Vale SA
BOVESPA:VALE3
Income Statement
Earnings Waterfall
Vale SA
Revenue
|
206.1B
BRL
|
Cost of Revenue
|
-120.9B
BRL
|
Gross Profit
|
85.2B
BRL
|
Operating Expenses
|
-11.1B
BRL
|
Operating Income
|
74.1B
BRL
|
Other Expenses
|
-35.4B
BRL
|
Net Income
|
38.7B
BRL
|
Income Statement
Vale SA
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
102 672
N/A
|
102 647
0%
|
95 086
-7%
|
82 619
-13%
|
78 237
-5%
|
77 594
-1%
|
80 314
+4%
|
78 057
-3%
|
80 604
+3%
|
80 738
+0%
|
79 220
-2%
|
94 633
+19%
|
100 801
+7%
|
102 589
+2%
|
109 357
+7%
|
108 532
-1%
|
109 722
+1%
|
117 592
+7%
|
126 854
+8%
|
134 483
+6%
|
137 502
+2%
|
142 274
+3%
|
145 076
+2%
|
144 635
0%
|
148 939
+3%
|
153 368
+3%
|
170 609
+11%
|
206 098
+21%
|
243 639
+18%
|
291 052
+19%
|
297 564
+2%
|
293 524
-1%
|
279 099
-5%
|
246 226
-12%
|
233 888
-5%
|
226 508
-3%
|
213 630
-6%
|
206 414
-3%
|
206 296
0%
|
208 066
+1%
|
206 116
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(54 874)
|
(56 208)
|
(56 726)
|
(54 248)
|
(55 588)
|
(57 990)
|
(61 205)
|
(63 280)
|
(62 860)
|
(61 994)
|
(58 070)
|
(61 143)
|
(60 940)
|
(62 300)
|
(65 298)
|
(67 257)
|
(69 362)
|
(72 362)
|
(78 090)
|
(81 201)
|
(81 980)
|
(82 800)
|
(82 600)
|
(76 437)
|
(85 300)
|
(87 685)
|
(90 951)
|
(90 948)
|
(95 320)
|
(103 228)
|
(105 966)
|
(117 267)
|
(114 141)
|
(112 944)
|
(117 356)
|
(124 195)
|
(125 745)
|
(125 724)
|
(123 532)
|
(120 016)
|
(120 886)
|
|
Gross Profit |
47 798
N/A
|
46 439
-3%
|
38 360
-17%
|
28 371
-26%
|
22 648
-20%
|
19 603
-13%
|
19 108
-3%
|
14 777
-23%
|
17 744
+20%
|
18 745
+6%
|
21 151
+13%
|
33 490
+58%
|
39 862
+19%
|
40 289
+1%
|
44 059
+9%
|
41 275
-6%
|
40 360
-2%
|
45 230
+12%
|
48 764
+8%
|
53 282
+9%
|
55 522
+4%
|
59 474
+7%
|
62 476
+5%
|
68 198
+9%
|
63 639
-7%
|
65 683
+3%
|
79 658
+21%
|
115 150
+45%
|
148 319
+29%
|
187 824
+27%
|
191 598
+2%
|
176 257
-8%
|
164 958
-6%
|
133 283
-19%
|
116 533
-13%
|
102 313
-12%
|
87 885
-14%
|
80 690
-8%
|
82 764
+3%
|
88 050
+6%
|
85 230
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16 610)
|
(9 643)
|
(9 012)
|
(8 320)
|
(7 924)
|
(8 832)
|
(8 977)
|
(7 272)
|
(6 774)
|
(6 096)
|
(4 706)
|
(5 361)
|
(5 417)
|
(5 063)
|
(5 645)
|
(5 439)
|
(5 518)
|
(5 684)
|
(5 606)
|
(5 890)
|
(6 426)
|
(7 264)
|
(8 531)
|
(11 169)
|
(10 885)
|
(12 348)
|
(12 586)
|
(13 399)
|
(12 954)
|
(12 131)
|
(11 557)
|
(11 344)
|
(11 888)
|
(11 747)
|
(11 663)
|
(11 470)
|
(11 387)
|
(11 221)
|
(12 214)
|
(10 679)
|
(11 083)
|
|
Selling, General & Administrative |
(2 768)
|
(2 536)
|
(2 319)
|
(2 150)
|
(1 811)
|
(1 783)
|
(1 663)
|
(1 572)
|
(1 393)
|
(1 335)
|
(1 421)
|
(1 295)
|
(1 392)
|
(1 413)
|
(1 373)
|
(1 369)
|
(1 495)
|
(1 530)
|
(1 606)
|
(1 692)
|
(1 709)
|
(1 695)
|
(1 682)
|
(1 651)
|
(1 776)
|
(2 000)
|
(2 178)
|
(2 278)
|
(2 368)
|
(2 431)
|
(2 334)
|
(2 374)
|
(2 409)
|
(2 320)
|
(2 361)
|
(2 447)
|
(2 433)
|
(2 487)
|
(2 582)
|
(2 523)
|
(2 615)
|
|
Research & Development |
0
|
(355)
|
(797)
|
0
|
0
|
(1 404)
|
(1 396)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(115)
|
(270)
|
(514)
|
(497)
|
(485)
|
(442)
|
(437)
|
(441)
|
(451)
|
(339)
|
(414)
|
(303)
|
(262)
|
(262)
|
(292)
|
(200)
|
(185)
|
(252)
|
(225)
|
(224)
|
(225)
|
(207)
|
(221)
|
(247)
|
(260)
|
(261)
|
(251)
|
(217)
|
(199)
|
(210)
|
(227)
|
(239)
|
(244)
|
(231)
|
(211)
|
(211)
|
(217)
|
(228)
|
(235)
|
(224)
|
|
Other Operating Expenses |
(13 842)
|
(6 637)
|
(5 626)
|
(5 656)
|
(5 616)
|
(5 160)
|
(5 476)
|
(5 263)
|
(4 940)
|
(4 310)
|
(2 946)
|
(3 652)
|
(3 721)
|
(3 387)
|
(4 009)
|
(3 778)
|
(3 823)
|
(3 969)
|
(3 747)
|
(3 973)
|
(4 493)
|
(5 344)
|
(6 642)
|
(9 297)
|
(8 862)
|
(10 089)
|
(10 147)
|
(10 870)
|
(10 369)
|
(9 502)
|
(9 013)
|
(8 743)
|
(9 240)
|
(9 183)
|
(9 071)
|
(8 812)
|
(8 743)
|
(8 517)
|
(9 404)
|
(7 921)
|
(8 244)
|
|
Operating Income |
31 189
N/A
|
36 797
+18%
|
29 349
-20%
|
20 050
-32%
|
14 725
-27%
|
10 772
-27%
|
10 132
-6%
|
7 505
-26%
|
10 970
+46%
|
12 648
+15%
|
16 444
+30%
|
28 129
+71%
|
34 444
+22%
|
35 226
+2%
|
38 414
+9%
|
35 836
-7%
|
34 842
-3%
|
39 546
+14%
|
43 158
+9%
|
47 393
+10%
|
49 096
+4%
|
52 210
+6%
|
53 945
+3%
|
57 029
+6%
|
52 754
-7%
|
53 335
+1%
|
67 072
+26%
|
101 751
+52%
|
135 365
+33%
|
175 693
+30%
|
180 041
+2%
|
164 913
-8%
|
153 070
-7%
|
121 536
-21%
|
104 870
-14%
|
90 843
-13%
|
76 498
-16%
|
69 469
-9%
|
70 550
+2%
|
77 371
+10%
|
74 147
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6 179)
|
850
|
(5 575)
|
(10 057)
|
(25 721)
|
(24 324)
|
(44 234)
|
(38 630)
|
(17 103)
|
(15 406)
|
8 910
|
12 577
|
711
|
(7 144)
|
(2 669)
|
(4 047)
|
(5 285)
|
(4 784)
|
(8 094)
|
(4 635)
|
(5 930)
|
(6 103)
|
(5 503)
|
(3 857)
|
(16 569)
|
(16 793)
|
(18 794)
|
(16 633)
|
(7 129)
|
(4 045)
|
(1 935)
|
(7 354)
|
(4 424)
|
(3 462)
|
(922)
|
4 468
|
2 742
|
864
|
(2 366)
|
(11 549)
|
(10 959)
|
|
Non-Reccuring Items |
0
|
(7 119)
|
(7 119)
|
(353)
|
0
|
1 205
|
1 016
|
(33 171)
|
(34 387)
|
(34 443)
|
(34 364)
|
(8 520)
|
(2 812)
|
(3 310)
|
(3 732)
|
(1 604)
|
(2 880)
|
(2 143)
|
(2 399)
|
(3 523)
|
(19 976)
|
(26 330)
|
(26 565)
|
(41 644)
|
(32 328)
|
(28 938)
|
(30 138)
|
(33 984)
|
(34 432)
|
(34 613)
|
(33 574)
|
(16 631)
|
1 584
|
2 993
|
2 191
|
(2 133)
|
(7 227)
|
(7 152)
|
(7 038)
|
(6 665)
|
(6 296)
|
|
Total Other Income |
(10 152)
|
(10 915)
|
(11 056)
|
(3 577)
|
(3 203)
|
(1 616)
|
(941)
|
(380)
|
(2 152)
|
(2 704)
|
(3 322)
|
(5 164)
|
(4 569)
|
(4 924)
|
(5 005)
|
(5 301)
|
(4 424)
|
(12 693)
|
(15 249)
|
(14 116)
|
(14 846)
|
(8 069)
|
(7 900)
|
(12 103)
|
(8 538)
|
(7 992)
|
(9 528)
|
(12 729)
|
(11 176)
|
(9 289)
|
(4 954)
|
18 219
|
15 424
|
18 611
|
29 785
|
8 526
|
7 445
|
4 899
|
(5 893)
|
(3 603)
|
(2 688)
|
|
Pre-Tax Income |
14 856
N/A
|
19 612
+32%
|
5 598
-71%
|
6 063
+8%
|
(14 199)
N/A
|
(13 963)
+2%
|
(34 027)
-144%
|
(64 675)
-90%
|
(42 671)
+34%
|
(39 904)
+6%
|
(12 332)
+69%
|
27 022
N/A
|
27 774
+3%
|
19 848
-29%
|
27 009
+36%
|
24 884
-8%
|
22 254
-11%
|
19 927
-10%
|
17 418
-13%
|
25 118
+44%
|
8 344
-67%
|
11 708
+40%
|
13 977
+19%
|
(575)
N/A
|
(4 680)
-714%
|
(388)
+92%
|
8 613
N/A
|
38 405
+346%
|
82 628
+115%
|
127 745
+55%
|
139 579
+9%
|
159 147
+14%
|
165 654
+4%
|
139 677
-16%
|
135 923
-3%
|
101 704
-25%
|
79 458
-22%
|
68 080
-14%
|
55 253
-19%
|
55 554
+1%
|
54 204
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15 730)
|
(18 136)
|
(15 339)
|
(3 658)
|
1 329
|
3 004
|
19 331
|
19 339
|
13 309
|
9 253
|
(9 238)
|
(9 566)
|
(8 402)
|
(3 630)
|
(5 277)
|
(4 607)
|
(4 730)
|
(2 591)
|
(1 981)
|
966
|
5 749
|
1 597
|
181
|
2 509
|
3 167
|
4 171
|
3 780
|
(4 627)
|
(17 679)
|
(27 842)
|
(26 005)
|
(25 320)
|
(30 692)
|
(24 073)
|
(25 833)
|
(15 185)
|
(6 362)
|
(10 705)
|
(7 140)
|
(15 000)
|
(15 052)
|
|
Income from Continuing Operations |
(873)
|
1 477
|
(9 740)
|
2 405
|
(12 871)
|
(10 960)
|
(14 697)
|
(45 336)
|
(29 361)
|
(30 650)
|
(21 569)
|
17 456
|
19 373
|
16 219
|
21 733
|
20 278
|
17 523
|
17 336
|
15 437
|
26 084
|
14 094
|
13 305
|
14 158
|
1 934
|
(1 513)
|
3 783
|
12 393
|
33 778
|
64 949
|
99 904
|
113 574
|
133 827
|
134 963
|
115 604
|
110 090
|
86 519
|
73 096
|
57 375
|
48 113
|
40 554
|
39 152
|
|
Income to Minority Interest |
584
|
613
|
471
|
735
|
563
|
609
|
1 064
|
1 784
|
1 614
|
1 417
|
969
|
15
|
(18)
|
(74)
|
(78)
|
(43)
|
(55)
|
30
|
202
|
(117)
|
69
|
128
|
63
|
2 025
|
2 248
|
2 625
|
3 087
|
1 810
|
1 838
|
1 689
|
991
|
(115)
|
(391)
|
(906)
|
(693)
|
(413)
|
(509)
|
(436)
|
(596)
|
(614)
|
(442)
|
|
Net Income (Common) |
(176)
N/A
|
2 179
N/A
|
(9 152)
N/A
|
954
N/A
|
(14 493)
N/A
|
(12 536)
+14%
|
(15 818)
-26%
|
(44 212)
-180%
|
(28 362)
+36%
|
(29 921)
-5%
|
(21 416)
+28%
|
13 311
N/A
|
14 891
+12%
|
11 366
-24%
|
16 667
+47%
|
17 627
+6%
|
14 848
-16%
|
15 094
+2%
|
13 704
-9%
|
25 657
+87%
|
14 122
-45%
|
13 432
-5%
|
14 221
+6%
|
(6 672)
N/A
|
735
N/A
|
6 407
+772%
|
15 481
+142%
|
26 713
+73%
|
56 293
+111%
|
91 099
+62%
|
95 687
+5%
|
121 228
+27%
|
113 710
-6%
|
103 648
-9%
|
106 731
+3%
|
95 924
-10%
|
82 399
-14%
|
56 939
-31%
|
47 517
-17%
|
39 940
-16%
|
38 710
-3%
|
|
EPS (Diluted) |
-0.05
N/A
|
0.41
N/A
|
-1.77
N/A
|
0.18
N/A
|
-2.81
N/A
|
-2.43
+14%
|
-3.06
-26%
|
-8.57
-180%
|
-5.5
+36%
|
-5.8
-5%
|
-4.12
+29%
|
4.17
N/A
|
2.88
-31%
|
2.2
-24%
|
3.21
+46%
|
3.39
+6%
|
2.85
-16%
|
2.9
+2%
|
2.64
-9%
|
4.95
+88%
|
2.72
-45%
|
2.61
-4%
|
2.76
+6%
|
-1.3
N/A
|
0.13
N/A
|
1.24
+854%
|
3.02
+144%
|
5.2
+72%
|
10.97
+111%
|
17.86
+63%
|
18.83
+5%
|
24.18
+28%
|
23.65
-2%
|
22.2
-6%
|
23.46
+6%
|
20.66
-12%
|
18.5
-10%
|
12.95
-30%
|
11.01
-15%
|
9.15
-17%
|
9.03
-1%
|