Vale S.A. (VALE3.SA)
BRL 52.8
(-0.11%)
BRL 52.8
(-0.11%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 13.16 Billion | 11.48 Billion | 25.67 Billion | 14.32 Billion | 12.11 Billion | 12.9 Billion |
| Net Income | 11.15 Billion | 19.78 Billion | 29.54 Billion | 4.96 Billion | -2.77 Billion | 6.81 Billion |
| Depreciation & Amortization | 3.11 Billion | 3.17 Billion | 2.93 Billion | 3.19 Billion | 3.43 Billion | - |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | 14.01 Million | 17.96 Million | 12.01 Million | 12.13 Million | 7.96 Million | - |
| Change in working capital | -903 Million | -1.31 Billion | 335 Million | -3.22 Billion | -72 Million | -1.56 Billion |
| Other non-cash items | 294 Million | -10.15 Billion | -4.19 Billion | 12.58 Billion | 14.95 Billion | 7.65 Billion |
| Investing Cash Flow | -6.31 Billion | -4.68 Billion | -6.61 Billion | -4.66 Billion | -6.98 Billion | 159 Million |
| Investments in PPE | -5.92 Billion | -5.44 Billion | -5.03 Billion | -4.43 Billion | -3.7 Billion | -3.8 Billion |
| Acquisitions | -572 Million | -338 Million | -597 Million | -131 Million | -1 Billion | -23 Million |
| Investment purchases | -139 Million | - | -542 Million | -824 Million | -828 Million | -23 Million |
| Sales/Maturities of investments | 127 Million | 846 Million | 1.84 Billion | 630 Million | 3.7 Billion | 2.24 Billion |
| Other Investing Activities | -19 Million | -86 Million | -2.27 Billion | 86 Million | -5.15 Billion | 1.77 Billion |
| Financing Cash Flow | -7.33 Billion | -13.91 Billion | -20.28 Billion | -2.67 Billion | -3.49 Billion | -11.12 Billion |
| Debt repayment | -1.05 Billion | -2.52 Billion | -2.14 Billion | -6.28 Billion | -2.49 Billion | -7.84 Billion |
| Dividends payments | -5.51 Billion | -6.6 Billion | -13.48 Billion | -3.35 Billion | - | -3.31 Billion |
| Common Stock Repurchased | -2.71 Billion | -6.03 Billion | -5.54 Billion | - | - | -1 Billion |
| Common Stock Issuance | - | - | 917 Million | - | - | 1.22 Billion |
| Other Financing Activities | -171 Million | 1.25 Billion | -30 Million | 6.95 Billion | -996 Million | -199 Million |
| Accounts receivables | 197 Million | -325 Million | 1.02 Billion | -2.54 Billion | -25 Million | -156 Million |
| Accounts payables | 637 Million | 495 Million | 251 Million | -267 Million | 655 Million | -376 Million |
| Inventory | -214 Million | 45 Million | -503 Million | -180 Million | 110 Million | -817 Million |
| Other working capital | -1.52 Billion | -1.53 Billion | -442 Million | -242 Million | -812 Million | -216 Million |
| Cash at beginning of period | 4.73 Billion | 11.72 Billion | 13.48 Billion | 7.35 Billion | 5.78 Billion | 4.32 Billion |
| Cash at end of period | 3.6 Billion | 4.73 Billion | 11.72 Billion | 13.48 Billion | 7.35 Billion | 5.78 Billion |
| Capital Expenditure | -5.92 Billion | -5.44 Billion | -5.03 Billion | -4.43 Billion | -3.7 Billion | -3.8 Billion |
| Effect of forex changes on cash | 69 Million | 138 Million | -551 Million | -825 Million | -60 Million | -313 Million |
| Net cash flow / Change in cash | -1.12 Billion | -6.98 Billion | -1.76 Billion | 6.13 Billion | 1.56 Billion | 1.45 Billion |
| Free Cash Flow | 7.24 Billion | 6.03 Billion | 20.64 Billion | 9.89 Billion | 8.4 Billion | 9.09 Billion |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 2.61 Billion | 2.13 Billion | 11.15 Billion | 3.15 Billion | 2.98 Billion | 2.72 Billion |
| Depreciation & Amortization | 740.01 Million | 688.72 Million | 3.11 Billion | 860.83 Million | 758.36 Million | 793.98 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | 14.01 Million | 14.01 Million | - | - |
| Change in working capital | -713.18 Million | 1.37 Billion | -903 Million | -858 Million | -186 Million | -598 Million |
| Other non-cash items | -1.54 Billion | -131 Million | 294 Million | 591 Million | 68 Million | -222 Million |
| Investing Cash Flow | 1.14 Billion | -1.51 Billion | -6.31 Billion | -2.22 Billion | -1.69 Billion | -1.06 Billion |
| Investments in PPE | -1.24 Billion | -1.39 Billion | -5.92 Billion | -2.11 Billion | -1.46 Billion | -1.2 Billion |
| Acquisitions | - | - | -572 Million | - | - | -1 Million |
| Investment purchases | - | -44 Million | -139 Million | - | - | 1.2 Billion |
| Sales/Maturities of investments | - | - | 127 Million | - | - | 67 Million |
| Other Investing Activities | 2.38 Billion | -83 Million | -19 Million | 309 Million | -235 Million | -1.13 Billion |
| Financing Cash Flow | 400.86 Million | -1.83 Billion | -7.33 Billion | -2.23 Billion | -2.13 Billion | -622 Million |
| Debt repayment | -505.5 Million | -767 Million | -1.05 Billion | -119 Million | -60 Million | -626 Million |
| Dividends payments | - | -2.32 Billion | -5.51 Billion | -2.04 Billion | -1.67 Billion | - |
| Common Stock Repurchased | -104.64 Million | -275 Million | -2.71 Billion | -44 Million | -546 Million | -1.36 Billion |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -1.00 | - | -171 Million | -33 Million | 150 Million | 1.36 Billion |
| Accounts receivables | -132.54 Million | 1.93 Billion | 197 Million | -832 Million | -410 Million | -247 Million |
| Accounts payables | - | 378 Million | 637 Million | -308 Million | 480 Million | 570 Million |
| Inventory | 167.96 Million | -626 Million | -214 Million | 403 Million | -97 Million | -157 Million |
| Other working capital | -748.6 Million | -309 Million | -1.52 Billion | -121 Million | -159 Million | -764 Million |
| Cash at beginning of period | 3.77 Billion | 3.6 Billion | 4.73 Billion | 3.96 Billion | 4.98 Billion | 4.7 Billion |
| Cash at end of period | 6.44 Billion | 3.79 Billion | 3.6 Billion | 3.6 Billion | 3.96 Billion | 4.98 Billion |
| Capital Expenditure | -1.24 Billion | -1.39 Billion | -5.92 Billion | -2.11 Billion | -1.46 Billion | -1.2 Billion |
| Effect of forex changes on cash | 414.81 Million | -40 Million | 69 Million | 19 Million | -49 Million | 67 Million |
| Net cash flow / Change in cash | 2.66 Billion | 181 Million | -1.12 Billion | -358 Million | -1.01 Billion | 278 Million |
| Free Cash Flow | -148.64 Million | 2.18 Billion | 7.24 Billion | 2.67 Billion | 1.4 Billion | 692 Million |
603021
HZLIF
SULMF
GGI
8HC
TPNEF