VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VALEVale S.A.
$15.07$65.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksVALECash Flow

Vale S.A. (VALE) Cash Flow Statement

26Y historyFree accessUpdated daily

Cash conversion remains inconsistent, as evidenced by a 2026Q1 working capital outflow of $1.0B and a highly variable FCF margin that reached a low of -1.2% in 2024Q2.

VALE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00
Cash from Operations9.29B9.04B9.39B13.4B11.48B25.68B14.32B12.11B12.9B12.45B6.4B3.93B13.1B14.79B16.14B23.46B19.18B7.14B17.11B11.01B7.23B5.16B3.47B1.76B2.1B1.52B1.42B
Operating CF Margin %-23.64%24.69%32.06%26.2%47.12%36.22%33.65%35.27%36.65%23.29%15.35%34.27%31.63%33.83%39.77%42.35%25.67%45.73%34.15%36.8%35.47%43.03%32.84%50.98%38.05%36.19%
Operating CF Growth %135.52%-3.81%-29.88%16.65%-55.27%79.3%18.27%-6.13%3.62%94.5%62.79%-69.99%-11.41%-8.32%-31.22%22.29%168.82%-58.3%55.41%52.27%40.13%48.69%97.55%-16.41%38.47%6.6%-
Net Income2.79B2.47B5.86B8B19.78B29.54B6.99B-156M6.82B7.83B7.98B-17.68B2.79B408M5.26B22.65B17.6B5.46B13.48B11.82B6.53B4.84B2.57B1.55B680M1.29B1.09B
Depreciation & Amortization3.17B3.04B2.79B2.96B3.17B3.03B3.21B3.49B3.35B3.71B3.49B3.72B3.87B4.15B4.16B3.84B3.26B2.72B2.81B2.19B997M853M674M238M214M212M195M
Stock-Based Compensation000000000000000000000000000
Deferred Taxes00000000000-5.49B149M-953M-3.68B-274M-1.29B16M-803M-700M298M126M316M207M-161M-172M-42M
Other Non-Cash Items6.45B6.03B2.16B5.27B-10.15B-7.23B7.32B8.84B3.57B283M-3.32B21.99B3.28B4.31B7.86B1.56B2.61B-2.28B2.34B-3.54B-1.04B-352M-411M-293M1.45B218M272M
Working Capital Changes-3.14B-2.5B-1.42B-2.83B-1.32B335M-3.2B-65M-840M630M-1.75B1.39B3.01B6.88B2.53B-4.32B-2.99B1.22B-704M1.24B450M-307M319M57M-78M-27M-87M
Change in Receivables-289.85M162.35M1.52B318.53M-325M1.03B-2.54B-47M-156M1.28B-2.74B1.67B2.57B608M2.18B-1.33B-3.76B724M-729M235M-438M-416M-98M37M-123M-49M-63M
Change in Inventory-1.06B-1.09B-456.69M-223.43M45M-503M-183M88M-817M-339M288M-217M-467M346M-675M-1.56B-425M530M236M-343M859M-138M-216M-22M-69M-40M-50M
Change in Payables573.63M822.13M-373.77M620.24M495M251M-222M749M-376M232M243M658M1.01B-124M-229M1.07B928M121M703M998M-47M279M230M0000
Cash from Investing-7.14B-7.19B-5.79B-6.49B-4.69B-6.61B-4.67B-6.99B159M-3.36B-4.42B-5.81B-10.27B-10.61B-14.89B-13.03B-17.18B-13.16B-11.4B-9.01B-16.95B-4.65B-1.54B-2B-889M-531M-1.49B
Capital Expenditures-5.94B-5.98B-6.51B-6.03B-5.45B-5.03B-4.23B-3.46B-3.78B-3.83B-4.95B-8.11B-11.78B-13.11B-15.32B-15.86B-12.65B-8.1B-8.97B-6.65B-4.43B-3.98B-2.02B-1.54B-766M-595M-447M
CapEx % of Revenue15.02%15.63%17.11%14.44%12.42%9.23%10.69%9.63%10.35%11.28%18.01%31.68%30.8%28.02%32.13%26.89%27.92%29.12%23.97%20.63%22.55%27.34%25.07%28.84%18.58%14.91%11.36%
Acquisitions-28.94K000239M249M-131M-1B-23M00-90M-244M0-474M0-6.34B-1.95B0-2.93B-13.2B-737M0-380M-45M-516M-323M
Investments---------------------------
Other Investing-2.3B-2.28B-1.6B-546.16M-325M-1.87B-524M-1.7B1.73B656M761M2.15B2.17B2.52B655M1.54B-65M-331M-127M-147M-52M45M-64M-92M-77M-71M-89M
Cash from Financing-1.49B221.78M-2.13B-7.41B-13.91B-20.28B-2.68B-3.5B-11.13B-8.7B-1.28B1.78B-3.86B-4.47B1.17B-14.37B-2.08B625M9B-5.21B13.35B-531M-1.09B-398M-598M-987M-70M
Debt Issued (Net)2.46B3.26B2.29B1.28B-1.25B-1.21B532M-2.48B-6.62B-7.02B-723M2.24B477M-37M7.62B-1.14B1.91B3.4B559M-2.62B15B769M-301M277M4M106M210M
Equity Issued (Net)-73.44M0-381.01M-2.72B-6.04B-5.55B00-1B000000-3B-1.51B-9M-752M0-301M0-855M00-27M0
Dividends Paid-4.4B-3.57B-3.83B-5.6B-6.6B-13.48B-3.35B0-3.31B-1.46B-250M-1.5B-4.2B-4.5B-6B-9B-3B-2.72B-2.85B-1.88B-1.3B-1.3B-787M000-246M
Share Repurchases-73.44M0-381.01M-2.72B-6.04B-5.55B00-1B000000-3B-1.51B-9M-752M0-301M0000-27M0
Other Financing531.67M534.48M-205.72M-362.77M-23M-43M142M-1.01B-199M-224M-308M1.03B-138M67M-456M-1.23B520M-47M12.05B-714M-51M0855M-675M-602M-1.07B-34M
Net Change in Cash1.12B2.44B758.89M-474.55M-6.99B-1.77B6.14B1.57B1.46B66M671M-383M-1.35B-511M2.3B-4.05B291M-3.04B9.29B-3.4B3.41B-208M664M-506M-26M-94M-242M
Free Cash Flow3.35B3.06B2.88B7.36B6.04B20.65B10.1B8.65B9.12B8.62B1.45B-4.18B1.33B1.69B813M7.6B6.54B-960M8.14B4.36B2.8B1.18B1.45B214M1.34B923M977M
FCF Margin %8.48%8%7.58%17.62%13.78%37.88%25.53%24.03%24.93%25.37%5.27%-16.33%3.47%3.61%1.7%12.88%14.43%-3.45%21.75%13.53%14.25%8.14%17.96%4%32.4%23.13%24.83%
FCF Growth %207.65%6.1%-60.83%21.91%-70.75%104.52%16.76%-5.17%5.78%494.41%134.67%-415.15%-21.34%107.5%-89.3%16.22%780.83%-111.79%86.7%55.69%136.57%-18.29%577.1%-83.98%44.75%-5.53%-
FCF per Share0.780.720.681.681.304.121.971.691.751.660.28-0.800.260.330.161.451.25-0.181.610.890.580.260.310.050.290.200.21
FCF Conversion (FCF/Net Income)1.20x3.65x1.52x1.68x0.61x1.14x2.93x-7.30x1.88x2.26x1.61x-0.32x19.95x25.33x3.00x1.03x1.11x1.21x1.29x0.93x1.11x1.15x1.35x1.14x3.09x1.18x1.31x
Interest Paid000000000001.46B1.56B1.53B1.32B1.15B1.1B1.11B1.27B1.42B126M338M31M0000
Taxes Paid00000000000911M998M5B1.24B7.29B1.97B1.33B2.87B3.28B151M481M100M0000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Legal and Jurisdictional Overhang

Earnings Quality Distorted by Provisions

As reported in recent financial filings, VALE's OCF/NI ratio has exhibited extreme volatility, ranging from a negative 3.85 in 2024Q4 to a positive 2.13 in 2024Q1, indicating that statutory net income is a poor proxy for the company's actual cash-generating capacity due to recurring legal charges.

The significant divergence between net income and operating cash flow suggests that non-cash provisions and legal settlements are creating a persistent accounting noise that masks underlying operational performance. Investors should monitor whether these cash-outflow-heavy periods represent a structural shift in liability management or merely the timing of specific remediation payments.

Free Cash Flow Margin Volatility

Based on the provided cash flow data, VALE's FCF margins have fluctuated wildly from a peak of 25.8% in 2024Q1 to a negative 1.2% in 2024Q2, highlighting the company's vulnerability to commodity price cycles and the heavy burden of non-discretionary capital expenditures required for dam safety.

The erratic FCF trajectory suggests that the company's ability to generate surplus cash is highly sensitive to both production volume and the timing of large-scale legal remediation. This inconsistency complicates dividend sustainability and may force management to prioritize debt servicing or capital preservation over shareholder returns during cyclical downturns.

Capital Intensity Remains Elevated

According to quarterly cash flow statements, VALE maintains a high capital intensity, with CapEx/Revenue ratios frequently exceeding 15%, as the company continues to invest heavily in maintenance and safety-related infrastructure to address the legacy of its tailings dam failures.

The persistent level of capital expenditure suggests that a significant portion of cash flow is being diverted toward non-growth initiatives, which may limit the company's ability to expand production capacity in its Energy Transition Materials segment. This high baseline of spending appears to be a structural requirement rather than a discretionary choice, potentially capping long-term return on invested capital.

Working Capital Swings Impact Liquidity

As evidenced by the cash flow data, VALE experienced significant working capital outflows, including a $1.0B drain in 2026Q1, which suggests that inventory management and the timing of receivables collection are creating meaningful friction in the company's ability to convert operational success into immediate cash.

The recurring negative working capital changes indicate that the company may be struggling to optimize its cash conversion cycle, possibly due to the complexities of its integrated mine-to-port logistics chain. Investors should investigate whether these outflows are a result of strategic inventory builds or inefficiencies in the collection process from key Chinese customers.

VALE — Frequently Asked Questions

Quick answers to the most common questions about buying VALE stock.

How much cash does Vale S.A. (VALE) generate from operations?

Vale S.A. (VALE) generated $9.04B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Vale S.A.'s free cash flow?

Vale S.A. (VALE) generated $3.06B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Vale S.A.'s capital expenditure (CapEx)?

Vale S.A. (VALE) spent $5.98B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Vale S.A. distribute cash to shareholders?

In 2025, Vale S.A. (VALE) returned $3.57B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.