Ternium S.A. cash flow statement TX
In fiscal 2025, which ended Dec 31, 2025, Ternium S.A. generated $2.3 billion of cash from operations, up 21.4% from the year before. It spent $2.7 billion on capital expenditures. Free cash flow was negative, at -$345.5 million.
USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.
| Line |
FY 2025
Dec 31, 2025
|
FY 2024
Dec 31, 2024
|
FY 2023
Dec 31, 2023
|
FY 2022
Dec 31, 2022
|
FY 2021
Dec 31, 2021
|
FY 2020
Dec 31, 2020
|
FY 2019
Dec 31, 2019
|
FY 2018
Dec 31, 2018
|
FY 2017
Dec 31, 2017
|
|---|---|---|---|---|---|---|---|---|---|
| Operating | |||||||||
| Operating cash flow |
2,314
+21.4%
|
1,906
-23.8%
|
2,501
-9.1%
|
2,753
+2.8%
|
2,677
+52.0%
|
1,761
+6.9%
|
1,648
-5.3%
|
1,739
+353.1%
|
384
|
| Investing | |||||||||
| Capital expenditures |
2,659
+46.0%
|
1,821
+51.6%
|
1,202
+107.0%
|
581
+10.9%
|
524
-6.5%
|
560
-46.8%
|
1,052
+102.3%
|
520
+27.1%
|
409
|
| Investing cash flow |
-1,985
-44.3%
|
-1,375
+6.5%
|
-1,470
-11.0%
|
-1,325
-26.7%
|
-1,045
+11.2%
|
-1,177
+1.6%
|
-1,197
-161.8%
|
-457
+77.5%
|
-2,030
|
| Financing | |||||||||
| Debt issued |
1,115
-28.5%
|
1,559
+339.1%
|
355
+24.1%
|
286
+16.2%
|
246
+0.2%
|
246
-83.9%
|
1,530
+28.7%
|
1,189
-63.3%
|
3,239
|
| Debt repaid |
1,012
-23.5%
|
1,323
+168.3%
|
493
-31.8%
|
723
+48.8%
|
486
-31.6%
|
710
-48.5%
|
1,378
-39.2%
|
2,267
+88.0%
|
1,206
|
| Dividends paid |
—
|
—
|
569
+7.4%
|
530
-6.9%
|
569
|
0
-100.0%
|
236
+9.1%
|
216
+10.0%
|
196
|
| Financing cash flow |
-501
-2.5%
|
-488
+36.3%
|
-766
+24.6%
|
-1,016
-18.9%
|
-854
-68.8%
|
-506
-236.4%
|
-151
+88.6%
|
-1,322
-173.4%
|
1,802
|
| Change in cash | |||||||||
| Effect of exchange rate |
11
+105.8%
|
-197
-174.5%
|
-72
-102.9%
|
-35
+8.9%
|
-39
+35.4%
|
-60
-93.5%
|
-31
+34.1%
|
-47
-2464.9%
|
-2
|
| Net change in cash |
-171
-504.0%
|
42
-84.0%
|
264
-35.8%
|
412
-47.0%
|
778
+895.3%
|
78
-74.0%
|
301
+851.0%
|
-40
-125.6%
|
156
|
| Free cash flow |
-345
-506.2%
|
85
-93.5%
|
1,299
-40.2%
|
2,172
+0.9%
|
2,154
+79.3%
|
1,201
+101.8%
|
595
-51.2%
|
1,219
+4872.4%
|
-26
|
| Shareholder returns | |||||||||
| Returned to shareholders |
—
|
—
|
569
|
530
|
569
|
0
|
236
|
216
|
196
|
| Share of free cash flow |
—
|
—
|
43.81%
|
24.40%
|
26.43%
|
0.00%
|
39.57%
|
17.71%
|
—
|
| Ratios | |||||||||
| Free cash flow margin |
-2.21%
|
0.48%
|
7.38%
|
13.23%
|
13.38%
|
13.75%
|
5.84%
|
10.64%
|
-0.26%
|
| Capital expenditures to revenue |
17.04%
|
10.32%
|
6.82%
|
3.54%
|
3.25%
|
6.41%
|
10.32%
|
4.54%
|
4.22%
|
| Cash conversion |
7.63x
|
10.97x
|
2.54x
|
1.32x
|
0.61x
|
2.03x
|
2.62x
|
1.05x
|
0.38x
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.
Company profile
- Industry
- Steel Works, Blast Furnaces & Rolling Mills (Coke Ovens) (SIC 3312)
- Listed as
- TX (NYSE)
- Fiscal year ends
- December 31
- Incorporated in
- Luxembourg
- Headquarters
- Luxembourg, Luxembourg
- SEC filer status
- Large accelerated filer
- SEC CIK
- 1342874
Other Steel Works, Blast Furnaces & Rolling Mills (Coke Ovens) companies
- Nucor Corp NUE
- ArcelorMittal MT
- Steel Dynamics Inc STLD
- Tenaris SA TS
- Posco Holdings Inc. PKX
- Carpenter Technology Corp CRS
- COMMERCIAL METALS Co CMC
- GRUPO SIMEC, S.A.B. de C.V. SIM
All 13 Steel Works, Blast Furnaces & Rolling Mills (Coke Ovens) companies
Source: SEC EDGAR filings. This is company-reported data, not investment advice.