (March 2009: US$1 = R9.48)"]
[null,"Total cost of sales",null,null,null,null,null,null,null,2721,3116,2414,null,null,8811,7473,null,null,10699]
[]
[]
[null,"¹",null,"The comparative figures are re-presented due to Evander being reclassified as a discontinued operation.  See note 3 in this regard."]
[null,"²",null,"The credit in the current quarter relates to a change in estimate on areas where rehabilitation work has been performed."]
[null,"³","The amounts for the 2012 financial year relates to restructuring at the Bambanani shaft."]
[]
[3,"Disposal groups classified as held for sale and discontinued operations"]
[]
[null,"Investment in associate"]
[null,"Investment in Rand Uranium"]
[]
[null,"The investment in Rand Uranium (Proprietary) Limited (Rand Uranium) was classified as held for sale in the March 2011 quarter following a decision to sell it.  The transaction with Gold One International Limited (Gold One) was concluded on 6 January 2012, with the first payment of US$24 million (R193 million) being received on that day. The outstanding amount as at 31 March 2012 was R108 million. Subsequent to the March 2012 quarter-end, additional payments were received from Gold One for the sale. For further information refer to note 8."]
[]
[]
[]
[]
[]
[null," Evander Gold Mines Limited"]
[]
[null,"The assets and liabilities related to Evander Gold Mines Limited (Evander), a wholly-owned subsidiary of Harmony Gold Mining Company Limited (Harmony), have been classified as held for sale following signing of the sale of share and claims agreement on 30 January 2012 with Pan African Resources plc and Witwatersrand Consolidated Gold Resources Limited (the Consortium).  The disposal will be for an aggregate purchase consideration of R1.7 billion, excluding the proceeds of the Taung Gold Limited transaction and less certain distributions made by Evander to Harmony between 1 April 2012 and the close of the transaction."]
[]
[]
[]
[]
[]
[null,"The transaction is subject to, among others, the following conditions precedent:"]
[null,"●   the Consortium raising the required funding comprising of debt and/or equity;"]
[null,"●   each of the Consortium members obtaining the requisite shareholder approvals for the acquisition; and"]
[null,"●   obtaining all relevant regulatory approvals."]
[]
[null,"The operation also meets the requirements to be classified as a discontinued operations. The comparative figures have in the income statement been re-presented as a result."]
[]
[]
[4,"Deferred taxation"]
[]
[null,"The deferred tax for the March 2012 quarter includes a tax credit of R605 million, relating to a change in the gold mining tax rate formula in South Africa. Previously some of our subsidiaries were exempt from paying Secondary Tax on Companies when declaring a dividend, but had to pay a higher mining tax rate. With the introduction of Dividend Tax, the higher gold mining tax rate formula was repealed resulting in lower income tax and deferred tax rates. The affected subsidiaries are Randfontein, Freegold, Evander and Kalgold."]
[]
[]
[]
[]
[5,"Earnings and net asset value per share"]
[]
[null,null,null,null,null,null,null,null,null,"Quarter ended",null,null,null,null,"Nine months ended",null,null,null,"Year ended"]
[null,null,null,null,null,null,null,null,null,"31 March","31 December¹","31 March¹",null,null,"31 March","31 March¹",null,null,"30 June¹"]
[null,null,null,null,null,null,null,null,null,"2012",2011,"2011",null,null,"2012","2011",null,null,2011]
[null,null,null,null,null,null,null,null,null,"(Unaudited)","(Unaudited)","(Unaudited)",null,null,"(Unaudited)","(Unaudited)",null,null,"(Audited)"]
[]
[]
[null,"Weighted average number of shares (million)",null,null,null,null,null,null,null,431.33566400000001,430.486716,429.527626,null,null,430.60910852363634,429.09170499999999,null,null,429.31012299999998]
[null,"Weighted average number of diluted shares (million)",null,null,null,null,null,null,null,432.79033874361909,432.3,430.70345677176886,null,null,432.19210275640745,430.15217190039397,null,null,430.42006754456617]
[]
[null,"Total earnings per share (cents):"]
[]
[null,"Basic earnings",null,null,null,null,null,null,null,235,243,55,null,null,589,154,null,null,144]
[null,"Diluted earnings",null,null,null,null,null,null,null,234,242,55,null,null,587,154,null,null,144]
[null,"Headline earnings",null,null,null,null,null,null,null,234,242,91,null,null,571,192,null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,"  "]
[]
[null,"- from continuing operations",null,null,null,null,null,null,null,201,205,100,null,null,477,214,null,null,232]
[null,"- from discontinued operations",null,null,null,null,null,null,null,33,37,-9,null,null,94,-22,null,null,-9]
[]
[]
[null,"Diluted headline earnings",null,null,null,null,null,null,null,233,241,91,null,null,569,192,null,null,222]
[]
[null,null,null,null,null,null,null,null,null,null,null,69]
[null,"- from continuing operations",null,null,null,null,null,null,null,200,204,100,null,null,475,214,null,null,231]
[null,"- from discontinued operations",null,null,null,null,null,null,null,33,37,-9,null,null,94,-22,null,null,-9]
[]
[]
[null,"Figures in million"]
[]
[]
[null,"Reconciliation of headline earnings:"]
[]
[null,"Continuing operations"]
[]
[null,"Net profit",null,null,null,null,null,null,null,873,887,276,null,null,2128,733,null,null,636]
[]
[null,"Adjusted for:"]
[null,"(Reversal of impairment)/impairment  of investment in associate*",null,null,null,null,null,null,null,-6,-2,160,null,null,-55,160,null,null,142.02366169000001]
[null,"Foreign exchange loss reclassified from other comprehensive income*",null,null,null,null,null,null,null,0,0,0,null,null,0,47,null,null,47]
[null,"Impairment of assets",null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,264]
[null,"Taxation effect on impairment of assets",null,null,null,null,null,null,null,0,0,0,null,null,0,0,null,null,-66]
[null,"Other adjustments",null,null,null,null,null,null,null,0,-3,-9,0,0,-28,-26,0,0,-34]
[null,"Profit on sale of property, plant and equipment",null,null,null,null,null,null,null,0,-3,-6,null,null,-28,-22,null,null,-27]
[null,"Net gain on financial instruments",null,null,null,null,null,null,null,0,0,-3,null,null,0,-4,null,null,-7]
[null,"Taxation effect on other adjustments",null,null,null,null,null,null,null,-1,1,2,0,0,7,7,0,0,8]
[null,"Taxation effect of profit on sale of property, plant and equipment",null,null,null,null,null,null,null,-1,1,1,null,null,7,6,null,null,6]
[null,"Taxation effect of net gain on financial instruments",null,null,null,null,null,null,null,0,0,1,null,null,0,1,null,null,2]
[null,null,null,null,null,null,null,null,null,0]
[]
[null,"Headline earnings",null,null,null,null,null,null,null,866,883,429,0,0,2052,921,0,0,997.02366169000015]
[]
[]
[null,"Discontinued operations"]
[]
[null,"Net profit/(loss)",null,null,null,null,null,null,null,141,159,-38,null,null,410,-74,null,null,-19]
[]
[null,"Adjusted for:"]
[null,"Profit on sale of investment in subsidiary",null,null,null,null,null,null,null,0,0,0,null,null,0,-138,null,null,-54]
[null,"Taxation effect of profit on sale of investment in subsidiary",null,null,null,null,null,null,null,0,0,0,null,null,0,34,null,null,34]
[null,"Profit on sale of property, plant and equipment",null,null,null,null,null,null,null,0,-1,-2,null,null,-2,-2,null,null,-2]
[null,"Taxation effect of profit on sale of property, plant and equipment",null,null,null,null,null,null,null,0,0,1,null,null,0,1,null,null,1]
[null,"Foreign exchange loss reclassified from other comprehensive income*",null,null,null,null,null,null,null,0,0,0,null,null,0,84,null,null,0]
[]
[]
[null,"Headline earnings/(loss)",null,null,null,null,null,null,null,141,158,-39,null,null,408,-95,null,null,-40]
[]
[]
[null,"Total headline earnings",null,null,null,null,null,null,null,1007,1041,390,null,null,2460,826,null,null,957.02366169000015]
[]
[]
[null,"¹","The comparative figures are re-presented due to Evander being reclassified as a discontinued operation.  See note 3 in this regard."]
[null,"* ","There is no taxation effect on these items."]
[null,"Net asset value per share"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"At",null,null,"At","At",null,null,"At"]
[null,null,null,null,null,null,null,null,null,null,null,"31 March",null,null,"31 December","30 June",null,null,"31 March"]
[null,null,null,null,null,null,null,null,null,null,null,"2012",null,null,2011,"2011",null,null,"2011"]
[null,null,null,null,null,null,null,null,null,null,null,"(Unaudited)",null,null,null,"(Audited)",null,null,"(Unaudited)"]
[]
[]
[null,"Number of shares in issue",null,null,null,null,null,null,null,null,null,431471444,null,null,431312677,430084628,null,null,429807371]
[null,"Net asset value per share (cents)",null,null,null,null,null,null,null,null,null,7727.9737659765033,null,null,7565.2772895427788,7012.5733487038278,null,null,6915.6561765898614]
[]
[]
[6,"Borrowings"]
[]
[null,"The Nedbank revolving credit facility was repaid in full during the December 2011 quarter. The full R850 million facility is available until December 2013. The balance on Nedbank term facilities at the end of March 2012 quarter is R915 million."]
[]
[]
[null,"In addition to the US$50 million drawn during the September 2011 quarter, a further US$40 million of the US$300 million syndicated revolving credit facility was drawn during the March 2012 quarter, with US$210 million still available. The facility is repayable by August 2015 and attracts interest at LIBOR plus 260 basis points, which is payable quarterly."]
[]
[]
[]
[7,"Commitments and contingencies"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"At",null,null,"At","At",{"$error":"#REF!"},{"$error":"#REF!"},"At"]
[null,null,null,null,null,null,null,null,null,null,null,"31 March",null,null,"31 December","30 June",0,0,"31 March"]
[null,null,null,null,null,null,null,null,null,null,null,2012,null,null,2011,2011,0,0,2011]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,"(Unaudited)",null,null,null,"(Audited)",null,null,"(Unaudited)"]
[]
[]
[null,"Capital expenditure commitments:"]
[null,"Contracts for capital expenditure",null,null,null,null,null,null,null,null,null,391,null,null,291,194,null,null,191]
[null,"Authorised by the directors but not contracted for",null,null,null,null,null,null,null,null,null,3032,null,null,3373,1504,null,null,2175]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,3423,null,null,3664,1698,null,null,2366]
[]
[]
[null,"This expenditure will be financed from existing resources and, where appropriate, borrowings."]
[]
[null,"Contingent liability"]
[]
[null,"For a detailed disclosure on contingent liabilities refer to Harmony's annual report for the financial year ended 30 June 2011, available on the group's website (www.harmony.co.za). There were no significant changes in contingencies since 30 June 2011, except as discussed below."]
[]
[]
[]
[null,"Harmony reached a mutually acceptable settlement with the plaintiff class and this settlement was found to be fair and reasonable and was approved by the United States District Court in November 2011. A single class member has filed an appeal of the District Court’s order approving the settlement. That appeal is currently pending in the United States Court of Appeals for the Second Circuit. The settlement amount has been paid into escrow by the company’s insurers and will be distributed to the plaintiffs once the appeal has been finalised."]
[]
[]
[]
[]
[]
[8,"Subsequent events"]
[]
[null,"During April 2012, an amount of R86 million was received from Gold One relating to the sale of shares in Rand Uranium. An additional R25 million is being held in an escrow account for a period of 12 months."]
[]
[]
[9,"Segment report"]
[]
[null,"The segment report follows on the page XX."]
[]
[10,"Reconciliation of segment information to consolidated income statements"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nine months ended"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"31 March",null,null,"31 March¹"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,null,null,"2011"]
[null,"Figures in million",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Unaudited)","(Unaudited)","(Unaudited)","(Unaudited)"]
[]
[]
[null,"The \"Reconciliation of segment information to consolidated income statement\" line item in the segment report is broken down in the following elements, to give a better understanding of the differences between the income statement and segment report:"]
[]
[]
[]
[]
[null,"Reconciliation of production profit to gross profit"]
[]
[null,"Total segment revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,12341,null,null,9023]
[null,"Total segment production costs",null,null,null,null,null,null,null,null,null,null,null,null,null,-7834,null,null,-6649]
[]
[]
[null,"Production profit per segment report",null,null,null,null,null,null,null,null,null,null,null,null,null,4507,null,null,2374]
[null,"Discontinued operations",null,null,null,null,null,null,null,null,null,null,null,null,null,-543,null,null,-75]
[]
[]
[null,"Production profit profit from continuing operations",null,null,null,null,null,null,null,null,null,null,null,null,null,3964,null,null,2299]
[null,"Cost of sales items, other than production costs and royalty expense ",null,null,null,null,null,null,null,null,null,null,null,null,null,-1540,null,null,-1329]
[]
[]
[null,"Gross profit as per income statements *",null,null,null,null,null,null,null,null,null,null,null,null,null,2424,0,0,970]
[]
[null,"¹  The comparative figures are re-presented due to Evander being reclassified as a discontinued operation. See note 3 in this regard."]
[null,"*  The reconciliation was done up to the first recognisable line item on the income statement. The reconciliation will follow the income statement after that."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,970,0,0]

{"sheet":"WS - Equity - 30 September 2010","index":6,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,"December 2010"]
[null,null,null,null,null,"R ' 000"]
[]
["Balance as at the beginning "]
["of the financial year",null,null,null,null,{"$f":"+F26","v":29209547.693279997}]
[]
["Currency translation adjustment "]
["and other",null,null,null,null,{"$f":"+J23","v":{"$error":"#REF!"}}]
[]
["Issue of share capital",null,null,null,null,{"$f":"J21+J22","v":{"$error":"#REF!"}}]
[]
["Net earnings",null,null,null,null,{"$f":"+J24","v":{"$error":"#REF!"}}]
[]
[{"$f":"\"Balance at the end of \"&F2","v":"Balance at the end of December 2010"},null,null,null,null,{"$f":"SUM(F6:F13)","v":{"$error":"#REF!"}}]
[]
[]
[]
["Balance beginning of financial year represented by:",null,null,null,null,"June 2010",null,{"$f":"F2","v":"December 2010"},null,"Movement"]
[]
["Share capital",null,null,null,null,214327.58971,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"+H21-F21","v":{"$error":"#REF!"}}]
["Share premium",null,null,null,null,28046591.77894,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"+H22-F22","v":{"$error":"#REF!"}}]
["Other reserves",null,null,null,null,257567.92408000003,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+H23-F23","v":{"$error":"#REF!"}}]
["(Accumulated loss)/retained earnings",null,null,null,null,691060.40054999711,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"+H24-F24","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,{"$f":"SUM(F21:F25)","v":29209547.693279997},null,{"$f":"SUM(H21:H25)","v":{"$error":"#REF!"}},null,{"$f":"+H26-F26","v":{"$error":"#REF!"}}]

{"sheet":"Segment Report (R)","index":7,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[53,0,55,0],[6,11,6,12],[9,1,9,2],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10]]}
["NOTES TO THE GROUP FINANCIAL STATEMENTS"]
["for the nine months ended 31 March 2012"]
[]
[]
["Segment report (Rand/Metric) (Unaudited)"]
[]
[null,"Revenue",null,"Production cost",null,"Production profit/(loss)",null,"Capital expenditure",null,"Kilograms produced",null,"Tonnes milled"]
[null,"31 March",null,"31 March",null,"31 March",null,"31 March",null,"31 March",null,"31 March"]
[null,"2012",2011,"2012",2011,"2012",2011,"2012",2011,"2012",2011,"2012",2011]
[null,"R million",null,"R million",null,"R million",null,"R million",null,"kg",null,"t'000"]
[]
[]
["Continuing operations"]
["South Africa"]
["Underground"]
["Bambanani",421,671,480,603,-59,68,212,231,1068,2289,163,314]
["Doornkop",939,530,626,418,313,112,201,221,2263,1755,667,484]
["Joel",773,295,406,293,367,2,42,55,1873,1001,410,286]
["Kusasalethu",1678,1252,1072,976,606,276,312,274,4043,4023,860,794]
["Masimong",1032,1045,635,571,397,474,166,129,2466,3453,702,678]
["Phakisa",753,390,585,337,168,53,227,276,1800,1290,368,281]
["Target",1497,732,916,520,581,212,245,348,3655,3017,844,562]
["Tshepong",1694,1508,935,852,759,656,199,201,4035,4995,916,1016]
["Virginia",479,539,366,451,113,88,51,63,1134,1793,282,470]
[null,null,null,null,null,0,0]
["Surface"]
["All other surface operations ",1074,763,678,606,396,157,96,93,2569,2581,6997,7640]
[]
[]
["Total South Africa",10340,7725,6699,5627,3641,2098,1751,1891,24906,26197,12209,12525]
[]
[]
["International"]
["Hidden Valley",895,718,572,517,323,201,175,212,2098,2292,1307,1259]
["Other",0,0,0,0,0,0,192,0,0,0,0,0]
[]
[]
["Total international",895,718,572,517,323,201,367,212,2098,2292,1307,1259]
[]
[]
["Total continuing operations",11235,8443,7271,6144,3964,2299,2118,2103,27004,28489,13516,13784]
[]
[]
["Discontinued operations"]
["Evander",1106,580,563,505,543,75,131,146,2674,1894,491,635]
[]
[]
["Total discontinued operations",1106,580,563,505,543,75,131,146,2674,1894,491,635]
[]
[]
["Total operations",12341,9023,7834,6649,4507,2374,2249,2249,29678,30383,14007,14419]
[]
[]
["Reconciliation of the segment information to the consolidated income statement (refer to note 10)"]
[]
[null,-1106,-580,-563,-505]
[]
[]
[null,11235,8443,7271,6144]

{"sheet":"Publish IS (US$)","index":8,"n_rows":90,"n_cols":13,"rows_kept":90,"cut":false,"hidden":false,"merged":[[0,0,0,12],[4,3,4,5],[4,8,4,9],[89,0,91,12],[83,0,84,12],[82,0,82,12],[85,0,86,12]]}
["CONDENSED CONSOLIDATED INCOME STATEMENTS (US$)"]
["(Convenience translation)"]
[]
[null,null,null,{"$error":"#REF!"},"31","31",null,null,"31","31",null,null,"30"]
[null,null,null,"Quarter ended",null,null,null,null,"Nine months ended",null,null,null,"Year ended"]
[null,null,null,"31 March","31 December¹","31 March¹",null,null,"31 March","31 March¹",null,null,"30 June¹"]
[null,null,null,"2012",2011,"2011",null,null,"2012","2011",null,null,"2011"]
["Figures in million",null,null,"(Unaudited)","(Unaudited)","(Unaudited)",null,null,"(Unaudited)","(Unaudited)",null,null,"(Audited)"]
[]
[]
["Continuing operations"]
[]
["Revenue",null,null,417,548,395,null,null,1469,1196,null,null,1659]
["Cost of sales",null,null,-351,-385,-345,null,null,-1151,-1059,null,null,-1533]
[]
[]
["Production costs",null,null,-294,-316,-276,null,null,-950,-870,null,null,-1218]
["Amortisation and depreciation",null,null,-55,-61,-55,null,null,-179,-166,null,null,-230]
["Impairment of assets",null,null,0,0,0,null,null,0,0,null,null,-39]
["Employment termination and restructuring costs",null,null,-2,-2,-4,null,null,-9,-19,null,null,-20]
["Other items",null,null,0,-6,-10,null,null,-13,-4,null,null,-26]
[]
[]
["Gross profit",null,null,66,163,50,null,null,318,137,null,null,126]
["Corporate, administration and other expenditure",null,null,-13,-10,-12,null,null,-34,-37,null,null,-46]
["Social investment expenditure",null,null,-3,-2,-4,null,null,-7,-9,null,null,-12]
["Exploration expenditure",null,null,-18,-12,-11,null,null,-44,-32,null,null,-46]
["Profit on sale of property, plant and equipment",null,null,0,0,1,null,null,4,3,null,null,4]
["Other (expenses)/income - net",null,null,-1,1,-1,null,null,3,-8,null,null,-3]
[]
[]
["Operating profit",null,null,31,140,23,null,null,240,54,null,null,23]
["Loss from associates",null,null,0,0,-3,null,null,0,-7,null,null,-7]
["Reversal of impairment/(impairment) of investment in associate",null,null,1,0,-23,null,null,7,-23,null,null,-20]
["Net gain on financial instruments",null,null,5,8,0,null,null,10,15,null,null,18]
["Gain on farm-in option",null,null,0,0,0,null,null,0,39,null,null,38]
["Investment income",null,null,3,3,9,null,null,8,16,null,null,19]
["Finance cost",null,null,-8,-10,-9,null,null,-28,-26,null,null,-38]
[]
[]
["Profit before taxation",null,null,32,141,-3,null,null,237,68,null,null,33]
["Taxation",null,null,82,-31,42,null,null,42,35,null,null,55]
[]
[]
["Normal taxation",null,null,-2,-7,-2,null,null,-15,-4,null,null,-3]
["Deferred taxation",null,null,84,-24,44,null,null,57,39,null,null,58]
[]
[]
["Net profit from continuing operations",null,null,114,110,39,null,null,279,103,null,null,88]
[]
[]
["Discontinued operations"]
[]
["Profit/(loss) from discontinued operations",null,null,18,19,-5,null,null,53,-10.483665316068342,null,null,-2]
[]
[]
["Net profit for the period",null,null,132,129,34,null,null,332,92.51633468393166,null,null,86]
[]
[]
["Attributable to:"]
["Owners of the parent",null,null,132,129,34,null,null,332,92.51633468393166,null,null,86]
["Non-controlling interest",null,null,0,0,0,null,null,0,0,null,null,0]
[]
[]
["Earnings per ordinary share (cents)"]
[]
["Earnings from continuing operations",null,null,26,25,9,null,null,65,24,null,null,21]
["Earnings/(loss) from discontinued operations",null,null,4,5,-1,null,null,12,-2,null,null,-1]
[]
[]
["Total earnings ",null,null,30,30,8,null,null,77,22,null,null,20]
[]
[]
["Diluted earnings per ordinary share (cents)"]
[]
["Earnings from continuing operations",null,null,26,25,9,null,null,64,24.225767149293059,null,null,21]
["Earnings/(loss) from discontinued operations",null,null,4,5,-1,null,null,12.417950327265011,-2.4084095996373218,null,null,-1]
[]
[]
["Total diluted earnings",null,null,30,30,8,null,null,76.417950327265004,21.817357549655739,null,null,20]
[]
[]
["¹ The comparative figures are re-presented due to Evander being reclassified as a discontinued operation."]
["The currency conversion average rates for the quarter ended: March 2012: US$1 = R7.73 (December 2011: US$1 = R8.10, March 2011: US$1 = 6.99). Nine months ended: March 2012: US$1 = R7.65 (March 2011: US$1 = R 7.06)."]
[]
["The income statement for the year ended 30 June 2011 has been extracted from the 2011 Annual Report, but is re-presented due to Evander being reclassified as a discontinued operation."]
[]
[]
["Note on convenience translations"]
["Except where specific statements have been extracted from the 2011 Annual Report, the requirements of IAS 21, The Effects of the Changes in Foreign Exchange Rates, have not necessarily been applied in the translation of the US Dollar financial statements presented on pages XX to XX."]

{"sheet":"Publish Com IS (US$)","index":9,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,2,4,4],[4,6,4,7],[27,0,28,9]]}
["CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (US$)"]
["(Convenience translation)"]
[]
[]
[null,null,"Quarter ended",null,null,null,"Nine months ended",null,null,"Year ended"]
[null,null,"31 March","31 December","31 March",null,"31 March","31 March",null,"30 June"]
[null,null,"2012",2011,"2011",null,"2012","2011",null,2011]
["Figures in million",null,"(Unaudited)","(Unaudited)","(Unaudited)",null,"(Unaudited)","(Unaudited)",null,"(Audited)"]
[]
[]
[]
["Net profit for the period",null,132,129,34,null,332,92.51633468393166,null,86]
["Other comprehensive (loss)/income for the period, net of income tax",null,-19,22,0.85886057829945628,null,127.97024600413101,-7,null,540]
[]
[]
["Foreign exchange translation",null,-20,26,3.1491554537646724,null,127.97024600413101,0,null,555]
["Gain/(loss) on fair value movement of available-for-sale investments ",null,1,-4,-2.2902948754652162,null,0,-7,null,-15]
[]
[]
["Total comprehensive income for the period",null,113,151,34.858860578299456,null,459.97024600413101,85.51633468393166,null,626]
[]
[]
["Attributable to:"]
["Owners of the parent",null,113,151,34.858860578299456,null,459.97024600413101,85.51633468393166,null,626]
["Non-controlling interest",null,0,0,0,null,0,0,null,0]
[]
[]
["The currency conversion average rates for the quarter ended: March 2012: US$1 = R7.73 (December 2011: US$1 = R8.10, March 2011: US$1 = 6.99). Nine months ended: March 2012: US$1 = R7.65 (March 2011: US$1 = R 7.06)."]
[]
["The statement of comprehensive income for the year ended 30 June 2011 has been extracted from the 2011 Annual Report."]

{"sheet":"Publish BS (US$)","index":10,"n_rows":93,"n_cols":6,"rows_kept":93,"cut":false,"hidden":false,"merged":[[91,0,91,5]]}
["CONDENSED CONSOLIDATED BALANCE SHEETS (US$)"]
["(Convenience translation)"]
[null,null,"31","30","30"]
[]
[null,null,"At","At","At","At"]
[null,null,"31 March","31 December","30 June","31 March"]
[null,null,2012,2011,2011,2011]
["Figures in million",null,"(Unaudited)","(Unaudited)","(Audited)","(Unaudited)"]
[]
[]
["ASSETS"]
[]
["Non-current assets"]
[]
["Property, plant and equipment",null,4161,4050,4607,4509]
["Intangible assets",null,286,269,320,323]
["Restricted cash",null,4,4,5,4]
["Restricted investments",null,235,238,278,275]
["Deferred tax assets",null,136,145,170,341]
["Investments in financial assets",null,24,23,27,35]
["Inventories",null,21,21,25,33]
["Trade and other receivables",null,5,3,3,10]
[null,null,null,null,null,0]
[]
["Total non-current assets",null,4872,4753,5435,5530]
[]
[]
[]
["Current assets"]
[]
["Inventories",null,141,122,124,141]
["Trade and other receivables",null,164,139,158,164]
["Income and mining taxes",null,18,24,21,18]
["Cash and cash equivalents",null,186,149,102,97]
[]
[]
[null,null,509,434,405,420]
["Assets of disposal groups classified as held for sale",null,173,39,40,26]
[]
[]
["Total current assets",null,682,473,445,446]
[]
[]
[]
["Total assets",null,5554,5226,5880,5976]
[]
[]
[]
["EQYUITY AND LIABILITIES"]
[]
["Share capital and reserves"]
[]
["Share capital",null,3689,3494,4033,4175]
["Other reserves",null,236,240,519,44]
["Retained earnings",null,417,291,-102,167]
[]
[]
["Total equity",null,4342,4025,4450,4386]
[]
[]
[]
["Non-current liabilities"]
[]
["Deferred tax liabilities",null,465,549.03847339920321,623,830]
["Provision for environmental rehabilitation",null,248,258.05178304900767,291,263]
["Retirement benefit obligation and other provisions",null,24,22,26,26]
["Borrowings",null,166,122.2415473238846,181,219]
[null,null,null,0]
[null,null,null,0]
["Total non-current liabilities",null,903,951.33180377209544,1121,1338]
[]
[]
[]
["Current liabilities"]
[]
["Borrowings",null,41,39.842603214545633,49,50]
["Income and mining taxes",null,1,0,0,3]
["Trade and other payables",null,201,207.97098767716392,258,199]
[]
[]
[null,null,243,247.81359089170957,307,252]
["Liabilities of disposal groups classified as held for sale",null,66,2.0969791165550333,2,0]
[]
[]
["Total current liabilities",null,309,249.91057000826459,309,252]
[]
[]
[]
["Total equity and liabilities",null,5554,5226.2423737803601,5880,5976]
[]
[]
["The balance sheet for March 2012 converted at a conversion rate of US$1 = R7.68 (December 2011: US$1 = R 8.11, March 2011: US$1 = R6.78)."]
["The balance sheet as at 30 June 2011 has been extracted from the 2011 Annual Report. "]

{"sheet":"Publish CIE (US$)","index":11,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (US$) (Unaudited)"]
[null,"for the nine months ended 31 March 2012"]
[null,"(Convenience translation)"]
[]
[]
[null,"Figures in million",null,"Share capital","Other reserves","Retained earnings","Total"]
[]
[]
[null,"Balance - 30 June 2011",null,3686,99,142,3927]
[null,"Issue of shares",null,3,0,0,3]
["BB210500     ","Share-based payments",null,0,9,0,9]
[null,"Net profit for the period",null,0,0,331,331]
[null,"Total comprehensive income for the period",null,0,128,0,128]
["BB550000     ","Dividends paid",null,0,0,-56,-56]
[]
[]
["BB100000     ","Balance - 31 March 2012",null,3689,236,417,4342]
[]
[]
[null,"Balance - 30 June 2010",null,4171,38,102,4311]
[null,"Issue of shares",null,4,0,0,4]
[null,"Share-based payments",null,0,13,0,13]
[null,"Net profit for the period",null,0,0,97,97]
[null,"Total comprehensive loss for the period",null,0,-7,0,-7]
[null,"Dividends paid",null,0,0,-32,-32]
[]
[]
[null,"Balance - 31 March 2011",null,4175,44,167,4386]
[]
[]
[null,"The currency conversion closing rates for the period ended 31 March 2012: US$1 = R7.68 (March 2011: US$1 = R6.78)."]

{"sheet":"Publish - Cash flow (US$)","index":12,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[[4,3,4,5],[4,7,4,8],[22,0,22,1],[23,0,23,1],[40,0,40,1],[33,0,33,1],[30,0,30,1],[18,0,18,1],[11,0,11,1],[25,0,25,1],[27,0,27,1],[24,0,24,1],[43,0,43,1],[50,0,50,1],[55,0,55,10],[53,0,53,10],[36,0,36,1],[46,0,46,1],[47,0,47,1]]}
["CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (US$)"]
["(Convenience translation)"]
[]
[]
[null,null,null,"Quarter ended",null,null,null,"Nine months ended",null,null,"Year ended"]
[null,null,null,"31 March","31 December","31 March",null,"31 March","31 March",null,"30 June"]
[null,null,null,"2012","2011","2011",null,"2012","2011",null,"2011"]
["Figures in million",null,null,"(Unaudited)","(Unaudited)","(Unaudited)",null,"(Unaudited)","(Unaudited)",null,"(Audited)"]
[]
[]
[]
["Cash flow from operating activities"]
["Cash generated by operations",null,null,88,193,30,null,437,194,null,346]
["Interest and dividends received",null,null,4,2,9,null,8,16,null,20]
["Interest paid",null,null,-3,-4,-5,null,-13,-14,null,-19]
["Income and mining taxes refunded/(paid)",null,null,5,-18,1,null,-15,-4,null,-7]
[]
[]
["Cash generated by operating activities",null,null,94,173,35,null,417,192,null,340]
[]
[]
["Cash flow from investing activities"]
["Decrease in restricted cash",null,null,0,0,0,null,0,17,null,17]
["Proceeds on disposal of investment in subsidiary",null,null,0,0,0,null,0,32,null,30]
["Proceeds on disposal of investment in associate.",null,null,25,0,0,null,25,0,null,0]
["Pre-payment for Evander 6 and Twistdraai transaction",null,null,0,0,0,null,0,0,null,15]
["Other investing activities",null,null,-4,0,2,null,-4,3,null,2]
["Net additions to property, plant and equipment",null,null,-96,-96,-98,null,-286,-323,null,-445]
[]
[]
["Cash utilised by investing activities",null,null,-75,-96,-96,0,-265,-271,0,-381]
[]
[]
["Cash flow from financing activities"]
["Borrowings raised",null,null,40,0,36,null,143,110,null,134]
["Borrowings repaid",null,null,-2,-89,-2,null,-142,-18,null,-81]
["Ordinary shares issued - net of expenses",null,null,0,1,2,null,3,4,null,6]
["Dividends paid",null,null,-23,0,0,null,-57,-30,null,-30]
[]
[]
["Cash generated/(utilised) by financing activities",null,null,15,-88,36,null,-53,66,null,29]
[]
[]
["Foreign currency translation adjustments",null,null,-4,-4,-5,null,-4,9,null,13]
[]
[]
["Net increase/(decrease) in cash and cash equivalents",null,null,30,-15,-30,null,95,-4,null,1]
["Cash and cash equivalents - beginning of period",null,null,156,164,127,null,91,101,null,101]
[]
[]
["Cash and cash equivalents - end of period",null,null,186,149,97,null,186,97,null,102]
[]
[]
["The currency conversion average rates for the quarter ended: March 2012: US$1 = R7.73 (December 2011: US$1 = R8.10, March 2011: US$1 = 6.99). Nine months ended: March 2012: US$1 = R7.65 (March 2011: US$1 = R 7.06)."]
[]
["Closing balance translated at closing rates of: March 2012: US$1 = R7.68 (December 2011: US$1 = R8.11, March 2011: US$ = R6.78)."]
["The cash flow statement for the year ended 30 June 2011 has been extracted from the 2011 Annual Report."]

{"sheet":"Segment Report (US$)","index":13,"n_rows":905,"n_cols":13,"rows_kept":905,"cut":false,"hidden":false,"merged":[[9,3,9,4],[9,5,9,6],[7,5,7,6],[7,7,7,8],[7,1,7,2],[7,3,7,4],[9,1,9,2],[7,9,7,10],[7,11,7,12],[6,11,6,12],[9,11,9,12],[9,7,9,8],[9,9,9,10],[6,1,6,2],[6,3,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10]]}
["NOTES TO THE GROUP FINANCIAL STATEMENTS"]
["for the nine months ended 31 March 2012"]
[]
[]
["Segment report (US$/Imperial) Unaudited"]
[]
[null,"Revenue",null,"Production cost",null,"Production profit/(loss)",null,"Capital expenditure",null,"Ounces produced",null,"Tons milled"]
[null,"31 March",null,"31 March",null,"31 March",null,"31 March",null,"31 March",null,"31 March"]
[null,"2012","2011","2012","2011","2012","2011","2012","2011","2012","2011","2012","2011"]
[null,"US$ million",null,"US$ million",null,"US$ million",null,"US$ million",null,"oz",null,"t'000"]
[]
[]
["Continuing operations"]
["South Africa"]
["Underground"]
["Bambanani",55,95,63,85,-8,10,28,33,34336,73593,180,346]
["Doornkop",123,75,82,59,41,16,26,31,72757,56425,735,534]
["Joel",101,42,53,42,48,0,6,8,60219,32182,452,315]
["Kusasalethu",219,177,140,138,79,39,41,39,129985,129343,948,876]
["Masimong",135,148,83,81,52,67,22,18,79284,111016,774,747]
["Phakisa",98,56,76,48,22,8,30,39,57871,41474,406,310]
["Target",196,104,120,74,76,30,32,49,117512,96999,931,620]
["Tshepong",221,214,122,121,99,93,26,29,129727,160592,1009,1120]
["Virginia",63,76,48,63,15,13,7,9,36459,57646,310,519]
[null,null,null,null,null,0,0]
["Surface"]
["All other surface operations ",141,107,88,86,53,21,9,13,82628,82980,7717,8426]
[]
[]
["Total South Africa",1352,1094,875,797,477,297,227,268,800778,842250,13462,13813]
[]
[]
["International"]
["Papua New Guinea",117,102,75,73,42,29,23,30,67452.168600000005,73690,1442.2589609999998,1389]
["Other",0,0,0,0,0,0,25,0,0,0,0,0]
[]
[]
["Total international",117,102,75,73,42,29,48,30,67452.168600000005,73690,1442.2589609999998,1389]
[]
[]
["Total continuing operations",1469,1196,950,870,519,326,275,298,868230.16859999998,915940,14904.258961,15202]
[]
[]
["Discontinued operations"]
["Evander",145,82,74,72,71,10,17,21,85939,60894,539,697]
[]
[]
["Total discontinued operations",145,82,74,72,71,10,17,21,85939,60894,539,697]
[]
[]
["Total operations",1614,1278,1024,942,590,336,292,319,954169.16859999998,976834,15443.258961,15899]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"A 10% decrease in the gold price at the reporting date would have resulted in the following additional impairments being recognised in the 2010 and 2009 financial year. This analysis assumes that all other variables remain constant.  The analysis is performed on the same basis for 2009."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"President Steyn 2"]
[null,null,null,null,null,null,null,null,null,null,"Evander 8"]

{"sheet":"WS- Weighted ave share - Serame","index":14,"n_rows":524,"n_cols":15,"rows_kept":524,"cut":false,"hidden":true,"merged":[]}
["Harmony Gold Mining Company Limited",null,null,null,"2011-12-31",null,"31 December 2011"]
[null,null,null,"Average exchange rate - Quarter to date",8.0970999999999993]
["WEIGHTED AVERAGE - QUARTER"]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 September 2011","2011-09-30",430272715,{"$f":"+E$1-B7","v":92},{"$f":"+C7*D7","v":39585089780}]
["Exercise of share options","2011-10-17",{"$f":"2784+3600+18000","v":24384},{"$f":"+E$1-B8","v":75},{"$f":"+C8*D8","v":1828800}]
["Exercise of SARs","2011-10-17",1690,75,126750]
["Exercise of share options","2011-11-11",{"$f":"11800+37160+21000","v":69960},50,3498000]
["Exercise of SARs","2011-11-11",2627,50,131350]
["Exercise of share options","2011-11-22",{"$f":"66230+20000","v":86230},39,3362970]
["Exercise of SARs","2011-11-22",50828,39,1982292]
["Exercise of share options","2011-12-13",{"$f":"11251+8200","v":19451},{"$f":"+E$1-B14","v":18},{"$f":"+C14*D14","v":350118}]
["Exercise of SARs","2011-12-13",96045,18,1728810]
["Vesting of Performance Shares","2011-12-15",688747,{"$f":"+E$1-B16","v":16},{"$f":"+C16*D16","v":11019952}]
[null,null,null,null,{"$f":"SUM(E7:E16)","v":39609118822}]
[{"$f":"\"Total issued share capital as at \"&$G$1","v":"Total issued share capital as at 31 December 2011"},null,{"$f":"SUM(C7:C17)","v":431312677}]
[{"$f":"\"Total issued share capital as at \"&$G$1&\" per share register\"","v":"Total issued share capital as at 31 December 2011 per share register"},null,431312677,null,null,null,{"$f":"C18-C19","v":0}]
[null,null,null,null,{"$f":"ROUND(+E17/D7,0)","v":430533900}]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}}]
[" - Share issued to Lydex",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E20:E23)","v":{"$error":"#REF!"}}]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[{"$f":"\"Diluted weighted average amount of shares for the period ended \"&G1","v":"Diluted weighted average amount of shares for the period ended 31 December 2011"},null,null,null,{"$f":"IF((E26)<0,E24,SUM(E24:E26))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,{"$f":"#REF!/1000","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E29/$E$24*1000*100,0)","v":{"$error":"#REF!"}}]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E31/$E$24*1000*100,0)","v":{"$error":"#REF!"}}]
["Loss/(profit) on sale of listed investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of investment in associate",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(gain) on mark to market of listed investment",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E35/$E$24*1000*100,0)","v":{"$error":"#REF!"}}]
["Foreign exchange loss/(gain) on repayment of loans",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E36/$E$24*1000*100,0)","v":{"$error":"#REF!"}}]
["Impairment/(Reversal of impairment) in investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Impairmentof assets",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["Headline earnings (R'000)",null,null,null,{"$f":"SUM(E29:E39)","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E40/$E$24*1000*100,0)","v":{"$error":"#REF!"}},null,{"$f":"E40-E29-#REF!","v":{"$error":"#REF!"}}]
["Net income ($'000)",null,null,null,{"$f":"E29/$E$2","v":{"$error":"#REF!"}},null,{"$f":"G40-ROUND(E51,0)","v":{"$error":"#REF!"}}]
["Headline earnings ($'000)",null,null,null,{"$f":"E40/$E$2","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents(R-value))",null,null,null,{"$f":"('Publish IS (R)'!D11+'Publish IS (R)'!D15)*1000000*100/$E$24","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents($-value))",null,null,null,{"$f":"('Publish IS (R)'!D11+'Publish IS (R)'!D15)*1000000/$E$2*100/$E$24","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents(R-value))",null,null,null,{"$f":"E29*1000*100/E24","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents($-value))",null,null,null,{"$f":"E41*1000*100/E24","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,{"$f":"(E29+E32)*1000*100/E24","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,{"$f":"(E41+(E32/E2))*1000*100/E24","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E29/E27*1000*100>E45,E45,E29/E27*1000*100)","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents($-value))",null,null,null,{"$f":"E41/E27*1000*100","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents(R-value))",null,null,null,{"$f":"E40*1000*100/$E$24","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents($-value))",null,null,null,{"$f":"E42*1000*100/$E$24","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E40*1000*100/$E$27>E51,E51,E40*1000*100/$E$27)","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,{"$f":"E42*1000*100/$E$27","v":{"$error":"#REF!"}}]
["WEIGHTED AVERAGE - YEAR TO DATE"]
[null,null,null,"Average exchange rate - Year to date",7.6073000000000004]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 June 2011","2011-06-30",430084628,{"$f":"+E$1-B60","v":184},{"$f":"+C60*D60","v":79135571552}]
["Exercise of share options","2011-09-09",28825,{"$f":"+E$1-B61","v":113},{"$f":"+C61*D61","v":3257225}]
["Exercise of share options","2011-09-09",22420,{"$f":"+E$1-B62","v":113},2533460]
["Exercise of SARs","2011-09-09",5744,113,{"$f":"+C63*D63","v":649072}]
["Exercise of share options","2011-09-09",15000,113,1695000]
["Exercise of share options","2011-09-21",37687,101,3806387]
["Exercise of share options","2011-09-21",11938,101,1205738]
["Exercise of SARs","2011-09-21",1993,101,201293]
["Exercise of share options","2011-09-30",47553,{"$f":"+E$1-B68","v":92},{"$f":"+C68*D68","v":4374876}]
["Exercise of share options","2011-09-30",2862,{"$f":"+E$1-B69","v":92},{"$f":"+C69*D69","v":263304}]
["Exercise of share options","2011-09-30",12600,{"$f":"+E$1-B70","v":92},{"$f":"+C70*D70","v":1159200}]
["Exercise of SARs","2011-09-30",1465,92,134780]
["Exercise of share options","2011-10-17",{"$f":"2784+3600+18000","v":24384},{"$f":"+E$1-B72","v":75},1828800]
["Exercise of SARs","2011-10-17",1690,75,126750]
["Exercise of share options","2011-11-11",{"$f":"11800+37160+21000","v":69960},50,3498000]
["Exercise of SARs","2011-11-11",2627,50,131350]
["Exercise of share options","2011-11-22",{"$f":"66230+20000","v":86230},39,3362970]
["Exercise of SARs","2011-11-22",50828,39,1982292]
["Exercise of share options","2011-12-13",{"$f":"11251+8200","v":19451},18,350118]
["Exercise of SARs","2011-12-13",96045,18,1728810]
["Vesting of Performance Shares","2011-12-15",688747,16,11019952]
[]
[null,null,null,null,{"$f":"SUM(E60:E81)","v":79178880929}]
[{"$f":"\"Total issued share capital as at \"&G1","v":"Total issued share capital as at 31 December 2011"},null,{"$f":"SUM(C60:C82)","v":431312677}]
[{"$f":"\"Total issued share capital as at \"&$G$1&\" per share register\"","v":"Total issued share capital as at 31 December 2011 per share register"},null,431312677,null,null,null,{"$f":"C83-C84","v":0}]
[null,null,null,null,{"$f":"ROUND(+E82/D60,0)","v":430320005}]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}}]
[" - Share issued to Lydex",null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}}]
[{"$f":"\"Weighted average amount of ordinary shares for the period ended \"&G1","v":"Weighted average amount of ordinary shares for the period ended 31 December 2011"},null,null,null,{"$f":"SUM(E84:E88)","v":{"$error":"#REF!"}}]
[{"$f":"A25","v":"Dilution i.r.o:"}]
[" - Outstanding share options",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[{"$f":"\"Diluted weighted average amount of shares for the period ended \"&G1","v":"Diluted weighted average amount of shares for the period ended 31 December 2011"},null,null,null,{"$f":"IF((E91)<0,E89,SUM(E89:E91))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,{"$f":"#REF!/1000","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E94/$E$89*1000*100,0)","v":{"$error":"#REF!"}}]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E96/$E$89*1000*100,0)","v":{"$error":"#REF!"}}]
["Loss/(profit) on sale of listed investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Loss/(gain) on mark to market of listed investment",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E99/$E$89*1000*100,0)","v":{"$error":"#REF!"}}]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E100/$E$89*1000*100,0)","v":{"$error":"#REF!"}}]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Impairment/(Reversal of impairment) in investments",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["Impairment of assets",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
["Headline earnings (R'000)",null,null,null,{"$f":"SUM(E94:E104)","v":{"$error":"#REF!"}},null,{"$f":"ROUND(E105/$E$89*1000*100,0)","v":{"$error":"#REF!"}},null,{"$f":"E105-E94-#REF!","v":{"$error":"#REF!"}}]
["Net income ($'000)",null,null,null,{"$f":"E94/$E$56","v":{"$error":"#REF!"}},null,{"$f":"G105-ROUND(E116,0)","v":{"$error":"#REF!"}}]
["Headline earnings ($'000)",null,null,null,{"$f":"E105/$E$56","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents(R-value))",null,null,null,{"$f":"('Publish IS (R)'!I11*1000000+'Publish IS (R)'!I15*1000000)*100/E89","v":{"$error":"#REF!"}}]
["Cash earnings per share (Cents($-value))",null,null,null,{"$f":"('Publish IS (R)'!I11+'Publish IS (R)'!I15)/E56*1000000*100/E89","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents(R-value))",null,null,null,{"$f":"E94*1000*100/E89","v":{"$error":"#REF!"}}]
["Basic earnings per share (Cents($-value))",null,null,null,{"$f":"E106*1000*100/E89","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,{"$f":"(E94+E102)*1000*100/E89","v":{"$error":"#REF!"}}]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,{"$f":"(E106+(E102/E56))*1000*100/E89","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E94/E92*1000*100>E110,E110,E94/E92*1000*100)","v":{"$error":"#REF!"}}]
["Diluted earnings per share (Cents($-value))",null,null,null,{"$f":"E106/E92*1000*100","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents(R-value))",null,null,null,{"$f":"E105*1000*100/$E$89","v":{"$error":"#REF!"}}]
["Headline earnings per share (Cents($-value))",null,null,null,{"$f":"E107*1000*100/$E$89","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,{"$f":"IF(E105*1000*100/$E$92>E116,E116,E105*1000*100/$E$92)","v":{"$error":"#REF!"}}]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,{"$f":"E107*1000*100/$E$92","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
["Harmony Gold Mining Company Limited",null,null,null,"2011-03-31",null,"31 March 2011"]
[]
["WEIGHTED AVERAGE - YEAR TO DATE"]
[null,null,null,"Average exchange rate - Year to date",7.0585806122449002,null,null,null,null,null,null,"Average exchange rate - Quarter to date",6.9860406249999993]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGE - QUARTER"]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[null,null,null,null,null,null,null,null,"Calculation of weighted average share capital","Date","Number","Days","Total"]
["Issued shares as at 30 June 2010","2010-06-30",428654779,274,117451409446]
["Exercise of share options","2010-07-02",10891,272,2962352,null,null,null,"Issued shares as at 31 December 2011","2010-12-31",429506618,90,38655595620]
["Exercise of share options","2010-07-02",2000,272,544000,null,null,null,"Exercise of share options","2011-01-20",83605,70,5852350]
["Exercise of share options","2010-07-02",32587,272,8863664,null,null,null,"Exercise of share options","2011-01-20",20680,70,1447600]
["Exercise of share options","2010-07-02",4151,272,1129072,null,null,null,"Exercise of SARs","2011-01-20",3424,70,239680]
["Exercise of share options","2010-07-02",10312,272,2804864,null,null,null,"Exercise of share options","2011-02-21",45247,38,1719386]
["Exercise of share options","2010-07-02",9000,272,2448000,null,null,null,"Exercise of share options","2011-02-21",16600,38,630800]
["Exercise of share options","2010-07-02",5015,272,1364080,null,null,null,"Exercise of SARs","2011-02-21",424,38,16112]
["Exercise of share options","2010-07-02",50526,272,13743072,null,null,null,"Exercise of share options","2011-03-07",10090,24,242160]
["Exercise of share options","2010-07-02",3600,272,979200,null,null,null,"Exercise of share options","2011-03-07",2400,24,57600]
["Exercise of share options","2010-07-02",4417,272,1201424,null,null,null,"Exercise of share options","2011-03-07",7000,24,168000]
["Exercise of share options","2010-08-26",28598,217,6205766,null,null,null,"Exercise of SARs","2011-03-07",3672,24,88128]
["Exercise of share options","2010-09-01",3100,211,654100,null,null,null,"Exercise of share options","2011-03-14",800,17,13600]
["Exercise of share options","2010-09-08",2000,204,408000,null,null,null,"Exercise of SARs","2011-03-14",363,17,6171]
["Exercise of share options","2010-09-09",8080,203,1640240,null,null,null,"Shares issued to cover NFT","2011-03-14",15810,17,268770]
["Exercise of share options","2010-09-10",8954,202,1808708,null,null,null,"Exercise of share options","2011-03-17",10000,14,140000]
["Exercise of share options","2010-09-15",3500,197,689500,null,null,null,"Exercise of share options","2011-03-17",1200,14,16800]
["Exercise of share options","2010-09-15",6974,197,1373878,null,null,null,"Exercise of share options","2011-03-17",30545,14,427630]
["Exercise of share options","2010-09-20",2100,192,403200,null,null,null,"Exercise of share options","2011-03-17",3840,14,53760]
["Exercise of share options","2010-10-01",13451,181,2434631,null,null,null,"Exercise of SARs","2011-03-17",210,14,2940]
["Shares issued to cover NFT","2010-10-01",9660,181,1748460,null,null,null,"Exercise of share options","2011-03-23",25096,8,200768]
["Exercise of share options","2010-11-03",30456,148,4507488,null,null,null,"Exercise of share options","2011-03-23",11789,8,94312]
["Exercise of share options","2010-11-03",25200,148,3729600,null,null,null,"Exercise of SARs","2011-03-23",7958,8,63664]
["Exercise of share options","2010-11-10",7576,141,1068216,null,null,null,null,null,null,null,38667345851]
["Exercise of share options","2010-11-10",6000,141,846000,null,null,null,"Total issued share capital as at 31 March 2011",null,429807371]
["Exercise of share options","2010-11-10",36589,141,5159049,null,null,null,"Total issued share capital as at 31 March 2011 per share register",null,429807371]
["Exercise of share options","2010-11-10",12000,141,1692000,null,null,null,null,null,null,null,429637176]
["Exercise of share options","2010-11-10",8084,141,1139844,null,null,null,"Treasury shares:"]
["Exercise of share options","2010-11-16",12812,135,1729620,null,null,null," - Share issued into share trust",null,null,null,-107236]
["Exercise of share options","2010-11-16",800,135,108000,null,null,null," - Share issued to Lydex",null,null,null,-2314]
["Performance shares provision","2010-11-16",416628,135,56244780,null,null,null,null,null,null,null,429527626]
["Exercise of SARs","2010-11-23",6094,128,780032,null,null,null,"Dilution i.r.o:"]
["Performance shares provision","2010-11-23",63827,128,8169856,null,null,null," - Outstanding share options",null,null,null,1175830.7717688922]
["Exercise of share options","2010-11-23",2657,128,340096,null,null,null,"Diluted weighted average amount of shares for the period ended 31 March 2011",null,null,null,430703456.77176887]
["Exercise of share options","2010-11-23",4200,128,537600]
["Exercise of share options","2011-01-20",83605,70,5852350,null,null,null,"Net income (R'000)",null,null,null,237642.3228299983]
["Exercise of share options","2011-01-20",20680,70,1447600,null,null,null,"Adjustments:"]
["Exercise of SARs","2011-01-20",3424,70,239680,null,null,null,"Loss/(profit) on sale of property, plant and equipment",null,null,null,-5480.1471133000032]
["Exercise of share options","2011-02-21",45247,38,1719386,null,null,null,"Loss/(profit) on sale of listed investments",null,null,null,-2034.9696663000002]
["Exercise of share options","2011-02-21",16600,38,630800,null,null,null,"Loss/(profit) on sale of assets by subsidiary",null,null,null,0]
["Exercise of SARs","2011-02-21",424,38,16112,null,null,null,"Loss/(profit) on sale of investment in associate",null,null,null,0]
["Exercise of share options","2011-03-07",10090,24,242160,null,null,null,"Loss/(gain) on mark to market of listed investment",null,null,null,0]
["Exercise of share options","2011-03-07",2400,24,57600,null,null,null,"Foreign exchange loss/(gain) on repayment of loans",null,null,null,0]
["Exercise of share options","2011-03-07",7000,24,168000,null,null,null,"Impairment/(Reversal of impairment) in investments",null,null,null,159767.27147000001]
["Exercise of SARs","2011-03-07",3672,24,88128,null,null,null,"Provision for doubtful debt - Rand Uranium",null,null,null,0]
["Exercise of share options","2011-03-14",800,17,13600,null,null,null,"Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,4.6567194544877566E-12]
["Exercise of SARs","2011-03-14",363,17,6171]
["Shares issued to cover NFT","2011-03-14",15810,17,268770,null,null,null,"Headline earnings (R'000)",null,null,null,389894.47752039833]
["Exercise of share options","2011-03-17",10000,14,140000,null,null,null,"Net income ($'000)",null,null,null,34016.739321494904]
["Exercise of share options","2011-03-17",1200,14,16800,null,null,null,"Headline earnings ($'000)",null,null,null,55810.508190452783]
["Exercise of share options","2011-03-17",30545,14,427630,null,null,null,"Cash earnings per share (Cents(R-value))",null,null,null,206.08778643308284]
["Exercise of share options","2011-03-17",3840,14,53760,null,null,null,"Cash earnings per share (Cents($-value))",null,null,null,29.499941024617627]
["Exercise of SARs","2011-03-17",210,14,2940,null,null,null,"Basic earnings per share (Cents(R-value))",null,null,null,55.326435005602718]
["Exercise of share options","2011-03-23",25096,8,200768,null,null,null,"Basic earnings per share (Cents($-value))",null,null,null,7.9195696067975163]
["Exercise of share options","2011-03-23",11789,8,94312,null,null,null,"Basic earnings per share before impairments (Cents(R-value))",null,null,null,54.852665789580278]
["Exercise of SARs","2011-03-23",7958,8,63664,null,null,null,"Basic earnings per share before impairments (Cents($-value))",null,null,null,7.8517530506888926]
[null,null,null,null,null,null,null,null,"Diluted earnings per share (Cents(R-value))",null,null,null,55.175392510472868]
[null,null,null,null,117602618069,null,null,null,"Diluted earnings per share (Cents($-value))",null,null,null,7.8979489917399199]
["Total issued share capital as at 31 March 2011",null,429807371,null,null,null,null,null,"Headline earnings per share (Cents(R-value))",null,null,null,90.772852296210246]
["Total issued share capital as at 31 March 2011 per share register",null,429807371,null,null,null,0,null,"Headline earnings per share (Cents($-value))",null,null,null,12.993461843232589]
[null,null,null,null,429206635,null,null,null,"Fully diluted headline earnings per share (Cents(R-value))",null,null,null,90.525040231335936]
["Treasury shares:",null,null,null,null,null,null,null,"Fully diluted headline earnings per share (Cents($-value))",null,null,null,12.957989380620864]
[" - Share issued into share trust",null,null,null,-112616]
[" - Share issued to Lydex",null,null,null,-2314]
["Weighted average amount of ordinary shares for the period ended 31 March 2011",null,null,null,429091705]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1060466.9003939477]
["Diluted weighted average amount of shares for the period ended 31 March 2011",null,null,null,430152171.90039396]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,658780.67522999994,null,154]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,-17555.862112259194,null,-4]
["Loss/(profit) on sale of listed investments",null,null,null,-2034.9696663000002,null,0]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,-104001.96445857495,null,-24]
["Loss/(gain) on mark to market of listed investment",null,null,null,-1001,null,0]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,131871.14687999999,null,31]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,0,null,0]
["Impairment/(Reversal of impairment) in investments",null,null,null,159770.15147000001,null,37]
["Provision for doubtful debt - Rand Uranium",null,null,null,0]
["Impairment of assets",null,null,null,4.6567194544877566E-12,null,0]
[]
["Headline earnings (R'000)",null,null,null,825828.17734286585,null,192]
["Net income ($'000)",null,null,null,93330.474130617367,null,0]
["Headline earnings ($'000)",null,null,null,116996.35135005148]
["Cash earnings per share (Cents(R-value))",null,null,null,572.48930186948542]
["Cash earnings per share (Cents($-value))",null,null,null,81.105442201277341]
["Basic earnings per share (Cents(R-value))",null,null,null,153.52910987407691]
["Basic earnings per share (Cents($-value))",null,null,null,21.750705744968286]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,190.76361000732931]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,27.025774796196476]
["Diluted earnings per share (Cents(R-value))",null,null,null,153.15061000843841]
["Diluted earnings per share (Cents($-value))",null,null,null,21.697083085338686]
["Headline earnings per share (Cents(R-value))",null,null,null,192.4595995960504]
["Headline earnings per share (Cents($-value))",null,null,null,27.2660482565263]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,191.98512324008317]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,27.198828459511567]
[]
["Harmony Gold Mining Company Limited",null,null,null,"2011-06-30",null,"30 June 2011",null,"Harmony Gold Mining Company Limited",null,null,null,"2011-06-30",null,"30 June 2011"]
["WEIGHTED AVERAGE - YEAR TO DATE",null,null,null,null,null,null,null,null,null,null,"Average exchange rate - Quarter to date",6.7753892307692309]
[null,null,null,"Average exchange rate - Year to date",6.9880540229885053,null,null,null,"WEIGHTED AVERAGE - QUARTER"]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total",null,null,null,"Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Issued shares as at 30 June 2010","2010-06-30",428654779,365,156458994335,null,null,null,"Issued shares as at 31 March 2011","2011-03-23",429807371,99,42550929729]
["Exercise of share options","2010-07-02",10891,363,3953433,null,null,null,"Exercise of share options","2011-03-30",42327,92,3894084]
["Exercise of share options","2010-07-02",2000,363,726000,null,null,null,"Exercise of share options","2011-03-30",18096,92,1664832]
["Exercise of share options","2010-07-02",32587,363,11829081,null,null,null,"Exercise of share options","2011-03-30",8400,92,772800]
["Exercise of share options","2010-07-02",4151,363,1506813,null,null,null,"Exercise of SARs","2011-03-30",2708,92,249136]
["Exercise of share options","2010-07-02",10312,363,3743256,null,null,null,"Exercise of share options","2011-04-01",127937,90,11514330]
["Exercise of share options","2010-07-02",9000,363,3267000,null,null,null,"Exercise of share options","2011-04-01",17000,90,1530000]
["Exercise of share options","2010-07-02",5015,363,1820445,null,null,null,"Exercise of share options","2011-04-01",3000,90,270000]
["Exercise of share options","2010-07-02",50526,363,18340938,null,null,null,"Exercise of SARs","2011-04-01",2767,90,249030]
["Exercise of share options","2010-07-02",3600,363,1306800,null,null,null,"Exercise of share options","2011-05-23",13118,38,498484]
["Exercise of share options","2010-07-02",4417,363,1603371,null,null,null,"Exercise of share options","2011-05-23",7200,38,273600]
["Exercise of share options","2010-08-26",28598,308,8808184,null,null,null,"Exercise of SARs","2011-05-23",1893,38,71934]
["Exercise of share options","2010-09-01",3100,302,936200,null,null,null,"Exercise of share options","2011-06-10",15941,20,318820]
["Exercise of share options","2010-09-08",2000,295,590000,null,null,null,"Exercise of share options","2011-06-10",11900,20,238000]
["Exercise of share options","2010-09-09",8080,294,2375520,null,null,null,"Exercise of SARs","2011-06-10",2062,20,41240]
["Exercise of share options","2010-09-10",8954,293,2623522,null,null,null,"Exercise of share options","2011-06-29",2380,1,2380]
["Exercise of share options","2010-09-15",3500,288,1008000,null,null,null,"Exercise of SARs","2011-06-29",528,1,528]
["Exercise of share options","2010-09-15",6974,288,2008512,null,null,null,null,null,null,null,42572518927]
["Exercise of share options","2010-09-20",2100,283,594300,null,null,null,"Total issued share capital as at 30 June 2011",null,430084628]
["Exercise of share options","2010-10-01",13451,272,3658672,null,null,null,"Total issued share capital as at 30 June 2011 per share register",null,430084628,null,null,null,0]
["Shares issued to cover NFT","2010-10-01",9660,272,2627520,null,null,null,null,null,null,null,430025444]
["Exercise of share options","2010-11-03",30456,239,7278984,null,null,null,"Treasury shares:"]
["Exercise of share options","2010-11-03",25200,239,6022800,null,null,null," - Share issued into share trust",null,null,null,-74526]
["Exercise of share options","2010-11-10",7576,232,1757632,null,null,null," - Share issued to Lydex",null,null,null,-2314]
["Exercise of share options","2010-11-10",6000,232,1392000,null,null,null,null,null,null,null,429948604]
["Exercise of share options","2010-11-10",36589,232,8488648,null,null,null,"Dilution i.r.o:"]
["Exercise of share options","2010-11-10",12000,232,2784000,null,null,null," - Outstanding share options",null,null,null,1439991.1579084175]
["Exercise of share options","2010-11-10",8084,232,1875488,null,null,null,"Diluted weighted average amount of shares for the period ended 30 June 2011",null,null,null,431388595.15790844]
["Exercise of share options","2010-11-16",12812,226,2895512,null,null,null,null,null,null,null,null,null,"Per share"]
["Exercise of share options","2010-11-16",800,226,180800,null,null,null,"Net income (R'000)",null,null,null,-42096.54333999462,null,-10]
["Performance shares provision","2010-11-16",416628,226,94157928,null,null,null,"Adjustments:"]
["Exercise of SARs","2010-11-23",6094,219,1334586,null,null,null,"Loss/(profit) on sale of property, plant and equipment",null,null,null,-3753.4000000000005,null,-1]
["Performance shares provision","2010-11-23",63827,219,13978113,null,null,null,"Loss/(profit) on sale of listed investments",null,null,null,-3917.9,null,-1]
["Exercise of share options","2010-11-23",2657,219,581883,null,null,null,"Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0]
["Exercise of share options","2010-11-23",4200,219,919800,null,null,null,"Loss/(profit) on sale of investment in associate",null,null,null,0,null,0]
["Exercise of share options","2011-01-20",83605,161,13460405,null,null,null,"Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0]
["Exercise of share options","2011-01-20",20680,161,3329480,null,null,null,"Foreign exchange loss/(gain) on repayment of loans",null,null,null,0,null,0]
["Exercise of SARs","2011-01-20",3424,161,551264,null,null,null,"Impairment/(Reversal of impairment) in investments",null,null,null,-17743.609779999999,null,-4]
["Exercise of share options","2011-02-21",45247,129,5836863,null,null,null,"Impairmentof assets",null,null,null,197796.30203567006,null,46]
["Exercise of share options","2011-02-21",16600,129,2141400]
["Exercise of SARs","2011-02-21",424,129,54696,null,null,null,"Headline earnings (R'000)",null,null,null,130284.84891567544,null,30]
["Exercise of share options","2011-03-07",10090,115,1160350,null,null,null,"Net income ($'000)",null,null,null,-6213.1549799117993,null,0]
["Exercise of share options","2011-03-07",2400,115,276000,null,null,null,"Headline earnings ($'000)",null,null,null,19229.131268800007]
["Exercise of share options","2011-03-07",7000,115,805000,null,null,null,"Cash earnings per share (Cents(R-value))",null,null,null,212.76034555979658]
["Exercise of SARs","2011-03-07",3672,115,422280,null,null,null,"Cash earnings per share (Cents($-value))",null,null,null,31.401936968223634]
["Exercise of share options","2011-03-14",800,108,86400,null,null,null,"Basic earnings per share (Cents(R-value))",null,null,null,-9.7910640826257023]
["Exercise of SARs","2011-03-14",363,108,39204,null,null,null,"Basic earnings per share (Cents($-value))",null,null,null,-1.4450924882900189]
["Shares issued to cover NFT","2011-03-14",15810,108,1707480,null,null,null,"Basic earnings per share before impairments (Cents(R-value))",null,null,null,-10.702312535010492]
["Exercise of share options","2011-03-17",10000,105,1050000,null,null,null,"Basic earnings per share before impairments (Cents($-value))",null,null,null,-1.5795863780648696]
["Exercise of share options","2011-03-17",1200,105,126000,null,null,null,"Diluted earnings per share (Cents(R-value))",null,null,null,-9.7910640826257023]
["Exercise of share options","2011-03-17",30545,105,3207225,null,null,null,"Diluted earnings per share (Cents($-value))",null,null,null,-1.440268715874951]
["Exercise of share options","2011-03-17",3840,105,403200,null,null,null,"Headline earnings per share (Cents(R-value))",null,null,null,30.302423988257775]
["Exercise of SARs","2011-03-17",210,105,22050,null,null,null,"Headline earnings per share (Cents($-value))",null,null,null,4.4724255620097342]
["Exercise of share options","2011-03-23",25096,99,2484504,null,null,null,"Fully diluted headline earnings per share (Cents(R-value))",null,null,null,30.201273371166678]
["Exercise of share options","2011-03-23",11789,99,1167111,null,null,null,"Fully diluted headline earnings per share (Cents($-value))",null,null,null,4.4574964393208498]
["Exercise of SARs","2011-03-23",7958,99,787842]
["Exercise of share options","2011-03-30",42327,92,3894084]
["Exercise of share options","2011-03-30",18096,92,1664832]
["Exercise of share options","2011-03-30",8400,92,772800]
["Exercise of SARs","2011-03-30",2708,92,249136]
["Exercise of share options","2011-04-01",127937,90,11514330]
["Exercise of share options","2011-04-01",17000,90,1530000]
["Exercise of share options","2011-04-01",3000,90,270000]
["Exercise of SARs","2011-04-01",2767,90,249030]
["Exercise of share options","2011-05-23",13118,38,498484]
["Exercise of share options","2011-05-23",7200,38,273600]
["Exercise of SARs","2011-05-23",1893,38,71934]
["Exercise of share options","2011-06-10",15941,20,318820]
["Exercise of share options","2011-06-10",11900,20,238000]
["Exercise of SARs","2011-06-10",2062,20,41240]
["Exercise of share options","2011-06-29",2380,1,2380]
["Exercise of SARs","2011-06-29",528,1,528]
[]
[null,null,null,null,156736678028]
["Total issued share capital as at 30 June 2011",null,430084628]
["Total issued share capital as at 30 June 2011 per share register",null,430084628,null,null,null,0]
[null,null,null,null,429415556]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,-103119]
[" - Share issued to Lydex",null,null,null,-2314]
["Weighted average amount of ordinary shares for the period ended 30 June 2011",null,null,null,429310123]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1109944.5445661475]
["Diluted weighted average amount of shares for the period ended 30 June 2011",null,null,null,430420067.54456615]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,616684.1318900031,null,144]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,-21307.909827658499,null,-5]
["Loss/(profit) on sale of listed investments",null,null,null,-5952.869666300001,null,-1]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,-104001.96445857495,null,-24]
["Loss/(gain) on mark to market of listed investment",null,null,null,1001,null,0]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,131871.14687999999,null,31]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,0,null,0]
["Impairment/(Reversal of impairment) in investments",null,null,null,142023.66169000001,null,33]
["Impairment of assets",null,null,null,197796.71113566999,null,46]
[]
["Headline earnings (R'000)",null,null,null,958113.9076431396,null,223]
["Net income ($'000)",null,null,null,88248.334924330265,null,0]
["Headline earnings ($'000)",null,null,null,137107.39849624023]
["Cash earnings per share (Cents(R-value))",null,null,null,785.2748074925529]
["Cash earnings per share (Cents($-value))",null,null,null,112.37388905541444]
["Basic earnings per share (Cents(R-value))",null,null,null,143.64537402021685]
["Basic earnings per share (Cents($-value))",null,null,null,20.555847671994044]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,176.72720789302306]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,25.289902927431015]
["Diluted earnings per share (Cents(R-value))",null,null,null,143.2749489139818]
["Diluted earnings per share (Cents($-value))",null,null,null,20.502839337339431]
["Headline earnings per share (Cents(R-value))",null,null,null,223.17524239770597]
["Headline earnings per share (Cents($-value))",null,null,null,31.936679605442297]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,222.59972986597228]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,31.854322982290778]
[]
["Harmony Gold Mining Company Limited",null,null,null,"2011-06-30",null,"30 June 2011"]
[null,null,null,null,null,null,null,null,null,null,null,"Average exchange rate - Quarter to date",6.7753892307692309]
[null,null,null,null,null,null,null,null,"WEIGHTED AVERAGE - QUARTER"]
["WEIGHTED AVERAGE - YEAR TO DATE"]
[null,null,null,"Average exchange rate - Year to date",6.9880540229885053,null,null,null,"Calculation of weighted average share capital","Date","Number","Days","Total"]
[]
["Calculation of weighted average share capital","Date","Number","Days","Total",null,null,null,"Issued shares as at 31 March 2011","2011-03-23",429807371,99,42550929729]
[null,null,null,null,null,null,null,null,"Exercise of share options","2011-03-30",42327,92,3894084]
["Issued shares as at 30 June 2010","2010-06-30",428654779,365,156458994335,null,null,null,"Exercise of share options","2011-03-30",18096,92,1664832]
["Exercise of share options","2010-07-02",10891,363,3953433,null,null,null,"Exercise of share options","2011-03-30",8400,92,772800]
["Exercise of share options","2010-07-02",2000,363,726000,null,null,null,"Exercise of SARs","2011-03-30",2708,92,249136]
["Exercise of share options","2010-07-02",32587,363,11829081,null,null,null,"Exercise of share options","2011-04-01",127937,90,11514330]
["Exercise of share options","2010-07-02",4151,363,1506813,null,null,null,"Exercise of share options","2011-04-01",17000,90,1530000]
["Exercise of share options","2010-07-02",10312,363,3743256,null,null,null,"Exercise of share options","2011-04-01",3000,90,270000]
["Exercise of share options","2010-07-02",9000,363,3267000,null,null,null,"Exercise of SARs","2011-04-01",2767,90,249030]
["Exercise of share options","2010-07-02",5015,363,1820445,null,null,null,"Exercise of share options","2011-05-23",13118,38,498484]
["Exercise of share options","2010-07-02",50526,363,18340938,null,null,null,"Exercise of share options","2011-05-23",7200,38,273600]
["Exercise of share options","2010-07-02",3600,363,1306800,null,null,null,"Exercise of SARs","2011-05-23",1893,38,71934]
["Exercise of share options","2010-07-02",4417,363,1603371,null,null,null,"Exercise of share options","2011-06-10",15941,20,318820]
["Exercise of share options","2010-08-26",28598,308,8808184,null,null,null,"Exercise of share options","2011-06-10",11900,20,238000]
["Exercise of share options","2010-09-01",3100,302,936200,null,null,null,"Exercise of SARs","2011-06-10",2062,20,41240]
["Exercise of share options","2010-09-08",2000,295,590000,null,null,null,"Exercise of share options","2011-06-29",2380,1,2380]
["Exercise of share options","2010-09-09",8080,294,2375520,null,null,null,"Exercise of SARs","2011-06-29",528,1,528]
["Exercise of share options","2010-09-10",8954,293,2623522,null,null,null,null,null,null,null,42572518927]
["Exercise of share options","2010-09-15",3500,288,1008000,null,null,null,"Total issued share capital as at 30 June 2011",null,430084628]
["Exercise of share options","2010-09-15",6974,288,2008512,null,null,null,"Total issued share capital as at 30 June 2011 per share register",null,430084628,null,null,null,0]
["Exercise of share options","2010-09-20",2100,283,594300,null,null,null,null,null,null,null,430025444]
["Exercise of share options","2010-10-01",13451,272,3658672,null,null,null,"Treasury shares:"]
["Shares issued to cover NFT","2010-10-01",9660,272,2627520,null,null,null," - Share issued into share trust",null,null,null,-74526]
["Exercise of share options","2010-11-03",30456,239,7278984,null,null,null," - Share issued to Lydex",null,null,null,-2314]
["Exercise of share options","2010-11-03",25200,239,6022800,null,null,null,null,null,null,null,429948604]
["Exercise of share options","2010-11-10",7576,232,1757632,null,null,null,"Dilution i.r.o:"]
["Exercise of share options","2010-11-10",6000,232,1392000,null,null,null," - Outstanding share options",null,null,null,1439991.1579084175]
["Exercise of share options","2010-11-10",36589,232,8488648,null,null,null,"Diluted weighted average amount of shares for the period ended 30 June 2011",null,null,null,431388595.15790844]
["Exercise of share options","2010-11-10",12000,232,2784000,null,null,null,null,null,null,null,null,null,"Per share"]
["Exercise of share options","2010-11-10",8084,232,1875488,null,null,null,"Net income (R'000)",null,null,null,-42096.54333999462,null,-10]
["Exercise of share options","2010-11-16",12812,226,2895512,null,null,null,"Adjustments:"]
["Exercise of share options","2010-11-16",800,226,180800,null,null,null,"Loss/(profit) on sale of property, plant and equipment",null,null,null,-3753.4000000000005,null,-1]
["Performance shares provision","2010-11-16",416628,226,94157928,null,null,null,"Loss/(profit) on sale of listed investments",null,null,null,-3917.9,null,-1]
["Exercise of SARs","2010-11-23",6094,219,1334586,null,null,null,"Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0]
["Performance shares provision","2010-11-23",63827,219,13978113,null,null,null,"Loss/(profit) on sale of investment in associate",null,null,null,0,null,0]
["Exercise of share options","2010-11-23",2657,219,581883,null,null,null,"Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0]
["Exercise of share options","2010-11-23",4200,219,919800,null,null,null,"Foreign exchange loss/(gain) on repayment of loans",null,null,null,0,null,0]
["Exercise of share options","2011-01-20",83605,161,13460405,null,null,null,"Impairment/(Reversal of impairment) in investments",null,null,null,-17743.609779999999,null,-4]
["Exercise of share options","2011-01-20",20680,161,3329480,null,null,null,"Impairmentof assets",null,null,null,197796.30203567006,null,46]
["Exercise of SARs","2011-01-20",3424,161,551264]
["Exercise of share options","2011-02-21",45247,129,5836863,null,null,null,"Headline earnings (R'000)",null,null,null,130284.84891567544,null,30]
["Exercise of share options","2011-02-21",16600,129,2141400,null,null,null,"Net income ($'000)",null,null,null,-6213.1549799117993,null,0]
["Exercise of SARs","2011-02-21",424,129,54696,null,null,null,"Headline earnings ($'000)",null,null,null,19229.131268800007]
["Exercise of share options","2011-03-07",10090,115,1160350,null,null,null,"Cash earnings per share (Cents(R-value))",null,null,null,212.76034555979658]
["Exercise of share options","2011-03-07",2400,115,276000,null,null,null,"Cash earnings per share (Cents($-value))",null,null,null,31.401936968223634]
["Exercise of share options","2011-03-07",7000,115,805000,null,null,null,"Basic earnings per share (Cents(R-value))",null,null,null,-9.7910640826257023]
["Exercise of SARs","2011-03-07",3672,115,422280,null,null,null,"Basic earnings per share (Cents($-value))",null,null,null,-1.4450924882900189]
["Exercise of share options","2011-03-14",800,108,86400,null,null,null,"Basic earnings per share before impairments (Cents(R-value))",null,null,null,-10.702312535010492]
["Exercise of SARs","2011-03-14",363,108,39204,null,null,null,"Basic earnings per share before impairments (Cents($-value))",null,null,null,-1.5795863780648696]
["Shares issued to cover NFT","2011-03-14",15810,108,1707480,null,null,null,"Diluted earnings per share (Cents(R-value))",null,null,null,-9.7910640826257023]
["Exercise of share options","2011-03-17",10000,105,1050000,null,null,null,"Diluted earnings per share (Cents($-value))",null,null,null,-1.440268715874951]
["Exercise of share options","2011-03-17",1200,105,126000,null,null,null,"Headline earnings per share (Cents(R-value))",null,null,null,30.302423988257775]
["Exercise of share options","2011-03-17",30545,105,3207225,null,null,null,"Headline earnings per share (Cents($-value))",null,null,null,4.4724255620097342]
["Exercise of share options","2011-03-17",3840,105,403200,null,null,null,"Fully diluted headline earnings per share (Cents(R-value))",null,null,null,30.201273371166678]
["Exercise of SARs","2011-03-17",210,105,22050,null,null,null,"Fully diluted headline earnings per share (Cents($-value))",null,null,null,4.4574964393208498]
["Exercise of share options","2011-03-23",25096,99,2484504]
["Exercise of share options","2011-03-23",11789,99,1167111]
["Exercise of SARs","2011-03-23",7958,99,787842]
["Exercise of share options","2011-03-30",42327,92,3894084]
["Exercise of share options","2011-03-30",18096,92,1664832]
["Exercise of share options","2011-03-30",8400,92,772800]
["Exercise of SARs","2011-03-30",2708,92,249136]
["Exercise of share options","2011-04-01",127937,90,11514330]
["Exercise of share options","2011-04-01",17000,90,1530000]
["Exercise of share options","2011-04-01",3000,90,270000]
["Exercise of SARs","2011-04-01",2767,90,249030]
["Exercise of share options","2011-05-23",13118,38,498484]
["Exercise of share options","2011-05-23",7200,38,273600]
["Exercise of SARs","2011-05-23",1893,38,71934]
["Exercise of share options","2011-06-10",15941,20,318820]
["Exercise of share options","2011-06-10",11900,20,238000]
["Exercise of SARs","2011-06-10",2062,20,41240]
["Exercise of share options","2011-06-29",2380,1,2380]
["Exercise of SARs","2011-06-29",528,1,528]
[]
[null,null,null,null,156736678028]
["Total issued share capital as at 30 June 2011",null,430084628]
["Total issued share capital as at 30 June 2011 per share register",null,430084628,null,null,null,0]
[null,null,null,null,429415556]
["Treasury shares:"]
[" - Share issued into share trust",null,null,null,-103119]
[" - Share issued to Lydex",null,null,null,-2314]
["Weighted average amount of ordinary shares for the period ended 30 June 2011",null,null,null,429310123]
["Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1109944.5445661475]
["Diluted weighted average amount of shares for the period ended 30 June 2011",null,null,null,430420067.54456615]
[null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,616684.1318900031,null,144]
["Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,-21307.909827658499,null,-5]
["Loss/(profit) on sale of listed investments",null,null,null,-5952.869666300001,null,-1]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,-104001.96445857495,null,-24]
["Loss/(gain) on mark to market of listed investment",null,null,null,1001,null,0]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,131871.14687999999,null,31]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,0,null,0]
["Impairment/(Reversal of impairment) in investments",null,null,null,142023.66169000001,null,33]
["Impairment of assets",null,null,null,197796.71113566999,null,46]
[]
["Headline earnings (R'000)",null,null,null,958113.9076431396,null,223]
["Net income ($'000)",null,null,null,88248.334924330265,null,0]
["Headline earnings ($'000)",null,null,null,137107.39849624023]
["Cash earnings per share (Cents(R-value))",null,null,null,785.2748074925529]
["Cash earnings per share (Cents($-value))",null,null,null,112.37388905541444]
["Basic earnings per share (Cents(R-value))",null,null,null,143.64537402021685]
["Basic earnings per share (Cents($-value))",null,null,null,20.555847671994044]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,176.72720789302306]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,25.289902927431015]
["Diluted earnings per share (Cents(R-value))",null,null,null,143.2749489139818]
["Diluted earnings per share (Cents($-value))",null,null,null,20.502839337339431]
["Headline earnings per share (Cents(R-value))",null,null,null,223.17524239770597]
["Headline earnings per share (Cents($-value))",null,null,null,31.936679605442297]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,222.59972986597228]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,31.854322982290778]
[]
[]
[]
[]
["WEIGHTED AVERAGE - YEAR TO DATE",null,null,null,null,null,null,"Harmony Gold Mining Company Limited",null,null,null,"2011-09-30",null,"30 September 2011"]
[null,null,null,"Average exchange rate - Year to date",7.1398000000000001,null,null,null,null,null,"Average exchange rate - Quarter to date",7.1398000000000001]
[null,null,null,null,null,null,null,"WEIGHTED AVERAGE - QUARTER"]
["Calculation of weighted average share capital","Date","Number","Days","Total"]
[null,null,null,null,null,null,null,"Calculation of weighted average share capital","Date","Number","Days","Total"]
["Issued shares as at 30 June 2011","2011-06-29",430084628,93,39997870404]
["Exercise of share options","2011-09-09",28825,21,605325,null,null,"Issued shares as at 30 June 2011","2011-06-29",430084628,93,39997870404]
["Exercise of share options","2011-09-09",22420,21,470820,null,null,"Exercise of share options","2011-09-09",28825,21,605325]
["Exercise of SARs","2011-09-09",5744,21,120624,null,null,"Exercise of share options","2011-09-09",22420,21,470820]
["Exercise of share options","2011-09-09",15000,21,315000,null,null,"Exercise of SARs","2011-09-09",5744,21,120624]
["Exercise of share options","2011-09-21",37687,9,339183,null,null,"Exercise of share options","2011-09-09",15000,21,315000]
["Exercise of share options","2011-09-21",11938,9,107442,null,null,"Exercise of share options","2011-09-21",37687,9,339183]
["Exercise of SARs","2011-09-21",1993,9,17937,null,null,"Exercise of share options","2011-09-21",11938,9,107442]
["Exercise of share options","2011-09-30",47553,0,0,null,null,"Exercise of SARs","2011-09-21",1993,9,17937]
["Exercise of share options","2011-09-30",2862,0,0,null,null,"Exercise of share options","2011-09-30",47553,0,0]
["Exercise of share options","2011-09-30",12600,0,0,null,null,"Exercise of share options","2011-09-30",2862,0,0]
["Exercise of SARs","2011-09-30",1465,0,0,null,null,"Exercise of share options","2011-09-30",12600,0,0]
[null,null,null,null,null,null,null,"Exercise of SARs","2011-09-30",1465,0,0]
[null,null,null,null,39999846735,null,null,null,null,null,null,39999846735]
["Total issued share capital as at 30 September 2011",null,430272715,null,null,null,null,"Total issued share capital as at 30 September 2011",null,430272715]
["Total issued share capital as at 30 September 2011 per share register",null,430272715,null,null,null,0,"Total issued share capital as at 30 September 2011 per share register",null,430272715,null,null,null,0]
[null,null,null,null,430105879,null,null,null,null,null,null,430105879]
["Treasury shares:",null,null,null,null,null,null,"Treasury shares:"]
[" - Share issued into share trust",null,null,null,-73647,null,null," - Share issued into share trust",null,null,null,-73647]
[" - Share issued to Lydex",null,null,null,-2314,null,null," - Share issued to Lydex",null,null,null,-2314]
["Weighted average amount of ordinary shares for the period ended 30 September 2011",null,null,null,430029918,null,null,null,null,null,null,430029918]
["Dilution i.r.o:",null,null,null,null,null,null,"Dilution i.r.o:"]
[" - Outstanding share options",null,null,null,1552406.4864949151,null,null," - Outstanding share options",null,null,null,1552406.4864949151]
["Diluted weighted average amount of shares for the period ended 30 September 2011",null,null,null,431582324.4864949,null,null,"Diluted weighted average amount of shares for the period ended 30 September 2011",null,null,null,431582324.4864949]
[null,null,null,null,null,null,"Per share",null,null,null,null,null,null,"Per share"]
["Net income (R'000)",null,null,null,477807.71457000001,null,111,"Net income (R'000)",null,null,null,477807.71457000001,null,111]
["Adjustments:",null,null,null,null,null,null,"Adjustments:"]
["Loss/(profit) on sale of property, plant and equipment",null,null,null,-19364.914125965439,null,-5,"Loss/(profit) on sale of property, plant and equipment",null,null,null,-19364.914125965439,null,-5]
["Loss/(profit) on sale of listed investments",null,null,null,6.2535296769346349,null,0,"Loss/(profit) on sale of listed investments",null,null,null,6.2535296769346349,null,0]
["Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0,"Loss/(profit) on sale of assets by subsidiary",null,null,null,0,null,0]
["Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0,"Loss/(profit) on sale of investment in associate",null,null,null,0,null,0]
["Foreign exchange loss/(gain) on loss of control of subsidiaries",null,null,null,0,null,0,"Loss/(gain) on mark to market of listed investment",null,null,null,0,null,0]
["Reversal of provision for doubtful debt (relating to sale of assets)",null,null,null,0,null,0,"Foreign exchange loss/(gain) on repayment of loans",null,null,null,0,null,0]
["Impairment/(Reversal of impairment) in investments",null,null,null,-48369.125,null,-11,"Impairment/(Reversal of impairment) in investments",null,null,null,-48369.125,null,-11]
["Impairment of assets",null,null,null,0,null,0,"Impairmentof assets",null,null,null,0,null,0]
[]
["Headline earnings (R'000)",null,null,null,410079.9289737115,null,95,"Headline earnings (R'000)",null,null,null,410079.9289737115,null,95]
["Net income ($'000)",null,null,null,66921.722537045862,null,0,"Net income ($'000)",null,null,null,66921.722537045862,null,0]
["Headline earnings ($'000)",null,null,null,57435.772566978274,null,null,"Headline earnings ($'000)",null,null,null,57435.772566978274]
["Cash earnings per share (Cents(R-value))",null,null,null,311.14114250999626,null,null,"Cash earnings per share (Cents(R-value))",null,null,null,311.14114250999626]
["Cash earnings per share (Cents($-value))",null,null,null,43.578411511526404,null,null,"Cash earnings per share (Cents($-value))",null,null,null,43.578411511526404]
["Basic earnings per share (Cents(R-value))",null,null,null,111.1103424599402,null,null,"Basic earnings per share (Cents(R-value))",null,null,null,111.1103424599402]
["Basic earnings per share (Cents($-value))",null,null,null,15.562108526841117,null,null,"Basic earnings per share (Cents($-value))",null,null,null,15.562108526841117]
["Basic earnings per share before impairments (Cents(R-value))",null,null,null,99.862491327870814,null,null,"Basic earnings per share before impairments (Cents(R-value))",null,null,null,111.11179666798833]
["Basic earnings per share before impairments (Cents($-value))",null,null,null,13.986735108528366,null,null,"Basic earnings per share before impairments (Cents($-value))",null,null,null,15.56231220314131]
["Diluted earnings per share (Cents(R-value))",null,null,null,110.71067730554188,null,null,"Diluted earnings per share (Cents(R-value))",null,null,null,110.71067730554188]
["Diluted earnings per share (Cents($-value))",null,null,null,15.506131447035196,null,null,"Diluted earnings per share (Cents($-value))",null,null,null,15.506131447035196]
["Headline earnings per share (Cents(R-value))",null,null,null,95.360790449401122,null,null,"Headline earnings per share (Cents(R-value))",null,null,null,95.360790449401122]
["Headline earnings per share (Cents($-value))",null,null,null,13.356227128126996,null,null,"Headline earnings per share (Cents($-value))",null,null,null,13.356227128126996]
["Fully diluted headline earnings per share (Cents(R-value))",null,null,null,95.017776611132675,null,null,"Fully diluted headline earnings per share (Cents(R-value))",null,null,null,95.017776611132675]
["Fully diluted headline earnings per share (Cents($-value))",null,null,null,13.308184628579607,null,null,"Fully diluted headline earnings per share (Cents($-value))",null,null,null,13.308184628579607]

{"sheet":"WS - Diluted shares - SEPT10qtd","index":15,"n_rows":746,"n_cols":11,"rows_kept":746,"cut":false,"hidden":true,"merged":[]}
["QUARTER - 31 December 2010"]
[]
["SUMMARY FOR DILUTION SHARES ON 31 December 2010 (For the quarter)"]
[]
["2006 Share Scheme (Share Appreciation Rights)"]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A68","v":"Share options - Grant date 15 November 2006 "},null,null,null,null,null,null,112.64,{"$f":"+H93","v":0}]
[{"$f":"+A96","v":"Share options - Grant date 15 November 2007 (Management)"},null,null,null,null,null,null,70.540000000000006,{"$f":"+H120","v":43565.75402977725}]
[{"$f":"+A122","v":"Share options - Grant date 15 November 2007 (Executive)"},null,null,null,null,null,null,70.540000000000006,{"$f":"+H146","v":37776.102417836839}]
[{"$f":"+A148","v":"Share options - Grant date 7 March 2008 "},null,null,null,null,null,null,102,{"$f":"+H168","v":0}]
[{"$f":"+A171","v":"Share options - Grant date 5 December 2008 (Management)"},null,null,null,null,null,null,77.81,{"$f":"H191","v":0}]
[{"$f":"+A193","v":"Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"},null,null,null,null,null,null,77.81,{"$f":"H213","v":0}]
[{"$f":"+A216","v":"Share options - Grant date 16 November 2009 (Management)"},null,null,null,null,null,null,77.28,{"$f":"H236","v":0}]
[{"$f":"+A238","v":"Share options - Grant date 16 November 2009 (Management) - Australia"},null,null,null,null,null,null,77.28,{"$f":"H258","v":0}]
[{"$f":"+A261","v":"Share options - Grant date 16 November 2009 (Executives)"},null,null,null,null,null,null,77.28,{"$f":"H281","v":0}]
[{"$f":"+A284","v":"Share options - Grant date 16 November 2009 (Executives) - Australia"},null,null,null,null,null,null,77.28,{"$f":"+H304","v":0}]
[{"$f":"+A309","v":"Share options - Grant date 15 November 2010 (Management)"},null,null,null,null,null,null,84.81,{"$f":"+H329","v":0}]
[{"$f":"+A331","v":"Share options - Grant date 15 November 2010 (Executives) - Australia"},null,null,null,null,null,null,84.81,{"$f":"+H351","v":0}]
[{"$f":"+A354","v":"Share options - Grant date 15 November 2010 (Management) - Australia"},null,null,null,null,null,null,84.81,{"$f":"+H374","v":0}]
[{"$f":"+A377","v":"Share options - Grant date 15 November 2010 SA Executives"},null,null,null,null,null,null,84.81,{"$f":"+H397","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I7:I16)","v":81341.856447614089}]
[]
["2006 Share Scheme (Performance Shares)"]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A404","v":"Share options - Grant date 15 November 2006 "},null,null,null,null,null,null,0.5,{"$f":"J413","v":0}]
[{"$f":"+A416","v":"Share options - Grant date 15 November 2007 (Management)"},null,null,null,null,null,null,0.5,{"$f":"J425","v":0}]
[{"$f":"+A428","v":"Share options - Grant date 15 November 2007 (Executive)"},null,null,null,null,null,null,0.5,{"$f":"J437","v":0}]
[{"$f":"+A440","v":"Share options - Grant date 7 March 2008 "},null,null,null,null,null,null,0.5,{"$f":"J449","v":0}]
[{"$f":"+A452","v":"Share options - Grant date 5 December 2008 (Management)"},null,null,null,null,null,null,0.5,{"$f":"J461","v":0}]
[{"$f":"+A464","v":"Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"},null,null,null,null,null,null,0.5,{"$f":"J473","v":0}]
[{"$f":"+A476","v":"Share options - Grant date 16 November 2009 (Executives) - JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J485","v":0}]
[{"$f":"+A487","v":"Share options - Grant date 16 November 2009 (Executives) - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J496","v":28824.8655255663}]
[{"$f":"+A500","v":"Share options - Grant date 16 November 2009 (Executives) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J509","v":0}]
[{"$f":"+A511","v":"Share options - Grant date 16 November 2009 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J520","v":3328.5182198834368}]
[{"$f":"+A524","v":"Share options - Grant date 15 November 2010 (SA Management) - JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J533","v":0}]
[{"$f":"+A535","v":"Share options - Grant date 15 November 2010 (SA Management)  - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J544","v":0}]
[{"$f":"+A546","v":"Share options - Grant date 15 November 2010 (Executives) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J555","v":0}]
[{"$f":"+A557","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J566","v":0}]
[{"$f":"+A568","v":"Share options - Grant date 15 November 2010 (Executives) - Australia- Matching PR shares (JSE measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J577","v":0}]
[{"$f":"+A579","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Matching PR shares (Production measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J588","v":0}]
[{"$f":"+A590","v":"Share options - Grant date 15 Novemebr 2010 (Australia) - Restricted PR shares"},null,null,null,null,null,null,0.5,{"$f":"+H599","v":207.23022249884181}]
[{"$f":"+A602","v":"Share options - Grant date 15 November 2010 (Management) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J611","v":0}]
[{"$f":"+A613","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J622","v":0}]
[{"$f":"+A624","v":"Share options - Grant date 15 November 2010 (SA Executives) -  JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J633","v":0}]
[{"$f":"+A635","v":"Share options - Grant date 15 November 2010 (SA Executives) - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J644","v":0}]
[{"$f":"+A646","v":"Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (JSE measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J655","v":0}]
[{"$f":"+A657","v":"Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (Production measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J666","v":0}]
[{"$f":"+A668","v":"Share options - Grant date 15 Novemebr 2010 (SA Executives) - Restricted PR shares"},null,null,null,null,null,null,0.5,{"$f":"+H677","v":1169.5080106053015}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I25:I48)","v":33530.121978553878}]
[]
["Old Share Scheme "]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A683","v":"Share options - Grant date 24 April 2001 "},null,null,null,null,null,null,36.5,{"$f":"H692","v":9364.9563184446888}]
[{"$f":"+A695","v":"Share options - Grant date 20 November 2001 "},null,null,null,null,null,null,49.6,{"$f":"H704","v":32032.410483573269}]
[{"$f":"+A707","v":"Share options - Grant date 27 March 2003 "},null,null,null,null,null,null,91.6,{"$f":"H716","v":0}]
[{"$f":"+A719","v":"Share options - Grant date 10 August 2004 "},null,null,null,null,null,null,66.150000000000006,{"$f":"H728","v":74514.046511627865}]
[{"$f":"+A731","v":"Share options - Grant date 26 April 2005 "},null,null,null,null,null,null,39,{"$f":"H746","v":604074.55223329633}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I53:I57)","v":719985.9655469422}]
[]
["Dilution i.r.o. outstanding options",null,null,null,null,null,null,null,{"$f":"+I21+I49+I58","v":834857.94397311017}]
[]
["CALCULATION OF THE DILUTION EFFECT OF SHARE OPTIONS (For the quarter)"]
[]
["2006 SHARE SCHEME"]
[]
["SHARE APPRECIATION RIGHTS (SARS)"]
[]
["Share options - Grant date 15 November 2006 "]
["Grant date","2006-11-15"]
["Reporting date","2010-12-31"]
["Option price",112.64,"A"]
["Option cost",43.68,"B"]
["Average market price for quarter",81.27,"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI",3.5999999999999997E-2,"Latest per Andisa report 31 December 2010"]
["CPI + 3%",{"$f":"(0.071+0.03)+(0.069+0.03)+(0.122+0.03)","v":0.35199999999999998},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B78-B77)/-B77","v":{"$error":"#REF!"}},{"$f":"IF(B81<B80,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[]
["Vested options",185473]
["Unvested options",{"$f":"B86-B84","v":310929}]
["Total",496402]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-11-15",{"$f":"B84","v":185473},{"$f":"A90-$B$69","v":1096},0,{"$f":"D90/C90*$B$72","v":0},{"$f":"E90+$B$71","v":112.64},{"$f":"+$B$73-F90","v":-31.370000000000005},{"$f":"IF(G90<0,0,G90*B90/$B$73)","v":0},{"$f":"IF(G90<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2010-11-15",160796,{"$f":"A91-$B$69","v":1461},0,0,{"$f":"E91+$B$71","v":112.64},{"$f":"+$B$73-F91","v":-31.370000000000005},{"$f":"IF(G91<0,0,G91*B91/$B$73)","v":0},{"$f":"IF(G91<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2011-11-15",150133,{"$f":"A92-$B$69","v":1826},{"$f":"A92-$B$70","v":319},{"$f":"D92/C92*$B$72","v":7.6308433734939758},{"$f":"E92+$B$71","v":120.27084337349397},{"$f":"+$B$73-F92","v":-39.000843373493979},{"$f":"IF(G92<0,0,G92*B92/$B$73)","v":0},{"$f":"IF(G92<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"SUM(B90:B92)","v":496402},null,null,null,null,null,{"$f":"SUM(H90:H92)","v":0}]
[null,{"$f":"B86-B93","v":0}]
[]
["Share options - Grant date 15 November 2007 (Management)"]
["Grant date","2007-11-15"]
["Reporting date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",70.540000000000006,"A"]
["Option cost",58.34,"B"]
[{"$f":"A73","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI",{"$f":"B79","v":3.5999999999999997E-2},{"$f":"C79","v":"Latest per Andisa report 31 December 2010"}]
["CPI + 3%",{"$f":"(0.046+0.03)+(0.122+0.03)+(0.069+0.03)","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B106-B105)/-B105","v":{"$error":"#REF!"}},{"$f":"IF(B109<B108,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
["Vested options",{"$f":"337381-7410","v":329971}]
["Unvested options",{"$f":"B113-B111","v":649275}]
["Total",{"$f":"986656-7410","v":979246}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+B111","v":329971},{"$f":"A117-$B$97","v":1096},0,0,{"$f":"E117+$B$99","v":70.540000000000006},{"$f":"+$B$101-F117","v":10.72999999999999},{"$f":"IF(G117<0,0,G117*B117/$B$101)","v":43565.75402977725},{"$f":"IF(G117<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2011-11-15",{"$f":"+B112/2","v":324637.5},{"$f":"A118-$B$97","v":1461},{"$f":"A118-$B$98","v":319},{"$f":"D118/C118*$B$100","v":12.738165639972623},{"$f":"E118+$B$99","v":83.278165639972627},{"$f":"+$B$101-F118","v":-2.0081656399726313},{"$f":"IF(G118<0,0,G118*B118/$B$101)","v":0},{"$f":"IF(G118<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-11-15",{"$f":"+B112/2","v":324637.5},{"$f":"A119-$B$97","v":1827},{"$f":"A119-$B$98","v":685},{"$f":"D119/C119*$B$100","v":21.873508483853314},{"$f":"E119+$B$99","v":92.41350848385332},{"$f":"+$B$101-F119","v":-11.143508483853324},{"$f":"IF(G119<0,0,G119*B119/$B$101)","v":0},{"$f":"IF(G119<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+B113","v":979246},null,null,null,null,null,{"$f":"SUM(H117:H119)","v":43565.75402977725}]
[]
["Share options - Grant date 15 November 2007 (Executive)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",70.540000000000006,"A"]
["Option cost",34.97,"B"]
[{"$f":"A101","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"B105","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B106","v":{"$error":"#REF!"}},"Cents"]
["CPI",{"$f":"B107","v":3.5999999999999997E-2},{"$f":"C107","v":"Latest per Andisa report 31 December 2010"}]
["CPI + 3%",{"$f":"+B108","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B132-B131)/-B131","v":{"$error":"#REF!"}},{"$f":"IF(B135<B134,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
["Vested options",{"$f":"226141-1776","v":224365}]
["Unvested options",{"$f":"B139-B137","v":428258}]
["Total",{"$f":"654399-1776","v":652623}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+B137","v":224365},{"$f":"A143-$B$123","v":1096},0,0,{"$f":"E143+$B$125","v":70.540000000000006},{"$f":"+$B$127-F143","v":10.72999999999999},{"$f":"IF(G143<0,0,G143*B143/$B$127)","v":29622.695336532521},{"$f":"IF(G143<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2011-11-15",{"$f":"+B138/2","v":214129},{"$f":"A144-$B$123","v":1461},{"$f":"A144-$B$124","v":319},{"$f":"D144/C144*$B$126","v":7.635475701574264},{"$f":"E144+$B$125","v":78.175475701574271},{"$f":"+$B$127-F144","v":3.0945242984257249},{"$f":"IF(G144<0,0,G144*B144/$B$127)","v":8153.4070813043199},{"$f":"IF(G144<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2012-11-15",{"$f":"+B138/2","v":214129},{"$f":"A145-$B$123","v":1827},{"$f":"A145-$B$124","v":685},{"$f":"D145/C145*$B$126","v":13.111357416529831},{"$f":"E145+$B$125","v":83.651357416529834},{"$f":"+$B$127-F145","v":-2.3813574165298377},{"$f":"IF(G145<0,0,G145*B145/$B$127)","v":0},{"$f":"IF(G145<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+B139","v":652623},null,null,null,null,null,{"$f":"SUM(H143:H145)","v":37776.102417836839}]
[]
["Share options - Grant date 7 March 2008 "]
["Grant date","2008-03-07"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",102,"A"]
["Option cost",72.89,"B"]
[{"$f":"A127","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI",{"$f":"B133","v":3.5999999999999997E-2},{"$f":"C133","v":"Latest per Andisa report 31 December 2010"}]
["CPI + 3%",{"$f":"+B134","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B158-B157)/-B157","v":{"$error":"#REF!"}},{"$f":"IF(B161<B160,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-03-07",{"$f":"B168/3","v":15384.666666666666},{"$f":"A165-$B$149","v":1095},{"$f":"A165-$B$150","v":66},{"$f":"D165/C165*$B$152","v":4.3933698630136986},{"$f":"E165+$B$151","v":106.3933698630137},{"$f":"+$B$153-F165","v":-25.123369863013707},{"$f":"IF(G165<0,0,G165*B165/$B$153)","v":0},{"$f":"IF(G165<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-03-07",{"$f":"B168/3","v":15384.666666666666},{"$f":"A166-$B$149","v":1461},{"$f":"A166-$B$150","v":432},{"$f":"D166/C166*$B$152","v":21.552689938398359},{"$f":"E166+$B$151","v":123.55268993839836},{"$f":"+$B$153-F166","v":-42.282689938398363},{"$f":"IF(G166<0,0,G166*B166/$B$153)","v":0},{"$f":"IF(G166<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-03-07",{"$f":"B168/3","v":15384.666666666666},{"$f":"A167-$B$149","v":1826},{"$f":"A167-$B$150","v":797},{"$f":"D167/C167*$B$152","v":31.814529025191675},{"$f":"E167+$B$151","v":133.81452902519169},{"$f":"+$B$153-F167","v":-52.544529025191693},{"$f":"IF(G167<0,0,G167*B167/$B$153)","v":0},{"$f":"IF(G167<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,46154,null,null,null,null,null,{"$f":"SUM(H165:H167)","v":0}]
[]
[]
["Share options - Grant date 5 December 2008 (Management)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"+B124","v":"2010-12-31"}]
["Option price",77.81,"A"]
["Option cost",73.67,"B"]
[{"$f":"A153","v":"Average market price for quarter"},{"$f":"+B127","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"B159","v":3.5999999999999997E-2},{"$f":"C159","v":"Latest per Andisa report 31 December 2010"}]
["CPI ",{"$f":"0.036+0.046+0.069","v":0.151},"Cummulative for 3 years"]
["HEPS",{"$f":"(B181-B180)/-B180","v":{"$error":"#REF!"}},{"$f":"IF(B184<B183,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"B191/3","v":512033},{"$f":"A188-$B$172","v":1095},{"$f":"A188-$B$173","v":339},{"$f":"D188/C188*$B$175","v":22.807424657534249},{"$f":"E188+$B$174","v":100.61742465753426},{"$f":"+$B$176-F188","v":-19.347424657534262},{"$f":"IF(G188<0,0,G188*B188/$B$176)","v":0},{"$f":"IF(G188<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-12-05",{"$f":"B191/3","v":512033},{"$f":"A189-$B$172","v":1461},{"$f":"A189-$B$173","v":705},{"$f":"D189/C189*$B$175","v":35.549178644763863},{"$f":"E189+$B$174","v":113.35917864476386},{"$f":"+$B$176-F189","v":-32.089178644763862},{"$f":"IF(G189<0,0,G189*B189/$B$176)","v":0},{"$f":"IF(G189<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-12-05",{"$f":"B191/3","v":512033},{"$f":"A190-$B$172","v":1826},{"$f":"A190-$B$173","v":1070},{"$f":"D190/C190*$B$175","v":43.169167579408544},{"$f":"E190+$B$174","v":120.97916757940854},{"$f":"+$B$176-F190","v":-39.709167579408543},{"$f":"IF(G190<0,0,G190*B190/$B$176)","v":0},{"$f":"IF(G190<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,1536099,null,null,null,null,null,{"$f":"SUM(H188:H190)","v":0}]
[]
["Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"+B150","v":"2010-12-31"}]
["Option price",77.81,"A"]
["Option cost",48.12,"B"]
[{"$f":"A176","v":"Average market price for quarter"},{"$f":"+B153","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"B180","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B181","v":{"$error":"#REF!"}},"Cents"]
["CPI",{"$f":"B182","v":3.5999999999999997E-2},{"$f":"C182","v":"Latest per Andisa report 31 December 2010"}]
["CPI",{"$f":"+B183","v":0.151},"Cummulative for 3 years"]
["HEPS",{"$f":"(B203-B202)/-B202","v":{"$error":"#REF!"}},{"$f":"IF(B206<B205,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"B213/3","v":100829.33333333333},{"$f":"A210-$B$194","v":1095},{"$f":"A210-$B$195","v":339},{"$f":"D210/C210*$B$197","v":14.897424657534247},{"$f":"E210+$B$196","v":92.707424657534247},{"$f":"+$B$198-F210","v":-11.437424657534251},{"$f":"IF(G210<0,0,G210*B210/$B$176)","v":0},{"$f":"IF(G210<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-12-05",{"$f":"B213/3","v":100829.33333333333},{"$f":"A211-$B$194","v":1461},{"$f":"A211-$B$195","v":705},{"$f":"D211/C211*$B$197","v":23.220123203285418},{"$f":"E211+$B$196","v":101.03012320328543},{"$f":"+$B$198-F211","v":-19.760123203285431},{"$f":"IF(G211<0,0,G211*B211/$B$176)","v":0},{"$f":"IF(G211<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-12-05",{"$f":"B213/3","v":100829.33333333333},{"$f":"A212-$B$194","v":1826},{"$f":"A212-$B$195","v":1070},{"$f":"D212/C212*$B$197","v":28.197371303395396},{"$f":"E212+$B$196","v":106.0073713033954},{"$f":"+$B$198-F212","v":-24.737371303395406},{"$f":"IF(G212<0,0,G212*B212/$B$176)","v":0},{"$f":"IF(G212<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,302488,null,null,null,null,null,{"$f":"SUM(H210:H212)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Management)"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B173","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",44.52,"B"]
[{"$f":"A198","v":"Average market price for quarter"},{"$f":"+B176","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"B204","v":3.5999999999999997E-2},{"$f":"C204","v":"Latest per Andisa report 31 December 2010"}]
["CPI ",{"$f":"B227*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B226-B225)/B225","v":{"$error":"#REF!"}},{"$f":"IF(B229<B228,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"B236/3","v":663413.33333333337},{"$f":"A233-$B$217","v":1096},{"$f":"A233-$B$218","v":686},{"$f":"D233/C233*$B$220","v":27.86562043795621},{"$f":"E233+$B$219","v":105.14562043795621},{"$f":"+$B$176-F233","v":-23.875620437956215},{"$f":"IF(G233<0,0,G233*B233/$B$176)","v":0},{"$f":"IF(G233<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"B236/3","v":663413.33333333337},{"$f":"A234-$B$217","v":1461},{"$f":"A234-$B$218","v":1051},{"$f":"D234/C234*$B$220","v":32.026365503080086},{"$f":"E234+$B$219","v":109.30636550308009},{"$f":"+$B$176-F234","v":-28.036365503080091},{"$f":"IF(G234<0,0,G234*B234/$B$176)","v":0},{"$f":"IF(G234<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"B236/3","v":663413.33333333337},{"$f":"A235-$B$217","v":1826},{"$f":"A235-$B$218","v":1416},{"$f":"D235/C235*$B$220","v":34.523723986856517},{"$f":"E235+$B$219","v":111.80372398685651},{"$f":"+$B$176-F235","v":-30.533723986856515},{"$f":"IF(G235<0,0,G235*B235/$B$176)","v":0},{"$f":"IF(G235<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,1990240,null,null,null,null,null,{"$f":"SUM(H233:H235)","v":0}]
[]
["Share options - Grant date 16 November 2009 (Management) - Australia"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B195","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",39.26,"B"]
[{"$f":"A221","v":"Average market price for quarter"},{"$f":"+B198","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"B225","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B226","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"B227","v":3.5999999999999997E-2},{"$f":"C227","v":"Latest per Andisa report 31 December 2010"}]
["CPI ",{"$f":"B249*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B248-B247)/B247","v":{"$error":"#REF!"}},{"$f":"IF(B251<B250,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"B258/3","v":33792},{"$f":"A255-$B$239","v":1096},{"$f":"A255-$B$173","v":686},{"$f":"D255/C255*$B$242","v":24.573321167883211},{"$f":"E255+$B$241","v":101.85332116788321},{"$f":"+$B$176-F255","v":-20.583321167883213},{"$f":"IF(G255<0,0,G255*B255/$B$176)","v":0},{"$f":"IF(G255<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"B258/3","v":33792},{"$f":"A256-$B$239","v":1461},{"$f":"A256-$B$173","v":1051},{"$f":"D256/C256*$B$242","v":28.242477754962351},{"$f":"E256+$B$241","v":105.52247775496235},{"$f":"+$B$176-F256","v":-24.252477754962356},{"$f":"IF(G256<0,0,G256*B256/$B$176)","v":0},{"$f":"IF(G256<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"B258/3","v":33792},{"$f":"A257-$B$239","v":1826},{"$f":"A257-$B$173","v":1416},{"$f":"D257/C257*$B$242","v":30.444775465498353},{"$f":"E257+$B$241","v":107.72477546549835},{"$f":"+$B$176-F257","v":-26.454775465498358},{"$f":"IF(G257<0,0,G257*B257/$B$176)","v":0},{"$f":"IF(G257<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,101376,null,null,null,null,null,{"$f":"SUM(H255:H257)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives)"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B218","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",44.52,"B"]
[{"$f":"A243","v":"Average market price for quarter"},{"$f":"+B221","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"B249","v":3.5999999999999997E-2},{"$f":"C249","v":"Latest per Andisa report 31 December 2010"}]
["CPI ",{"$f":"B272*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B271-B270)/B270","v":{"$error":"#REF!"}},{"$f":"IF(B274<B273,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"B281/3","v":72157.333333333328},{"$f":"A278-$B$262","v":1096},{"$f":"A278-$B$173","v":686},{"$f":"D278/C278*$B$265","v":27.86562043795621},{"$f":"E278+$B$264","v":105.14562043795621},{"$f":"+$B$176-F278","v":-23.875620437956215},{"$f":"IF(G278<0,0,G278*B278/$B$176)","v":0},{"$f":"IF(G278<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"B281/3","v":72157.333333333328},{"$f":"A279-$B$262","v":1461},{"$f":"A279-$B$173","v":1051},{"$f":"D279/C279*$B$265","v":32.026365503080086},{"$f":"E279+$B$264","v":109.30636550308009},{"$f":"+$B$176-F279","v":-28.036365503080091},{"$f":"IF(G279<0,0,G279*B279/$B$176)","v":0},{"$f":"IF(G279<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"B281/3","v":72157.333333333328},{"$f":"A280-$B$262","v":1826},{"$f":"A280-$B$173","v":1416},{"$f":"D280/C280*$B$265","v":34.523723986856517},{"$f":"E280+$B$264","v":111.80372398685651},{"$f":"+$B$176-F280","v":-30.533723986856515},{"$f":"IF(G280<0,0,G280*B280/$B$176)","v":0},{"$f":"IF(G280<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,216472,null,null,null,null,null,{"$f":"SUM(H278:H280)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B240","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",39.26,"B"]
[{"$f":"A266","v":"Average market price for quarter"},{"$f":"+B243","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"B272","v":3.5999999999999997E-2},{"$f":"C272","v":"Latest per Andisa report 31 December 2010"}]
["CPI ",{"$f":"B295*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B294-B293)/B293","v":{"$error":"#REF!"}},{"$f":"IF(B297<B296,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"B304/3","v":11200},{"$f":"A301-$B$285","v":1096},{"$f":"A301-$B$173","v":686},{"$f":"D301/C301*$B$288","v":24.573321167883211},{"$f":"E301+$B$287","v":101.85332116788321},{"$f":"+$B$289-F301","v":-20.583321167883213},{"$f":"IF(G301<0,0,G301*B301/$B$176)","v":0},{"$f":"IF(G301<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"B304/3","v":11200},{"$f":"A302-$B$285","v":1461},{"$f":"A302-$B$173","v":1051},{"$f":"D302/C302*$B$288","v":28.242477754962351},{"$f":"E302+$B$287","v":105.52247775496235},{"$f":"+$B$289-F302","v":-24.252477754962356},{"$f":"IF(G302<0,0,G302*B302/$B$176)","v":0},{"$f":"IF(G302<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"B304/3","v":11200},{"$f":"A303-$B$285","v":1826},{"$f":"A303-$B$173","v":1416},{"$f":"D303/C303*$B$288","v":30.444775465498353},{"$f":"E303+$B$287","v":107.72477546549835},{"$f":"+$B$289-F303","v":-26.454775465498358},{"$f":"IF(G303<0,0,G303*B303/$B$176)","v":0},{"$f":"IF(G303<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,33600,null,null,null,null,null,{"$f":"SUM(H301:H303)","v":0}]
[]
[]
[]
[]
["Share options - Grant date 15 November 2010 (Management)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B286","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A289","v":"Average market price for quarter"},{"$f":"+B289","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B295","v":3.5999999999999997E-2},{"$f":"C297","v":{"$error":"#REF!"}}]
["CPI ",{"$f":"B320*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B319-B318)/B318","v":{"$error":"#REF!"}},{"$f":"IF(B322<B321,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"B329/3","v":317869.66666666669},{"$f":"A326-$B$310","v":1096},{"$f":"A326-$B$311","v":1050},{"$f":"D326/C326*$B$313","v":31.26049270072993},{"$f":"E326+$B$312","v":116.07049270072993},{"$f":"+$B$314-F326","v":-34.800492700729933},{"$f":"IF(G326<0,0,G326*B326/$B$176)","v":0},{"$f":"IF(G326<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"B329/3","v":317869.66666666669},{"$f":"A327-$B$310","v":1461},{"$f":"A327-$B$311","v":1415},{"$f":"D327/C327*$B$313","v":31.60263518138262},{"$f":"E327+$B$312","v":116.41263518138263},{"$f":"+$B$314-F327","v":-35.14263518138263},{"$f":"IF(G327<0,0,G327*B327/$B$176)","v":0},{"$f":"IF(G327<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"B329/3","v":317869.66666666669},{"$f":"A328-$B$310","v":1826},{"$f":"A328-$B$311","v":1780},{"$f":"D328/C328*$B$313","v":31.807995618838994},{"$f":"E328+$B$312","v":116.61799561883899},{"$f":"+$B$314-F328","v":-35.347995618838993},{"$f":"IF(G328<0,0,G328*B328/$B$176)","v":0},{"$f":"IF(G328<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,953609,null,null,null,null,null,{"$f":"SUM(H326:H328)","v":0}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B311","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A314","v":"Average market price for quarter"},{"$f":"+B314","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B320","v":3.5999999999999997E-2},{"$f":"C319","v":"Cents"}]
["CPI ",{"$f":"B342*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B341-B340)/B340","v":{"$error":"#REF!"}},{"$f":"IF(B344<B343,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"B351/3","v":10257.333333333334},{"$f":"A348-$B$332","v":1096},{"$f":"A348-$B$333","v":1050},{"$f":"D348/C348*$B$335","v":31.26049270072993},{"$f":"E348+$B$334","v":116.07049270072993},{"$f":"+$B$336-F348","v":-34.800492700729933},{"$f":"IF(G348<0,0,G348*B348/$B$176)","v":0},{"$f":"IF(G348<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"B351/3","v":10257.333333333334},{"$f":"A349-$B$332","v":1461},{"$f":"A349-$B$333","v":1415},{"$f":"D349/C349*$B$335","v":31.60263518138262},{"$f":"E349+$B$334","v":116.41263518138263},{"$f":"+$B$336-F349","v":-35.14263518138263},{"$f":"IF(G349<0,0,G349*B349/$B$176)","v":0},{"$f":"IF(G349<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"B351/3","v":10257.333333333334},{"$f":"A350-$B$332","v":1826},{"$f":"A350-$B$333","v":1780},{"$f":"D350/C350*$B$335","v":31.807995618838994},{"$f":"E350+$B$334","v":116.61799561883899},{"$f":"+$B$336-F350","v":-35.347995618838993},{"$f":"IF(G350<0,0,G350*B350/$B$176)","v":0},{"$f":"IF(G350<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,30772,null,null,null,null,null,{"$f":"SUM(H348:H350)","v":0}]
[]
[]
["Share options - Grant date 15 November 2010 (Management) - Australia"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B333","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A336","v":"Average market price for quarter"},{"$f":"+B336","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B342","v":3.5999999999999997E-2},{"$f":"C342","v":"Cents"}]
["CPI ",{"$f":"B365*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B364-B363)/B363","v":{"$error":"#REF!"}},{"$f":"IF(B367<B366,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"B374/3","v":21966.666666666668},{"$f":"A371-$B$355","v":1096},{"$f":"A371-$B$356","v":1050},{"$f":"D371/C371*$B$358","v":31.26049270072993},{"$f":"E371+$B$357","v":116.07049270072993},{"$f":"+$B$359-F371","v":-34.800492700729933},{"$f":"IF(G371<0,0,G371*B371/$B$176)","v":0},{"$f":"IF(G371<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"B374/3","v":21966.666666666668},{"$f":"A372-$B$355","v":1461},{"$f":"A372-$B$356","v":1415},{"$f":"D372/C372*$B$358","v":31.60263518138262},{"$f":"E372+$B$357","v":116.41263518138263},{"$f":"+$B$359-F372","v":-35.14263518138263},{"$f":"IF(G372<0,0,G372*B372/$B$176)","v":0},{"$f":"IF(G372<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"B374/3","v":21966.666666666668},{"$f":"A373-$B$355","v":1826},{"$f":"A373-$B$356","v":1780},{"$f":"D373/C373*$B$358","v":31.807995618838994},{"$f":"E373+$B$357","v":116.61799561883899},{"$f":"+$B$359-F373","v":-35.347995618838993},{"$f":"IF(G373<0,0,G373*B373/$B$176)","v":0},{"$f":"IF(G373<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,65900,null,null,null,null,null,{"$f":"SUM(H371:H373)","v":0}]
[]
[]
["Share options - Grant date 15 November 2010 SA Executives"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B356","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A359","v":"Average market price for quarter"},{"$f":"+B359","v":81.27},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B365","v":3.5999999999999997E-2},{"$f":"C364","v":"Cents"}]
["CPI ",{"$f":"B388*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B387-B386)/B386","v":{"$error":"#REF!"}},{"$f":"IF(B390<B389,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"B397/3","v":65063.333333333336},{"$f":"A394-$B$378","v":1096},{"$f":"A394-$B$379","v":1050},{"$f":"D394/C394*$B$381","v":31.26049270072993},{"$f":"E394+$B$380","v":116.07049270072993},{"$f":"+$B$382-F394","v":-34.800492700729933},{"$f":"IF(G394<0,0,G394*B394/$B$176)","v":0},{"$f":"IF(G394<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"B397/3","v":65063.333333333336},{"$f":"A395-$B$378","v":1461},{"$f":"A395-$B$379","v":1415},{"$f":"D395/C395*$B$381","v":31.60263518138262},{"$f":"E395+$B$380","v":116.41263518138263},{"$f":"+$B$382-F395","v":-35.14263518138263},{"$f":"IF(G395<0,0,G395*B395/$B$176)","v":0},{"$f":"IF(G395<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"B397/3","v":65063.333333333336},{"$f":"A396-$B$378","v":1826},{"$f":"A396-$B$379","v":1780},{"$f":"D396/C396*$B$381","v":31.807995618838994},{"$f":"E396+$B$380","v":116.61799561883899},{"$f":"+$B$382-F396","v":-35.347995618838993},{"$f":"IF(G396<0,0,G396*B396/$B$176)","v":0},{"$f":"IF(G396<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,195190,null,null,null,null,null,{"$f":"SUM(H394:H396)","v":0}]
[]
[]
[]
[]
["PERFORMANCE SHARES (PS)"]
[]
["Share options - Grant date 15 November 2006 "]
["Grant date","2006-11-15"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",48.42,"B"]
[{"$f":"A289","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-11-15",0,0,{"$f":"B413*C413","v":0},{"$f":"A413-$B$405","v":1096},{"$f":"A413-$B$406","v":-411},{"$f":"F413/E413*B408","v":-18.157499999999999},{"$f":"G413+B407","v":-17.657499999999999},{"$f":"+$B$409-H413","v":98.927499999999995},{"$f":"IF(I413<0,0,I413*D413/$B$409)","v":0},{"$f":"IF(I413<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 15 November 2007 (Management)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"B406","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",59.43,"B"]
[{"$f":"A409","v":"Average market price for quarter"},{"$f":"B409","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",0,0,{"$f":"B425*C425","v":0},{"$f":"A425-B417","v":1096},{"$f":"A425-B418","v":-46},{"$f":"F425/E425*B420","v":-2.494324817518248},{"$f":"G425+B419","v":-1.994324817518248},{"$f":"+$B$421-H425","v":83.264324817518244},{"$f":"IF(I425<0,0,I425*D425/$B$421)","v":0},{"$f":"IF(I425<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 15 November 2007 (Executive)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",39.299999999999997,"B"]
[{"$f":"A421","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",0,0,{"$f":"B437*C437","v":0},{"$f":"A437-B429","v":1096},{"$f":"A437-B430","v":-46},{"$f":"F437/E437*B432","v":-1.6494525547445253},{"$f":"G437+B431","v":-1.1494525547445253},{"$f":"+$B$433-H437","v":82.419452554744524},{"$f":"IF(I437<0,0,I437*D437/$B$433)","v":0},{"$f":"IF(I437<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 7 March 2008 "]
["Grant date","2008-03-07"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",61.4,"B"]
[{"$f":"A433","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-03-07",12308,0,{"$f":"B449*C449","v":0},{"$f":"A449-B441","v":1095},{"$f":"A449-B442","v":66},{"$f":"F449/E449*B444","v":3.7008219178082191},{"$f":"G449+B443","v":4.2008219178082191},{"$f":"+$B$445-H449","v":77.069178082191783},{"$f":"IF(I449<0,0,I449*D449/$B$445)","v":0},{"$f":"IF(I449<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 5 December 2008 (Management)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"B70","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",69.17,"B"]
[{"$f":"A445","v":"Average market price for quarter"},{"$f":"B73","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",1156325,0,{"$f":"B461*C461","v":0},{"$f":"A461-B453","v":1095},{"$f":"A461-B454","v":339},{"$f":"F461/E461*B456","v":21.414273972602739},{"$f":"G461+B455","v":21.914273972602739},{"$f":"+$B$457-H461","v":59.355726027397253},{"$f":"IF(I461<0,0,I461*D461/$B$457)","v":0},{"$f":"IF(I461<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"B454","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",50.47,"B"]
[{"$f":"A457","v":"Average market price for quarter"},{"$f":"B457","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",806272,0,{"$f":"B473*C473","v":0},{"$f":"A473-B465","v":1095},{"$f":"A473-B466","v":339},{"$f":"F473/E473*B468","v":15.624958904109588},{"$f":"G473+B467","v":16.12495890410959},{"$f":"+$B$457-H473","v":65.145041095890406},{"$f":"IF(I473<0,0,I473*D473/$B$457)","v":0},{"$f":"IF(I473<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives) - JSE measurement"]
["Grant date","2009-11-16"]
["Current date","2010-12-31"]
["Option price",0.5,"A"]
["Option cost",38.5,"B"]
[{"$f":"+A469","v":"Average market price for quarter"},{"$f":"+B469","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"563764/2","v":281882},0,{"$f":"B485*C485","v":0},{"$f":"A485-B477","v":1096},{"$f":"A485-B478","v":686},{"$f":"F485/E485*B480","v":24.097627737226279},{"$f":"G485+B479","v":24.597627737226279},{"$f":"+$B$481-H485","v":56.67237226277372},{"$f":"IF(I485<0,0,I485*D485/$B$481)","v":0},{"$f":"IF(I485<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 16 November 2009 (Executives) - Production measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B478","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"72.14","v":72.14},"B"]
[{"$f":"A481","v":"Average market price for quarter"},{"$f":"+B481","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per production plan","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+B485*1/3","v":93960.666666666672},0.7,{"$f":"B496*C496","v":65772.46666666666},{"$f":"A496-B488","v":1096},{"$f":"A496-B489","v":686},{"$f":"F496/E496*B491","v":45.153321167883213},{"$f":"G496+B490","v":45.653321167883213},{"$f":"+$B$492-H496","v":35.616678832116783},{"$f":"IF(I496<0,0,I496*D496/$B$492)","v":28824.8655255663},{"$f":"IF(I496<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2013-11-16",{"$f":"+B485-B496","v":187921.33333333331},0,{"$f":"B497*C497","v":0},{"$f":"A497-B488","v":1461},{"$f":"A497-B489","v":1051},{"$f":"F497/E497*B491","v":51.895373032169744},{"$f":"G497+B490","v":52.395373032169744},{"$f":"+$B$492-H497","v":28.874626967830253},{"$f":"IF(I497<0,0,I497*D497/$B$492)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J496:J497)","v":28824.8655255663}]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia- JSE measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"B478","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"19.25*2","v":38.5},"B"]
[{"$f":"A481","v":"Average market price for quarter"},{"$f":"B481","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"65100/2","v":32550},{"$f":"C485","v":0},{"$f":"B509*C509","v":0},{"$f":"A509-B501","v":1096},{"$f":"A509-B502","v":686},{"$f":"F509/E509*B504","v":24.097627737226279},{"$f":"G509+B503","v":24.597627737226279},{"$f":"+$B$505-H509","v":56.67237226277372},{"$f":"IF(I509<0,0,I509*D509/$B$505)","v":0},{"$f":"IF(I509<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia - Production measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"B489","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"72.14","v":72.14},"B"]
[{"$f":"A492","v":"Average market price for quarter"},{"$f":"B492","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+B509*1/3","v":10850},{"$f":"C496","v":0.7},{"$f":"B520*C520","v":7594.9999999999991},{"$f":"A520-B512","v":1096},{"$f":"A520-B513","v":686},{"$f":"F520/E520*B515","v":45.153321167883213},{"$f":"G520+B514","v":45.653321167883213},{"$f":"+$B$516-H520","v":35.616678832116783},{"$f":"IF(I520<0,0,I520*D520/$B$516)","v":3328.5182198834368},{"$f":"IF(I520<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2013-11-16",{"$f":"+B509-B520","v":21700},0,{"$f":"B521*C521","v":0},{"$f":"A521-B512","v":1461},{"$f":"A521-B513","v":1051},{"$f":"F521/E521*B515","v":51.895373032169744},{"$f":"G521+B514","v":52.395373032169744},{"$f":"+$B$516-H521","v":28.874626967830253},{"$f":"IF(I521<0,0,I521*D521/$B$516)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J520:J521)","v":3328.5182198834368}]
[]
["Share options - Grant date 15 November 2010 (SA Management) - JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B513","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"45.2","v":45.2},"B"]
[{"$f":"+A516","v":"Average market price for quarter"},{"$f":"+B516","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"670386*0.3","v":201115.8},0,{"$f":"B533*C533","v":0},{"$f":"A533-B525","v":1096},{"$f":"A533-B526","v":1050},{"$f":"F533/E533*B528","v":43.302919708029201},{"$f":"G533+B527","v":43.802919708029201},{"$f":"+$B$529-H533","v":37.467080291970795},{"$f":"IF(I533<0,0,I533*D533/$B$529)","v":0},{"$f":"IF(I533<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Management)  - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B526","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"A529","v":"Average market price for quarter"},{"$f":"+B529","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per production plan","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"670386*0.7","v":469270.19999999995},{"$f":"+C533","v":0},{"$f":"B544*C544","v":0},{"$f":"A544-B536","v":1096},{"$f":"A544-B537","v":1050},{"$f":"F544/E544*B539","v":80.455291970802932},{"$f":"G544+B538","v":80.955291970802932},{"$f":"+$B$540-H544","v":0.31470802919706387},{"$f":"IF(I544<0,0,I544*D544/$B$540)","v":0},{"$f":"IF(I544<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia- JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B537","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"45.2","v":45.2},"B"]
[{"$f":"A516","v":"Average market price for quarter"},{"$f":"B516","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"60207/2","v":30103.5},{"$f":"+C544","v":0},{"$f":"B555*C555","v":0},{"$f":"A555-B547","v":1096},{"$f":"A555-B548","v":1050},{"$f":"F555/E555*B550","v":43.302919708029201},{"$f":"G555+B549","v":43.802919708029201},{"$f":"+$B$551-H555","v":37.467080291970795},{"$f":"IF(I555<0,0,I555*D555/$B$551)","v":0},{"$f":"IF(I555<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"]
["Grant date",{"$f":"+B547","v":"2010-11-15"}]
["Current date",{"$f":"+B548","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"+A551","v":"Average market price for quarter"},{"$f":"+B551","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+B555","v":30103.5},{"$f":"+C555","v":0},{"$f":"B566*C566","v":0},{"$f":"A566-B558","v":1096},{"$f":"A566-B559","v":1050},{"$f":"F566/E566*B561","v":80.455291970802932},{"$f":"G566+B560","v":80.955291970802932},{"$f":"+$B$562-H566","v":0.31470802919706387},{"$f":"IF(I566<0,0,I566*D566/$B$562)","v":0},{"$f":"IF(I566<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia- Matching PR shares (JSE measurement)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B559","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"45.2","v":45.2},"B"]
[{"$f":"+A562","v":"Average market price for quarter"},{"$f":"+B562","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",5351.5,{"$f":"+C566","v":0},{"$f":"B577*C577","v":0},{"$f":"A577-B569","v":1096},{"$f":"A577-B570","v":1050},{"$f":"F577/E577*B572","v":43.302919708029201},{"$f":"G577+B571","v":43.802919708029201},{"$f":"+$B$573-H577","v":37.467080291970795},{"$f":"IF(I577<0,0,I577*D577/$B$573)","v":0},{"$f":"IF(I577<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Matching PR shares (Production measurement)"]
["Grant date",{"$f":"+B569","v":"2010-11-15"}]
["Current date",{"$f":"+B570","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"+A573","v":"Average market price for quarter"},{"$f":"+B573","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",5351.5,{"$f":"+C577","v":0},{"$f":"B588*C588","v":0},{"$f":"A588-B580","v":1096},{"$f":"A588-B581","v":1050},{"$f":"F588/E588*B583","v":80.455291970802932},{"$f":"G588+B582","v":80.955291970802932},{"$f":"+$B$584-H588","v":0.31470802919706387},{"$f":"IF(I588<0,0,I588*D588/$B$584)","v":0},{"$f":"IF(I588<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 Novemebr 2010 (Australia) - Restricted PR shares"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B581","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",83.98,"B"]
[{"$f":"+A584","v":"Average market price for quarter"},{"$f":"+B584","v":81.27},"C"]
[]
[null,null,null,"F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",53515,{"$f":"A599-B591","v":1096},{"$f":"A599-B592","v":1050},{"$f":"D599/C599*B594","v":80.455291970802932},{"$f":"E599+B593","v":80.955291970802932},{"$f":"+$B$457-F599","v":0.31470802919706387},{"$f":"IF(G599<0,0,G599*B599/$B$595)","v":207.23022249884181},{"$f":"IF(G599<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 15 November 2010 (Management) - Australia- JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B592","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",45.2,"B"]
[{"$f":"A573","v":"Average market price for quarter"},{"$f":"B573","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"52400*0.3","v":15720},{"$f":"+C600","v":0},{"$f":"B611*C611","v":0},{"$f":"A611-B603","v":1096},{"$f":"A611-B604","v":1050},{"$f":"F611/E611*B606","v":43.302919708029201},{"$f":"G611+B605","v":43.802919708029201},{"$f":"+$B$607-H611","v":37.467080291970795},{"$f":"IF(I611<0,0,I611*D611/$B$607)","v":0},{"$f":"IF(I611<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B604","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"+A607","v":"Average market price for quarter"},{"$f":"+B607","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"52400*0.7","v":36680},{"$f":"+C611","v":0},{"$f":"B622*C622","v":0},{"$f":"A622-B614","v":1096},{"$f":"A622-B615","v":1050},{"$f":"F622/E622*B617","v":80.455291970802932},{"$f":"G622+B616","v":80.955291970802932},{"$f":"+$B$618-H622","v":0.31470802919706387},{"$f":"IF(I622<0,0,I622*D622/$B$516)","v":0},{"$f":"IF(I622<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) -  JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B615","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",45.2,"B"]
[{"$f":"+A618","v":"Average market price for quarter"},{"$f":"+B618","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"509201*0.5","v":254600.5},{"$f":"+C622","v":0},{"$f":"B633*C633","v":0},{"$f":"A633-B625","v":1096},{"$f":"A633-B626","v":1050},{"$f":"F633/E633*B628","v":43.302919708029201},{"$f":"G633+B627","v":43.802919708029201},{"$f":"+$B$629-H633","v":37.467080291970795},{"$f":"IF(I633<0,0,I633*D633/$B$629)","v":0},{"$f":"IF(I633<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B626","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"+A629","v":"Average market price for quarter"},{"$f":"+B629","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"509201*0.5","v":254600.5},{"$f":"+C633","v":0},{"$f":"B644*C644","v":0},{"$f":"A644-B636","v":1096},{"$f":"A644-B637","v":1050},{"$f":"F644/E644*B639","v":80.455291970802932},{"$f":"G644+B638","v":80.955291970802932},{"$f":"+$B$640-H644","v":0.31470802919706387},{"$f":"IF(I644<0,0,I644*D644/$B$640)","v":0},{"$f":"IF(I644<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (JSE measurement)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B637","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",45.2,"B"]
[{"$f":"+A640","v":"Average market price for quarter"},{"$f":"+B640","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"60400*0.5","v":30200},{"$f":"+C644","v":0},{"$f":"B655*C655","v":0},{"$f":"A655-B647","v":1096},{"$f":"A655-B648","v":1050},{"$f":"F655/E655*B650","v":43.302919708029201},{"$f":"G655+B649","v":43.802919708029201},{"$f":"+$B$651-H655","v":37.467080291970795},{"$f":"IF(I655<0,0,I655*D655/$B$651)","v":0},{"$f":"IF(I655<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (Production measurement)"]
["Grant date",{"$f":"+B647","v":"2010-11-15"}]
["Current date",{"$f":"+B648","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"83.98","v":83.98},"B"]
[{"$f":"+A651","v":"Average market price for quarter"},{"$f":"+B651","v":81.27},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"60400*0.5","v":30200},{"$f":"+C655","v":0},{"$f":"B666*C666","v":0},{"$f":"A666-B658","v":1096},{"$f":"A666-B659","v":1050},{"$f":"F666/E666*B661","v":80.455291970802932},{"$f":"G666+B660","v":80.955291970802932},{"$f":"+$B$662-H666","v":0.31470802919706387},{"$f":"IF(I666<0,0,I666*D666/$B$662)","v":0},{"$f":"IF(I666<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 Novemebr 2010 (SA Executives) - Restricted PR shares"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B659","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",83.98,"B"]
[{"$f":"+A662","v":"Average market price for quarter"},{"$f":"+B662","v":81.27},"C"]
[]
[null,null,"E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",302013,{"$f":"A677-B669","v":1096},{"$f":"A677-B670","v":1050},{"$f":"D677/C677*B672","v":80.455291970802932},{"$f":"E677+B671","v":80.955291970802932},{"$f":"+$B$457-F677","v":0.31470802919706387},{"$f":"IF(G677<0,0,G677*B677/$B$457)","v":1169.5080106053015},{"$f":"IF(G677<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
[]
["OLD SHARE SCHEMES"]
[]
["Share options - Grant date 24 April 2001 "]
["Grant date","2001-04-24","(All vested)"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",36.5,"A"]
["Option cost",0,"B"]
[{"$f":"+A673","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2006-04-24",17000,0,0,0,{"$f":"E692+B686","v":36.5},{"$f":"+$B$688-F692","v":44.769999999999996},{"$f":"IF(G692<0,0,G692*B692/$B$688)","v":9364.9563184446888},{"$f":"IF(G692<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 20 November 2001 "]
["Grant date","2001-11-20","(All vested)"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",49.6,"A"]
["Option cost",0,"B"]
[{"$f":"A688","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2006-11-20",82200,0,0,0,{"$f":"E704+B698","v":49.6},{"$f":"+$B$700-F704","v":31.669999999999995},{"$f":"IF(G704<0,0,G704*B704/$B$700)","v":32032.410483573269},{"$f":"IF(G704<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 27 March 2003 "]
["Grant date","2003-03-27","(All vested)"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",91.6,"A"]
["Option cost",42.78,"B"]
[{"$f":"A700","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2008-03-27",117000,0,0,0,{"$f":"E716+B710","v":91.6},{"$f":"+$B$712-F716","v":-10.329999999999998},{"$f":"IF(G716<0,0,G716*B716/$B$712)","v":0},{"$f":"IF(G716<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
[]
["Share options - Grant date 10 August 2004 "]
["Grant date","2004-08-10","(All vested)"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",66.150000000000006,"A"]
["Option cost",33.36,"B"]
[{"$f":"A712","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-08-10",400513,0,0,0,{"$f":"B722","v":66.150000000000006},{"$f":"+$B$724-F728","v":15.11999999999999},{"$f":"IF(G728<0,0,G728*B728/$B$724)","v":74514.046511627865},{"$f":"IF(G728<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 26 April 2005 "]
["Grant date","2005-04-26"]
["Current date",{"$f":"+B70","v":"2010-12-31"}]
["Option price",39,"A"]
["Option cost",17.5671,"B"]
[{"$f":"A724","v":"Average market price for quarter"},{"$f":"+B73","v":81.27},"C"]
[]
["Vested",{"$f":"B740-B739","v":1161418}]
["Unvested",0]
[null,1161418]
[]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["Vested",{"$f":"B738","v":1161418},0,0,0,{"$f":"B734","v":39},{"$f":"+$B$736-F745","v":42.269999999999996},{"$f":"IF(G745<0,0,G745*B745/$B$736)","v":604074.55223329633},{"$f":"IF(G745<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[null,{"$f":"SUM(B745:B745)","v":1161418},null,null,null,null,null,{"$f":"SUM(H745:H745)","v":604074.55223329633}]

{"sheet":"WS - Diluted shares - SEPT10YTD","index":16,"n_rows":749,"n_cols":11,"rows_kept":749,"cut":false,"hidden":true,"merged":[[68,0,68,2]]}
["YEAR TO DATE - 31 December 2010"]
[]
["SUMMARY FOR DILUTION SHARES ON 31 December 2010 (Year to date)"]
[]
["2006 Share Scheme (Share Appreciation Rights)"]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A71","v":"Share options - Grant date 15 November 2006 "},null,null,null,null,null,null,112.64,{"$f":"+H96","v":0}]
[{"$f":"+A99","v":"Share options - Grant date 15 November 2007 (Management)"},null,null,null,null,null,null,70.540000000000006,{"$f":"+H123","v":34625.811064585694}]
[{"$f":"+A126","v":"Share options - Grant date 15 November 2007 (Executive)"},null,null,null,null,null,null,70.540000000000006,{"$f":"+H151","v":25267.96857629238}]
[{"$f":"+A154","v":"Share options - Grant date 7 March 2008 "},null,null,null,null,null,null,102,{"$f":"+H174","v":0}]
[{"$f":"+A177","v":"Share options - Grant date 5 December 2008 (Management)"},null,null,null,null,null,null,77.81,{"$f":"H197","v":0}]
[{"$f":"+A199","v":"Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"},null,null,null,null,null,null,77.81,{"$f":"H219","v":0}]
[{"$f":"+A222","v":"Share options - Grant date 16 November 2009 (Management)"},null,null,null,null,null,null,77.28,{"$f":"H242","v":0}]
[{"$f":"+A244","v":"Share options - Grant date 16 November 2009 (Management) - Australia"},null,null,null,null,null,null,77.28,{"$f":"H264","v":0}]
[{"$f":"+A267","v":"Share options - Grant date 16 November 2009 (Executives)"},null,null,null,null,null,null,77.28,{"$f":"H287","v":0}]
[{"$f":"+A290","v":"Share options - Grant date 16 November 2009 (Executives) - Australia"},null,null,null,null,null,null,77.28,{"$f":"H310","v":0}]
[{"$f":"+A313","v":"Share options - Grant date 15 November 2010 (Management)"},null,null,null,null,null,null,{"$f":"+B316","v":84.81},{"$f":"+H333","v":0}]
[{"$f":"+A335","v":"Share options - Grant date 15 November 2010 (Executives) - Australia"},null,null,null,null,null,null,{"$f":"+B338","v":84.81},{"$f":"+H355","v":0}]
[{"$f":"+A357","v":"Share options - Grant date 15 November 2010 (Management) - Australia"},null,null,null,null,null,null,{"$f":"+B360","v":84.81},{"$f":"+H377","v":0}]
[{"$f":"+A380","v":"Share options - Grant date 15 November 2010 SA Executives"},null,null,null,null,null,null,{"$f":"+B383","v":84.81},{"$f":"+H400","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I7:I16)","v":59893.77964087807}]
[]
["2006 Share Scheme (Performance Shares)"]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A406","v":"Share options - Grant date 15 November 2006 "},null,null,null,null,null,null,0.5,{"$f":"J415","v":0}]
[{"$f":"+A418","v":"Share options - Grant date 15 November 2007 (Management)"},null,null,null,null,null,null,0.5,{"$f":"J427","v":0}]
[{"$f":"+A430","v":"Share options - Grant date 15 November 2007 (Executive)"},null,null,null,null,null,null,0.5,{"$f":"J439","v":0}]
[{"$f":"+A442","v":"Share options - Grant date 7 March 2008 "},null,null,null,null,null,null,0.5,{"$f":"J451","v":0}]
[{"$f":"+A454","v":"Share options - Grant date 5 December 2008 (Management)"},null,null,null,null,null,null,0.5,{"$f":"J463","v":0}]
[{"$f":"+A466","v":"Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"},null,null,null,null,null,null,0.5,{"$f":"J475","v":0}]
[{"$f":"+A478","v":"Share options - Grant date 16 November 2009 (Executives) - JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J487","v":0}]
[{"$f":"+A489","v":"Share options - Grant date 16 November 2009 (Executives) - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J498","v":27671.571542479043}]
[{"$f":"+A503","v":"Share options - Grant date 16 November 2009 (Executives) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J512","v":0}]
[{"$f":"+A514","v":"Share options - Grant date 16 November 2009 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J523","v":3195.3429225977284}]
[{"$f":"+A527","v":"Share options - Grant date 15 November 2010 (SA Management) - JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J536","v":0}]
[{"$f":"+A538","v":"Share options - Grant date 15 November 2010 (SA Management)  - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J547","v":0}]
[{"$f":"+A549","v":"Share options - Grant date 15 November 2010 (Executives) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J569","v":0}]
[{"$f":"+A560","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J580","v":0}]
[{"$f":"+A571","v":"Share options - Grant date 15 November 2010 (Executives) - Australia- Matching PR shares (JSE measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J591","v":0}]
[{"$f":"+A582","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Matching PR shares (Production measurement)"},null,null,null,null,null,null,0.5,{"$f":"+H602","v":0}]
[{"$f":"+A593","v":"Share options - Grant date 15 Novemebr 2010 (Australia) - Restricted PR shares"},null,null,null,null,null,null,0.5,{"$f":"+J614","v":0}]
[{"$f":"+A605","v":"Share options - Grant date 15 November 2010 (Management) - Australia- JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J625","v":0}]
[{"$f":"+A616","v":"Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J636","v":0}]
[{"$f":"+A627","v":"Share options - Grant date 15 November 2010 (SA Executives) -  JSE measurement"},null,null,null,null,null,null,0.5,{"$f":"+J647","v":0}]
[{"$f":"+A638","v":"Share options - Grant date 15 November 2010 (SA Executives) - Production measurement"},null,null,null,null,null,null,0.5,{"$f":"+J658","v":0}]
[{"$f":"+A660","v":"Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (Production measurement)"},null,null,null,null,null,null,0.5,{"$f":"+J669","v":0}]
[{"$f":"+A671","v":"Share options - Grant date 15 Novemebr 2010 (SA Executives - Restricted PR shares"},null,null,null,null,null,null,0.5,{"$f":"+H680","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I25:I34)","v":30866.91446507677}]
[]
[]
[]
["Old Share Scheme "]
["Date granted",null,null,null,null,null,null,"Share option price","Dilutive"]
[{"$f":"+A686","v":"Share options - Grant date 24 April 2001 "},null,null,null,null,null,null,36.5,{"$f":"H695","v":9126.63367592945}]
[{"$f":"+A698","v":"Share options - Grant date 20 November 2001 "},null,null,null,null,null,null,49.6,{"$f":"H707","v":30466.463646745335}]
[{"$f":"+A710","v":"Share options - Grant date 27 March 2003 "},null,null,null,null,null,null,91.6,{"$f":"H719","v":0}]
[{"$f":"+A722","v":"Share options - Grant date 10 August 2004 "},null,null,null,null,null,null,66.150000000000006,{"$f":"H731","v":64338.21317091737}]
[{"$f":"+A734","v":"Share options - Grant date 26 April 2005 "},null,null,null,null,null,null,39,{"$f":"H749","v":586677.45945945953}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I54:I58)","v":690608.7699530517}]
[]
["Dilution i.r.o. outstanding options",null,null,null,null,null,null,null,{"$f":"+I21+I48+I59","v":781369.46405900654}]
[]
[]
[]
["CALCULATION OF THE DILUTION EFFECT OF SHARE OPTIONS (Year to date)"]
[]
["2006 SHARE SCHEME"]
[]
["SHARE APPRECIATION RIGHTS (SARS)"]
[]
["Share options - Grant date 15 November 2006 "]
["Grant date","2006-11-15"]
["Reporting date","2010-12-31"]
["Option price",112.64,"A"]
["Option cost",43.68,"B"]
["YTD Average price",78.81,"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX",3.5999999999999997E-2,"Latest per STASSA report August 2010"]
["CPIX + 3%",0.35199999999999998,"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B81-B80)/-B80","v":{"$error":"#REF!"}},{"$f":"IF(B84<B83,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[]
["Vested options",185473]
["Unvested options",{"$f":"B89-B87","v":310929}]
["Total",{"$f":"'WS - Diluted shares - SEPT10qtd'!B86","v":496402}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B90","v":185473},{"$f":"A93-$B$72","v":1096},0,{"$f":"D93/C93*$B$75","v":0},{"$f":"E93+$B$74","v":112.64},{"$f":"+$B$76-F93","v":-33.83},{"$f":"IF(G93<0,0,G93*B93/$B$76)","v":0},{"$f":"IF(G93<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2010-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B91","v":160796},{"$f":"A94-$B$72","v":1461},0,0,{"$f":"E94+$B$74","v":112.64},{"$f":"+$B$76-F94","v":-33.83},{"$f":"IF(G94<0,0,G94*B94/$B$76)","v":0},{"$f":"IF(G94<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2011-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B92","v":150133},{"$f":"A95-$B$72","v":1826},{"$f":"A95-$B$73","v":319},{"$f":"D95/C95*$B$75","v":7.6308433734939758},{"$f":"E95+$B$74","v":120.27084337349397},{"$f":"+$B$76-F95","v":-41.460843373493972},{"$f":"IF(G95<0,0,G95*B95/$B$76)","v":0},{"$f":"IF(G95<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"SUM(B93:B95)","v":496402},null,null,null,null,null,{"$f":"SUM(H93:H95)","v":0}]
[null,{"$f":"B89-B96","v":0}]
[]
["Share options - Grant date 15 November 2007 (Management)"]
["Grant date","2007-11-15"]
["Reporting date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",70.540000000000006,"A"]
["Option cost",58.34,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX",{"$f":"B82","v":3.5999999999999997E-2},{"$f":"C82","v":"Latest per STASSA report August 2010"}]
["CPIX + 3%",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B108","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B109-B108)/-B108","v":{"$error":"#REF!"}},{"$f":"IF(B112<B111,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
["Vested options",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B111","v":329971}]
["Unvested options",{"$f":"B116-B114","v":649275}]
["Total",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B113","v":979246}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B117","v":329971},{"$f":"A120-$B$100","v":1096},0,{"$f":"D120/C120*$B$103","v":0},{"$f":"E120+$B$102","v":70.540000000000006},{"$f":"+$B$104-F120","v":8.269999999999996},{"$f":"IF(G120<0,0,G120*B120/$B$104)","v":34625.811064585694},{"$f":"IF(G120<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2011-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B118","v":324637.5},{"$f":"A121-$B$100","v":1461},{"$f":"A121-$B$101","v":319},{"$f":"D121/C121*$B$103","v":12.738165639972623},{"$f":"E121+$B$102","v":83.278165639972627},{"$f":"+$B$104-F121","v":-4.4681656399726251},{"$f":"IF(G121<0,0,G121*B121/$B$104)","v":0},{"$f":"IF(G121<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B119","v":324637.5},{"$f":"A122-$B$100","v":1827},{"$f":"A122-$B$101","v":685},{"$f":"D122/C122*$B$103","v":21.873508483853314},{"$f":"E122+$B$102","v":92.41350848385332},{"$f":"+$B$104-F122","v":-13.603508483853318},{"$f":"IF(G122<0,0,G122*B122/$B$104)","v":0},{"$f":"IF(G122<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"SUM(B120:B122)","v":979246},null,null,null,null,null,{"$f":"SUM(H120:H122)","v":34625.811064585694}]
[]
[]
["Share options - Grant date 15 November 2007 (Executive)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",70.540000000000006,"A"]
["Option cost",34.97,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"B108","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B109","v":{"$error":"#REF!"}},"Cents"]
["CPIX",{"$f":"B110","v":3.5999999999999997E-2},{"$f":"C110","v":"Latest per STASSA report August 2010"}]
["CPIX + 3%",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B134","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B136-B135)/-B135","v":{"$error":"#REF!"}},{"$f":"IF(B139<B138,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
["Vested options",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B137","v":224365}]
["Unvested options",{"$f":"B143-B141","v":428258}]
["Total",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B139","v":652623}]
[]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B143","v":224365},{"$f":"A148-$B$127","v":1096},0,{"$f":"D148/C148*$B$130","v":0},{"$f":"E148+$B$129","v":70.540000000000006},{"$f":"+$B$131-F148","v":8.269999999999996},{"$f":"IF(G148<0,0,G148*B148/$B$131)","v":23543.948103032599},{"$f":"IF(G148<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2011-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B144","v":214129},{"$f":"A149-$B$127","v":1461},{"$f":"A149-$B$128","v":319},{"$f":"D149/C149*$B$130","v":7.635475701574264},{"$f":"E149+$B$129","v":78.175475701574271},{"$f":"+$B$131-F149","v":0.6345242984257311},{"$f":"IF(G149<0,0,G149*B149/$B$131)","v":1724.0204732597813},{"$f":"IF(G149<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2012-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B145","v":214129},{"$f":"A150-$B$127","v":1827},{"$f":"A150-$B$128","v":685},{"$f":"D150/C150*$B$130","v":13.111357416529831},{"$f":"E150+$B$129","v":83.651357416529834},{"$f":"+$B$131-F150","v":-4.8413574165298314},{"$f":"IF(G150<0,0,G150*B150/$B$131)","v":0},{"$f":"IF(G150<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B146","v":652623},null,null,null,null,null,{"$f":"SUM(H148:H150)","v":25267.96857629238}]
[]
[]
["Share options - Grant date 7 March 2008 "]
["Grant date","2008-03-07"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",102,"A"]
["Option cost",72.89,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX puls 3%."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX",{"$f":"B137","v":3.5999999999999997E-2},{"$f":"C137","v":"Latest per STASSA report August 2010"}]
["CPIX + 3%",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B160","v":0.32699999999999996},"Cummulative for 3 years",null,"Fixed on year 3"]
["HEPS",{"$f":"(B164-B163)/-B163","v":{"$error":"#REF!"}},{"$f":"IF(B167<B166,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-03-07",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B165","v":15384.666666666666},{"$f":"A171-$B$155","v":1095},{"$f":"A171-$B$156","v":66},{"$f":"D171/C171*$B$158","v":4.3933698630136986},{"$f":"E171+$B$157","v":106.3933698630137},{"$f":"+$B$159-F171","v":-27.583369863013701},{"$f":"IF(G171<0,0,G171*B171/$B$159)","v":0},{"$f":"IF(G171<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-03-07",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B166","v":15384.666666666666},{"$f":"A172-$B$155","v":1461},{"$f":"A172-$B$156","v":432},{"$f":"D172/C172*$B$158","v":21.552689938398359},{"$f":"E172+$B$157","v":123.55268993839836},{"$f":"+$B$159-F172","v":-44.742689938398357},{"$f":"IF(G172<0,0,G172*B172/$B$159)","v":0},{"$f":"IF(G172<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-03-07",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B167","v":15384.666666666666},{"$f":"A173-$B$155","v":1826},{"$f":"A173-$B$156","v":797},{"$f":"D173/C173*$B$158","v":31.814529025191675},{"$f":"E173+$B$157","v":133.81452902519169},{"$f":"+$B$159-F173","v":-55.004529025191687},{"$f":"IF(G173<0,0,G173*B173/$B$159)","v":0},{"$f":"IF(G173<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B168","v":46154},null,null,null,null,null,{"$f":"SUM(H171:H173)","v":0}]
[]
[]
["Share options - Grant date 5 December 2008 (Management)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"+B128","v":"2010-12-31"}]
["Option price",77.81,"A"]
["Option cost",73.67,"B"]
["YTD Average price",{"$f":"+B131","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B165","v":3.5999999999999997E-2},{"$f":"C165","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B183","v":0.151},"Cummulative for 3 years"]
["HEPS",{"$f":"(B187-B186)/-B186","v":{"$error":"#REF!"}},{"$f":"IF(B190<B189,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B188","v":512033},{"$f":"A194-$B$178","v":1095},{"$f":"A194-$B$179","v":339},{"$f":"D194/C194*$B$181","v":22.807424657534249},{"$f":"E194+$B$180","v":100.61742465753426},{"$f":"+$B$182-F194","v":-21.807424657534256},{"$f":"IF(G194<0,0,G194*B194/$B$182)","v":0},{"$f":"IF(G194<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B189","v":512033},{"$f":"A195-$B$178","v":1461},{"$f":"A195-$B$179","v":705},{"$f":"D195/C195*$B$181","v":35.549178644763863},{"$f":"E195+$B$180","v":113.35917864476386},{"$f":"+$B$182-F195","v":-34.549178644763856},{"$f":"IF(G195<0,0,G195*B195/$B$182)","v":0},{"$f":"IF(G195<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B190","v":512033},{"$f":"A196-$B$178","v":1826},{"$f":"A196-$B$179","v":1070},{"$f":"D196/C196*$B$181","v":43.169167579408544},{"$f":"E196+$B$180","v":120.97916757940854},{"$f":"+$B$182-F196","v":-42.169167579408537},{"$f":"IF(G196<0,0,G196*B196/$B$182)","v":0},{"$f":"IF(G196<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B191","v":1536099},null,null,null,null,null,{"$f":"SUM(H194:H196)","v":0}]
[]
["Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"B179","v":"2010-12-31"}]
["Option price",77.81,"A"]
["Option cost",48.12,"B"]
["YTD Average price",{"$f":"B104","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"B186","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B187","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B188","v":3.5999999999999997E-2},{"$f":"C188","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B205","v":0.151},"Cummulative for 3 years"]
["HEPS",{"$f":"(B209-B208)/-B208","v":{"$error":"#REF!"}},{"$f":"IF(B212<B211,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B210","v":100829.33333333333},{"$f":"A216-$B$200","v":1095},{"$f":"A216-$B$201","v":339},{"$f":"D216/C216*$B$203","v":14.897424657534247},{"$f":"E216+$B$202","v":92.707424657534247},{"$f":"+$B$204-F216","v":-13.897424657534245},{"$f":"IF(G216<0,0,G216*B216/$B$204)","v":0},{"$f":"IF(G216<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2012-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B211","v":100829.33333333333},{"$f":"A217-$B$200","v":1461},{"$f":"A217-$B$201","v":705},{"$f":"D217/C217*$B$203","v":23.220123203285418},{"$f":"E217+$B$202","v":101.03012320328543},{"$f":"+$B$204-F217","v":-22.220123203285425},{"$f":"IF(G217<0,0,G217*B217/$B$204)","v":0},{"$f":"IF(G217<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-12-05",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B212","v":100829.33333333333},{"$f":"A218-$B$200","v":1826},{"$f":"A218-$B$201","v":1070},{"$f":"D218/C218*$B$203","v":28.197371303395396},{"$f":"E218+$B$202","v":106.0073713033954},{"$f":"+$B$204-F218","v":-27.1973713033954},{"$f":"IF(G218<0,0,G218*B218/$B$204)","v":0},{"$f":"IF(G218<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B213","v":302488},null,null,null,null,null,{"$f":"SUM(H216:H218)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Management)"]
["Grant date","2009-11-16"]
["Current date",{"$f":"B73","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",44.52,"B"]
["YTD Average price",{"$f":"B204","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B210","v":3.5999999999999997E-2},{"$f":"C210","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"B233*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B232-B231)/B231","v":{"$error":"#REF!"}},{"$f":"IF(B235<B234,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B233","v":663413.33333333337},{"$f":"A239-$B$223","v":1096},{"$f":"A239-$B$224","v":686},{"$f":"D239/C239*$B$226","v":27.86562043795621},{"$f":"E239+$B$225","v":105.14562043795621},{"$f":"+$B$227-F239","v":-26.335620437956209},{"$f":"IF(G239<0,0,G239*B239/$B$227)","v":0},{"$f":"IF(G239<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B234","v":663413.33333333337},{"$f":"A240-$B$223","v":1461},{"$f":"A240-$B$224","v":1051},{"$f":"D240/C240*$B$226","v":32.026365503080086},{"$f":"E240+$B$225","v":109.30636550308009},{"$f":"+$B$227-F240","v":-30.496365503080085},{"$f":"IF(G240<0,0,G240*B240/$B$227)","v":0},{"$f":"IF(G240<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B235","v":663413.33333333337},{"$f":"A241-$B$223","v":1826},{"$f":"A241-$B$224","v":1416},{"$f":"D241/C241*$B$226","v":34.523723986856517},{"$f":"E241+$B$225","v":111.80372398685651},{"$f":"+$B$227-F241","v":-32.993723986856509},{"$f":"IF(G241<0,0,G241*B241/$B$227)","v":0},{"$f":"IF(G241<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B236","v":1990240},null,null,null,null,null,{"$f":"SUM(H239:H241)","v":0}]
[]
["Share options - Grant date 16 November 2009 (Management) - Australia"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B201","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",39.26,"B"]
["YTD Average price",{"$f":"+B204","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"B231","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"B232","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B233","v":3.5999999999999997E-2},{"$f":"C233","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"B255*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B254-B253)/B253","v":{"$error":"#REF!"}},{"$f":"IF(B257<B256,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B255","v":33792},{"$f":"A261-$B$245","v":1096},{"$f":"A261-$B$246","v":686},{"$f":"D261/C261*$B$248","v":24.573321167883211},{"$f":"E261+$B$247","v":101.85332116788321},{"$f":"+$B$249-F261","v":-23.043321167883207},{"$f":"IF(G261<0,0,G261*B261/$B$249)","v":0},{"$f":"IF(G261<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B256","v":33792},{"$f":"A262-$B$245","v":1461},{"$f":"A262-$B$246","v":1051},{"$f":"D262/C262*$B$248","v":28.242477754962351},{"$f":"E262+$B$247","v":105.52247775496235},{"$f":"+$B$249-F262","v":-26.71247775496235},{"$f":"IF(G262<0,0,G262*B262/$B$249)","v":0},{"$f":"IF(G262<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B257","v":33792},{"$f":"A263-$B$245","v":1826},{"$f":"A263-$B$246","v":1416},{"$f":"D263/C263*$B$248","v":30.444775465498353},{"$f":"E263+$B$247","v":107.72477546549835},{"$f":"+$B$249-F263","v":-28.914775465498352},{"$f":"IF(G263<0,0,G263*B263/$B$249)","v":0},{"$f":"IF(G263<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B258","v":101376},null,null,null,null,null,{"$f":"SUM(H261:H263)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives)"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B224","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",44.52,"B"]
["YTD Average price",{"$f":"+B227","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B255","v":3.5999999999999997E-2},{"$f":"C255","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"B278*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B277-B276)/B276","v":{"$error":"#REF!"}},{"$f":"IF(B280<B279,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B278","v":72157.333333333328},{"$f":"A284-$B$268","v":1096},{"$f":"A284-$B$269","v":686},{"$f":"D284/C284*$B$271","v":27.86562043795621},{"$f":"E284+$B$270","v":105.14562043795621},{"$f":"+$B$272-F284","v":-26.335620437956209},{"$f":"IF(G284<0,0,G284*B284/$B$272)","v":0},{"$f":"IF(G284<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B279","v":72157.333333333328},{"$f":"A285-$B$268","v":1461},{"$f":"A285-$B$269","v":1051},{"$f":"D285/C285*$B$271","v":32.026365503080086},{"$f":"E285+$B$270","v":109.30636550308009},{"$f":"+$B$272-F285","v":-30.496365503080085},{"$f":"IF(G285<0,0,G285*B285/$B$272)","v":0},{"$f":"IF(G285<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B280","v":72157.333333333328},{"$f":"A286-$B$268","v":1826},{"$f":"A286-$B$269","v":1416},{"$f":"D286/C286*$B$271","v":34.523723986856517},{"$f":"E286+$B$270","v":111.80372398685651},{"$f":"+$B$272-F286","v":-32.993723986856509},{"$f":"IF(G286<0,0,G286*B286/$B$272)","v":0},{"$f":"IF(G286<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B281","v":216472},null,null,null,null,null,{"$f":"SUM(H284:H286)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B246","v":"2010-12-31"}]
["Option price",77.28,"A"]
["Option cost",39.26,"B"]
["YTD Average price",{"$f":"+B249","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPIX."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPIX ",{"$f":"B278","v":3.5999999999999997E-2},{"$f":"C278","v":"Latest per STASSA report August 2010"}]
["CPIX ",{"$f":"B301*2+0.046","v":0.11799999999999999},"Cummulative for 3 years"]
["HEPS",{"$f":"(B300-B299)/B299","v":{"$error":"#REF!"}},{"$f":"IF(B303<B302,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B301","v":11200},{"$f":"A307-$B$291","v":1096},{"$f":"A307-$B$292","v":686},{"$f":"D307/C307*$B$294","v":24.573321167883211},{"$f":"E307+$B$293","v":101.85332116788321},{"$f":"+$B$295-F307","v":-23.043321167883207},{"$f":"IF(G307<0,0,G307*B307/$B$295)","v":0},{"$f":"IF(G307<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B302","v":11200},{"$f":"A308-$B$291","v":1461},{"$f":"A308-$B$292","v":1051},{"$f":"D308/C308*$B$294","v":28.242477754962351},{"$f":"E308+$B$293","v":105.52247775496235},{"$f":"+$B$295-F308","v":-26.71247775496235},{"$f":"IF(G308<0,0,G308*B308/$B$295)","v":0},{"$f":"IF(G308<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B303","v":11200},{"$f":"A309-$B$291","v":1826},{"$f":"A309-$B$292","v":1416},{"$f":"D309/C309*$B$294","v":30.444775465498353},{"$f":"E309+$B$293","v":107.72477546549835},{"$f":"+$B$295-F309","v":-28.914775465498352},{"$f":"IF(G309<0,0,G309*B309/$B$295)","v":0},{"$f":"IF(G309<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B304","v":33600},null,null,null,null,null,{"$f":"SUM(H307:H309)","v":0}]
[]
[]
["Share options - Grant date 15 November 2010 (Management)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B292","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A295","v":"YTD Average price"},{"$f":"+B295","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B301","v":3.5999999999999997E-2},{"$f":"C300","v":"Cents"}]
["CPI ",{"$f":"B324*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B323-B322)/B322","v":{"$error":"#REF!"}},{"$f":"IF(B326<B325,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B326","v":317869.66666666669},{"$f":"A330-$B$314","v":1096},{"$f":"A330-$B$315","v":1050},{"$f":"D330/C330*$B$317","v":31.26049270072993},{"$f":"E330+$B$316","v":116.07049270072993},{"$f":"+$B$318-F330","v":-37.260492700729927},{"$f":"IF(G330<0,0,G330*B330/$B$318)","v":0},{"$f":"IF(G330<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B327","v":317869.66666666669},{"$f":"A331-$B$314","v":1461},{"$f":"A331-$B$315","v":1415},{"$f":"D331/C331*$B$317","v":31.60263518138262},{"$f":"E331+$B$316","v":116.41263518138263},{"$f":"+$B$318-F331","v":-37.602635181382624},{"$f":"IF(G331<0,0,G331*B331/$B$318)","v":0},{"$f":"IF(G331<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B328","v":317869.66666666669},{"$f":"A332-$B$314","v":1826},{"$f":"A332-$B$315","v":1780},{"$f":"D332/C332*$B$317","v":31.807995618838994},{"$f":"E332+$B$316","v":116.61799561883899},{"$f":"+$B$318-F332","v":-37.807995618838987},{"$f":"IF(G332<0,0,G332*B332/$B$318)","v":0},{"$f":"IF(G332<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+'WS - Diluted shares - SEPT10qtd'!B329","v":953609},null,null,null,null,null,{"$f":"SUM(H330:H332)","v":0}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B315","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A318","v":"YTD Average price"},{"$f":"+B318","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B324","v":3.5999999999999997E-2},{"$f":"C323","v":"Cents"}]
["CPI ",{"$f":"B346*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B345-B344)/B344","v":{"$error":"#REF!"}},{"$f":"IF(B348<B347,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B348","v":10257.333333333334},{"$f":"A352-$B$336","v":1096},{"$f":"A352-$B$337","v":1050},{"$f":"D352/C352*$B$339","v":31.26049270072993},{"$f":"E352+$B$338","v":116.07049270072993},{"$f":"+$B$340-F352","v":-37.260492700729927},{"$f":"IF(G352<0,0,G352*B352/$B$180)","v":0},{"$f":"IF(G352<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B349","v":10257.333333333334},{"$f":"A353-$B$336","v":1461},{"$f":"A353-$B$337","v":1415},{"$f":"D353/C353*$B$339","v":31.60263518138262},{"$f":"E353+$B$338","v":116.41263518138263},{"$f":"+$B$340-F353","v":-37.602635181382624},{"$f":"IF(G353<0,0,G353*B353/$B$180)","v":0},{"$f":"IF(G353<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B350","v":10257.333333333334},{"$f":"A354-$B$336","v":1826},{"$f":"A354-$B$337","v":1780},{"$f":"D354/C354*$B$339","v":31.807995618838994},{"$f":"E354+$B$338","v":116.61799561883899},{"$f":"+$B$340-F354","v":-37.807995618838987},{"$f":"IF(G354<0,0,G354*B354/$B$180)","v":0},{"$f":"IF(G354<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+'WS - Diluted shares - SEPT10qtd'!B351","v":30772},null,null,null,null,null,{"$f":"SUM(H352:H354)","v":0}]
[]
["Share options - Grant date 15 November 2010 (Management) - Australia"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B337","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A340","v":"YTD Average price"},{"$f":"+B340","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B346","v":3.5999999999999997E-2},{"$f":"C346","v":"Cents"}]
["CPI ",{"$f":"B368*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B367-B366)/B366","v":{"$error":"#REF!"}},{"$f":"IF(B370<B369,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B371","v":21966.666666666668},{"$f":"A374-$B$358","v":1096},{"$f":"A374-$B$359","v":1050},{"$f":"D374/C374*$B$361","v":31.26049270072993},{"$f":"E374+$B$360","v":116.07049270072993},{"$f":"+$B$362-F374","v":-37.260492700729927},{"$f":"IF(G374<0,0,G374*B374/$B$362)","v":0},{"$f":"IF(G374<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B372","v":21966.666666666668},{"$f":"A375-$B$358","v":1461},{"$f":"A375-$B$359","v":1415},{"$f":"D375/C375*$B$361","v":31.60263518138262},{"$f":"E375+$B$360","v":116.41263518138263},{"$f":"+$B$362-F375","v":-37.602635181382624},{"$f":"IF(G375<0,0,G375*B375/$B$362)","v":0},{"$f":"IF(G375<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B373","v":21966.666666666668},{"$f":"A376-$B$358","v":1826},{"$f":"A376-$B$359","v":1780},{"$f":"D376/C376*$B$361","v":31.807995618838994},{"$f":"E376+$B$360","v":116.61799561883899},{"$f":"+$B$362-F376","v":-37.807995618838987},{"$f":"IF(G376<0,0,G376*B376/$B$362)","v":0},{"$f":"IF(G376<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+'WS - Diluted shares - SEPT10qtd'!B374","v":65900},null,null,null,null,null,{"$f":"SUM(H374:H376)","v":0}]
[]
[]
["Share options - Grant date 15 November 2010 SA Executives"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B359","v":"2010-12-31"}]
["Option price",84.81,"A"]
["Option cost",32.630000000000003,"B"]
[{"$f":"+A362","v":"YTD Average price"},{"$f":"+B362","v":78.81},"C"]
[]
["For SAR's to be considered in the calculation for dilutive shares, headline earnings per share (HEPS) to date should have increased by CPI."]
[]
["3yrs average HEPS before grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["3yrs average HEPS after grant",{"$f":"+#REF!","v":{"$error":"#REF!"}},"Cents"]
["CPI ",{"$f":"+B368","v":3.5999999999999997E-2},{"$f":"C367","v":"Cents"}]
["CPI ",{"$f":"B391*3","v":0.10799999999999998},"Cummulative for 3 years"]
["HEPS",{"$f":"(B390-B389)/B389","v":{"$error":"#REF!"}},{"$f":"IF(B393<B392,\"DO NOT CONSIDER SHARES IN THE CALC OF DILUTIVE SHARES.\",\"CONSIDER SHARES IN THE CALC FOR DILUTIVE SHARES\")","v":{"$error":"#REF!"}}]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting dates","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B394","v":65063.333333333336},{"$f":"A397-$B$381","v":1096},{"$f":"A397-$B$382","v":1050},{"$f":"D397/C397*$B$384","v":31.26049270072993},{"$f":"E397+$B$383","v":116.07049270072993},{"$f":"+$B$385-F397","v":-37.260492700729927},{"$f":"IF(G397<0,0,G397*B397/$B$180)","v":0},{"$f":"IF(G397<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2014-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B395","v":65063.333333333336},{"$f":"A398-$B$381","v":1461},{"$f":"A398-$B$382","v":1415},{"$f":"D398/C398*$B$384","v":31.60263518138262},{"$f":"E398+$B$383","v":116.41263518138263},{"$f":"+$B$385-F398","v":-37.602635181382624},{"$f":"IF(G398<0,0,G398*B398/$B$180)","v":0},{"$f":"IF(G398<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
["2015-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B396","v":65063.333333333336},{"$f":"A399-$B$381","v":1826},{"$f":"A399-$B$382","v":1780},{"$f":"D399/C399*$B$384","v":31.807995618838994},{"$f":"E399+$B$383","v":116.61799561883899},{"$f":"+$B$385-F399","v":-37.807995618838987},{"$f":"IF(G399<0,0,G399*B399/$B$180)","v":0},{"$f":"IF(G399<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[null,{"$f":"+'WS - Diluted shares - SEPT10qtd'!B397","v":195190},null,null,null,null,null,{"$f":"SUM(H397:H399)","v":0}]
[]
[]
[]
["PERFORMANCE SHARES (PS)"]
[]
["Share options - Grant date 15 November 2006 "]
["Grant date","2006-11-15"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",48.42,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B413","v":0},0,{"$f":"B415*C415","v":0},{"$f":"A415-$B$407","v":1096},0,{"$f":"F415/E415*B410","v":0},{"$f":"G415+B409","v":0.5},{"$f":"+$B$411-H415","v":78.31},{"$f":"IF(I415<0,0,I415*D415/$B$411)","v":0},{"$f":"IF(I415<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 15 November 2007 (Management)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"B408","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",59.43,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B425","v":0},{"$f":"'WS - Diluted shares - SEPT10qtd'!C425","v":0},{"$f":"B427*C427","v":0},{"$f":"A427-B419","v":1096},0,{"$f":"F427/E427*B422","v":0},{"$f":"G427+B421","v":0.5},{"$f":"+$B$411-H427","v":78.31},{"$f":"IF(I427<0,0,I427*D427/$B$423)","v":0}]
[]
[]
["Share options - Grant date 15 November 2007 (Executive)"]
["Grant date","2007-11-15"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",39.299999999999997,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2010-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B437","v":0},{"$f":"C427","v":0},{"$f":"B439*C439","v":0},{"$f":"A439-B431","v":1096},0,{"$f":"F439/E439*B434","v":0},{"$f":"G439+B433","v":0.5},{"$f":"+$B$435-H439","v":78.31},{"$f":"IF(I439<0,0,I439*D439/$B$435)","v":0}]
[]
[]
["Share options - Grant date 7 March 2008 "]
["Grant date","2008-03-07"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",61.4,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-03-07",{"$f":"'WS - Diluted shares - SEPT10qtd'!B449","v":12308},0,{"$f":"B451*C451","v":0},{"$f":"A451-B443","v":1095},{"$f":"A451-B444","v":66},{"$f":"F451/E451*B446","v":3.7008219178082191},{"$f":"G451+B445","v":4.2008219178082191},{"$f":"+$B$447-H451","v":74.609178082191789},{"$f":"IF(I451<0,0,I451*D451/$B$447)","v":0}]
[]
[]
["Share options - Grant date 5 December 2008 (Management)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"B408","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",69.17,"B"]
["YTD Average price",{"$f":"B411","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"'WS - Diluted shares - SEPT10qtd'!B461","v":1156325},{"$f":"'WS - Diluted shares - SEPT10qtd'!C461","v":0},{"$f":"B463*C463","v":0},{"$f":"A463-B455","v":1095},{"$f":"A463-B456","v":339},{"$f":"F463/E463*B458","v":21.414273972602739},{"$f":"G463+B457","v":21.914273972602739},{"$f":"+$B$459-H463","v":56.895726027397259},{"$f":"IF(I463<0,0,I463*D463/$B$459)","v":0}]
[]
[]
["Share options - Grant date 5 December 2008 (Executives+Z3 level employees)"]
["Grant date","2008-12-05"]
["Current date",{"$f":"B456","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",50.47,"B"]
["YTD Average price",{"$f":"+B459","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2011-12-05",{"$f":"'WS - Diluted shares - SEPT10qtd'!B473","v":806272},0,{"$f":"B475*C475","v":0},{"$f":"A475-B467","v":1095},{"$f":"A475-B468","v":339},{"$f":"F475/E475*B470","v":15.624958904109588},{"$f":"G475+B469","v":16.12495890410959},{"$f":"+$B$459-H475","v":62.685041095890412},{"$f":"IF(I475<0,0,I475*D475/$B$459)","v":0}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives) - JSE measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B468","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",38.5,"B"]
[{"$f":"+A471","v":"YTD Average price"},{"$f":"+B471","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B485","v":281882},0,{"$f":"B487*C487","v":0},{"$f":"A487-B479","v":1096},{"$f":"A487-B480","v":686},{"$f":"F487/E487*B482","v":24.097627737226279},{"$f":"G487+B481","v":24.597627737226279},{"$f":"+$B$483-H487","v":54.212372262773727},{"$f":"IF(I487<0,0,I487*D487/$B$483)","v":0},{"$f":"IF(I487<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 16 November 2009 (Executives) - Production measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B480","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B491","v":72.14},"B"]
[{"$f":"A483","v":"YTD Average price"},{"$f":"+B483","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per production plan","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B496","v":93960.666666666672},{"$f":"+'WS - Diluted shares - SEPT10qtd'!C496","v":0.7},{"$f":"B498*C498","v":65772.46666666666},{"$f":"A498-B490","v":1096},{"$f":"A498-B491","v":686},{"$f":"F498/E498*B493","v":45.153321167883213},{"$f":"G498+B492","v":45.653321167883213},{"$f":"+$B$494-H498","v":33.156678832116789},{"$f":"IF(I498<0,0,I498*D498/$B$494)","v":27671.571542479043},{"$f":"IF(I498<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B497","v":187921.33333333331},{"$f":"+'WS - Diluted shares - SEPT10qtd'!C497","v":0},{"$f":"B499*C499","v":0},{"$f":"A499-B490","v":1461},{"$f":"A499-B491","v":1051},{"$f":"F499/E499*B493","v":51.895373032169744},{"$f":"G499+B492","v":52.395373032169744},{"$f":"+$B$494-H499","v":26.414626967830259},{"$f":"IF(I499<0,0,I499*D499/$B$494)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J498:J499)","v":27671.571542479043}]
[]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia- JSE measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B491","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B504","v":38.5},"B"]
[{"$f":"+A494","v":"YTD Average price"},{"$f":"+B494","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B509","v":32550},{"$f":"+C487","v":0},{"$f":"B512*C512","v":0},{"$f":"A512-B504","v":1096},{"$f":"A512-B505","v":686},{"$f":"F512/E512*B507","v":24.097627737226279},{"$f":"G512+B506","v":24.597627737226279},{"$f":"+$B$508-H512","v":54.212372262773727},{"$f":"IF(I512<0,0,I512*D512/$B$508)","v":0},{"$f":"IF(I512<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 16 November 2009 (Executives) - Australia - Production measurement"]
["Grant date","2009-11-16"]
["Current date",{"$f":"+B505","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B515","v":72.14},"B"]
[{"$f":"+A508","v":"YTD Average price"},{"$f":"+B508","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2012-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B520","v":10850},{"$f":"+C498","v":0.7},{"$f":"B523*C523","v":7594.9999999999991},{"$f":"A523-B515","v":1096},{"$f":"A523-B516","v":686},{"$f":"F523/E523*B518","v":45.153321167883213},{"$f":"G523+B517","v":45.653321167883213},{"$f":"+$B$519-H523","v":33.156678832116789},{"$f":"IF(I523<0,0,I523*D523/$B$519)","v":3195.3429225977284},{"$f":"IF(I523<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
["2013-11-16",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B521","v":21700},{"$f":"+C499","v":0},{"$f":"B524*C524","v":0},{"$f":"A524-B515","v":1461},{"$f":"A524-B516","v":1051},{"$f":"F524/E524*B519","v":56.693572895277207},{"$f":"G524+B518","v":128.8335728952772},{"$f":"+$B$519-H524","v":-50.023572895277198},{"$f":"IF(I524<0,0,I524*D524/$B$519)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J523:J524)","v":3195.3429225977284}]
[]
["Share options - Grant date 15 November 2010 (SA Management) - JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B516","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B528","v":45.2},"B"]
[{"$f":"+A519","v":"YTD Average price"},{"$f":"+B519","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B533","v":201115.8},0,{"$f":"B536*C536","v":0},{"$f":"A536-B528","v":1096},{"$f":"A536-B529","v":1050},{"$f":"F536/E536*B531","v":43.302919708029201},{"$f":"G536+B530","v":43.802919708029201},{"$f":"+$B$532-H536","v":35.007080291970802},{"$f":"IF(I536<0,0,I536*D536/B532)","v":0},{"$f":"IF(I536<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Management)  - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B529","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B539","v":83.98},"B"]
[{"$f":"+A532","v":"YTD Average price"},{"$f":"+B532","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per production plan","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"++++'WS - Diluted shares - SEPT10qtd'!B544","v":469270.19999999995},{"$f":"+C536","v":0},{"$f":"B547*C547","v":0},{"$f":"A547-B539","v":1096},{"$f":"A547-B540","v":1050},{"$f":"F547/E547*B542","v":80.455291970802932},{"$f":"G547+B541","v":80.955291970802932},{"$f":"+$B$543-H547","v":-2.1452919708029299},{"$f":"IF(I547<0,0,I547*D547/B543)","v":0},{"$f":"IF(I547<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia- JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B540","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B550","v":45.2},"B"]
[{"$f":"+A543","v":"YTD Average price"},{"$f":"+B543","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"60207/2","v":30103.5},{"$f":"+C547","v":0},{"$f":"B558*C558","v":0},{"$f":"A558-B550","v":1096},{"$f":"A558-B551","v":1050},{"$f":"F558/E558*B553","v":43.302919708029201},{"$f":"G558+B552","v":43.802919708029201},{"$f":"+$B$554-H558","v":35.007080291970802},{"$f":"IF(I558<0,0,I558*D558/B554)","v":0},{"$f":"IF(I558<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"]
["Grant date",{"$f":"+B550","v":"2010-11-15"}]
["Current date",{"$f":"+B551","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B561","v":83.98},"B"]
[{"$f":"+A554","v":"YTD Average price"},{"$f":"+B554","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"60207/2","v":30103.5},{"$f":"+C558","v":0},{"$f":"B569*C569","v":0},{"$f":"A569-B561","v":1096},{"$f":"A569-B562","v":1050},{"$f":"F569/E569*B564","v":80.455291970802932},{"$f":"G569+B563","v":80.955291970802932},{"$f":"+$B$565-H569","v":-2.1452919708029299},{"$f":"IF(I569<0,0,I569*D569/B565)","v":0},{"$f":"IF(I569<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia- Matching PR shares (JSE measurement)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B562","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B572","v":45.2},"B"]
[{"$f":"+A565","v":"YTD Average price"},{"$f":"+B565","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",5351.5,{"$f":"+C569","v":0},{"$f":"B580*C580","v":0},{"$f":"A580-B572","v":1096},{"$f":"A580-B573","v":1050},{"$f":"F580/E580*B575","v":43.302919708029201},{"$f":"G580+B574","v":43.802919708029201},{"$f":"+$B$576-H580","v":35.007080291970802},{"$f":"IF(I580<0,0,I580*D580/B576)","v":0},{"$f":"IF(I580<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Matching PR shares (Production measurement)"]
["Grant date",{"$f":"+B572","v":"2010-11-15"}]
["Current date",{"$f":"+B573","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B583","v":83.98},"B"]
[{"$f":"+A576","v":"YTD Average price"},{"$f":"+B576","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",5351.5,{"$f":"+C580","v":0},{"$f":"B591*C591","v":0},{"$f":"A591-B583","v":1096},{"$f":"A591-B584","v":1050},{"$f":"F591/E591*B586","v":80.455291970802932},{"$f":"G591+B585","v":80.955291970802932},{"$f":"+$B$587-H591","v":-2.1452919708029299},{"$f":"IF(I591<0,0,I591*D591/B587)","v":0},{"$f":"IF(I591<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 Novemebr 2010 (Australia) - Restricted PR shares"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B584","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B594","v":83.98},"B"]
[{"$f":"+A587","v":"YTD Average price"},{"$f":"+B587","v":78.81},"C"]
[]
[null,null,"E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",53515,{"$f":"A602-B594","v":1096},{"$f":"A602-B595","v":1050},{"$f":"D602/C602*B597","v":80.455291970802932},{"$f":"E602+B596","v":80.955291970802932},{"$f":"+$B$598-F602","v":-2.1452919708029299},{"$f":"IF(G602<0,0,G602*B602/B598)","v":0},{"$f":"IF(G602<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
[]
["Share options - Grant date 15 November 2010 (Management) - Australia- JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B595","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B606","v":45.2},"B"]
[{"$f":"A576","v":"YTD Average price"},{"$f":"B576","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B611","v":15720},{"$f":"+C591","v":0},{"$f":"B614*C614","v":0},{"$f":"A614-B606","v":1096},{"$f":"A614-B607","v":1050},{"$f":"F614/E614*B609","v":43.302919708029201},{"$f":"G614+B608","v":43.802919708029201},{"$f":"+$B$610-H614","v":35.007080291970802},{"$f":"IF(I614<0,0,I614*D614/B610)","v":0},{"$f":"IF(I614<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (Executives) - Australia - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B607","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B617","v":83.98},"B"]
[{"$f":"+A610","v":"YTD Average price"},{"$f":"+B610","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B622","v":36680},{"$f":"+C614","v":0},{"$f":"B625*C625","v":0},{"$f":"A625-B617","v":1096},{"$f":"A625-B618","v":1050},{"$f":"F625/E625*B620","v":80.455291970802932},{"$f":"G625+B619","v":80.955291970802932},{"$f":"+$B$621-H625","v":-2.1452919708029299},{"$f":"IF(I625<0,0,I625*D625/B621)","v":0},{"$f":"IF(I625<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) -  JSE measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B618","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B628","v":45.2},"B"]
[{"$f":"+A621","v":"YTD Average price"},{"$f":"+B621","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B633","v":254600.5},{"$f":"+C625","v":0},{"$f":"B636*C636","v":0},{"$f":"A636-B628","v":1096},{"$f":"A636-B629","v":1050},{"$f":"F636/E636*B631","v":43.302919708029201},{"$f":"G636+B630","v":43.802919708029201},{"$f":"+$B$632-H636","v":35.007080291970802},{"$f":"IF(I636<0,0,I636*D636/B632)","v":0},{"$f":"IF(I636<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Production measurement"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B629","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B639","v":83.98},"B"]
[{"$f":"+A632","v":"YTD Average price"},{"$f":"+B632","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B644","v":254600.5},{"$f":"+C636","v":0},{"$f":"B647*C647","v":0},{"$f":"A647-B639","v":1096},{"$f":"A647-B640","v":1050},{"$f":"F647/E647*B642","v":80.455291970802932},{"$f":"G647+B641","v":80.955291970802932},{"$f":"+$B$643-H647","v":-2.1452919708029299},{"$f":"IF(I647<0,0,I647*D647/$B$643)","v":0},{"$f":"IF(I647<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (JSE measurement)"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B640","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B650","v":45.2},"B"]
[{"$f":"+A643","v":"YTD Average price"},{"$f":"+B643","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B655","v":30200},{"$f":"+C647","v":0},{"$f":"B658*C658","v":0},{"$f":"A658-B650","v":1096},{"$f":"A658-B651","v":1050},{"$f":"F658/E658*B653","v":43.302919708029201},{"$f":"G658+B652","v":43.802919708029201},{"$f":"+$B$654-H658","v":35.007080291970802},{"$f":"IF(I658<0,0,I658*D658/B654)","v":0},{"$f":"IF(I658<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
["Share options - Grant date 15 November 2010 (SA Executives) - Matching PR shares (Production measurement)"]
["Grant date",{"$f":"+B650","v":"2010-11-15"}]
["Current date",{"$f":"+B651","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B661","v":83.98},"B"]
[{"$f":"+A654","v":"YTD Average price"},{"$f":"+B654","v":78.81},"C"]
[]
[null,null,null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","% of vesting shares per Andisa","Estimated vesting shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B666","v":30200},{"$f":"+C658","v":0},{"$f":"B669*C669","v":0},{"$f":"A669-B661","v":1096},{"$f":"A669-B662","v":1050},{"$f":"F669/E669*B664","v":80.455291970802932},{"$f":"G669+B663","v":80.955291970802932},{"$f":"+$B$665-H669","v":-2.1452919708029299},{"$f":"IF(I669<0,0,I669*D669/B665)","v":0},{"$f":"IF(I669<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
["Share options - Grant date 15 Novemebr 2010 (SA Executives - Restricted PR shares"]
["Grant date","2010-11-15"]
["Current date",{"$f":"+B662","v":"2010-12-31"}]
["Option price",0.5,"A"]
["Option cost",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B672","v":83.98},"B"]
[{"$f":"+A665","v":"YTD Average price"},{"$f":"+B665","v":78.81},"C"]
[]
[null,null,"E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2013-11-15",{"$f":"+'WS - Diluted shares - SEPT10qtd'!B677","v":302013},{"$f":"A680-B672","v":1096},{"$f":"A680-B673","v":1050},{"$f":"D680/C680*B675","v":80.455291970802932},{"$f":"E680+B674","v":80.955291970802932},{"$f":"+$B$519-F680","v":-2.1452919708029299},{"$f":"IF(G680<0,0,G680*B680/B676)","v":0},{"$f":"IF(G680<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
[]
[]
["OLD SHARE SCHEMES"]
[]
["Share options - Grant date 24 April 2001 "]
["Grant date","2001-04-24","(All vested)"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",36.5,"A"]
["Option cost",0,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2006-04-24",{"$f":"'WS - Diluted shares - SEPT10qtd'!B692","v":17000},0,0,0,{"$f":"E695+B689","v":36.5},{"$f":"+$B$691-F695","v":42.31},{"$f":"IF(G695<0,0,G695*B695/$B$691)","v":9126.63367592945},{"$f":"IF(G695<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 20 November 2001 "]
["Grant date","2001-11-20","(All vested)"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",49.6,"A"]
["Option cost",0,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2006-11-20",{"$f":"'WS - Diluted shares - SEPT10qtd'!B704","v":82200},0,0,0,{"$f":"E707+B701","v":49.6},{"$f":"+$B$703-F707","v":29.21},{"$f":"IF(G707<0,0,G707*B707/$B$703)","v":30466.463646745335},{"$f":"IF(G707<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 27 March 2003 "]
["Grant date","2003-03-27","(All vested)"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",91.6,"A"]
["Option cost",42.78,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Date vested","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2008-03-27",{"$f":"'WS - Diluted shares - SEPT10qtd'!B716","v":117000},0,0,0,{"$f":"E719+B713","v":91.6},{"$f":"+$B$715-F719","v":-12.789999999999992},{"$f":"IF(G719<0,0,G719*B719/$B$715)","v":0},{"$f":"IF(G719<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":"The adjusted option price is higher than the market price, no dilution."}]
[]
[]
["Share options - Grant date 10 August 2004 "]
["Grant date","2004-08-10","(All vested)"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",66.150000000000006,"A"]
["Option cost",33.36,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["2009-08-10",{"$f":"'WS - Diluted shares - SEPT10qtd'!B728","v":400513},0,0,0,{"$f":"B725","v":66.150000000000006},{"$f":"+$B$727-F731","v":12.659999999999997},{"$f":"IF(G731<0,0,G731*B731/$B$727)","v":64338.21317091737},{"$f":"IF(G731<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[]
[]
["Share options - Grant date 26 April 2005 "]
["Grant date","2005-04-26"]
["Current date",{"$f":"+B73","v":"2010-12-31"}]
["Option price",39,"A"]
["Option cost",17.5671,"B"]
["YTD Average price",{"$f":"+B76","v":78.81},"C"]
[]
["Vested",{"$f":"B743-B742","v":1161418}]
["Unvested",0]
[null,{"$f":"'WS - Diluted shares - SEPT10qtd'!B740","v":1161418}]
[]
[]
[null,"D","E","F","G(F/E*B)","H(G+A)","I(C-H)","J(I*D/C)"]
["Vesting date","Shares","Total days","Remaining days","Option cost portion","Adjusted option price","Dilution per share","Total dilutive shares"]
["Vested",{"$f":"B741","v":1161418},0,0,0,{"$f":"B737","v":39},{"$f":"+$B$739-F748","v":39.81},{"$f":"IF(G748<0,0,G748*B748/$B$739)","v":586677.45945945953},{"$f":"IF(G748<0,\"The adjusted option price is higher than the market price, no dilution.\",\"\")","v":""}]
[null,{"$f":"SUM(B748:B748)","v":1161418},null,null,null,null,null,{"$f":"SUM(H748:H748)","v":586677.45945945953}]