Ternium Announces Third Quarter and First Nine Months of 2025 Results
Ternium (NYSE:TX) reported third-quarter 2025 results: net sales $3,955M, Adjusted EBITDA $420M (margin 11%), and a net loss of $270M. The quarter included a $405M write-down of deferred tax assets at Usiminas and a $32M provision update related to Usiminas litigation. Steel shipments totaled 3,757 kt and mining shipments 2,017 kt. Cash from operations was $535M; capital expenditures were $711M, mainly for Pesquería expansion. Net cash declined by $303M to $715M. The board approved an interim dividend of $0.90 per ADS payable Nov 11, 2025, taking 2025 distributions to $2.70 per ADS.
Management expects slightly lower Adjusted EBITDA in Q4 2025 due to seasonality, with margins broadly stable as cost reductions offset lower revenue per ton.
Ternium (NYSE:TX) ha riportato i risultati del terzo trimestre 2025: ricavi netti di $3.955M, EBITDA rettificato di $420M (margine 11%), e una perdita netta di $270M. Il trimestre includeva una svalutazione di $405M degli asset fiscali differiti presso Usiminas e un aggiornamento di accantonamenti di $32M relativo al contenzioso Usiminas. Le spedizioni di acciaio ammontavano a 3,757 kt e le spedizioni minerarie a 2,017 kt. Il flusso di cassa operativo è stato di $535M; gli investimenti in capitale sono stati $711M, principalmente per l'espansione di Pesquería. Il patrimonio netto è diminuito di $303M a $715M. Il consiglio di amministrazione ha approvato un dividendo interino di $0,90 per ADS, pagabile l'11 novembre 2025, portando le distribuzioni 2025 a $2,70 per ADS.
La direzione prevede un EBITDA rettificato leggermente inferiore nel Q4 2025 a causa della stagionalità, con margini sostanzialmente stabili poiché le riduzioni dei costi compensano il minor fatturato per tonnellata.
Ternium (NYSE:TX) reportó los resultados del tercer trimestre de 2025: ventas netas de $3,955 M, EBITDA ajustado de $420 M (margen 11%), y una pérdida neta de $270 M. El trimestre incluyó una reducción de $405 M de activos fiscales diferidos en Usiminas y una actualización de provisiones de $32 M relacionada con el litigio Usiminas. Los envíos de acero totalizaron 3,757 kt y de minería 2,017 kt. El flujo de efectivo de operaciones fue de $535 M; los gastos de capital fueron de $711 M, principalmente para la expansión de Pesquería. El saldo neto cayó $303 M a $715 M. La junta aprobó un dividendo interino de $0.90 por ADS, pagadero el 11 de nov. 2025, llevando las distribuciones 2025 a $2.70 por ADS.
La dirección espera un ligeramente menor EBITDA ajustado en el Q4 2025 debido a la estacionalidad, con márgenes relativamente estables ya que las reducciones de costos compensan el menor ingreso por tonelada.
테르니움(Ternium, NYSE:TX)은 2025년 3분기 실적을 보고했습니다: 순매출 $3,955M, 조정 EBITDA $420M (마진 11%), 그리고 $270M의 순손실. 분기에는 Usiminas의 처리하지 않은 세금자산의 $405M 손상 및 Usiminas 소송 관련 $32M 충당금 업데이트이 포함되었습니다. 철강 선적은 3,757 kt, 광업 선적은 2,017 kt 이었습니다. 영업현금흐름은 $535M, 설비투자는 $711M으로 Pesquería 확장에 주로 쓰였습니다. 순현금은 $303M 감소해 $715M이 되었습니다. 이사회는 2025년 11월 11일 지급 예정인 ADS당 $0.90의 중간배당을 승인했고, 2025년 배당은 ADS당 $2.70로 늘어났습니다.
경영진은 계절성으로 인해 2025년 4분기에는 조정 EBITDA가 다소 낮아질 것으로 예상하며, 매출 톤당 감소를 비용절감이 상쇄하면서 마진은 대체로 안정적일 것으로 봅니다.
Ternium (NYSE:TX) a publié les résultats du troisième trimestre 2025 : chiffre d'affaires net de 3 955 M$, EBITDA ajusté de 420 M$ (marge 11%), et une perte nette de 270 M$. Le trimestre comprenait une réévaluation de 405 M$ des actifs fiscaux différés chez Usiminas et une mise à jour de provision de 32 M$ liée au litige Usiminas. Les expéditions d'acier se sont élevées à 3 757 kt et les expéditions minières à 2 017 kt. La trésorerie opérationnelle était de 535 M$, les dépenses d'investissement de 711 M$, principalement pour l'extension Pesquería. La trésorerie nette a diminué de 303 M$ pour atteindre 715 M$. Le conseil d'administration a approuvé un dividende intermédiaire de 0,90 $ par ADS, payable le 11 novembre 2025, portant les distributions 2025 à 2,70 $ par ADS.
La direction prévoit un EBITDA ajusté légèrement inférieur au T4 2025 en raison de la saisonnalité, avec des marges globalement stables, les réductions de coûts compensant les revenus par tonne.
Ternium (NYSE:TX) meldete die Ergebnisse des dritten Quartals 2025: Netto-Verkäufe $3,955M, bereinigtes EBITDA $420M (Marge 11%), und ein Nettoverlust von $270M. Das Quartal enthielt eine Abschreibung von $405M auf latente Steuerforderungen bei Usiminas und eine $32M Anpassung der Rückstellungen im Zusammenhang mit Usiminas Rechtsstreit. Stahl-Lieferungen betrugen 3,757 kt und Bergbau-Lieferungen 2,017 kt. Operativer Cashflow war $535M; Investitionen $711M, hauptsächlich für Pesquería-Ausbau. Netto-Cash war um $303M auf $715M gesunken. Der Vorstand genehmigte eine Zwischendividende von $0,90 pro ADS, zahlbar am 11.11.2025, wodurch die Dividenden für 2025 auf $2,70 pro ADS steigen.
Management erwartet aufgrund von Saisonalität im vierten Quartal 2025 etwas niedrigere bereinigte EBITDA, während die Margen insgesamt stabil bleiben, da Kostenreduzierungen den geringeren Umsatz pro Tonne ausgleichen.
تيارنيام (التِسوية NYSE:TX) أبلغت عن نتائج الربع الثالث من عام 2025: مبيعات صافية 3,955 مليون دولار، EBITDA معدل معدل 420 مليون دولار (هامش 11%)، و خسارة صافية قدرها 270 مليون دولار. تضمن الربع شطباً قدره 405 ملايين دولار للأصول الضريبية المؤجلة لدى أوسيمينا و تحديث مخصص قدره 32 مليون دولار متعلق بالدعوى القضائية ضد أوسيمينا. إجمالي شحنات الصلب 3,757 ألف طن والشحنات التعدينية 2,017 ألف طن. التدفق النقدي من التشغيل كان 535 مليون دولار؛ رأس المال المنفق 711 مليون دولار، أساساً لتوسعة بيسكيريا. صافي النقد انخفض بمقدار 303 مليون دولار ليصل إلى 715 مليون دولار. صوت المجلس على توزيعات نصف سنوية قدرها $0.90 للسهم ADS، قابلة للدفع في 11 نوفمبر 2025، ليصل توزيعات 2025 إلى $2.70 للسهم ADS.
تتوقع الإدارة انخفاض EBITDA المعدل قليلاً في الربع الرابع 2025 بسبب المواسم، مع ثبات الهامش بشكل عام مع تعويض تقليل التكاليف لانخفاض الإيراد لكل طن.
Ternium (NYSE:TX) 公布了2025年第三季度业绩:净销售额 $3,955M,调整后EBITDA $420M(利润率11%),以及净亏损 $270M。本季度包括在 Usiminas 的 递延所得税资产 $405M 的减记以及与 Usiminas 訴訟相关的 $32M 的准备金调整。钢铁出货量合计 3,757 kt,矿业出货量为 2,017 kt。经营活动现金流为 $535M;资本支出为 $711M,主要用于 Pesquería 扩建。净现金下降 $303M 至 $715M。董事会批准于 2025 年 11 月 11 日支付的每张 ADS 0.90 美元的中期股息,使 2025 年分红达到每张 ADS 2.70 美元。
管理层预计 2025 年第四季度的调整后 EBITDA 将略低,因季节性因素,但利润率将大体保持稳定,因为成本下降抵消了每吨收入的下降。
- Adjusted EBITDA of $420M (+4% q/q)
- Adjusted EBITDA margin improved to 11% (vs 10% in 2Q25)
- Interim dividend $0.90 per ADS; total 2025 distributions $2.70 per ADS
- Steel shipments 3,757 thousand tons in 3Q25
- Net loss $270M, including a $405M write-down of deferred tax assets at Usiminas
- Net cash down $303M q/q to $715M
- Capital expenditures $711M in 3Q25 (Pesquería expansion)
- Net sales declined 12% y/y to $3,955M
Insights
Ternium shows operating margin improvement but posts a large tax-driven net loss; interim dividend and capex strain cash.
Operating performance improved: Adjusted EBITDA rose sequentially to
Key risks and constraints include a one-off write-down of deferred tax assets at Usiminas of
Concrete items to watch near-term: the
LUXEMBOURG, LU / ACCESS Newswire / October 28, 2025 / Ternium S.A. (NYSE:TX) today announced its results for the third quarter and first nine months ended September 30, 2025.
The financial and operational information contained in this press release is based on Ternium S.A.'s operational data and consolidated condensed interim financial statements prepared in accordance with IAS 34 "Interim financial reporting" (IFRS) and presented in U.S. dollars ($) and metric tons. Interim financial figures are unaudited. This press release includes certain non-IFRS alternative performance measures such as Adjusted EBITDA, Cash Operating Income, Free Cash Flow and Net Cash. The reconciliation of these figures to the most directly comparable IFRS measures is included in Exhibit I.
Third Quarter of 2025 Highlights

Interim dividend figure compared to third quarter of 2024. Other figures compared to second quarter of 2025.
Note 1: Includes a
Summary of Third Quarter of 2025 Results
CONSOLIDATED | 3Q25 |
|
| 2Q25 |
|
| DIF |
|
| 3Q24 |
|
| DIF |
|
| 9M25 |
|
| 9M24 |
|
| DIF |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Steel Products Shipments (thousand tons) |
| 3,757 |
|
|
| 3,719 |
|
|
| 1 | % |
|
| 4,123 |
|
|
| -9 | % |
|
| 11,333 |
|
|
| 11,858 |
|
|
| -4 | % |
Mining Products Shipments (thousand tons) |
| 2,017 |
|
|
| 1,980 |
|
|
| 2 | % |
|
| 1,781 |
|
|
| 13 | % |
|
| 5,788 |
|
|
| 4,701 |
|
|
| 23 | % |
Net Sales ($ million) |
| 3,955 |
|
|
| 3,947 |
|
|
| 0 | % |
|
| 4,480 |
|
|
| -12 | % |
|
| 11,834 |
|
|
| 13,773 |
|
|
| -14 | % |
Operating Income ($ million) |
| 215 |
|
|
| 199 |
|
|
| 8 | % |
|
| 175 |
|
|
| 23 | % |
|
| 546 |
|
|
| 1,221 |
|
|
| -55 | % |
Adjusted EBITDA ($ million) |
| 420 |
|
|
| 403 |
|
|
| 4 | % |
|
| 368 |
|
|
| 14 | % |
|
| 1,146 |
|
|
| 1,768 |
|
|
| -35 | % |
Adjusted EBITDA Margin (% of net sales) |
| 11 | % |
|
| 10 | % |
|
|
|
|
|
| 8 | % |
|
|
|
|
|
| 10 | % |
|
| 13 | % |
|
|
|
|
Provision for Usiminas Participation Acquisition Litigation ($ million) |
| (32 | ) |
|
| (40 | ) |
|
|
|
|
|
| (31 | ) |
|
|
|
|
|
| (117 | ) |
|
| (814 | ) |
|
|
|
|
Write-down of Deferred Tax Assets at Usiminas ($ million) |
| (405 | ) |
|
| - |
|
|
|
|
|
|
| - |
|
|
|
|
|
|
| (405 | ) |
|
| - |
|
|
|
|
|
Net (Loss) Income ($ million) |
| (270 | ) |
|
| 259 |
|
|
|
|
|
|
| 93 |
|
|
|
|
|
|
| 132 |
|
|
| (159 | ) |
|
|
|
|
Equity Holders' Net Income (Loss) ($ million) |
| 21 |
|
|
| 215 |
|
|
|
|
|
|
| 32 |
|
|
|
|
|
|
| 303 |
|
|
| (335 | ) |
|
|
|
|
Earnings (Losses) per ADS ($) |
| 0.10 |
|
|
| 1.10 |
|
|
|
|
|
|
| 0.16 |
|
|
|
|
|
|
| 1.54 |
|
|
| (1.70 | ) |
|
|
|
|
Note: Each American Depositary Share, or ADS, represents 10 shares of Ternium's common stock. Results are based on a weighted average number of shares of common stock outstanding (net of treasury shares) of 1,963,076,776.
Third Quarter of 2025 Highlights
In the third quarter of 2025, Ternium continued improving its Adjusted EBITDA Margin, as steel production costs decreased, mainly reflecting lower raw material and purchased slab costs, as well as efficiency gains.
Net result in the third quarter of 2025 was a loss of
As of the end of September 2025, Ternium's Net Cash position stood at
Interim Dividend Payment
Ternium's board of directors approved the payment of an interim dividend of
The interim dividend payment date will be November 11, 2025, with record date on November 10, 2025.
Considering the dividend paid in May 2025 and the announced interim dividend for November 2025, total distributions during 2025 will amount to
Outlook
Ternium anticipates a slight decrease in Adjusted EBITDA for the fourth quarter of 2025 compared to the third quarter, largely due to the typical seasonal reduction in shipments in all of the company's markets. Ternium expects its Adjusted EBITDA Margin to remain in line with the third quarter, as a projected decline in revenue per ton in Mexico and Argentina should be largely balanced by ongoing reductions in cost per ton. This reflects lower raw material costs, as well as Ternium's ongoing commitment to implementing cost optimization strategies throughout its operations.
In Mexico, the company expects shipments to decline sequentially in the fourth quarter of 2025, reflecting both subdued construction activity and end-of-year seasonality. The Mexican steel market continues to face challenges, particularly from ongoing tariff negotiations with the United States, which have contributed to an environment of uncertainty.
In Brazil, while the steel market continues to face significant challenges from a persistent influx of unfairly traded steel imports, particularly from Asian producers, Usiminas is proactively strengthening its competitiveness through ongoing cost reduction initiatives and operational improvements, leading to expectations of achieving a better cost per ton in the fourth quarter of 2025 compared to the previous quarter.
In Argentina, with the uncertainty related to the mid-term elections now behind us, the most dynamic sectors of the economy, such as agriculture, mining, and oil and gas, offer significant opportunities for the company's value chain.
Analysis of Third Quarter of 2025 Results$ MILLION |
| 3Q25 |
| 2Q25 |
| DIF |
|
| 3Q24 |
| DIF |
|
| 9M25 |
| 9M24 |
| DIF |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Steel segment |
|
| 3,804 |
|
| 3,812 |
|
| -0 | % |
|
| 4,368 |
|
| -13 | % |
|
| 11,417 |
|
| 13,453 |
|
| -15 | % |
Mining segment |
|
| 151 |
|
| 135 |
|
| 12 | % |
|
| 112 |
|
| 34 | % |
|
| 417 |
|
| 320 |
|
| 31 | % |
Total net sales |
|
| 3,955 |
|
| 3,947 |
|
| 0 | % |
|
| 4,480 |
|
| -12 | % |
|
| 11,834 |
|
| 13,773 |
|
| -14 | % |
Adjusted EBITDA
Adjusted EBITDA in the third quarter of 2025 equals net Income adjusted to exclude:
Depreciation and amortization;
Income tax results;
Net financial results;
Equity in earnings of non-consolidated companies; and
Provision charge for ongoing litigation related to the acquisition of a participation in Usiminas.
And adjusted to include the proportional EBITDA in Unigal (
Adjusted EBITDA margin equals adjusted EBITDA divided by net sales. For more information see Exhibit I - Alternative performance measures - "Adjusted EBITDA".
Steel Segment
In the third quarter of 2025, the Steel Segment's net sales remained stable sequentially with slightly higher sales volumes offset by slightly lower realized steel prices. Year-over-year, the Steel Segment's net sales declined by

Ternium's shipments in Mexico posted a moderate sequential increase in the third quarter of 2025. On a year-over-year basis, sales volumes in the third quarter declined, as ongoing uncertainty surrounding trade negotiations with the U.S. and weak infrastructure investments in the country continued to dampen overall steel demand.
In Brazil, shipments in the third quarter of 2025 showed a modest sequential increase. On a year-over-year basis, sales volumes declined. Although steel demand in the country grew during 2025, this was offset by a sharp increase in flat steel product imports.
In the Southern Region, shipments showed a slight sequential decrease in the third quarter of 2025. Year-over-year, sales volumes increased, reflecting better steel demand in Argentina.
In Other Markets, declining shipments in the US were partially offset by higher sales volumes in other destinations both sequentially and year-over-year.

Steel Cash Operating Income
The Steel Segment's Cash Operating Income increased by
Year-over-year, the Steel Segment's Cash Operating Income increased by

Note: For a reconciliation of the Steel Segment's Cash Operating Income and Cash Operating Income per Ton and Margin to the most directly comparable IFRS measures, see Exhibit I - Alternative performance measures - "Cash Operating Income - Steel Segment".
Mining Segment
The Mining Segment's net sales decreased by

Mining Cash Operating Income
The Mining Segment's cash operating income decreased sequentially and year-over-year in the third quarter of 2025. The sequential decrease was primarily driven by lower margins and reduced sales volumes. On a year-over-year basis, the decline reflected lower margins, partially offset by increased sales volumes. The margin compression in the third quarter of 2025, as compared to the prior quarter and to the same period in 2024, was the result of higher unit costs and lower realized iron ore prices.

Note: For a reconciliation of the Mining Segment's Cash Operating Income and Cash Operating Income per Ton and Margin to the most directly comparable IFRS measures, see Exhibit I - Alternative performance measures - "Cash Operating Income - Mining Segment".
Net Financial Results
Net financial results for the third quarter of 2025 were a loss of
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest result |
|
| 3 |
|
|
| 1 |
|
|
| 17 |
|
|
| 18 |
|
|
| 83 |
|
Net foreign exchange result |
|
| (34 | ) |
|
| (35 | ) |
|
| 57 |
|
|
| (38 | ) |
|
| (32 | ) |
Change in fair value of financial assets |
|
| 8 |
|
|
| 17 |
|
|
| 11 |
|
|
| 54 |
|
|
| (131 | ) |
Other financial expense, net |
|
| (12 | ) |
|
| (12 | ) |
|
| (11 | ) |
|
| (35 | ) |
|
| (47 | ) |
Net financial results |
|
| (35 | ) |
|
| (30 | ) |
|
| 74 |
|
|
| (2 | ) |
|
| (127 | ) |
Income Tax Results
Ternium Mexico, Ternium Argentina and Ternium Brasil use the U.S. dollar as their functional currency and are, therefore, affected by deferred tax results. These results account for the impact of local currency fluctuations against the U.S. dollar, as well as for the effect of local inflation.
In the third quarter of 2025, Ternium's income tax expense totaled
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current income tax expense |
|
| (13 | ) |
|
| (47 | ) |
|
| (63 | ) |
|
| (85 | ) |
|
| (312 | ) |
Deferred tax (loss) gain |
|
| (25 | ) |
|
| 151 |
|
|
| (80 | ) |
|
| 128 |
|
|
| (178 | ) |
Write-down of deferred tax assets at Usiminas |
|
| (405 | ) |
|
| - |
|
|
| - |
|
|
| (405 | ) |
|
| - |
|
Income tax (expense) gain |
|
| (444 | ) |
|
| 104 |
|
|
| (143 | ) |
|
| (362 | ) |
|
| (490 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
Net result in the third quarter of 2025 was a loss of
Equity Holder's Net Income was
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Owners of the parent |
|
| 21 |
|
|
| 215 |
|
|
| 32 |
|
|
| 303 |
|
|
| (335 | ) |
Non-controlling interest |
|
| (290 | ) |
|
| 44 |
|
|
| 61 |
|
|
| (171 | ) |
|
| 176 |
|
Net (loss) income |
|
| (270 | ) |
|
| 259 |
|
|
| 93 |
|
|
| 132 |
|
|
| (159 | ) |
$ per ADS |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
Earnings (losses) per ADS |
|
| 0.10 |
|
|
| 1.10 |
|
|
| 0.16 |
|
|
| 1.54 |
|
|
| (1.70 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow and Liquidity
In the third quarter of 2025, cash from operations amounted to
The inventory value reduction was mainly driven by lower unit costs. Capital expenditures totaled

Ternium's Net Cash position as of the end of September 2025 was
Conference Call and Webcast
Ternium will host a conference call on October 29, 2025, at 8:30 a.m. ET in which management will discuss third quarter of 2025 results. A webcast link will be available in the Investor Center section of the company's website at www.ternium.com.
Forward Looking Statements
Some of the statements contained in this press release are "forward-looking statements". Forward-looking statements are based on management's current views and assumptions and involve known and unknown risks that could cause actual results, performance or events to differ materially from those expressed or implied by those statements. These risks include but are not limited to risks arising from uncertainties as to gross domestic product, related market demand, global production capacity, tariffs, cyclicality in the industries that purchase steel products, and other factors beyond Ternium's control.
About Ternium
Ternium is a leading steel producer in the Americas, providing advanced steel products to a wide range of manufacturing industries and the construction sector. We invest in low carbon emissions steelmaking technologies to support the energy transition and the mobility of the future. We also support the development of our communities, especially through educational programs in Latin America. More information about Ternium is available at www.ternium.com.
Income Statement
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
| 3,955 |
|
|
| 3,947 |
|
|
| 4,480 |
|
|
| 11,834 |
|
|
| 13,773 |
|
Cost of sales |
|
| (3,346 | ) |
|
| (3,337 | ) |
|
| (3,902 | ) |
|
| (10,085 | ) |
|
| (11,334 | ) |
Gross profit |
|
| 608 |
|
|
| 610 |
|
|
| 578 |
|
|
| 1,749 |
|
|
| 2,439 |
|
Selling, general and administrative expenses |
|
| (396 | ) |
|
| (403 | ) |
|
| (412 | ) |
|
| (1,195 | ) |
|
| (1,278 | ) |
Other operating income (expense), net |
|
| 3 |
|
|
| (8 | ) |
|
| 9 |
|
|
| (8 | ) |
|
| 60 |
|
Operating income |
|
| 215 |
|
|
| 199 |
|
|
| 175 |
|
|
| 546 |
|
|
| 1,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expense |
|
| (53 | ) |
|
| (56 | ) |
|
| (54 | ) |
|
| (164 | ) |
|
| (144 | ) |
Financial income |
|
| 56 |
|
|
| 57 |
|
|
| 71 |
|
|
| 182 |
|
|
| 227 |
|
Other financial (expense) income, net |
|
| (37 | ) |
|
| (31 | ) |
|
| 57 |
|
|
| (19 | ) |
|
| (210 | ) |
Equity in earnings of non-consolidated companies |
|
| 25 |
|
|
| 25 |
|
|
| 17 |
|
|
| 65 |
|
|
| 51 |
|
Provision for ongoing litigation related to the acquisition of a participation in Usiminas |
|
| (32 | ) |
|
| (40 | ) |
|
| (31 | ) |
|
| (117 | ) |
|
| (814 | ) |
Profit before income tax results |
|
| 174 |
|
|
| 155 |
|
|
| 236 |
|
|
| 494 |
|
|
| 331 |
|
Income tax (expense) gain |
|
| (444 | ) |
|
| 104 |
|
|
| (143 | ) |
|
| (362 | ) |
|
| (490 | ) |
(Loss) profit for the period |
|
| (270 | ) |
|
| 259 |
|
|
| 93 |
|
|
| 132 |
|
|
| (159 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the parent |
|
| 21 |
|
|
| 215 |
|
|
| 32 |
|
|
| 303 |
|
|
| (335 | ) |
Non-controlling interest |
|
| (290 | ) |
|
| 44 |
|
|
| 61 |
|
|
| (171 | ) |
|
| 176 |
|
(Loss) profit for the period |
|
| (270 | ) |
|
| 259 |
|
|
| 93 |
|
|
| 132 |
|
|
| (159 | ) |
Statement of Financial Position
$ MILLION |
| SEPTEMBER 30, 2025 |
|
| DECEMBER 31, 2024 |
| ||
|
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
| 10,104 |
|
|
| 8,381 |
|
Intangible assets, net |
|
| 1,018 |
|
|
| 1,022 |
|
Investments in non-consolidated companies |
|
| 582 |
|
|
| 469 |
|
Other investments |
|
| 0 |
|
|
| 23 |
|
Deferred tax assets |
|
| 1,047 |
|
|
| 1,194 |
|
Receivables, net |
|
| 904 |
|
|
| 961 |
|
Total non-current assets |
|
| 13,656 |
|
|
| 12,050 |
|
|
|
|
|
|
|
|
|
|
Receivables, net |
|
| 1,064 |
|
|
| 902 |
|
Derivative financial instruments |
|
| 75 |
|
|
| 4 |
|
Inventories, net |
|
| 4,132 |
|
|
| 4,751 |
|
Trade receivables, net |
|
| 1,775 |
|
|
| 1,562 |
|
Other investments |
|
| 1,438 |
|
|
| 2,160 |
|
Cash and cash equivalents |
|
| 1,323 |
|
|
| 1,691 |
|
Total current assets |
|
| 9,807 |
|
|
| 11,071 |
|
|
|
|
|
|
|
|
|
|
Non-current assets classified as held for sale |
|
| 8 |
|
|
| 7 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
| 23,471 |
|
|
| 23,129 |
|
Statement of Financial Position (cont.)
$ MILLION |
| SEPTEMBER 30, 2025 |
|
| DECEMBER 31, 2024 |
| ||
|
|
|
|
|
|
| ||
Capital and reserves attributable to the owners of the parent |
|
| 11,976 |
|
|
| 11,968 |
|
Non-controlling interest |
|
| 4,325 |
|
|
| 4,163 |
|
Total equity |
|
| 16,300 |
|
|
| 16,132 |
|
|
|
|
|
|
|
|
|
|
Provisions |
|
| 614 |
|
|
| 553 |
|
Deferred tax liabilities |
|
| 43 |
|
|
| 89 |
|
Non current tax liabilities |
|
| 11 |
|
|
| 21 |
|
Other liabilities |
|
| 856 |
|
|
| 766 |
|
Trade payables |
|
| 1 |
|
|
| 5 |
|
Lease liabilities |
|
| 161 |
|
|
| 164 |
|
Borrowings |
|
| 1,494 |
|
|
| 1,560 |
|
Total non-current liabilities |
|
| 3,181 |
|
|
| 3,158 |
|
|
|
|
|
|
|
|
|
|
Provision for ongoing litigation related to the acquisition of a participation in Usiminas |
|
| 527 |
|
|
| 410 |
|
Current income tax liabilities |
|
| 30 |
|
|
| 107 |
|
Other liabilities |
|
| 697 |
|
|
| 630 |
|
Trade payables |
|
| 2,128 |
|
|
| 1,926 |
|
Derivative financial instruments |
|
| 5 |
|
|
| 50 |
|
Lease liabilities |
|
| 51 |
|
|
| 46 |
|
Borrowings |
|
| 552 |
|
|
| 670 |
|
Total current liabilities |
|
| 3,990 |
|
|
| 3,839 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
| 7,171 |
|
|
| 6,997 |
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
| 23,471 |
|
|
| 23,129 |
|
Statement of Cash Flows
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Result for the period |
|
| (270 | ) |
|
| 259 |
|
|
| 93 |
|
|
| 132 |
|
|
| (159 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 197 |
|
|
| 197 |
|
|
| 184 |
|
|
| 578 |
|
|
| 554 |
|
Income tax accruals less payments |
|
| 394 |
|
|
| (202 | ) |
|
| 204 |
|
|
| 142 |
|
|
| 474 |
|
Equity in earnings of non-consolidated companies |
|
| (25 | ) |
|
| (25 | ) |
|
| (17 | ) |
|
| (65 | ) |
|
| (51 | ) |
Provision for ongoing litigation related to the acquisition of a participation in Usiminas |
|
| 32 |
|
|
| 40 |
|
|
| 31 |
|
|
| 117 |
|
|
| 814 |
|
Interest accruals less payments / receipts, net |
|
| (6 | ) |
|
| (9 | ) |
|
| 3 |
|
|
| (6 | ) |
|
| (10 | ) |
Changes in provisions |
|
| 1 |
|
|
| 1 |
|
|
| (1 | ) |
|
| 5 |
|
|
| (70 | ) |
Changes in working capital |
|
| 174 |
|
|
| 781 |
|
|
| (176 | ) |
|
| 901 |
|
|
| (273 | ) |
Net foreign exchange results and others |
|
| 38 |
|
|
| 0 |
|
|
| (17 | ) |
|
| (17 | ) |
|
| 155 |
|
Net cash provided by operating activities |
|
| 535 |
|
|
| 1,044 |
|
|
| 303 |
|
|
| 1,786 |
|
|
| 1,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures and advances to suppliers for PP&E |
|
| (711 | ) |
|
| (810 | ) |
|
| (446 | ) |
|
| (2,038 | ) |
|
| (1,304 | ) |
(Increase) decrease in other investments |
|
| (24 | ) |
|
| 319 |
|
|
| (164 | ) |
|
| 538 |
|
|
| 166 |
|
Proceeds from the sale of property, plant & equipment |
|
| 3 |
|
|
| 0 |
|
|
| 0 |
|
|
| 4 |
|
|
| 2 |
|
Dividends received from non-consolidated companies |
|
| 2 |
|
|
| 1 |
|
|
| 3 |
|
|
| 4 |
|
|
| 5 |
|
Repayment of additional paid in capital |
|
| - |
|
|
| (5 | ) |
|
| - |
|
|
| (5 | ) |
|
| - |
|
Net cash used in investing activities |
|
| (729 | ) |
|
| (495 | ) |
|
| (606 | ) |
|
| (1,497 | ) |
|
| (1,132 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid in cash to company's shareholders |
|
| - |
|
|
| (353 | ) |
|
| - |
|
|
| (353 | ) |
|
| (432 | ) |
Dividends paid in cash to non-controlling interest |
|
| - |
|
|
| (2 | ) |
|
| (3 | ) |
|
| (2 | ) |
|
| (49 | ) |
Finance lease payments |
|
| (15 | ) |
|
| (15 | ) |
|
| (13 | ) |
|
| (50 | ) |
|
| (46 | ) |
Proceeds from borrowings |
|
| 71 |
|
|
| 9 |
|
|
| 852 |
|
|
| 653 |
|
|
| 1,286 |
|
Repayments of borrowings |
|
| (387 | ) |
|
| (162 | ) |
|
| (652 | ) |
|
| (934 | ) |
|
| (1,183 | ) |
Net cash (used in) provided by financing activities |
|
| (330 | ) |
|
| (523 | ) |
|
| 183 |
|
|
| (686 | ) |
|
| (425 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash and cash equivalents |
|
| (524 | ) |
|
| 26 |
|
|
| (121 | ) |
|
| (397 | ) |
|
| (123 | ) |
Exhibit I - Alternative Performance Measures
These non-IFRS measures should not be considered in isolation of, or as a substitute for, measures of performance prepared in accordance with IFRS. These non-IFRS measures do not have a standardized meaning under IFRS and, therefore, may not correspond to similar non-IFRS financial measures reported by other companies.
Adjusted EBITDA
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net (loss) income |
|
| (270 | ) |
|
| 259 |
|
|
| 93 |
|
|
| 132 |
|
|
| (159 | ) |
Adjusted to exclude: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 197 |
|
|
| 197 |
|
|
| 184 |
|
|
| 578 |
|
|
| 554 |
|
Income tax results |
|
| 444 |
|
|
| (104 | ) |
|
| 143 |
|
|
| 362 |
|
|
| 490 |
|
Net financial results |
|
| 35 |
|
|
| 30 |
|
|
| (74 | ) |
|
| 2 |
|
|
| 127 |
|
Equity in earnings of non-consolidated companies |
|
| (25 | ) |
|
| (25 | ) |
|
| (17 | ) |
|
| (65 | ) |
|
| (51 | ) |
Provision for ongoing litigation related to the acquisition of a participation in Usiminas |
|
| 32 |
|
|
| 40 |
|
|
| 31 |
|
|
| 117 |
|
|
| 814 |
|
Reversal of other Usiminas contingencies recognized as part of the PPA |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (34 | ) |
Adjusted to include: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportional EBITDA in Unigal ( |
|
| 8 |
|
|
| 7 |
|
|
| 8 |
|
|
| 21 |
|
|
| 27 |
|
Adjusted EBITDA |
|
| 420 |
|
|
| 403 |
|
|
| 368 |
|
|
| 1,146 |
|
|
| 1,768 |
|
Divided by: net sales |
|
| 3,955 |
|
|
| 3,947 |
|
|
| 4,480 |
|
|
| 11,834 |
|
|
| 13,773 |
|
Adjusted EBITDA Margin (%) |
|
| 11 | % |
|
| 10 | % |
|
| 8 | % |
|
| 10 | % |
|
| 13 | % |
Exhibit I - Alternative Performance Measures (cont.)
Cash Operating Income - Steel Segment
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income - Management View (Note ‘Segment Information' to Ternium's Financial Statements as of the corresponding dates) |
|
| 333 |
|
|
| 190 |
|
|
| 381 |
|
|
| 766 |
|
|
| 1,252 |
|
Plus/minus differences in cost of sales (IFRS) |
|
| (96 | ) |
|
| 10 |
|
|
| (219 | ) |
|
| (202 | ) |
|
| (71 | ) |
Excluding depreciation and amortization |
|
| 146 |
|
|
| 144 |
|
|
| 138 |
|
|
| 432 |
|
|
| 410 |
|
Excluding reversal of other Usiminas contingencies |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (34 | ) |
Including proportional EBITDA in Unigal ( |
|
| 8 |
|
|
| 7 |
|
|
| 8 |
|
|
| 21 |
|
|
| 27 |
|
Cash Operating Income |
|
| 391 |
|
|
| 350 |
|
|
| 309 |
|
|
| 1,018 |
|
|
| 1,583 |
|
Divided by: steel shipments (thousand tons) |
|
| 3,757 |
|
|
| 3,719 |
|
|
| 4,123 |
|
|
| 11,333 |
|
|
| 11,858 |
|
Cash Operating Income per Ton - Steel |
|
| 104 |
|
|
| 94 |
|
|
| 75 |
|
|
| 90 |
|
|
| 134 |
|
Divided by: steel net sales |
|
| 3,804 |
|
|
| 3,812 |
|
|
| 4,368 |
|
|
| 11,417 |
|
|
| 13,453 |
|
Cash Operating Income Margin - Steel (%) |
|
| 10 | % |
|
| 9 | % |
|
| 7 | % |
|
| 9 | % |
|
| 12 | % |
Cash Operating Income - Mining Segment
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Result - Management View (Note ‘Segment Information' to Ternium's Financial Statements as of the corresponding dates) |
|
| (35 | ) |
|
| (38 | ) |
|
| (58 | ) |
|
| (75 | ) |
|
| (131 | ) |
Plus/minus differences in cost of sales (IFRS) |
|
| 23 |
|
|
| 38 |
|
|
| 64 |
|
|
| 77 |
|
|
| 179 |
|
Excluding depreciation and amortization |
|
| 51 |
|
|
| 53 |
|
|
| 46 |
|
|
| 146 |
|
|
| 145 |
|
Cash Operating Income |
|
| 38 |
|
|
| 54 |
|
|
| 52 |
|
|
| 148 |
|
|
| 192 |
|
Divided by: mining shipments (thousand tons) |
|
| 3,207 |
|
|
| 3,323 |
|
|
| 3,020 |
|
|
| 9,589 |
|
|
| 8,389 |
|
Cash Operating Income per Ton - Mining |
|
| 12 |
|
|
| 16 |
|
|
| 17 |
|
|
| 15 |
|
|
| 23 |
|
Divided by: mining net sales |
|
| 268 |
|
|
| 281 |
|
|
| 264 |
|
|
| 829 |
|
|
| 810 |
|
Cash Operating Income Margin - Mining (%) |
|
| 14 | % |
|
| 19 | % |
|
| 20 | % |
|
| 18 | % |
|
| 24 | % |
Exhibit I - Alternative Performance Measures (cont.)
Free Cash Flow
$ MILLION |
|
| 3Q25 |
|
|
| 2Q25 |
|
|
| 3Q24 |
|
|
| 9M25 |
|
|
| 9M24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
| 535 |
|
|
| 1,044 |
|
|
| 303 |
|
|
| 1,786 |
|
|
| 1,435 |
|
Less: capital expenditures and advances to suppliers for PP&E |
|
| (711 | ) |
|
| (810 | ) |
|
| (446 | ) |
|
| (2,038 | ) |
|
| (1,304 | ) |
Free Cash Flow |
|
| (175 | ) |
|
| 234 |
|
|
| (143 | ) |
|
| (252 | ) |
|
| 130 |
|
Net Cash
$ BILLION |
| SEPTEMBER 30, 2025 |
|
| JUNE 30, 2025 |
|
| SEPTEMBER 30, 2024 |
| |||
|
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
| 1.3 |
|
|
| 1.9 |
|
|
| 1.6 |
|
Plus: other investments (current and non-current) |
|
| 1.4 |
|
|
| 1.5 |
|
|
| 2.3 |
|
Less: borrowings (current and non-current) |
|
| (2.0 | ) |
|
| (2.4 | ) |
|
| (2.2 | ) |
Net Cash |
|
| 0.7 |
|
|
| 1.0 |
|
|
| 1.7 |
|
Note: Ternium Argentina's consolidated position of cash and cash equivalents and other investments amounted to
Sebastián Martí
Ternium - Investor Relations
+1 (866) 890 0443
+54 (11) 4018 8389
www.ternium.com
SOURCE: Ternium S.A.
View the original press release on ACCESS Newswire




