PT Vale Indonesia Tbk (IDX:INCO)

PT Vale Indonesia Tbk Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	97.88	76.06	57.76	274.33	200.38	165.8
Depreciation & Amortization	163.54	170.12	168.14	173.73	164.38	157.6
Other Operating Activities	-99.95	-11.46	-18.42	-26.9	-16.6	11.24
Operating Cash Flow	161.47	234.73	207.49	421.16	348.16	334.64
Operating Cash Flow Growth	-5.24%	13.13%	-50.73%	20.97%	4.04%	14.45%
Capital Expenditures	-496.84	-485.89	-332.12	-286.26	-218.78	-180.65
Sale of Property, Plant & Equipment	1.59	1.26	0.35	0.61	0.72	0.42
Cash Acquisitions	0.08	-0.8	-	-0.17	-	-
Investment in Securities	-9.84	-9.84	-	-	-	-
Investing Cash Flow	-505.01	-495.27	-331.77	-285.82	-218.07	-180.23
Long-Term Debt Repaid	-	-6.83	-8.53	-5	-1.36	-1.31
Net Debt Issued (Repaid)	-6.67	-6.83	-8.53	-5	-1.36	-1.31
Issuance of Common Stock	-	-	112.35	-	-	-
Common Dividends Paid	-34.61	-34.61	-	-60.09	-	-33.13
Other Financing Activities	-0.24	-0.28	-1.54	-0.35	-0.12	-0.08
Financing Cash Flow	-41.51	-41.72	102.28	-65.44	-1.48	-34.52
Foreign Exchange Rate Adjustments	3.77	3.93	-2.1	-5.15	-2.9	-0.24
Net Cash Flow	-381.28	-298.33	-24.11	64.75	125.72	119.65
Free Cash Flow	-335.37	-251.16	-124.64	134.9	129.38	153.98
Free Cash Flow Growth	-	-	-	4.27%	-15.98%	9.81%
Free Cash Flow Margin	-32.36%	-25.36%	-13.11%	10.95%	10.97%	16.16%
Free Cash Flow Per Share	-0.03	-0.02	-0.01	0.01	0.01	0.01
Cash Interest Paid	0.28	0.28	0.6	0.35	0.12	0.08
Cash Income Tax Paid	-	-51.22	10.84	22.54	-3.12	-49.27
Levered Free Cash Flow	-338.43	-235.54	-76.51	133.24	92.49	98.56
Unlevered Free Cash Flow	-336.38	-233.55	-74.42	137.58	94.88	100.28

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