Free cash flow remains inconsistent with a $188.5 million outflow in 2026Q1, reflecting the heavy burden of capital intensity on liquidity despite historical retained earnings of $13.4 billion.
| 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 |
|---|
| Cash from Operations | 2.32B | 2.31B | 1.91B | 2.5B | 2.75B | 2.68B | 1.76B | 1.65B | 1.74B | 383.86M | 1.1B | 1.32B | 505.84M | 1.09B | 1.06B | 647.13M | 806.83M | 1.16B | 517.51M | 1.56B | 1.24B | 1.26B | 517.57M |
| Operating CF Margin % | - | 14.82% | 10.8% | 14.2% | 16.77% | 16.64% | 20.16% | 16.16% | 15.18% | 3.96% | 15.22% | 16.8% | 5.8% | 12.8% | 12.26% | 7.07% | 10.93% | 23.43% | 6.11% | 19.11% | 18.95% | 28.38% | 32.37% |
| Operating CF Growth % | 178.83% | 21.38% | -23.79% | -9.15% | 2.82% | 52.01% | 6.9% | -5.27% | 353.1% | -65.09% | -16.92% | 161.64% | -53.69% | 3.52% | 63.04% | -19.79% | -30.55% | 124.49% | -66.92% | 25.64% | -1.38% | 143.92% | - |
| Net Income | 570.25M | 425.23M | -53.67M | 986.37M | 2.09B | 4.37B | 867.87M | 630.04M | 1.66B | 1.02B | 706.9M | 59.78M | 588.78M | 592.9M | 187.15M | 649.91M | 779.47M | 339.1M | 718.07M | 1B | 995.97M | 1.07B | 748.17M |
| Depreciation & Amortization | 803.49M | 788.31M | 741.85M | 657.69M | 616.49M | 591.79M | 631.05M | 661.11M | 589.3M | 474.3M | 406.9M | 433.79M | 414.8M | 377.1M | 370.86M | 405.84M | 383.3M | 385.11M | 413.54M | 565.85M | 424.5M | 316.4M | 99.19M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 62.96M | 0 | 0 | -160.94M | -1.2B | 578.28M | 66.56M | -208.81M | -154.37M | -273.44M | 182.3M | -23.93M | -14.93M | -24.2M | 44.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 116.74M | 64.65M | 1.23B | 696.92M | 86.74M | -242.16M | -157.03M | -7.42M | -13.01M | 19.48M | 12.7M | 5.5M | 5.16M | -16.7M | 816K | -10.81M | 92.03M | -197.63M | 457.38M | -27.7M | 100.67M | -200.23M | -125.13M |
| Working Capital Changes | 857.36M | 1.04B | -15.88M | 321.08M | 1.15B | -2.62B | 352.8M | 572.68M | -228.58M | -864.97M | -162.4M | 509.14M | -550.98M | 114.6M | 23.53M | -397.81M | -447.97M | 635.18M | -1.07B | 24.88M | -276.15M | 73.47M | -204.67M |
| Change in Receivables | 0 | 0 | 127.8M | -97.94M | 584.7M | -926.74M | -41.65M | 167.63M | -114.74M | -411.37M | -161.18M | 125.68M | -85.97M | 137.13M | -48.1M | -116.86M | -179.31M | 193.68M | -22.54M | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | -108.83M | 202.47M | 438.09M | -1.91B | 156.52M | 510.97M | -186.41M | -540.16M | -151.26M | 349.66M | -357.02M | -115.84M | 20.25M | -413.32M | -497.43M | 429.12M | -821.71M | -171.94M | -271.48M | -134M | -114.69M |
| Change in Payables | 0 | 0 | -74.16M | 280.57M | 83.31M | 109.25M | 200.41M | -10.79M | 55.43M | 46.33M | 61.04M | 36.73M | -138.63M | 34.73M | 92.84M | 119.15M | 135.65M | 80.16M | -247.64M | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.21B | -1.98B | -1.38B | -1.47B | -1.32B | -1.05B | -1.18B | -1.2B | -457.01M | -2.03B | -554.7M | -572.06M | -675.77M | -883.7M | -2.99B | 121.65M | -470.13M | 791.23M | 350.53M | -2.33B | -610.35M | -1.83B | -91.7M |
| Capital Expenditures | -2.39B | -2.5B | -1.87B | -1.46B | -580.55M | -523.61M | -560.01M | -1.05B | -520.25M | -409.4M | -435.5M | -466.64M | -443.46M | -883.3M | -1.02B | -601.34M | -350.12M | -208.59M | -587.9M | -436.27M | -405.82M | -244.94M | -92.56M |
| CapEx % of Revenue | 15.34% | 16.02% | 10.57% | 8.29% | 3.54% | 3.25% | 6.41% | 10.32% | 4.54% | 4.22% | 6.03% | 5.92% | 5.08% | 10.36% | 11.88% | 6.57% | 4.74% | 4.21% | 6.95% | 5.33% | 6.18% | 5.51% | 5.79% |
| Acquisitions | -335.58M | 0 | 0 | 662.39M | -4.22M | -757K | -17.01M | -5.79M | 891.23K | -1.61B | -114.4M | -10.27M | -252.04M | -900K | -2.24B | 0 | -68.41M | -196K | 718.63M | -1.84B | -210.55M | -2.2B | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 196.88M | 516.32M | 490.1M | 45.55M | 30.8M | 58.03M | 1.04M | 25.27M | -23.62M | -432.12M | -526.6M | -475.84M | -441.99M | -881M | -879.01M | 1.7M | 418.95M | 748.27M | -343.43M | 4.01M | 5.18M | 610.39M | 862K |
| Cash from Financing | -321.67M | -500.58M | -488.38M | -766.36M | -1.02B | -854.38M | -506.25M | -150.51M | -1.32B | 1.8B | -508.7M | -809.63M | 84.56M | -465.1M | 348.2M | -364.57M | -654.12M | -922.59M | -752.91M | 1.25B | -756.28M | 1.16B | -359.89M |
| Debt Issued (Net) | 222.89M | 38.15M | 174.5M | -197.06M | -486.15M | -285.08M | -506.25M | 113.59M | -1.12B | 2.03B | -281.19M | -557.08M | 265.42M | -270.84M | 469.68M | 34.04M | -520.5M | -922.59M | -633.08M | 1.48B | -1.26B | 1.48B | -208.72M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150M | 0 | 0 | 0 | 0 | 525.02M | 0 | 0 |
| Dividends Paid | -530M | -530.03M | -608.55M | -569.29M | -530.03M | -569.29M | 0 | -235.57M | -215.94M | -196.31M | -176.7M | -176.68M | -147.23M | -194.3M | -163.13M | -287.81M | -100.24M | 0 | -119.83M | -120.24M | -27.18M | -238.65M | -151.16M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -14.56M | -8.7M | -54.34M | 0 | 0 | 0 | 0 | -28.53M | 17.16M | -30.57M | -50.83M | -75.87M | -33.63M | -1.73M | 25.75M | -101.38M | -132.62M | 0 | 0 | -105.15M | -25.39M | -75.81M | -70.31M |
| Net Change in Cash | -213.61M | -160.06M | -154.75M | 192.66M | 376.75M | 738.72M | 17.92M | 269.42M | -87.24M | 154.32M | 32M | -61.81M | -93.92M | -253.1M | -1.6B | 379.18M | -316.38M | 1.03B | -60.28M | 493.04M | -121.98M | 560.11M | 65.86M |
| Free Cash Flow | -64.72M | -187.23M | 40.74M | 1.04B | 2.17B | 2.15B | 1.2B | 595.37M | 1.22B | -25.54M | 664.1M | 856.85M | 62.38M | 208.9M | 32.5M | 45.79M | 456.7M | 953.17M | -70.39M | 1.13B | 839.16M | 1.02B | 425M |
| FCF Margin % | -0.42% | -1.2% | 0.23% | 5.91% | 13.23% | 13.38% | 13.75% | 5.84% | 10.64% | -0.26% | 9.19% | 10.88% | 0.71% | 2.45% | 0.38% | 0.5% | 6.19% | 19.22% | -0.83% | 13.78% | 12.77% | 22.88% | 26.58% |
| FCF Growth % | 78.41% | -559.59% | -96.08% | -52.11% | 0.87% | 79.29% | 101.76% | -51.16% | 4872.4% | -103.85% | -22.5% | 1273.57% | -70.14% | 542.77% | -29.03% | -89.97% | -52.09% | 1454.1% | -106.24% | 34.41% | -17.53% | 139.41% | - |
| FCF per Share | -0.33 | -0.95 | 0.21 | 5.30 | 11.07 | 10.97 | 6.12 | 3.03 | 6.21 | -0.13 | 3.38 | 4.36 | 0.32 | 1.06 | 0.17 | 0.23 | 2.28 | 4.75 | -0.35 | 5.63 | 4.33 | 6.50 | 3.64 |
| FCF Conversion (FCF/Net Income) | -0.11x | 5.44x | -35.51x | 3.70x | 1.56x | 0.70x | 2.26x | 2.92x | 1.15x | 0.43x | 1.85x | 162.85x | 1.12x | 2.40x | 7.58x | 1.26x | 1.30x | 1.62x | 0.72x | 1.99x | 1.57x | 1.79x | 1.13x |
| Interest Paid | 0 | 0 | 194.84M | 133.71M | 42.73M | 36.06M | 55.77M | 101.45M | 144.19M | 95.1M | 77.27M | 83.99M | 112.7M | 148.98M | 149.49M | 62.52M | 70.83M | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 56.53M | 495.35M | 1.77B | 818.85M | 224.93M | 405.32M | 523.8M | 610.33M | 229.2M | 231.25M | 378.63M | 373.6M | 220.2M | 571.92M | 179.84M | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical Margin Compression
As reported in quarterly financial statements, Ternium's OCF/NI ratio has exhibited extreme volatility, ranging from a negative 0.89 in 2024Q2 to a staggering 25.98 in 2025Q3, suggesting that net income is a poor proxy for the company's actual cash-generating capacity due to significant non-cash accounting adjustments.
The wide divergence between net income and operating cash flow indicates that reported earnings are heavily distorted by non-operating items, likely related to hyperinflationary accounting in Argentina. Investors should view the cash flow statement as the primary indicator of operational health, as net income appears to be an unreliable metric for assessing the company's true underlying profitability.
Based on the provided cash flow data, Ternium's free cash flow trajectory remains inconsistent, with negative FCF recorded in six of the last ten quarters, including a $188.5 million outflow in 2026Q1, reflecting the heavy burden of ongoing capital expenditure on the company's cash reserves.
The inability to consistently generate positive free cash flow suggests that the company is currently in a capital-intensive phase of its lifecycle, prioritizing infrastructure investment over immediate cash generation. This trend warrants further investigation into whether these investments will yield sufficient returns to offset the current cash burn once the projects are fully operational.
According to historical cash flow filings, Ternium's capital intensity remains elevated, with CapEx/Revenue ratios peaking at 20.5% in 2025Q2, underscoring a strategic commitment to expanding its upstream slab production capacity to meet stringent USMCA 'melted and poured' requirements for the North American market.
The sustained high level of capital expenditure appears to be a deliberate effort to secure long-term competitive advantages by reducing reliance on third-party slab imports. While this strategy may improve future margins, it currently places significant pressure on the company's liquidity and limits the potential for near-term shareholder distributions.
As evidenced by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $781.4 million inflow in 2025Q2 to a $233.1 million outflow in 2026Q1, which highlights the company's sensitivity to inventory management and collection cycles in a volatile steel pricing environment.
These sharp fluctuations in working capital suggest that the company's cash position is highly susceptible to shifts in supply chain dynamics and customer payment behavior. Analysts should monitor these movements closely, as they may indicate underlying challenges in managing inventory levels during periods of softening industrial demand.
Quick answers to the most common questions about buying TX stock.
Ternium S.A. (TX) generated $2.31B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ternium S.A. (TX) reported negative free cash flow of $187.2M in 2025, indicating capital requirements exceeded cash from operations.
Ternium S.A. (TX) spent $2.50B 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, Ternium S.A. (TX) returned $530.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.