Vale S.A.
NYSE:VALE · New York Stock Exchange
-$0.05 today
Vol 20.59M · Avg 25.22M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $2.5B -57.8% | $5.9B -26.7% | $8.0B -59.6% | $19.8B -33.0% | $29.5B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $3.0B +8.7% | $2.8B -5.6% | $3.0B -6.6% | $3.2B +4.5% | $3.0B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$2.5B -75.6% | -$1.4B +49.7% | -$2.8B -115.3% | -$1.3B -492.8% | $335.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $162.3M -89.3% | $1.5B +376.7% | $318.5M +198.0% | -$325.0M -131.6% | $1.0B | $592.6M | $1.3B | $626.2M |
| Inventory | -$1.1B -137.8% | -$456.7M -104.4% | -$223.4M -596.5% | $45.0M +108.9% | -$503.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $822.1M +320.0% | -$373.8M -160.3% | $620.2M +25.3% | $495.0M +97.2% | $251.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.4B -13.6% | -$2.1B +40.5% | -$3.5B -131.8% | -$1.5B -246.4% | -$442.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $6.0B +178.6% | $2.2B -59.0% | $5.3B +151.9% | -$10.2B -40.4% | -$7.2B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $9.0B -3.8% | $9.4B -29.9% | $13.4B +16.6% | $11.5B -55.3% | $25.7B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$6.0B +8.2% | -$6.5B -7.9% | -$6.0B -10.8% | -$5.4B -8.2% | -$5.0B | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $239.0M -4.0% | $249.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$108.3M +86.6% | -$809.1M -2183.3% | -$35.4M | $0 +100.0% | -$542.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $1.2B -62.6% | $3.1B +2452.0% | $122.7M -85.5% | $846.0M +45.4% | $582.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$2.3B -41.9% | -$1.6B -193.8% | -$546.2M -68.0% | -$325.0M +82.6% | -$1.9B | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$7.2B -24.2% | -$5.8B +10.8% | -$6.5B -38.6% | -$4.7B +29.1% | -$6.6B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $3.3B +42.3% | $2.3B +79.7% | $1.3B +202.1% | -$1.2B -3.1% | -$1.2B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$381.0M +86.0% | -$2.7B +54.9% | -$6.0B -8.8% | -$5.5B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$3.6B +6.7% | -$3.8B +31.5% | -$5.6B +15.2% | -$6.6B +51.0% | -$13.5B | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $534.5M +359.8% | -$205.7M +43.3% | -$362.8M -1477.3% | -$23.0M +46.5% | -$43.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $221.8M +110.4% | -$2.1B +71.3% | -$7.4B +46.7% | -$13.9B +31.4% | -$20.3B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $371.9M +152.0% | -$715.8M -2457.5% | $30.4M -78.0% | $138.0M +125.0% | -$551.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $2.4B +221.2% | $758.9M +259.9% | -$474.6M +93.2% | -$7.0B -295.5% | -$1.8B | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $3.1B +6.1% | $2.9B -60.8% | $7.4B +21.9% | $6.0B -70.7% | $20.6B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BHP Group Limited
NYSE:BHP
$224.43B
Barrick Mining Corporation
NYSE:B
$67.41B
Wheaton Precious Metals Corp.
NYSE:WPM
$55.42B
Corteva, Inc.
NYSE:CTVA
$52.02B
ArcelorMittal S.A.
NYSE:MT
$48.45B
AngloGold Ashanti Plc
NYSE:AU
$45.85B
Franco-Nevada Corporation
NYSE:FNV
$42.25B
Vulcan Materials Company
NYSE:VMC
$39.21B
Martin Marietta Materials, Inc.
NYSE:MLM
$36.56B
Gold Fields Limited
NYSE:GFI
$34.27B
SEC Filings
Recent regulatory filings
No filings found.
Does VALE generate free cash flow?
Vale S.A. (VALE) generated $3.06B of free cash flow in fiscal 2025.
How much operating cash flow does VALE produce?
Operating cash flow was $9.04B, before capital expenditures of $5.98B.
Explore More
Continue the stock analysis
Jump to another research area for this company.