PT Vale Indonesia Tbk Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	59.1	57.76	274.33	200.38	165.8	82.82
Depreciation & Amortization	165.83	168.14	173.73	164.38	157.6	149.05
Other Operating Activities	10.84	-18.42	-26.9	-16.6	11.24	60.51
Operating Cash Flow	235.77	207.49	421.16	348.16	334.64	292.38
Operating Cash Flow Growth	13.98%	-50.73%	20.97%	4.04%	14.45%	111.88%
Capital Expenditures	-462.66	-332.12	-286.26	-218.78	-180.65	-152.15
Sale of Property, Plant & Equipment	0.01	0.35	0.61	0.72	0.42	1.31
Cash Acquisitions	-0.88	-	-0.17	-	-	-
Investing Cash Flow	-463.52	-331.77	-285.82	-218.07	-180.23	-150.84
Long-Term Debt Repaid	-	-8.53	-5	-1.36	-1.31	-1.51
Net Debt Issued (Repaid)	-9.48	-8.53	-5	-1.36	-1.31	-1.51
Issuance of Common Stock	0.09	112.35	-	-	-	-
Common Dividends Paid	-32.32	-	-60.09	-	-33.13	-
Other Financing Activities	-1.4	-1.54	-0.35	-0.12	-0.08	-0.16
Financing Cash Flow	-43.11	102.28	-65.44	-1.48	-34.52	-1.68
Foreign Exchange Rate Adjustments	-4.01	-2.1	-5.15	-2.9	-0.24	-0.22
Net Cash Flow	-274.88	-24.11	64.75	125.72	119.65	139.65
Free Cash Flow	-226.89	-124.64	134.9	129.38	153.98	140.23
Free Cash Flow Growth	-	-	4.27%	-15.98%	9.81%	-
Free Cash Flow Margin	-23.95%	-13.11%	10.95%	10.97%	16.16%	18.34%
Free Cash Flow Per Share	-0.02	-0.01	0.01	0.01	0.01	0.01
Cash Interest Paid	0.46	0.6	0.35	0.12	0.08	0.17
Cash Income Tax Paid	-	10.84	22.54	-3.12	-49.27	-13.85
Levered Free Cash Flow	-199.86	-77.72	133.24	92.49	98.56	119.42
Unlevered Free Cash Flow	-198.35	-75.64	137.58	94.88	100.28	120.42

Source: S&P Global Market Intelligence. Standard template. Financial Sources.