VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TXTernium S.A.
$44.44$8.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksTXCash Flow

Ternium S.A. (TX) Cash Flow Statement

22Y historyFree accessUpdated daily

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.

TX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations2.32B2.31B1.91B2.5B2.75B2.68B1.76B1.65B1.74B383.86M1.1B1.32B505.84M1.09B1.06B647.13M806.83M1.16B517.51M1.56B1.24B1.26B517.57M
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 Income570.25M425.23M-53.67M986.37M2.09B4.37B867.87M630.04M1.66B1.02B706.9M59.78M588.78M592.9M187.15M649.91M779.47M339.1M718.07M1B995.97M1.07B748.17M
Depreciation & Amortization803.49M788.31M741.85M657.69M616.49M591.79M631.05M661.11M589.3M474.3M406.9M433.79M414.8M377.1M370.86M405.84M383.3M385.11M413.54M565.85M424.5M316.4M99.19M
Stock-Based Compensation00000000000000000000000
Deferred Taxes62.96M00-160.94M-1.2B578.28M66.56M-208.81M-154.37M-273.44M182.3M-23.93M-14.93M-24.2M44.37M00000000
Other Non-Cash Items116.74M64.65M1.23B696.92M86.74M-242.16M-157.03M-7.42M-13.01M19.48M12.7M5.5M5.16M-16.7M816K-10.81M92.03M-197.63M457.38M-27.7M100.67M-200.23M-125.13M
Working Capital Changes857.36M1.04B-15.88M321.08M1.15B-2.62B352.8M572.68M-228.58M-864.97M-162.4M509.14M-550.98M114.6M23.53M-397.81M-447.97M635.18M-1.07B24.88M-276.15M73.47M-204.67M
Change in Receivables00127.8M-97.94M584.7M-926.74M-41.65M167.63M-114.74M-411.37M-161.18M125.68M-85.97M137.13M-48.1M-116.86M-179.31M193.68M-22.54M0000
Change in Inventory00-108.83M202.47M438.09M-1.91B156.52M510.97M-186.41M-540.16M-151.26M349.66M-357.02M-115.84M20.25M-413.32M-497.43M429.12M-821.71M-171.94M-271.48M-134M-114.69M
Change in Payables00-74.16M280.57M83.31M109.25M200.41M-10.79M55.43M46.33M61.04M36.73M-138.63M34.73M92.84M119.15M135.65M80.16M-247.64M0000
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-2.99B121.65M-470.13M791.23M350.53M-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 Revenue15.34%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-335.58M00662.39M-4.22M-757K-17.01M-5.79M891.23K-1.61B-114.4M-10.27M-252.04M-900K-2.24B0-68.41M-196K718.63M-1.84B-210.55M-2.2B0
Investments-----------------------
Other Investing196.88M516.32M490.1M45.55M30.8M58.03M1.04M25.27M-23.62M-432.12M-526.6M-475.84M-441.99M-881M-879.01M1.7M418.95M748.27M-343.43M4.01M5.18M610.39M862K
Cash from Financing-321.67M-500.58M-488.38M-766.36M-1.02B-854.38M-506.25M-150.51M-1.32B1.8B-508.7M-809.63M84.56M-465.1M348.2M-364.57M-654.12M-922.59M-752.91M1.25B-756.28M1.16B-359.89M
Debt Issued (Net)222.89M38.15M174.5M-197.06M-486.15M-285.08M-506.25M113.59M-1.12B2.03B-281.19M-557.08M265.42M-270.84M469.68M34.04M-520.5M-922.59M-633.08M1.48B-1.26B1.48B-208.72M
Equity Issued (Net)000000000000000-150M0000525.02M00
Dividends Paid-530M-530.03M-608.55M-569.29M-530.03M-569.29M0-235.57M-215.94M-196.31M-176.7M-176.68M-147.23M-194.3M-163.13M-287.81M-100.24M0-119.83M-120.24M-27.18M-238.65M-151.16M
Share Repurchases000000000000000-150M0000000
Other Financing-14.56M-8.7M-54.34M0000-28.53M17.16M-30.57M-50.83M-75.87M-33.63M-1.73M25.75M-101.38M-132.62M00-105.15M-25.39M-75.81M-70.31M
Net Change in Cash-213.61M-160.06M-154.75M192.66M376.75M738.72M17.92M269.42M-87.24M154.32M32M-61.81M-93.92M-253.1M-1.6B379.18M-316.38M1.03B-60.28M493.04M-121.98M560.11M65.86M
Free Cash Flow-64.72M-187.23M40.74M1.04B2.17B2.15B1.2B595.37M1.22B-25.54M664.1M856.85M62.38M208.9M32.5M45.79M456.7M953.17M-70.39M1.13B839.16M1.02B425M
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-0.33-0.950.215.3011.0710.976.123.036.21-0.133.384.360.321.060.170.232.284.75-0.355.634.336.503.64
FCF Conversion (FCF/Net Income)-0.11x5.44x-35.51x3.70x1.56x0.70x2.26x2.92x1.15x0.43x1.85x162.85x1.12x2.40x7.58x1.26x1.30x1.62x0.72x1.99x1.57x1.79x1.13x
Interest Paid00194.84M133.71M42.73M36.06M55.77M101.45M144.19M95.1M77.27M83.99M112.7M148.98M149.49M62.52M70.83M000000
Taxes Paid0056.53M495.35M1.77B818.85M224.93M405.32M523.8M610.33M229.2M231.25M378.63M373.6M220.2M571.92M179.84M000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Cyclical Margin Compression

Earnings Quality Masked by Volatility

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.

FCF Volatility Hinders Capital Returns

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.

Aggressive Capital Intensity Sustains Growth

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.

Working Capital Swings Impact Liquidity

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.

TX — Frequently Asked Questions

Quick answers to the most common questions about buying TX stock.

How much cash does Ternium S.A. (TX) generate from operations?

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.

What is Ternium S.A.'s free cash flow?

Ternium S.A. (TX) reported negative free cash flow of $187.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Ternium S.A.'s capital expenditure (CapEx)?

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.

How does Ternium S.A. distribute cash to shareholders?

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.