Harmony Gold Mining Company Limited (HMY)
Every figure this model derived for HMY, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2018-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 355,000,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2018-06-30 |
| cash | 51,000,000 | CashAndCashEquivalents |
2018-06-30 |
| current assets | 303,000,000 | CurrentAssets |
2018-06-30 |
| current liabilities | 263,000,000 | CurrentLiabilities |
2018-06-30 |
| equity | 1,835,000,000 | EquityAttributableToOwnersOfParent |
2018-06-30 |
| interest expense | 26,000,000 | FinanceCosts |
2018-06-30 |
| ocf | 303,000,000 | CashFlowsFromUsedInOperatingActivities |
2018-06-30 |
| revenue | 1,584,000,000 | Revenue |
2018-06-30 |
| sbc | 28,000,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2018-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up HMY on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -6.76 |
| current ratio | 1.15 |
| current ratio reported | 1.15 |
| ev owner earnings | -133.7 |
| ev sales | 6.75 |
| fcf margin | -3.28 |
| interest cover | -12.88 |
| operating margin | -21.15 |
| owner earnings margin | -5.05 |
| revenue growth | 11.86 |
| revenue growth per share | 11.86 |
| roic | -12.08 |
| rule of 40 | -9.28 |
| sbc pct revenue | 1.77 |
Everything else this filing tags
400 more elements from HMY's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
RevenueFromContractsWithCustomers | 78,404,000,000 | 2025-06-30 | 21 | ZAR |
Assets | 77,503,000,000 | 2025-06-30 | 21 | ZAR |
EquityAndLiabilities | 77,503,000,000 | 2025-06-30 | 14 | ZAR |
NoncurrentAssets | 56,197,000,000 | 2025-06-30 | 14 | ZAR |
CostOfSales | 49,635,000,000 | 2025-06-30 | 21 | ZAR |
Equity | 48,512,000,000 | 2025-06-30 | 24 | ZAR |
PropertyPlantAndEquipment | 48,269,000,000 | 2025-06-30 | 14 | ZAR |
RevenueOfCombinedEntity | 44,718,000,000 | 2021-06-30 | 1 | ZAR |
UndrawnBorrowingFacilities | 30,005,000,000 | 2025-06-30 | 19 | ZAR |
CashFlowsFromUsedInOperations | 26,322,000,000 | 2025-06-30 | 21 | ZAR |
GrossProfit | 24,261,000,000 | 2025-06-30 | 21 | ZAR |
MaximumExposureToCreditRisk | 23,125,000,000 | 2025-06-30 | 14 | ZAR |
CapitalCommitments | 22,791,000,000 | 2025-06-30 | 14 | ZAR |
WagesAndSalaries | 22,414,000,000 | 2025-06-30 | 6 | ZAR |
ProfitLossBeforeTax | 21,206,000,000 | 2025-06-30 | 21 | ZAR |
ProfitLossFromOperatingActivities | 20,357,000,000 | 2025-06-30 | 21 | ZAR |
EmployeeBenefitsExpense | 20,179,000,000 | 2025-06-30 | 14 | ZAR |
AuthorisedCapitalCommitmentsButNotContractedFor | 18,462,000,000 | 2025-06-30 | 14 | ZAR |
ShorttermEmployeeBenefitsExpense | 18,440,000,000 | 2025-06-30 | 14 | ZAR |
NoncurrentLiabilities | 16,603,000,000 | 2025-06-30 | 14 | ZAR |
RetainedEarnings | 14,584,000,000 | 2025-06-30 | 14 | ZAR |
ProfitLoss | 14,548,000,000 | 2025-06-30 | 21 | ZAR |
ProfitLossAttributableToOwnersOfParent | 14,384,000,000 | 2025-06-30 | 21 | ZAR |
CashFlowsFromUsedInInvestingActivities | -11,955,000,000 | 2025-06-30 | 21 | ZAR |
NetDebt | -11,148,000,000 | 2025-06-30 | 14 | ZAR |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 10,998,000,000 | 2025-06-30 | 21 | ZAR |
RawMaterialsAndConsumablesUsed | 10,461,000,000 | 2025-06-30 | 21 | ZAR |
GainLossOnChangeInFairValueOfHedgedItemUsedAsBasisForRecognisingHedgeIneffectiveness | 9,751,000,000 | 2025-06-30 | 13 | ZAR |
GainLossOnChangeInFairValueOfHedgingInstrumentUsedAsBasisForRecognisingHedgeIneffectiveness | -9,751,000,000 | 2025-06-30 | 13 | ZAR |
GainsLossesOnCashFlowHedgesBeforeTax | -9,751,000,000 | 2025-06-30 | 15 | ZAR |
ComprehensiveIncome | 8,951,000,000 | 2025-06-30 | 21 | ZAR |
UtilitiesExpense | 8,894,000,000 | 2025-06-30 | 21 | ZAR |
ComprehensiveIncomeAttributableToOwnersOfParent | 8,787,000,000 | 2025-06-30 | 21 | ZAR |
IncreaseDecreaseInCashAndCashEquivalents | 8,408,000,000 | 2025-06-30 | 21 | ZAR |
RevenueOfAcquiree | 7,920,000,000 | 2021-06-30 | 1 | ZAR |
DerivativeFinancialLiabilities | 7,747,000,000 | 2025-06-30 | 14 | ZAR |
TaxExpenseIncomeAtApplicableTaxRate | 6,998,000,000 | 2025-06-30 | 21 | ZAR |
TradeAndOtherCurrentPayables | 6,724,000,000 | 2025-06-30 | 14 | ZAR |
IncomeTaxExpenseContinuingOperations | 6,658,000,000 | 2025-06-30 | 21 | ZAR |
LongtermProvisionForDecommissioningRestorationAndRehabilitationCosts | 6,098,000,000 | 2025-06-30 | 14 | ZAR |
ProfitLossOfCombinedEntity | 6,087,000,000 | 2021-06-30 | 1 | ZAR |
ReserveOfCashFlowHedges | -5,727,000,000 | 2025-06-30 | 21 | ZAR |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -5,661,000,000 | 2025-06-30 | 21 | ZAR |
OtherComprehensiveIncome | -5,597,000,000 | 2025-06-30 | 21 | ZAR |
CurrentDerivativeFinancialLiabilities | 5,059,000,000 | 2025-06-30 | 14 | ZAR |
AdjustmentsForDepreciationAndAmortisationExpense | 4,842,000,000 | 2025-06-30 | 21 | ZAR |
DepreciationAndAmortisationExpense | 4,842,000,000 | 2025-06-30 | 21 | ZAR |
GainsLossesOnChangeInValueOfForwardElementsOfForwardContractsNetOfTax | -4,842,000,000 | 2025-06-30 | 18 | ZAR |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | -4,594,000,000 | 2025-06-30 | 12 | ZAR |
DeferredTaxLiabilities | 4,475,000,000 | 2025-06-30 | 14 | ZAR |
DeferredTaxLiabilityAsset | 4,361,000,000 | 2025-06-30 | 21 | ZAR |
NetDeferredTaxLiabilities | 4,361,000,000 | 2025-06-30 | 14 | ZAR |
GainsLossesOnCashFlowHedgesNetOfTax | -4,338,000,000 | 2025-06-30 | 14 | ZAR |
ReserveOfSharebasedPayments | 4,319,000,000 | 2025-06-30 | 21 | ZAR |
ContractualCapitalCommitments | 4,316,000,000 | 2025-06-30 | 14 | ZAR |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 4,289,000,000 | 2025-06-30 | 21 | ZAR |
InventoriesTotal | 4,032,000,000 | 2025-06-30 | 14 | ZAR |
TradeAndOtherCurrentReceivables | 4,002,000,000 | 2025-06-30 | 14 | ZAR |
Inventories | 3,825,000,000 | 2025-06-30 | 14 | ZAR |
ProceedsFromIssuingShares | 3,466,000,000 | 2020-06-30 | 8 | ZAR |
IssueOfEquity | 3,386,000,000 | 2020-06-30 | 8 | ZAR |
Assets | 2,862,000,000 | 2018-06-30 | 3 | USD |
EquityAndLiabilities | 2,862,000,000 | 2018-06-30 | 2 | USD |
NoncurrentDerivativeFinancialLiabilities | 2,688,000,000 | 2025-06-30 | 14 | ZAR |
ExpenseRelatingToVariableLeasePaymentsNotIncludedInMeasurementOfLeaseLiabilities | 2,632,000,000 | 2025-06-30 | 11 | ZAR |
NoncurrentAssets | 2,559,000,000 | 2018-06-30 | 2 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | 2,486,000,000 | 2025-06-30 | 14 | ZAR |
CurrentTradeReceivables | 2,485,000,000 | 2025-06-30 | 14 | ZAR |
ReserveOfExchangeDifferencesOnTranslation | 2,458,000,000 | 2025-06-30 | 14 | ZAR |
OtherWorkPerformedByEntityAndCapitalised | 2,429,000,000 | 2025-06-30 | 6 | ZAR |
PropertyPlantAndEquipment | 2,245,000,000 | 2018-06-30 | 2 | USD |
CashFlowsFromUsedInFinancingActivities | -2,215,000,000 | 2025-06-30 | 21 | ZAR |
DividendsPaid | 2,100,000,000 | 2025-06-30 | 16 | ZAR |
DividendsPaidClassifiedAsFinancingActivities | 2,100,000,000 | 2025-06-30 | 21 | ZAR |
Borrowings | 1,953,000,000 | 2025-06-30 | 14 | ZAR |
RoyaltyExpense | 1,910,000,000 | 2025-06-30 | 21 | ZAR |
LongtermBorrowings | 1,894,000,000 | 2025-06-30 | 14 | ZAR |
CostOfSales | 1,800,000,000 | 2018-06-30 | 3 | USD |
ReserveOfExchangeDifferencesOnTranslation | -1,650,000,000 | 2018-06-30 | 2 | USD |
AdministrativeExpense | 1,647,000,000 | 2025-06-30 | 21 | ZAR |
ProfitLossOfAcquiree | 1,641,000,000 | 2021-06-30 | 1 | ZAR |
OtherExpenseByNature | 1,638,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForFinanceIncome | 1,504,000,000 | 2025-06-30 | 21 | ZAR |
FinanceIncome | 1,504,000,000 | 2025-06-30 | 21 | ZAR |
RevenueFromSaleOfGold | 1,491,000,000 | 2018-06-30 | 3 | USD |
TradeAndOtherCurrentPayablesToTradeSuppliers | 1,460,000,000 | 2025-06-30 | 14 | ZAR |
OtherReserves | -1,402,000,000 | 2018-06-30 | 2 | USD |
PostemploymentBenefitExpenseDefinedContributionPlans | 1,312,000,000 | 2025-06-30 | 14 | ZAR |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -1,242,000,000 | 2025-06-30 | 21 | ZAR |
InterestIncomeForFinancialAssetsMeasuredAtAmortisedCost | 1,228,000,000 | 2025-06-30 | 21 | ZAR |
ShorttermEmployeeBenefitsAccruals | 1,093,000,000 | 2025-06-30 | 8 | ZAR |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 1,078,000,000 | 2025-06-30 | 21 | ZAR |
DividendsPaidOrdinaryShares | 986,000,000 | 2025-10-13 | 43 | ZAR |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -936,000,000 | 2025-06-30 | 14 | ZAR |
ExpenseArisingFromExplorationForAndEvaluationOfMineralResources | 915,000,000 | 2025-06-30 | 21 | ZAR |
ForeignExchangeLoss | 892,000,000 | 2020-06-30 | 1 | ZAR |
RetainedEarnings | -878,000,000 | 2018-06-30 | 2 | USD |
IncreaseDecreaseInContingentConsiderationAssetLiability | 830,000,000 | 2025-06-30 | 17 | ZAR |
InterestReceivedClassifiedAsOperatingActivities | 820,000,000 | 2025-06-30 | 21 | ZAR |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -819,000,000 | 2025-06-30 | 21 | ZAR |
NoncurrentLiabilities | 764,000,000 | 2018-06-30 | 2 | USD |
EmployeeBenefitsExpense | 762,000,000 | 2018-06-30 | 2 | USD |
CurrentValueAddedTaxReceivables | 737,000,000 | 2025-06-30 | 14 | ZAR |
OtherReserves | 717,000,000 | 2025-06-30 | 14 | ZAR |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 712,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForSharebasedPayments | 699,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForFinanceCosts | 698,000,000 | 2025-06-30 | 21 | ZAR |
ShorttermEmployeeBenefitsExpense | 695,000,000 | 2018-06-30 | 2 | USD |
OtherComprehensiveIncomeAttributableToOwnersOfParent | -684,000,000 | 2019-06-30 | 3 | ZAR |
ForeignExchangeGain | 670,000,000 | 2021-06-30 | 1 | ZAR |
CashFlowsFromUsedInInvestingActivities | -658,000,000 | 2018-06-30 | 3 | USD |
OtherCurrentPayables | 640,000,000 | 2025-06-30 | 14 | ZAR |
NumberOfSharesIssued | 634,768,000 | 2025-06-30 | 24 | shares |
AdjustedWeightedAverageShares | 628,700,000 | 2025-06-30 | 24 | shares |
WeightedAverageShares | 621,849,000 | 2025-06-30 | 24 | shares |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 602,000,000 | 2025-06-30 | 21 | ZAR |
GainsLossesOnChangeInValueOfTimeValueOfOptionsBeforeTax | -599,000,000 | 2025-06-30 | 4 | ZAR |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 573,000,000 | 2025-06-30 | 21 | ZAR |
DerivativeFinancialAssets | 568,000,000 | 2025-06-30 | 14 | ZAR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 565,000,000 | 2018-06-30 | 3 | USD |
TransportationExpense | 552,000,000 | 2025-06-30 | 18 | ZAR |
ContingentConsiderationRecognisedAsOfAcquisitionDate | 544,000,000 | 2020-10-01 | 2 | ZAR |
GrossLeaseLiabilities | 522,000,000 | 2025-06-30 | 11 | ZAR |
RightofuseAssets | 505,000,000 | 2025-06-30 | 17 | ZAR |
GainsLossesOnChangeInValueOfTimeValueOfOptionsNetOfTax | -504,000,000 | 2025-06-30 | 4 | ZAR |
ComprehensiveIncome | -496,000,000 | 2018-06-30 | 3 | USD |
ComprehensiveIncomeAttributableToOwnersOfParent | -496,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | 463,000,000 | 2025-06-30 | 21 | ZAR |
CurrentPrepayments | 450,000,000 | 2025-06-30 | 14 | ZAR |
LeaseLiabilities | 436,000,000 | 2025-06-30 | 17 | ZAR |
Borrowings | 407,000,000 | 2018-06-30 | 2 | USD |
MaximumExposureToCreditRisk | 405,700,000 | 2018-06-30 | 2 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 386,000,000 | 2018-06-30 | 3 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 386,000,000 | 2018-06-30 | 3 | USD |
MergerReserve | -381,000,000 | 2020-06-30 | 4 | ZAR |
ReserveOfChangeInValueOfTimeValueOfOptions | -367,000,000 | 2025-06-30 | 6 | ZAR |
OtherNoncurrentAssets | 360,000,000 | 2025-06-30 | 14 | ZAR |
LongtermBorrowings | 357,000,000 | 2018-06-30 | 2 | USD |
NetDebt | 356,000,000 | 2018-06-30 | 2 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 353,000,000 | 2019-06-30 | 2 | ZAR |
PaymentsInRespectOfSettlementsNetDefinedBenefitLiabilityAsset | 350,000,000 | 2025-06-30 | 3 | ZAR |
OtherOperatingIncomeExpense | -346,000,000 | 2025-06-30 | 21 | ZAR |
ProfitLossBeforeTax | -339,000,000 | 2018-06-30 | 3 | USD |
ProfitLossFromOperatingActivities | -335,000,000 | 2018-06-30 | 3 | USD |
CashFlowsFromUsedInOperations | 334,000,000 | 2018-06-30 | 3 | USD |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | 333,000,000 | 2018-06-30 | 3 | USD |
CurrentDerivativeFinancialAssets | 332,000,000 | 2025-06-30 | 14 | ZAR |
RestrictedCashAndCashEquivalents | 330,000,000 | 2025-06-30 | 14 | ZAR |
ProfitLoss | -321,000,000 | 2018-06-30 | 3 | USD |
ProfitLossAttributableToOwnersOfParent | -321,000,000 | 2018-06-30 | 3 | USD |
CashFlowsFromUsedInFinancingActivities | 320,000,000 | 2018-06-30 | 3 | USD |
CashOutflowForLeases | 319,000,000 | 2025-06-30 | 11 | ZAR |
InsuranceExpense | 318,000,000 | 2025-06-30 | 18 | ZAR |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 312,000,000 | 2018-06-30 | 3 | USD |
ExpenseRelatingToShorttermLeasesForWhichRecognitionExemptionHasBeenUsed | 310,000,000 | 2025-06-30 | 11 | ZAR |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 300,000,000 | 2018-06-30 | 3 | USD |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 291,000,000 | 2025-06-30 | 18 | ZAR |
AdditionsToRightofuseAssets | 290,000,000 | 2025-06-30 | 11 | ZAR |
NoncurrentRestrictedCashAndCashEquivalents | 284,000,000 | 2025-06-30 | 14 | ZAR |
NoncontrollingInterests | 277,000,000 | 2025-06-30 | 12 | ZAR |
ReserveOfEquityComponentOfConvertibleInstruments | 277,000,000 | 2025-06-30 | 14 | ZAR |
OtherNoncurrentLiabilities | 276,000,000 | 2025-06-30 | 14 | ZAR |
AdjustmentsForDecreaseIncreaseInInventories | -273,000,000 | 2025-06-30 | 21 | ZAR |
ReserveOfGainsAndLossesFromInvestmentsInEquityInstruments | 267,000,000 | 2025-06-30 | 14 | ZAR |
InterestExpenseOnBorrowings | 266,000,000 | 2025-06-30 | 21 | ZAR |
RawMaterialsAndConsumablesUsed | 266,000,000 | 2018-06-30 | 3 | USD |
ExpenseDueToUnwindingOfDiscountOnProvisions | 263,000,000 | 2020-06-30 | 3 | ZAR |
LegalProceedingsProvision | 261,000,000 | 2025-06-30 | 18 | ZAR |
OtherProvisions | 261,000,000 | 2025-06-30 | 10 | ZAR |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | 260,000,000 | 2025-06-30 | 21 | ZAR |
DepreciationRightofuseAssets | 258,000,000 | 2025-06-30 | 11 | ZAR |
InterestPaidClassifiedAsOperatingActivities | 258,000,000 | 2025-06-30 | 21 | ZAR |
ReserveOfSharebasedPayments | 253,000,000 | 2018-06-30 | 3 | USD |
LongtermProvisionForDecommissioningRestorationAndRehabilitationCosts | 240,000,000 | 2018-06-30 | 2 | USD |
NoncurrentDerivativeFinancialAssets | 236,000,000 | 2025-06-30 | 14 | ZAR |
NoncurrentLeaseLiabilities | 230,000,000 | 2025-06-30 | 12 | ZAR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 226,000,000 | 2025-06-30 | 21 | ZAR |
CurrentValueAddedTaxPayables | 225,000,000 | 2025-06-30 | 14 | ZAR |
TerminationBenefitsExpense | 219,000,000 | 2025-06-30 | 14 | ZAR |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 217,000,000 | 2024-06-30 | 12 | ZAR |
GrossProfit | -216,000,000 | 2018-06-30 | 3 | USD |
NoncurrentInventories | 207,000,000 | 2025-06-30 | 14 | ZAR |
CurrentLeaseLiabilities | 206,000,000 | 2025-06-30 | 12 | ZAR |
AdjustmentsForDepreciationAndAmortisationExpense | 200,000,000 | 2018-06-30 | 3 | USD |
DepreciationAndAmortisationExpense | 200,000,000 | 2018-06-30 | 3 | USD |
ProceedsFromIssuingShares | 200,000,000 | 2020-06-24 | 2 | USD |
UtilitiesExpense | 199,000,000 | 2018-06-30 | 3 | USD |
TradeAndOtherCurrentPayables | 198,000,000 | 2018-06-30 | 2 | USD |
InvestmentsInAssociates | 197,000,000 | 2025-06-30 | 19 | ZAR |
LongtermLegalProceedingsProvision | 196,000,000 | 2025-06-30 | 15 | ZAR |
NoncurrentProvisionsForEmployeeBenefits | 193,000,000 | 2020-06-30 | 4 | ZAR |
WritedownsReversalsOfInventories | -190,000,000 | 2025-06-30 | 14 | ZAR |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | -177,000,000 | 2019-06-30 | 3 | ZAR |
OtherComprehensiveIncome | -175,000,000 | 2018-06-30 | 3 | USD |
OtherComprehensiveIncomeAttributableToOwnersOfParent | -175,000,000 | 2018-06-30 | 3 | USD |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -174,000,000 | 2018-06-30 | 3 | USD |
PaymentsForDebtIssueCosts | 172,000,000 | 2022-06-30 | 1 | ZAR |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 164,000,000 | 2025-06-30 | 19 | ZAR |
ProfitLossAttributableToNoncontrollingInterests | 164,000,000 | 2025-06-30 | 18 | ZAR |
InventoriesAtNetRealisableValue | 161,000,000 | 2025-06-30 | 14 | ZAR |
DividendsRecognisedAsDistributionsToOwnersOfParent | 154,000,000 | 2018-06-30 | 2 | ZAR |
BorrowingCostsCapitalised | 148,000,000 | 2025-06-30 | 21 | ZAR |
CapitalCommitments | 144,000,000 | 2018-06-30 | 2 | USD |
InventoriesTotal | 130,000,000 | 2018-06-30 | 2 | USD |
Inventories | 127,000,000 | 2018-06-30 | 2 | USD |
AuthorisedCapitalCommitmentsButNotContractedFor | 124,000,000 | 2018-06-30 | 2 | USD |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -117,000,000 | 2018-06-30 | 3 | USD |
NoncurrentReceivablesDueFromAssociates | 116,000,000 | 2025-06-30 | 14 | ZAR |
TaxExpenseIncomeAtApplicableTaxRate | -115,000,000 | 2018-06-30 | 3 | USD |
DeferredTaxAssets | 114,000,000 | 2025-06-30 | 12 | ZAR |
EquityInstrumentsHeld | 107,000,000 | 2025-06-30 | 14 | ZAR |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -107,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForUndistributedProfitsOfAssociates | 106,000,000 | 2025-06-30 | 21 | ZAR |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 106,000,000 | 2025-06-30 | 21 | ZAR |
ProfessionalFeesExpense | 104,000,000 | 2025-06-30 | 15 | ZAR |
ReclassificationAdjustmentsOnCashFlowHedgesBeforeTax | 93,000,000 | 2018-06-30 | 2 | USD |
DeferredTaxLiabilities | 83,000,000 | 2018-06-30 | 2 | USD |
DeferredTaxLiabilityAsset | 83,000,000 | 2018-06-30 | 3 | USD |
NetDeferredTaxLiabilities | 83,000,000 | 2018-06-30 | 2 | USD |
ShareOfProfitLossOfAssociatesAccountedForUsingEquityMethod | 83,000,000 | 2021-06-30 | 6 | ZAR |
TradeAndOtherCurrentReceivables | 83,000,000 | 2018-06-30 | 2 | USD |
IncomeFromReimbursementsUnderInsurancePolicies | 83,000,000 | 2022-06-30 | 3 | ZAR |
IssueOfEquity | 79,000,000 | 2018-06-30 | 1 | USD |
ReclassificationAdjustmentsOnCashFlowHedgesNetOfTax | 74,000,000 | 2018-06-30 | 2 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -69,000,000 | 2025-06-30 | 21 | ZAR |
LongtermLegalProceedingsProvision | 67,000,000 | 2018-06-30 | 3 | USD |
ShorttermLegalProceedingsProvision | 65,000,000 | 2025-06-30 | 12 | ZAR |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 64,000,000 | 2025-06-30 | 21 | ZAR |
AdministrativeExpense | 63,000,000 | 2018-06-30 | 3 | USD |
UndrawnBorrowingFacilities | 61,200,000 | 2018-06-30 | 3 | USD |
IncreaseDecreaseInNumberOfOrdinarySharesIssued | 60,278,260 | 2020-06-30 | 7 | shares |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 59,000,000 | 2025-06-30 | 14 | ZAR |
GainsLossesOnChangeInFairValueOfDerivatives | -59,000,000 | 2025-06-30 | 21 | ZAR |
MergerReserve | -57,000,000 | 2018-06-30 | 2 | USD |
OtherComprehensiveIncomeNetOfTaxCashFlowHedges | -57,000,000 | 2018-06-30 | 3 | USD |
IncreaseDecreaseInNetDefinedBenefitLiabilityAssetResultingFromMiscellaneousOtherChanges | 56,000,000 | 2025-06-30 | 2 | ZAR |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -53,000,000 | 2018-06-30 | 3 | USD |
OtherOperatingIncomeExpense | -53,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | 52,000,000 | 2018-06-30 | 3 | USD |
DividendsReceivedClassifiedAsOperatingActivities | 52,000,000 | 2025-06-30 | 15 | ZAR |
ChangesInInventoriesOfFinishedGoodsAndWorkInProgress | 50,000,000 | 2025-06-30 | 21 | ZAR |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 50,000,000 | 2018-06-30 | 2 | USD |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 50,000,000 | 2025-06-30 | 21 | ZAR |
ExpenseRelatingToLeasesOfLowvalueAssetsForWhichRecognitionExemptionHasBeenUsed | 49,000,000 | 2025-06-30 | 11 | ZAR |
PostemploymentBenefitExpenseDefinedContributionPlans | 49,000,000 | 2018-06-30 | 2 | USD |
MinimumLeasePaymentsPayableUnderNoncancellableOperatingLease | 48,000,000 | 2019-06-30 | 1 | ZAR |
OtherExpenseByNature | 47,000,000 | 2018-06-30 | 3 | USD |
CurrentRestrictedCashAndCashEquivalents | 46,000,000 | 2025-06-30 | 14 | ZAR |
DebtInstrumentsHeld | 46,000,000 | 2025-06-30 | 14 | ZAR |
IncreaseDecreaseThroughEffectOfChangesInForeignExchangeRatesLiabilitiesArisingFromFinancingActivities | 46,000,000 | 2025-06-30 | 15 | ZAR |
DerivativeFinancialAssets | 45,000,000 | 2018-06-30 | 2 | USD |
CurrentTradeReceivables | 44,000,000 | 2018-06-30 | 2 | USD |
IncreaseDecreaseInCashAndCashEquivalents | -44,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForGainsLossesOnChangeInFairValueOfDerivatives | -43,000,000 | 2018-06-30 | 3 | USD |
DividendsRecognisedAsDistributionsToNoncontrollingInterests | 43,000,000 | 2024-06-30 | 11 | ZAR |
TradeAndOtherCurrentPayablesToTradeSuppliers | 43,000,000 | 2018-06-30 | 2 | USD |
ReserveOfEquityComponentOfConvertibleInstruments | 41,000,000 | 2018-06-30 | 2 | USD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 40,000,000 | 2025-06-30 | 21 | ZAR |
CurrentDerivativeFinancialAssets | 39,000,000 | 2018-06-30 | 2 | USD |
ContingentLiabilitiesRecognisedInBusinessCombination | 37,000,000 | 2018-03-01 | 1 | ZAR |
IntangibleAssetsAndGoodwill | 37,000,000 | 2018-06-30 | 2 | USD |
Goodwill | 36,000,000 | 2018-06-30 | 2 | USD |
DeferredTaxExpenseIncomeRecognisedInProfitOrLoss | -34,000,000 | 2018-06-30 | 2 | USD |
IntangibleAssetsOtherThanGoodwill | 33,000,000 | 2023-06-30 | 10 | ZAR |
OtherAdjustmentsForNoncashItems | 33,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForDecreaseIncreaseInInventories | -31,000,000 | 2018-06-30 | 3 | USD |
InterestExpenseOnOtherFinancialLiabilities | 30,000,000 | 2025-06-30 | 21 | ZAR |
TaxEffectOfExpenseNotDeductibleInDeterminingTaxableProfitTaxLoss | 30,000,000 | 2018-06-30 | 3 | USD |
IncreaseDecreaseThroughNetExchangeDifferencesRightofuseAssets | -30,000,000 | 2025-06-30 | 4 | ZAR |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 29,000,000 | 2018-06-30 | 3 | USD |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 29,000,000 | 2018-06-30 | 3 | USD |
MiscellaneousOtherOperatingExpense | 29,000,000 | 2019-06-30 | 3 | ZAR |
AdjustmentsForSharebasedPayments | 28,000,000 | 2018-06-30 | 3 | USD |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToOtherPartiesClassifiedAsInvestingActivities | 28,000,000 | 2025-06-30 | 21 | ZAR |
InterestExpenseOnLeaseLiabilities | 28,000,000 | 2025-06-30 | 11 | ZAR |
AdjustmentsForInterestIncome | 27,000,000 | 2018-06-30 | 3 | USD |
FinanceIncome | 27,000,000 | 2018-06-30 | 3 | USD |
ReserveOfCashFlowHedges | 27,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForFinanceCosts | 26,000,000 | 2018-06-30 | 3 | USD |
GainsLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeNetOfTax | 25,000,000 | 2020-06-30 | 3 | ZAR |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 25,000,000 | 2025-06-30 | 21 | ZAR |
CurrentValueAddedTaxReceivables | 23,000,000 | 2018-06-30 | 2 | USD |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 23,000,000 | 2018-06-30 | 3 | USD |
AdditionalAllowanceRecognisedInProfitOrLossAllowanceAccountForCreditLossesOfFinancialAssets | 22,000,000 | 2022-06-30 | 3 | ZAR |
DividendsPaidOtherShares | 22,000,000 | 2025-09-15 | 6 | ZAR |
CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents | -21,000,000 | 2020-06-30 | 6 | ZAR |
GainsLossesOnCashFlowHedgesBeforeTax | 21,000,000 | 2018-06-30 | 2 | USD |
RevenueFromInterest | 21,000,000 | 2018-06-30 | 3 | USD |
ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 19,000,000 | 2018-06-30 | 3 | USD |
NoncurrentLoansAndReceivables | 19,000,000 | 2018-06-30 | 2 | USD |
BorrowingCostsIncurred | 18,000,000 | 2018-06-30 | 3 | USD |
IncomeTaxExpenseContinuingOperations | -18,000,000 | 2018-06-30 | 3 | USD |
NoncurrentReceivables | 18,000,000 | 2018-06-30 | 2 | USD |
GainsLossesOnCashFlowHedgesNetOfTax | 17,000,000 | 2018-06-30 | 2 | USD |
TerminationBenefitsExpense | 16,800,000 | 2018-06-30 | 2 | USD |
ChangesInInventoriesOfFinishedGoodsAndWorkInProgress | -16,000,000 | 2018-06-30 | 3 | USD |
ContractualCapitalCommitments | 16,000,000 | 2018-06-30 | 2 | USD |
DerivativeFinancialLiabilities | 16,000,000 | 2018-06-30 | 2 | USD |
GainLossOnHedgeIneffectivenessRecognisedInProfitOrLoss | 16,000,000 | 2017-06-30 | 1 | ZAR |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -16,000,000 | 2021-06-30 | 7 | ZAR |
RevenueFromDividends | 16,000,000 | 2025-06-30 | 15 | ZAR |
CurrentDerivativeFinancialLiabilities | 15,000,000 | 2018-06-30 | 2 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | -15,000,000 | 2018-06-30 | 2 | USD |
InventoriesAtNetRealisableValue | 15,000,000 | 2018-06-30 | 2 | USD |
EstimateOfContributionsExpectedToBePaidToPlan | 14,000,000 | 2023-06-30 | 5 | ZAR |
InterestCostsCapitalised | 14,000,000 | 2018-06-30 | 3 | USD |
InterestPaidClassifiedAsOperatingActivities | 14,000,000 | 2018-06-30 | 3 | USD |
CommitmentsInRelationToJointVentures | 13,000,000 | 2025-06-30 | 14 | ZAR |
GainsOnDisposalsOfPropertyPlantAndEquipment | 13,000,000 | 2024-06-30 | 7 | ZAR |
LiabilityAssetOfDefinedBenefitPlans | 13,000,000 | 2018-06-30 | 2 | USD |
NoncurrentProvisionsForEmployeeBenefits | 13,000,000 | 2018-06-30 | 2 | USD |
OtherCurrentPayables | 13,000,000 | 2018-06-30 | 2 | USD |
DividendsPaidClassifiedAsFinancingActivities | 12,000,000 | 2018-06-30 | 3 | USD |
InterestIncomeOnHeldtomaturityInvestments | 12,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForUnrealisedForeignExchangeLossesGains | -11,000,000 | 2025-06-30 | 21 | ZAR |
DividendsPaidOrdinaryShares | 11,000,000 | 2018-06-30 | 6 | USD |
DividendsRecognisedAsDistributionsToOwnersOfParent | 11,000,000 | 2018-06-30 | 2 | USD |
ExpenseArisingFromExplorationForAndEvaluationOfMineralResources | 11,000,000 | 2018-06-30 | 3 | USD |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -9,000,000 | 2018-06-30 | 3 | USD |
InterestIncomeOnCashAndCashEquivalents | 9,000,000 | 2018-06-30 | 3 | USD |
RestrictedCashAndCashEquivalents | 9,000,000 | 2018-06-30 | 2 | USD |
RoyaltyExpense | 9,000,000 | 2018-06-30 | 3 | USD |
TransportationExpense | 9,000,000 | 2018-06-30 | 3 | USD |
AcquisitionrelatedCostsRecognisedAsExpenseForTransactionRecognisedSeparatelyFromAcquisitionOfAssetsAndAssumptionOfLiabilitiesInBusinessCombination | 8,000,000 | 2018-06-30 | 3 | USD |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -8,000,000 | 2018-06-30 | 3 | USD |
GainsLossesOnChangeInFairValueOfDerivatives | 8,000,000 | 2018-06-30 | 3 | USD |
NoncurrentReceivablesDueFromAssociates | 8,000,000 | 2018-06-30 | 2 | USD |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 8,000,000 | 2020-06-30 | 6 | ZAR |
GainsLossesOnDisposalsOfPropertyPlantAndEquipment | -8,000,000 | 2025-06-30 | 12 | ZAR |
IncreaseDecreaseThroughBusinessCombinationsDeferredTaxLiabilityAsset | 7,000,000 | 2018-06-30 | 2 | USD |
InsuranceExpense | 7,000,000 | 2018-06-30 | 3 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -7,000,000 | 2019-06-30 | 3 | ZAR |
DilutiveEffectOfShareOptionsOnNumberOfOrdinaryShares | 6,851,000 | 2025-06-30 | 24 | shares |
CurrentPrepayments | 6,000,000 | 2018-06-30 | 2 | USD |
CurrentValueAddedTaxPayables | 6,000,000 | 2018-06-30 | 2 | USD |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | 6,000,000 | 2018-06-30 | 3 | USD |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | -6,000,000 | 2024-06-30 | 6 | ZAR |
IntangibleAssetsAndGoodwill | 6,000,000 | 2025-06-30 | 14 | ZAR |
InterestReceivedClassifiedAsOperatingActivities | 6,000,000 | 2018-06-30 | 3 | USD |
InvestmentsInAssociates | 6,000,000 | 2018-06-30 | 3 | USD |
NoncurrentDerivativeFinancialAssets | 6,000,000 | 2018-06-30 | 2 | USD |
NoncurrentRestrictedCashAndCashEquivalents | 6,000,000 | 2018-06-30 | 2 | USD |
FinancialAssetsPledgedAsCollateralForLiabilitiesOrContingentLiabilities | 5,400,000 | 2018-06-30 | 2 | USD |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 5,000,000 | 2019-06-30 | 3 | ZAR |
IncreaseDecreaseThroughNetExchangeDifferencesDeferredTaxLiabilityAsset | -5,000,000 | 2018-06-30 | 2 | USD |
CommitmentsInRelationToJointVentures | 4,000,000 | 2018-06-30 | 2 | USD |
IncreaseDecreaseInAllowanceAccountForCreditLossesOfFinancialAssets | -4,000,000 | 2023-06-30 | 12 | ZAR |
ShareOfProfitLossOfAssociatesAccountedForUsingEquityMethod | 4,000,000 | 2018-06-30 | 2 | USD |
PaymentsForShareIssueCosts | 3,700,000 | 2018-06-30 | 1 | USD |
ShareIssueRelatedCost | 3,700,000 | 2018-06-30 | 1 | USD |
ContingentLiabilitiesRecognisedInBusinessCombination | 3,200,000 | 2018-06-30 | 1 | USD |
AdjustmentsForIncreaseDecreaseInEmployeeBenefitLiabilities | -3,000,000 | 2025-06-30 | 21 | ZAR |
AdjustmentsForUndistributedProfitsOfAssociates | 3,000,000 | 2018-06-30 | 3 | USD |
AuditorsRemuneration | 3,000,000 | 2018-06-30 | 3 | USD |
AuditorsRemunerationForAuditServices | 3,000,000 | 2018-06-30 | 3 | USD |
CurrentRestrictedCashAndCashEquivalents | 3,000,000 | 2018-06-30 | 2 | USD |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossLoansAndAdvances | -3,000,000 | 2018-06-30 | 3 | USD |
MiscellaneousOtherOperatingExpense | -3,000,000 | 2018-06-30 | 3 | USD |
NoncurrentInventories | 3,000,000 | 2018-06-30 | 2 | USD |
OtherNoncurrentLiabilities | 3,000,000 | 2018-06-30 | 2 | USD |
ShareIssueRelatedCost | 3,000,000 | 2021-06-30 | 7 | ZAR |
ShareOfProfitLossOfAssociatesAndJointVenturesAccountedForUsingEquityMethod | 3,000,000 | 2018-06-30 | 3 | USD |
InventoryWritedown2011 | 2,300,000 | 2018-06-30 | 2 | USD |
CashFlowsFromUsedInDecreaseIncreaseInRestrictedCashAndCashEquivalents | -2,000,000 | 2018-06-30 | 3 | USD |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLoss | 2,000,000 | 2020-06-30 | 3 | ZAR |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | -2,000,000 | 2021-06-30 | 6 | ZAR |
OtherAdjustmentsForNoncashItems | -2,000,000 | 2018-06-30 | 3 | USD |
ActuarialGainsLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAsset | -1,000,000 | 2018-06-30 | 2 | USD |
IntangibleAssetsOtherThanGoodwill | 1,000,000 | 2018-06-30 | 2 | USD |
NoncurrentDerivativeFinancialLiabilities | 1,000,000 | 2018-06-30 | 2 | USD |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -1,000,000 | 2018-06-30 | 3 | USD |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | -1,000,000 | 2018-06-30 | 3 | USD |
OtherNoncurrentAssets | 1,000,000 | 2018-06-30 | 2 | USD |
OtherNoncurrentReceivables | 1,000,000 | 2025-06-30 | 14 | ZAR |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 1,000,000 | 2018-06-30 | 3 | USD |
ReserveOfRemeasurementsOfDefinedBenefitPlans | -1,000,000 | 2018-06-30 | 3 | USD |
EstimateOfContributionsExpectedToBePaidToPlan | 700,000 | 2018-06-30 | 1 | USD |
NumberOfEmployees | 34,350 | 2025-06-30 | 10 | numberOfEmployees |
NumberOfEmployees | 33,093 | 2020-06-30 | 6 | employee |
ActuarialAssumptionOfRetirementAge | 60 | 2019-06-30 | 6 | year |
BasicEarningsLossPerShare | 23 | 2025-06-30 | 21 | ZAR/shares |
DilutedEarningsLossPerShare | 23 | 2025-06-30 | 21 | ZAR/shares |
AverageForeignExchangeRate | 18 | 2025-06-30 | 15 | ZAR/USD |
ClosingForeignExchangeRate | 18 | 2025-06-30 | 19 | ZAR/USD |
ClosingForeignExchangeRate | 18 | 2025-06-30 | 2 | southAfricanRandPerU |
WeightedAverageDurationOfDefinedBenefitObligation | 14 | 2019-06-30 | 2 | year |
ClosingForeignExchangeRate | 12 | 2025-06-30 | 13 | ZAR_per_AUD |
ClosingForeignExchangeRate | 3 | 2025-06-30 | 6 | papuaNewGuineanKinaP |
DividendsPaidOrdinarySharesPerShare | 2 | 2025-10-13 | 43 | ZAR/shares |
DividendsRecognisedAsDistributionsToOwnersPerShare | 2 | 2025-08-27 | 10 | ZAR/shares |
BasicEarningsLossPerShare | -1 | 2018-06-30 | 3 | USD/shares |
DilutedEarningsLossPerShare | -1 | 2018-06-30 | 3 | USD/shares |
AverageEffectiveTaxRate | 0 | 2025-06-30 | 24 | pure |
DividendsProposedOrDeclaredBeforeFinancialStatementsAuthorisedForIssueButNotRecognisedAsDistributionToOwnersPerShare | 0 | 2021-08-24 | 1 | ZAR/shares |
ActuarialAssumptionOfDiscountRates | 0 | 2024-06-30 | 23 | pure |
ActuarialAssumptionOfExpectedRatesOfInflation | 0 | 2024-06-30 | 23 | pure |
CapitalisationRateOfBorrowingCostsEligibleForCapitalisation | 0 | 2025-06-30 | 24 | pure |
DividendsPaidOrdinarySharesPerShare | 0 | 2018-06-30 | 6 | USD/shares |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 0 | 2018-06-30 | 3 | USD |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2025-06-30 | 21 | ZAR |
What to be careful about
What this model itself distrusts about HMY's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- revenue period ends 2018-06-30 (3029 days ago) - the tag chain found nothing recent, so treat this row as unscored
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- there is no operating profit to value; valuation rests on EV/revenue (6.8x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability DROPPED from the total: only 2 of 4 inputs could be computed (worst year, contracted coverage not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth rests on 3 of 4 inputs; not tagged: sustained growth