Vale S.A. (VALE)
NYSE: VALE · Real-Time Price · USD
15.15
+0.28 (1.88%)
Mar 25, 2026, 10:10 AM EDT - Market open

Vale S.A. Cash Flow Statement

Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
4,653----
Depreciation & Amortization
3,105----
Other Adjustments
5,955--41-316
Change in Receivables
120----
Changes in Inventories
-1,076----
Changes in Accounts Payable
875----
Changes in Income Taxes Payable
-1,982-1,859-1,890-4,637-4,385
Changes in Other Operating Activities
-2,849-2,542-2,197-2,681-3,034
Operating Cash Flow
8,80118,73226,33022,92951,674
Operating Cash Flow Growth
-53.02%-28.86%14.83%-55.63%73.99%
Capital Expenditures
-6,006-6,447-5,920-5,446-5,033
Sale of Property, Plant & Equipment
8912,687-139577704
Purchases of Investments
-----42
Proceeds from Sale of Investments
337-85127260582
Other Investing Activities
-2,742-6,816-7,409-4,671-6,962
Investing Cash Flow
-6,864-5,368-6,319-4,686-6,610
Long-Term Debt Issued
5,4594,8551,9501,275930
Long-Term Debt Repaid
-1,454-2,605-658-2,300-1,927
Net Long-Term Debt Issued (Repaid)
4,0052,2501,292-1,025-997
Repurchase of Common Stock
--409-2,714-6,036-5,546
Net Common Stock Issued (Repurchased)
--409-2,714-6,036-5,546
Common Dividends Paid
-3,561-3,914-5,513-6,603-13,483
Other Financing Activities
-174-2,477-7,743-14,147-20,529
Financing Cash Flow
270-2,275-7,339-13,911-20,284
Effect of Exchange Rate Changes on Cash and Cash Equivalents
212-45469138-551
Net Cash Flow
2,2071,723-493-7,112-1,215
Free Cash Flow
2,79512,28520,41017,48346,641
Free Cash Flow Growth
-77.25%-39.81%16.74%-62.52%83.11%
FCF Margin
7.28%32.28%48.85%39.88%85.58%
Free Cash Flow Per Share
-2.874.673.779.30
Levered Free Cash Flow
-1,5763,5437,37321,8098,996
Unlevered Free Cash Flow
-2,036-1,222317.771,85910,838
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q