Cash conversion remains robust with operating cash flow consistently 3.0x to 4.5x net income, although free cash flow margins remain volatile due to capital expenditures that peaked at 46.0% of revenue in 2023Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 13.61B | 13.44B | 12.33B | 12.42B | 9.16B | 9.91B | 8.67B | 7.06B | 6.13B | 5.4B | 4.99B | 4.28B | 6.44B | 5.27B | 4.97B | 4.13B | 2.89B | 2.5B | 3.18B | 2.53B | 1.77B | 826.68M | 892.22M | 350.84M | 431.29M | 249.62M | 195.72M | 63.16M | 306.4M |
| Operating CF Margin % | - | 50.48% | 48.46% | 52.11% | 42.55% | 54.85% | 50.23% | 40.66% | 36.09% | 33.29% | 31.97% | 24.96% | 33.03% | 26.45% | 26.46% | 24.17% | 20.01% | 19.09% | 24.31% | 20.32% | 17.52% | 28.33% | 34.79% | 32.38% | 48.39% | 31.54% | 27.3% | 8.92% | 60.45% |
| Operating CF Growth % | 18.31% | 8.99% | -0.72% | 35.56% | -7.5% | 14.19% | 22.78% | 15.26% | 13.42% | 8.25% | 16.69% | -33.58% | 22.23% | 6.13% | 20.24% | 42.77% | 15.63% | -21.34% | 25.81% | 43% | 113.84% | -7.35% | 154.31% | -18.65% | 72.78% | 27.54% | 209.89% | -79.39% | - |
| Net Income | 4.33B | 4.31B | 3.15B | 3.18B | 1.72B | 3.1B | 1.99B | 4.54B | 1.88B | 1.44B | 1.01B | 2.98B | 2.19B | 2.14B | 2.15B | 1.28B | 2.21B | 214.89M | 180.15M | 76.09M | -300.95M | 399.2M | 265.94M | 120.31M | 65.77M | 59.89M | 15.37M | 21.48M | 119.73M |
| Depreciation & Amortization | 7.07B | 7.08B | 7.03B | 7.12B | 6.83B | 5.69B | 5.53B | 5.13B | 3.95B | 4.01B | 3.79B | 3.36B | 3.05B | 2.77B | 2.69B | 2.57B | 2.99B | 2.58B | 2.41B | 2.32B | 2.28B | 532.36M | 447.46M | 210.94M | 201.76M | 174.73M | 156.07M | 120.25M | 98.47M |
| Stock-Based Compensation | 5.25M | 17M | 22.35M | -24.29M | 6.8M | 15.67M | 2.59M | 5.38M | -1.42M | 10.92M | 3.8M | 4.5M | 5.69M | 4.24M | 2.51M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.17B | 1.11B | 744.76M | 617.18M | -608.95M | 0 | 539.11M | -1.42M | 0 | 0 | -69.38M | -130.78M | 62.06M | 86.7M | 0 | 0 | 0 | 29.07M | -15.75M | -25.16M | -29.82M | -16.55M |
| Other Non-Cash Items | 3.77B | 3.93B | 4.57B | 2.19B | 2.47B | 552.61M | 1.52B | -650.14M | -33.26M | 414.73M | 475.34M | 482.75M | 1.05B | 572.61M | 670.84M | 1.21B | -930.26M | 423.54M | 816.63M | 231.5M | 374.71M | 68.72M | 34.97M | 10.53M | 3.54K | 26.35M | -1.95K | -3.01M | 71.53M |
| Working Capital Changes | -1.94B | -1.89B | -2.44B | -41.14M | -1.86B | 541.82M | -369.56M | -3.12B | -776.22M | -1.22B | -902.55M | -1.94B | 145.34M | -750.49M | -548.83M | -930.93M | -1.38B | -938.45M | -343.94M | -243.26M | -672.08M | -173.6M | 143.85M | 9.05M | 84.82M | 4.4M | 40.14M | -133.59M | 33.23M |
| Change in Receivables | -1.26B | -988.14M | -1.61B | -781.39M | 284.03M | 81.05M | 870.86M | -1.03B | -1.03B | 99.67M | -291.82M | 535.74M | -204.17M | -3.91M | -541.42M | -782.85M | -611.03M | -146.85M | -354.26M | 0 | 0 | -115.21M | -157.13M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -57.95M | -63.67M | 38.25M | -95.67M | -33.56M | 44.05M | -43.33M | -20.22M | -59.27M | 20.15M | -2.21M | 122.31M | 32.8M | -27.68M | 4.03M | -39.38M | 177.78M | 142.08M | -270.39M | -114.01M | 51.01M | -34.68M | -18.58M | -666.47K | 6.28M | -9.49M | 32.63M | -40.53M | 0 |
| Change in Payables | 43.84M | 0 | 0 | 353.32M | 757.63M | 153.36M | -818.99M | -401.2M | 331.74M | 523.42M | -296.01M | -1.8B | 12.62M | 895.91M | 550.59M | 258.62M | 294.29M | -564.05M | 275.07M | 0 | 0 | 17.34M | 280.61M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -3.13B | -3.56B | -4.95B | -4.68B | -8.35B | -6.52B | -5.45B | -3.71B | -3.83B | -4.4B | -4.25B | -2.82B | -6.86B | -3.57B | -3.57B | -4.29B | -1.47B | -2.01B | -3.32B | -1.26B | -1.74B | -821.3M | -721.79M | -65.94M | -355.95M | -158.4M | -204.29M | -320.39M | -201.89M |
| Capital Expenditures | -4.56B | -4.54B | -4.55B | -4.5B | -8.35B | -5.28B | -3.89B | -3.85B | -3.83B | -4.15B | -4.5B | -4.76B | -6.83B | -3.56B | -3.76B | -3B | -1.74B | -1.95B | -3.44B | -1.8B | -2.24B | -821.3M | -674.49M | 0 | -355.95M | -147.3M | -204.29M | -316.24M | -193.07M |
| CapEx % of Revenue | 16.85% | 17.06% | 17.88% | 18.9% | 38.8% | 29.26% | 22.54% | 22.18% | 22.57% | 25.55% | 28.83% | 27.8% | 35.03% | 17.86% | 20.06% | 17.57% | 12.07% | 14.91% | 26.33% | 14.46% | 22.18% | 28.14% | 26.3% | - | 39.94% | 18.61% | 28.5% | 44.65% | 38.09% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 900.71M | 980.87M | 24.38M | 2.31M | 4.47M | 47K | -1.59B | 9.1M | 1.49M | -252.67M | 253.17M | 1.94B | -33.92M | -9.18M | 192.4M | 7.33M | 0 | 1.96M | 5.54M | -421.97K | 2.13K | -485.19M | 0 | 19.42M | -927.43K | 0 | 0 | -4.15M | -8.82M |
| Cash from Financing | -9.3B | -9.53B | -7.2B | -7.21B | -3.49B | -735.37M | -2.93B | -2.14B | -4.18B | -3.17B | -1.72B | -586.71M | 367.64M | -844.7M | -225.92M | 1.05B | -1.46B | 390.96M | 549.67M | -744.83M | -106.85M | -65.13M | -118.22M | -275.4M | -69.65M | -48.37M | 103.48M | 77.37M | 17.28M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -735.25M | -748.27M | -45M | -2.78M | 4.69M | -11.07M | 0 | 435K | 5.32M | -13.12M | 0 | -22K | 0 | 0 | -549K | 1.67B | 0 | 0 | 0 | 0 | 0 | 8.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -5.17B | -5.36B | -2.72B | -2.17B | -1.2B | -1.04B | -1.15B | -770.14M | -588.25M | -332.66M | -460.31M | -360.45M | -835.9M | -734.91M | -523.28M | -486.35M | -201.18M | -168.07M | -207.65M | -440.25M | -114.61M | -92.89M | -65.35M | -29.54M | -22.09M | -10.17M | -13.73M | -43.29M | 0 |
| Share Repurchases | -735.25M | -748.27M | -45M | -2.78M | 0 | -11.07M | 0 | 0 | 0 | -13.12M | 0 | -22K | 0 | 0 | 0 | -3.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.56B | -1.47B | -1.68B | -2.02B | -1.73B | 147.34M | -839.96M | -848.98M | -398.8M | 17.68M | 305.34M | 305.02M | -97.22M | 43.28M | -73.59M | -87.43M | -44.73M | 0 | 0 | -11.52M | -2.13K | 15.98K | 28.19M | -31.7M | -23.06M | -1.87M | 0 | 0 | 34.07M |
| Net Change in Cash | 1.18B | 351.58M | 180.81M | 529.22M | -2.68B | 2.65B | 291.24M | 1.21B | -1.89B | -2.17B | -972.22M | 867.41M | -54.65M | 857.86M | 1.17B | 886.62M | -36.79M | 881.49M | 414.13M | 524.8M | -78.25M | -59.75M | 52.2M | 9.5M | 5.68M | 42.85M | 94.91M | -179.86M | 121.79M |
| Free Cash Flow | 9.05B | 8.9B | 7.78B | 7.92B | 809.13M | 4.62B | 4.78B | 3.21B | 2.3B | 1.26B | 489.85M | -486.03M | -388.37M | 1.71B | 1.2B | 1.13B | 1.15B | 547.99M | -263.7M | 728.43M | -470.87M | 5.38M | 217.72M | 350.84M | 75.34M | 102.32M | -8.57M | -253.09M | 113.33M |
| FCF Margin % | 33.49% | 33.42% | 30.58% | 33.21% | 3.76% | 25.59% | 27.7% | 18.48% | 13.53% | 7.74% | 3.14% | -2.84% | -1.99% | 8.59% | 6.4% | 6.6% | 7.94% | 4.18% | -2.02% | 5.86% | -4.67% | 0.18% | 8.49% | 32.38% | 8.45% | 12.93% | -1.2% | -35.74% | 22.36% |
| FCF Growth % | 16.15% | 14.36% | -1.71% | 878.38% | -82.49% | -3.37% | 48.93% | 39.77% | 82.89% | 156.45% | 200.79% | -25.15% | -122.69% | 42.59% | 6.51% | -1.81% | 109.47% | 307.81% | -136.2% | 254.7% | -8855.54% | -97.53% | -37.94% | 365.69% | -26.37% | 1294% | 96.61% | -323.32% | - |
| FCF per Share | 18.95 | 18.43 | 16.08 | 16.35 | 1.67 | 9.55 | 9.88 | 6.63 | 4.74 | 2.59 | 1.01 | -1.00 | -0.80 | 3.54 | 2.48 | 2.49 | 2.32 | 1.11 | - | - | - | - | - | 4.92 | 1.10 | 1.52 | -0.13 | -3.78 | 1.72 |
| FCF Conversion (FCF/Net Income) | 2.09x | 3.12x | 3.91x | 4.38x | 5.48x | 3.35x | 4.74x | 1.95x | 2.41x | 4.38x | 6.65x | 2.07x | 4.17x | 3.50x | 3.43x | 3.22x | 1.31x | 11.64x | 17.65x | 33.22x | -5.87x | 2.07x | 3.36x | 2.92x | 6.56x | 4.17x | 12.74x | 2.94x | 2.56x |
| Interest Paid | 913.38M | 1.75B | 1.6B | 0 | 0 | 0 | 0 | 0 | 435.85M | 584.85M | 573.54M | 456.08M | 383.47M | 230.24M | 299.74M | 225.18M | 296.53M | 254.42M | 297.73M | 0 | 0 | 0 | 9.64K | 0 | 85.09K | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213.96M | 297.08M | 364.56M | 222.45M | 185.83M | 319.76M | 287.44M | 269.83M | 110.42M | 54.31M | 79.33M | 0 | 0 | 0 | 28.81K | 0 | 58.51K | 0 | 0 | 0 | 0 |
Currency and regulatory volatility
As reported in financial statements, TIMB consistently generates operating cash flow that is 3.0x to 4.5x its net income, a substantial spread that suggests non-cash charges like depreciation and amortization are the primary drivers of the company's reported cash-generating capacity rather than pure operational earnings growth.
The persistent gap between net income and operating cash flow indicates that the company's accounting earnings are heavily influenced by non-cash expenses, particularly the amortization of spectrum and network assets. Investors should monitor whether this high conversion ratio remains sustainable as the company transitions from heavy infrastructure investment to a more mature operational phase.
Based on the provided quarterly data, free cash flow margins have fluctuated significantly, ranging from a low of 4.8% in 2024Q1 to a peak of 47.5% in 2024Q4, reflecting the lumpy nature of capital expenditures and the impact of periodic working capital swings on liquidity.
The volatility in free cash flow suggests that TIMB's ability to generate excess cash is highly sensitive to the timing of network investments and seasonal working capital requirements. While the trend appears generally positive, the inconsistency in FCF margins warrants caution regarding the company's ability to maintain stable dividend payouts during periods of elevated capital intensity.
According to recent SEC filings, TIMB's capital expenditure as a percentage of revenue has remained elevated, peaking at 46.0% in 2023Q4 and averaging near 20% in recent quarters, which highlights the ongoing necessity for heavy reinvestment to maintain competitive network quality in the Brazilian market.
The high ratio of capital expenditure to revenue suggests that the company is in a continuous cycle of network upgrades, likely driven by 5G deployment and the integration of acquired assets. This capital intensity may limit the company's flexibility to pursue aggressive share buybacks or debt reduction without impacting its core infrastructure capabilities.
As indicated by the quarterly cash flow data, working capital changes have been highly erratic, with outflows as large as $1.5B in 2024Q1 followed by inflows of $1.4B in 2023Q4, suggesting that the company's cash position is frequently buffeted by timing differences in payables and receivables.
These sharp fluctuations in working capital suggest that the company's cash flow is susceptible to operational timing, which may obscure the underlying health of the business. Analysts should investigate whether these swings are indicative of aggressive payables management or simply the result of the complex billing cycles inherent in the telecommunications industry.
Based on reported figures, TIMB has consistently prioritized dividend payments, with outflows reaching $3.6B in 2025Q4, which appears to be a strategic choice that may limit the capital available for organic growth or the rapid deleveraging of the balance sheet in a high-rate environment.
The substantial dividend payouts relative to free cash flow suggest that management is committed to returning capital to shareholders, potentially under pressure from the parent company. This strategy may leave the company vulnerable if macroeconomic conditions in Brazil deteriorate or if competitive pressures necessitate a sudden, large-scale increase in capital spending.
Quick answers to the most common questions about buying TIMB stock.
TIM S.A. (TIMB) generated $13.44B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
TIM S.A. (TIMB) generated $8.90B 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.
TIM S.A. (TIMB) spent $4.54B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, TIM S.A. (TIMB) returned $5.36B to shareholders via cash dividends and spent $748.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.