Impala Platinum Holdings Ltd
JSE:IMP
Balance Sheet
Balance Sheet Decomposition
Impala Platinum Holdings Ltd
Impala Platinum Holdings Ltd
Balance Sheet
Impala Platinum Holdings Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
220
|
310
|
304
|
443
|
364
|
932
|
5 187
|
441
|
1 065
|
311
|
710
|
112
|
288
|
607
|
2 253
|
1 858
|
1 776
|
1 370
|
4 138
|
23 474
|
26 505
|
26 820
|
9 629
|
11 628
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
932
|
5 187
|
441
|
1 065
|
311
|
710
|
112
|
288
|
607
|
2 253
|
1 858
|
1 776
|
1 370
|
4 138
|
23 474
|
26 505
|
26 820
|
9 629
|
11 628
|
|
| Cash Equivalents |
220
|
310
|
304
|
443
|
364
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2 930
|
2 014
|
900
|
3 541
|
1 500
|
2 290
|
5 206
|
2 907
|
2 793
|
4 231
|
483
|
5 196
|
4 017
|
1 990
|
4 535
|
5 981
|
1 929
|
6 872
|
9 193
|
1 006
|
1 056
|
23
|
34
|
41
|
|
| Total Receivables |
1 357
|
1 682
|
2 241
|
3 165
|
3 514
|
5 100
|
5 644
|
3 393
|
3 026
|
3 645
|
4 354
|
2 867
|
0
|
0
|
3 157
|
3 046
|
3 647
|
2 740
|
5 479
|
8 372
|
6 739
|
12 369
|
12 617
|
11 264
|
|
| Accounts Receivables |
1 097
|
1 070
|
1 362
|
2 562
|
2 915
|
4 540
|
4 901
|
2 020
|
1 800
|
1 793
|
1 512
|
972
|
0
|
0
|
735
|
842
|
1 299
|
1 403
|
2 774
|
3 631
|
2 845
|
3 485
|
3 402
|
3 478
|
|
| Other Receivables |
260
|
612
|
879
|
603
|
599
|
560
|
743
|
1 373
|
1 226
|
1 852
|
2 842
|
1 895
|
0
|
0
|
2 422
|
2 204
|
2 348
|
1 337
|
2 705
|
4 741
|
3 894
|
8 884
|
9 215
|
7 786
|
|
| Inventory |
920
|
847
|
1 230
|
1 721
|
2 936
|
3 997
|
5 893
|
4 248
|
5 382
|
5 471
|
7 081
|
8 684
|
0
|
0
|
8 202
|
8 307
|
11 745
|
11 811
|
19 451
|
22 711
|
23 899
|
24 320
|
26 578
|
29 735
|
|
| Other Current Assets |
21
|
24
|
5
|
25
|
72
|
436
|
574
|
511
|
562
|
1 138
|
1 060
|
1 120
|
0
|
0
|
1 581
|
1 985
|
1 489
|
1 458
|
680
|
1 109
|
1 981
|
4 230
|
1 729
|
1 211
|
|
| Total Current Assets |
5 448
|
4 878
|
4 680
|
8 895
|
8 386
|
12 755
|
22 504
|
11 500
|
12 828
|
14 796
|
13 688
|
17 979
|
0
|
0
|
19 728
|
21 177
|
20 586
|
24 251
|
38 941
|
56 672
|
60 180
|
67 762
|
50 587
|
53 879
|
|
| PP&E Net |
6 218
|
8 809
|
9 636
|
10 035
|
12 270
|
20 346
|
24 895
|
30 518
|
33 940
|
37 431
|
44 463
|
50 263
|
0
|
0
|
50 107
|
48 183
|
36 045
|
34 499
|
50 885
|
57 709
|
64 513
|
71 176
|
63 502
|
63 226
|
|
| PP&E Gross |
6 218
|
8 809
|
9 636
|
10 035
|
12 270
|
20 346
|
24 895
|
30 518
|
33 940
|
37 431
|
44 463
|
50 263
|
0
|
0
|
50 107
|
48 183
|
36 045
|
34 499
|
50 885
|
57 709
|
64 513
|
71 176
|
63 502
|
63 226
|
|
| Accumulated Depreciation |
1 825
|
2 320
|
2 869
|
4 389
|
4 450
|
5 333
|
6 481
|
7 393
|
8 412
|
9 616
|
11 581
|
14 446
|
17 088
|
26 029
|
29 878
|
31 992
|
44 971
|
50 768
|
55 050
|
43 074
|
49 994
|
69 824
|
87 256
|
92 780
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1 020
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 870
|
3 523
|
3 523
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 236
|
1 227
|
287
|
0
|
0
|
312
|
327
|
175
|
316
|
83
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 032
|
2 514
|
2 580
|
1 277
|
2 037
|
3 095
|
1 141
|
1 052
|
1 004
|
980
|
1 102
|
1 217
|
0
|
0
|
3 515
|
3 405
|
4 605
|
4 792
|
5 946
|
8 347
|
27 797
|
17 037
|
15 135
|
15 049
|
|
| Other Long-Term Assets |
74
|
69
|
142
|
609
|
611
|
12 741
|
12 551
|
13 592
|
13 781
|
11 143
|
11 129
|
10 973
|
0
|
0
|
11 354
|
389
|
4 757
|
3 096
|
0
|
3 747
|
3 597
|
3 541
|
208
|
180
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1 020
|
1 018
|
1 018
|
1 018
|
1 018
|
1 018
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 870
|
3 523
|
3 523
|
|
| Total Assets |
14 772
N/A
|
16 269
+10%
|
17 038
+5%
|
20 816
+22%
|
23 305
+12%
|
49 958
+114%
|
62 109
+24%
|
57 680
-7%
|
62 571
+8%
|
67 604
+8%
|
72 627
+7%
|
80 719
+11%
|
0
N/A
|
0
N/A
|
85 016
N/A
|
73 481
-14%
|
66 168
-10%
|
66 954
+1%
|
95 855
+43%
|
126 475
+32%
|
156 087
+23%
|
169 386
+9%
|
132 955
-22%
|
135 857
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 293
|
1 833
|
2 014
|
2 674
|
3 449
|
4 866
|
5 802
|
3 658
|
4 007
|
4 653
|
3 832
|
3 298
|
0
|
0
|
4 759
|
5 289
|
6 535
|
6 800
|
7 135
|
13 847
|
13 130
|
13 532
|
12 483
|
13 468
|
|
| Accrued Liabilities |
138
|
199
|
180
|
189
|
229
|
384
|
314
|
408
|
459
|
561
|
592
|
726
|
592
|
781
|
798
|
1 411
|
1 315
|
1 191
|
1 372
|
1 362
|
1 447
|
1 908
|
1 878
|
1 982
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
606
|
811
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
0
|
0
|
48
|
1 147
|
1 836
|
|
| Current Portion of Long-Term Debt |
27
|
205
|
569
|
3
|
11
|
29
|
46
|
207
|
301
|
144
|
121
|
252
|
0
|
0
|
630
|
1 162
|
2 427
|
1 885
|
2 625
|
241
|
250
|
287
|
282
|
318
|
|
| Other Current Liabilities |
2 286
|
1 523
|
921
|
1 000
|
2 056
|
3 354
|
2 385
|
819
|
999
|
1 156
|
925
|
1 360
|
0
|
0
|
1 559
|
936
|
1 328
|
407
|
1 242
|
2 343
|
1 760
|
1 897
|
1 054
|
2 027
|
|
| Total Current Liabilities |
3 743
|
3 760
|
3 684
|
3 866
|
5 745
|
8 636
|
8 547
|
5 092
|
5 766
|
6 514
|
6 076
|
6 447
|
592
|
781
|
7 746
|
8 798
|
11 605
|
10 283
|
12 500
|
17 793
|
16 587
|
17 672
|
16 844
|
19 631
|
|
| Long-Term Debt |
86
|
63
|
0
|
0
|
11
|
686
|
1 464
|
1 778
|
1 827
|
1 698
|
2 882
|
7 259
|
0
|
0
|
8 715
|
8 373
|
7 925
|
6 677
|
6 233
|
1 087
|
973
|
2 255
|
1 912
|
1 636
|
|
| Deferred Income Tax |
1 390
|
1 887
|
2 272
|
2 381
|
2 923
|
5 047
|
5 247
|
6 909
|
7 747
|
8 337
|
9 625
|
10 917
|
0
|
0
|
8 574
|
4 390
|
5 485
|
5 503
|
10 503
|
14 405
|
16 795
|
19 140
|
13 332
|
12 173
|
|
| Minority Interest |
62
|
419
|
128
|
160
|
215
|
1 730
|
1 885
|
1 864
|
1 941
|
2 047
|
2 307
|
2 579
|
0
|
0
|
2 548
|
2 425
|
2 380
|
1 943
|
2 669
|
2 847
|
4 594
|
11 188
|
5 226
|
5 056
|
|
| Other Liabilities |
208
|
264
|
270
|
300
|
561
|
891
|
1 548
|
1 098
|
1 498
|
1 445
|
1 569
|
1 480
|
0
|
0
|
1 525
|
2 688
|
1 560
|
3 411
|
2 073
|
2 514
|
2 441
|
4 284
|
4 242
|
5 802
|
|
| Total Liabilities |
5 488
N/A
|
6 392
+16%
|
6 353
-1%
|
6 706
+6%
|
9 455
+41%
|
16 989
+80%
|
18 691
+10%
|
16 741
-10%
|
18 779
+12%
|
20 041
+7%
|
22 459
+12%
|
28 682
+28%
|
0
N/A
|
0
N/A
|
29 108
N/A
|
26 674
-8%
|
28 955
+9%
|
27 817
-4%
|
33 978
+22%
|
38 646
+14%
|
41 390
+7%
|
54 539
+32%
|
41 556
-24%
|
44 298
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
0
|
0
|
18
|
18
|
18
|
18
|
18
|
21 189
|
23 080
|
25 819
|
31 096
|
30 838
|
|
| Retained Earnings |
8 135
|
9 221
|
10 060
|
14 496
|
13 374
|
19 470
|
30 659
|
29 213
|
32 007
|
36 126
|
37 021
|
37 501
|
0
|
0
|
33 477
|
25 350
|
14 789
|
16 416
|
30 948
|
61 460
|
82 598
|
74 655
|
46 497
|
47 383
|
|
| Additional Paid In Capital |
590
|
605
|
612
|
720
|
962
|
13 421
|
12 744
|
12 063
|
12 146
|
12 223
|
13 099
|
13 363
|
13 371
|
13 369
|
17 252
|
17 614
|
17 986
|
17 875
|
22 369
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
393
|
201
|
0
|
229
|
643
|
1 325
|
0
|
27
|
15
|
9
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
613
|
613
|
613
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
152
|
162
|
0
|
735
|
529
|
648
|
0
|
325
|
361
|
792
|
44
|
1 157
|
0
|
0
|
5 161
|
3 825
|
4 420
|
4 828
|
8 542
|
5 180
|
9 019
|
14 373
|
13 806
|
13 338
|
|
| Total Equity |
9 284
N/A
|
9 877
+6%
|
10 685
+8%
|
14 110
+32%
|
13 850
-2%
|
32 969
+138%
|
43 418
+32%
|
40 939
-6%
|
43 792
+7%
|
47 563
+9%
|
50 168
+5%
|
52 037
+4%
|
0
N/A
|
0
N/A
|
55 908
N/A
|
46 807
-16%
|
37 213
-20%
|
39 137
+5%
|
61 877
+58%
|
87 829
+42%
|
114 697
+31%
|
114 847
+0%
|
91 399
-20%
|
91 559
+0%
|
|
| Total Liabilities & Equity |
14 772
N/A
|
16 269
+10%
|
17 038
+5%
|
20 816
+22%
|
23 305
+12%
|
49 958
+114%
|
62 109
+24%
|
57 680
-7%
|
62 571
+8%
|
67 604
+8%
|
72 627
+7%
|
80 719
+11%
|
0
N/A
|
0
N/A
|
85 016
N/A
|
73 481
-14%
|
66 168
-10%
|
66 954
+1%
|
95 855
+43%
|
126 475
+32%
|
156 087
+23%
|
169 386
+9%
|
132 955
-22%
|
135 857
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
532
|
533
|
533
|
524
|
527
|
604
|
605
|
600
|
600
|
615
|
616
|
616
|
0
|
0
|
710
|
719
|
719
|
719
|
783
|
814
|
846
|
863
|
900
|
897
|
|