{ "schema": "annalist.dataset/0.1", "company": { "id": "vale", "name": "Vale S.A.", "country": "BR", "template": "corporate", "cik": "0000917851", "tickers": [ "VALE" ], "entity_name": "Vale S.A.", "fiscal_year_end": "1231", "sic": "1000", "sic_description": "Metal Mining", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "IFRS" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": "2026-03-27" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share; share counts in shares", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report on Form 20-F gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, US GAAP or IFRS Accounting Standards, which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years; a line of another scope stays out of the item", "withheld": "a value that contradicts the definition of its item, or that annual reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "20-F:: the annual report on Form 20-F filed with the SEC; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports on Form 20-F that the company has filed with the SEC since fiscal 2021, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_syirkah_funds": { "label": "Temporary syirkah funds", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 39545000000.0, "cost_of_revenue": 17564000000.0, "gross_profit": 21981000000.0, "rnd": 415000000.0, "sga": 491000000.0, "operating_income": 12823000000.0, "interest_expense": 1158000000.0, "pretax_income": 6990000000.0, "income_tax": 735000000.0, "net_income_incl_nci": 4531000000.0, "net_income": 4881000000.0, "nci_profit": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 5129585.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-23-001516" ], "value_sources": { "revenue": [ "20-F:0001292814-23-001516" ], "cost_of_revenue": [ "20-F:0001292814-23-001516" ], "gross_profit": [ "20-F:0001292814-23-001516" ], "rnd": [ "20-F:0001292814-23-001516" ], "sga": [ "20-F:0001292814-23-001516" ], "operating_income": [ "20-F:0001292814-23-001516" ], "interest_expense": [ "20-F:0001292814-23-001516" ], "pretax_income": [ "20-F:0001292814-23-001516" ], "income_tax": [ "20-F:0001292814-23-001516" ], "net_income_incl_nci": [ "20-F:0001292814-23-001516" ], "net_income": [ "20-F:0001292814-23-001516" ], "shares_basic": [ "20-F:0001292814-23-001516" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 54502000000.0, "cost_of_revenue": 21729000000.0, "gross_profit": 32773000000.0, "rnd": 549000000.0, "sga": 481000000.0, "operating_income": 27693000000.0, "interest_expense": 1249000000.0, "pretax_income": 29541000000.0, "income_tax": 4697000000.0, "net_income_incl_nci": 22468000000.0, "net_income": 22445000000.0, "nci_profit": 23000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 5012424.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-24-001463" ], "value_sources": { "revenue": [ "20-F:0001292814-24-001463" ], "cost_of_revenue": [ "20-F:0001292814-24-001463" ], "gross_profit": [ "20-F:0001292814-24-001463" ], "rnd": [ "20-F:0001292814-24-001463" ], "sga": [ "20-F:0001292814-24-001463" ], "operating_income": [ "20-F:0001292814-24-001463" ], "interest_expense": [ "20-F:0001292814-24-001463" ], "pretax_income": [ "20-F:0001292814-24-001463" ], "income_tax": [ "20-F:0001292814-24-001463" ], "net_income_incl_nci": [ "20-F:0001292814-24-001463" ], "net_income": [ "20-F:0001292814-24-001463" ], "nci_profit": [ "20-F:0001292814-24-001463" ], "shares_basic": [ "20-F:0001292814-24-001463" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 43839000000.0, "cost_of_revenue": 24028000000.0, "gross_profit": 19811000000.0, "rnd": 660000000.0, "sga": 515000000.0, "operating_income": 17208000000.0, "interest_expense": 1179000000.0, "pretax_income": 19781000000.0, "income_tax": 2971000000.0, "net_income_incl_nci": 18870000000.0, "net_income": 18788000000.0, "nci_profit": 82000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 4637794.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-25-001137" ], "value_sources": { "revenue": [ "20-F:0001292814-25-001137" ], "cost_of_revenue": [ "20-F:0001292814-25-001137" ], "gross_profit": [ "20-F:0001292814-25-001137" ], "rnd": [ "20-F:0001292814-25-001137" ], "sga": [ "20-F:0001292814-25-001137" ], "operating_income": [ "20-F:0001292814-25-001137" ], "interest_expense": [ "20-F:0001292814-25-001137" ], "pretax_income": [ "20-F:0001292814-25-001137" ], "income_tax": [ "20-F:0001292814-25-001137" ], "net_income_incl_nci": [ "20-F:0001292814-25-001137" ], "net_income": [ "20-F:0001292814-25-001137" ], "nci_profit": [ "20-F:0001292814-25-001137" ], "shares_basic": [ "20-F:0001292814-25-001137" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 41784000000.0, "cost_of_revenue": 24089000000.0, "gross_profit": 17695000000.0, "rnd": 723000000.0, "sga": 553000000.0, "operating_income": 14205000000.0, "interest_expense": 1459000000.0, "pretax_income": 11151000000.0, "income_tax": 3046000000.0, "net_income_incl_nci": 8105000000.0, "net_income": 7983000000.0, "nci_profit": 122000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 4366130.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "revenue": [ "20-F:0001292814-26-001844" ], "cost_of_revenue": [ "20-F:0001292814-26-001844" ], "gross_profit": [ "20-F:0001292814-26-001844" ], "rnd": [ "20-F:0001292814-26-001844" ], "sga": [ "20-F:0001292814-26-001844" ], "operating_income": [ "20-F:0001292814-26-001844" ], "interest_expense": [ "20-F:0001292814-26-001844" ], "pretax_income": [ "20-F:0001292814-26-001844" ], "income_tax": [ "20-F:0001292814-26-001844" ], "net_income_incl_nci": [ "20-F:0001292814-26-001844" ], "net_income": [ "20-F:0001292814-26-001844" ], "nci_profit": [ "20-F:0001292814-26-001844" ], "shares_basic": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 38056000000.0, "cost_of_revenue": 24265000000.0, "gross_profit": 13791000000.0, "rnd": 790000000.0, "sga": 622000000.0, "operating_income": 10788000000.0, "interest_expense": 1473000000.0, "pretax_income": 6696000000.0, "income_tax": 721000000.0, "net_income_incl_nci": 5975000000.0, "net_income": 6166000000.0, "nci_profit": -191000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 4274854.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "revenue": [ "20-F:0001292814-26-001844" ], "cost_of_revenue": [ "20-F:0001292814-26-001844" ], "gross_profit": [ "20-F:0001292814-26-001844" ], "rnd": [ "20-F:0001292814-26-001844" ], "sga": [ "20-F:0001292814-26-001844" ], "operating_income": [ "20-F:0001292814-26-001844" ], "interest_expense": [ "20-F:0001292814-26-001844" ], "pretax_income": [ "20-F:0001292814-26-001844" ], "income_tax": [ "20-F:0001292814-26-001844" ], "net_income_incl_nci": [ "20-F:0001292814-26-001844" ], "net_income": [ "20-F:0001292814-26-001844" ], "nci_profit": [ "20-F:0001292814-26-001844" ], "shares_basic": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 38403000000.0, "cost_of_revenue": 24947000000.0, "gross_profit": 13456000000.0, "rnd": 693000000.0, "sga": 641000000.0, "operating_income": 5897000000.0, "interest_expense": 1647000000.0, "pretax_income": 4653000000.0, "income_tax": 2670000000.0, "net_income_incl_nci": 1983000000.0, "net_income": 2352000000.0, "nci_profit": -369000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 4268775.0, "shares_diluted": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "revenue": [ "20-F:0001292814-26-001844" ], "cost_of_revenue": [ "20-F:0001292814-26-001844" ], "gross_profit": [ "20-F:0001292814-26-001844" ], "rnd": [ "20-F:0001292814-26-001844" ], "sga": [ "20-F:0001292814-26-001844" ], "operating_income": [ "20-F:0001292814-26-001844" ], "interest_expense": [ "20-F:0001292814-26-001844" ], "pretax_income": [ "20-F:0001292814-26-001844" ], "income_tax": [ "20-F:0001292814-26-001844" ], "net_income_incl_nci": [ "20-F:0001292814-26-001844" ], "net_income": [ "20-F:0001292814-26-001844" ], "nci_profit": [ "20-F:0001292814-26-001844" ], "shares_basic": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 13487000000.0, "receivables": 4993000000.0, "inventory": 4061000000.0, "current_assets": 24403000000.0, "ppe_net": 41148000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 9296000000.0, "noncurrent_assets": 67604000000.0, "total_assets": 92007000000.0, "accounts_payable": 3367000000.0, "debt_current": 887000000.0, "long_term_debt": 12473000000.0, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 14594000000.0, "noncurrent_liabilities": 42592000000.0, "total_liabilities": 57186000000.0, "temporary_syirkah_funds": null, "equity_parent": 35744000000.0, "retained_earnings": null, "nci": -923000000.0, "equity_total": 34821000000.0, "liabilities_and_equity": 92007000000.0 }, "sources": [ "20-F:0001104659-22-046078" ], "value_sources": { "cash": [ "20-F:0001104659-22-046078" ], "receivables": [ "20-F:0001104659-22-046078" ], "inventory": [ "20-F:0001104659-22-046078" ], "current_assets": [ "20-F:0001104659-22-046078" ], "ppe_net": [ "20-F:0001104659-22-046078" ], "goodwill_and_intangibles": [ "20-F:0001104659-22-046078" ], "noncurrent_assets": [ "20-F:0001104659-22-046078" ], "total_assets": [ "20-F:0001104659-22-046078" ], "accounts_payable": [ "20-F:0001104659-22-046078" ], "debt_current": [ "20-F:0001104659-22-046078" ], "long_term_debt": [ "20-F:0001104659-22-046078" ], "current_liabilities": [ "20-F:0001104659-22-046078" ], "noncurrent_liabilities": [ "20-F:0001104659-22-046078" ], "total_liabilities": [ "20-F:0001104659-22-046078" ], "equity_parent": [ "20-F:0001104659-22-046078" ], "nci": [ "20-F:0001104659-22-046078" ], "equity_total": [ "20-F:0001104659-22-046078" ], "liabilities_and_equity": [ "20-F:0001104659-22-046078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 11721000000.0, "receivables": 3914000000.0, "inventory": 4377000000.0, "current_assets": 22360000000.0, "ppe_net": 41931000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 9011000000.0, "noncurrent_assets": 67082000000.0, "total_assets": 89442000000.0, "accounts_payable": 3475000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 15198000000.0, "noncurrent_liabilities": 38938000000.0, "total_liabilities": 54136000000.0, "temporary_syirkah_funds": null, "equity_parent": 34472000000.0, "retained_earnings": null, "nci": 834000000.0, "equity_total": 35306000000.0, "liabilities_and_equity": 89442000000.0 }, "sources": [ "20-F:0001292814-23-001516" ], "value_sources": { "cash": [ "20-F:0001292814-23-001516" ], "receivables": [ "20-F:0001292814-23-001516" ], "inventory": [ "20-F:0001292814-23-001516" ], "current_assets": [ "20-F:0001292814-23-001516" ], "ppe_net": [ "20-F:0001292814-23-001516" ], "goodwill_and_intangibles": [ "20-F:0001292814-23-001516" ], "noncurrent_assets": [ "20-F:0001292814-23-001516" ], "total_assets": [ "20-F:0001292814-23-001516" ], "accounts_payable": [ "20-F:0001292814-23-001516" ], "current_liabilities": [ "20-F:0001292814-23-001516" ], "noncurrent_liabilities": [ "20-F:0001292814-23-001516" ], "total_liabilities": [ "20-F:0001292814-23-001516" ], "equity_parent": [ "20-F:0001292814-23-001516" ], "nci": [ "20-F:0001292814-23-001516" ], "equity_total": [ "20-F:0001292814-23-001516" ], "liabilities_and_equity": [ "20-F:0001292814-23-001516" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4736000000.0, "receivables": 4319000000.0, "inventory": 4482000000.0, "current_assets": 15526000000.0, "ppe_net": 44938000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 10238000000.0, "noncurrent_assets": 71368000000.0, "total_assets": 86894000000.0, "accounts_payable": 4461000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 13891000000.0, "noncurrent_liabilities": 35645000000.0, "total_liabilities": 49536000000.0, "temporary_syirkah_funds": null, "equity_parent": 35867000000.0, "retained_earnings": null, "nci": 1491000000.0, "equity_total": 37358000000.0, "liabilities_and_equity": 86894000000.0 }, "sources": [ "20-F:0001292814-24-001463" ], "value_sources": { "cash": [ "20-F:0001292814-24-001463" ], "receivables": [ "20-F:0001292814-24-001463" ], "inventory": [ "20-F:0001292814-24-001463" ], "current_assets": [ "20-F:0001292814-24-001463" ], "ppe_net": [ "20-F:0001292814-24-001463" ], "goodwill_and_intangibles": [ "20-F:0001292814-24-001463" ], "noncurrent_assets": [ "20-F:0001292814-24-001463" ], "total_assets": [ "20-F:0001292814-24-001463" ], "accounts_payable": [ "20-F:0001292814-24-001463" ], "current_liabilities": [ "20-F:0001292814-24-001463" ], "noncurrent_liabilities": [ "20-F:0001292814-24-001463" ], "total_liabilities": [ "20-F:0001292814-24-001463" ], "equity_parent": [ "20-F:0001292814-24-001463" ], "nci": [ "20-F:0001292814-24-001463" ], "equity_total": [ "20-F:0001292814-24-001463" ], "liabilities_and_equity": [ "20-F:0001292814-24-001463" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 3609000000.0, "receivables": 4197000000.0, "inventory": 4684000000.0, "current_assets": 18700000000.0, "ppe_net": 48396000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 11631000000.0, "noncurrent_assets": 75486000000.0, "total_assets": 94186000000.0, "accounts_payable": 5272000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 14655000000.0, "noncurrent_liabilities": 38550000000.0, "total_liabilities": 53205000000.0, "temporary_syirkah_funds": null, "equity_parent": 39461000000.0, "retained_earnings": null, "nci": 1520000000.0, "equity_total": 40981000000.0, "liabilities_and_equity": 94186000000.0 }, "sources": [ "20-F:0001292814-25-001137" ], "value_sources": { "cash": [ "20-F:0001292814-25-001137" ], "receivables": [ "20-F:0001292814-25-001137" ], "inventory": [ "20-F:0001292814-25-001137" ], "current_assets": [ "20-F:0001292814-25-001137" ], "ppe_net": [ "20-F:0001292814-25-001137" ], "goodwill_and_intangibles": [ "20-F:0001292814-25-001137" ], "noncurrent_assets": [ "20-F:0001292814-25-001137" ], "total_assets": [ "20-F:0001292814-25-001137" ], "accounts_payable": [ "20-F:0001292814-25-001137" ], "current_liabilities": [ "20-F:0001292814-25-001137" ], "noncurrent_liabilities": [ "20-F:0001292814-25-001137" ], "total_liabilities": [ "20-F:0001292814-25-001137" ], "equity_parent": [ "20-F:0001292814-25-001137" ], "nci": [ "20-F:0001292814-25-001137" ], "equity_total": [ "20-F:0001292814-25-001137" ], "liabilities_and_equity": [ "20-F:0001292814-25-001137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 4953000000.0, "receivables": 2358000000.0, "inventory": 4605000000.0, "current_assets": 13481000000.0, "ppe_net": 39984000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 10514000000.0, "noncurrent_assets": 66671000000.0, "total_assets": 80152000000.0, "accounts_payable": 4234000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 13090000000.0, "noncurrent_liabilities": 32534000000.0, "total_liabilities": 45624000000.0, "temporary_syirkah_funds": null, "equity_parent": 33406000000.0, "retained_earnings": null, "nci": 1122000000.0, "equity_total": 34528000000.0, "liabilities_and_equity": 80152000000.0 }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "cash": [ "20-F:0001292814-26-001844" ], "receivables": [ "20-F:0001292814-26-001844" ], "inventory": [ "20-F:0001292814-26-001844" ], "current_assets": [ "20-F:0001292814-26-001844" ], "ppe_net": [ "20-F:0001292814-26-001844" ], "goodwill_and_intangibles": [ "20-F:0001292814-26-001844" ], "noncurrent_assets": [ "20-F:0001292814-26-001844" ], "total_assets": [ "20-F:0001292814-26-001844" ], "accounts_payable": [ "20-F:0001292814-26-001844" ], "current_liabilities": [ "20-F:0001292814-26-001844" ], "noncurrent_liabilities": [ "20-F:0001292814-26-001844" ], "total_liabilities": [ "20-F:0001292814-26-001844" ], "equity_parent": [ "20-F:0001292814-26-001844" ], "nci": [ "20-F:0001292814-26-001844" ], "equity_total": [ "20-F:0001292814-26-001844" ], "liabilities_and_equity": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 7372000000.0, "receivables": 2297000000.0, "inventory": 5937000000.0, "current_assets": 18291000000.0, "ppe_net": 43625000000.0, "ppe_including_rou": null, "right_of_use_assets": null, "goodwill": null, "intangibles": null, "goodwill_and_intangibles": 8953000000.0, "noncurrent_assets": 68234000000.0, "total_assets": 86525000000.0, "accounts_payable": 5565000000.0, "debt_current": null, "long_term_debt": null, "lease_liabilities_current": null, "lease_liabilities_noncurrent": null, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 15870000000.0, "noncurrent_liabilities": 36305000000.0, "total_liabilities": 52175000000.0, "temporary_syirkah_funds": null, "equity_parent": 33509000000.0, "retained_earnings": null, "nci": 841000000.0, "equity_total": 34350000000.0, "liabilities_and_equity": 86525000000.0 }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "cash": [ "20-F:0001292814-26-001844" ], "receivables": [ "20-F:0001292814-26-001844" ], "inventory": [ "20-F:0001292814-26-001844" ], "current_assets": [ "20-F:0001292814-26-001844" ], "ppe_net": [ "20-F:0001292814-26-001844" ], "goodwill_and_intangibles": [ "20-F:0001292814-26-001844" ], "noncurrent_assets": [ "20-F:0001292814-26-001844" ], "total_assets": [ "20-F:0001292814-26-001844" ], "accounts_payable": [ "20-F:0001292814-26-001844" ], "current_liabilities": [ "20-F:0001292814-26-001844" ], "noncurrent_liabilities": [ "20-F:0001292814-26-001844" ], "total_liabilities": [ "20-F:0001292814-26-001844" ], "equity_parent": [ "20-F:0001292814-26-001844" ], "nci": [ "20-F:0001292814-26-001844" ], "equity_total": [ "20-F:0001292814-26-001844" ], "liabilities_and_equity": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": null, "cfi": -4669000000.0, "cff": -2676000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3215000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3350000000.0, "buybacks": null, "lease_payments": 204000000.0, "interest_paid": 755000000.0, "taxes_paid": null }, "sources": [ "20-F:0001292814-23-001516" ], "value_sources": { "cfi": [ "20-F:0001292814-23-001516" ], "cff": [ "20-F:0001292814-23-001516" ], "d_and_a": [ "20-F:0001292814-23-001516" ], "dividends_paid": [ "20-F:0001292814-23-001516" ], "lease_payments": [ "20-F:0001292814-23-001516" ], "interest_paid": [ "20-F:0001292814-23-001516" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": null, "cfi": -6610000000.0, "cff": -20284000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3034000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 13483000000.0, "buybacks": 5546000000.0, "lease_payments": 215000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "20-F:0001292814-24-001463" ], "value_sources": { "cfi": [ "20-F:0001292814-24-001463" ], "cff": [ "20-F:0001292814-24-001463" ], "d_and_a": [ "20-F:0001292814-24-001463" ], "dividends_paid": [ "20-F:0001292814-24-001463" ], "buybacks": [ "20-F:0001292814-24-001463" ], "lease_payments": [ "20-F:0001292814-24-001463" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": null, "cfi": -4686000000.0, "cff": -13911000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3171000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 6603000000.0, "buybacks": 6036000000.0, "lease_payments": 224000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "20-F:0001292814-25-001137" ], "value_sources": { "cfi": [ "20-F:0001292814-25-001137" ], "cff": [ "20-F:0001292814-25-001137" ], "d_and_a": [ "20-F:0001292814-25-001137" ], "dividends_paid": [ "20-F:0001292814-25-001137" ], "buybacks": [ "20-F:0001292814-25-001137" ], "lease_payments": [ "20-F:0001292814-25-001137" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": null, "cfi": -6319000000.0, "cff": -7339000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3070000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 5513000000.0, "buybacks": 2714000000.0, "lease_payments": 233000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "cfi": [ "20-F:0001292814-26-001844" ], "cff": [ "20-F:0001292814-26-001844" ], "d_and_a": [ "20-F:0001292814-26-001844" ], "dividends_paid": [ "20-F:0001292814-26-001844" ], "buybacks": [ "20-F:0001292814-26-001844" ], "lease_payments": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": null, "cfi": -5368000000.0, "cff": -2275000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3057000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3914000000.0, "buybacks": 409000000.0, "lease_payments": 202000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "cfi": [ "20-F:0001292814-26-001844" ], "cff": [ "20-F:0001292814-26-001844" ], "d_and_a": [ "20-F:0001292814-26-001844" ], "dividends_paid": [ "20-F:0001292814-26-001844" ], "buybacks": [ "20-F:0001292814-26-001844" ], "lease_payments": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": null, "cfi": -6864000000.0, "cff": 270000000.0, "capex": null, "capex_intangibles": null, "d_and_a": 3105000000.0, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 3561000000.0, "buybacks": null, "lease_payments": 174000000.0, "interest_paid": null, "taxes_paid": null }, "sources": [ "20-F:0001292814-26-001844" ], "value_sources": { "cfi": [ "20-F:0001292814-26-001844" ], "cff": [ "20-F:0001292814-26-001844" ], "d_and_a": [ "20-F:0001292814-26-001844" ], "dividends_paid": [ "20-F:0001292814-26-001844" ], "lease_payments": [ "20-F:0001292814-26-001844" ] }, "method": "reported", "value_methods": {} } ], "documents": { "20-F:0001104659-22-046078": { "kind": "filing", "form": "20-F", "accession": "0001104659-22-046078", "filed": "2022-04-14", "fiscal_year_end": "2021-12-31", "url": "https://www.sec.gov/Archives/edgar/data/917851/000110465922046078/vale-20211231x20f.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/917851/000110465922046078/" }, "20-F:0001292814-23-001516": { "kind": "filing", "form": "20-F", "accession": "0001292814-23-001516", "filed": "2023-04-13", "fiscal_year_end": "2022-12-31", "url": "https://www.sec.gov/Archives/edgar/data/917851/000129281423001516/valeform20f_2022.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/917851/000129281423001516/" }, "20-F:0001292814-24-001463": { "kind": "filing", "form": "20-F", "accession": "0001292814-24-001463", "filed": "2024-04-19", "fiscal_year_end": "2023-12-31", "url": "https://www.sec.gov/Archives/edgar/data/917851/000129281424001463/valeform20f_2023.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/917851/000129281424001463/" }, "20-F:0001292814-25-001137": { "kind": "filing", "form": "20-F", "accession": "0001292814-25-001137", "filed": "2025-03-28", "fiscal_year_end": "2024-12-31", "url": "https://www.sec.gov/Archives/edgar/data/917851/000129281425001137/valeform20f_2024.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/917851/000129281425001137/" }, "20-F:0001292814-26-001844": { "kind": "filing", "form": "20-F", "accession": "0001292814-26-001844", "filed": "2026-03-27", "fiscal_year_end": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/917851/000129281426001844/valeform20f_2025.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/917851/000129281426001844/" } }, "restatements": [ { "period": "FY2020", "item": "cfo", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 14322000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 14322000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2020", "item": "interest_expense", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 3191000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 1158000000.0, "source": "20-F:0001292814-23-001516" }, "used": { "value": 1158000000.0, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2020", "item": "nci_profit", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -350000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": -350000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 25679000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 25679000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-24-001463" } }, { "period": "FY2021 Q4", "item": "debt_current", "start": null, "end": "2021-12-31", "first": { "value": 1030000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 1030000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 3208000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 3208000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2021", "item": "interest_expense", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1653000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 1249000000.0, "source": "20-F:0001292814-24-001463" }, "used": { "value": 1249000000.0, "source": "20-F:0001292814-24-001463" } }, { "period": "FY2021", "item": "interest_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 693000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 693000000.0, "source": "20-F:0001292814-23-001516" }, "used": { "value": null, "source": "20-F:0001292814-24-001463" } }, { "period": "FY2021 Q4", "item": "long_term_debt", "start": null, "end": "2021-12-31", "first": { "value": 11150000000.0, "source": "20-F:0001104659-22-046078" }, "latest": { "value": 11150000000.0, "source": "20-F:0001104659-22-046078" }, "used": { "value": null, "source": "20-F:0001292814-23-001516" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 785000000.0, "source": "20-F:0001292814-23-001516" }, "latest": { "value": 785000000.0, "source": "20-F:0001292814-23-001516" }, "used": { "value": null, "source": "20-F:0001292814-25-001137" } } ], "withheld": [], "events": [] }