Ternium SA
NYSE:TX
Ternium SA
NYSE:TX
Price:
37.73
USD
-1.67%
Market Closed
Market Cap:
$7.4B
Income Statement
Earnings Waterfall
Ternium SA
Ternium SA
Income Statement
Ternium SA
Ternium SA
Currency: USD
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
27
|
26
|
27
|
35
|
47
|
56
|
67
|
99
|
125
|
154
|
182
|
188
|
196
|
206
|
0
|
0
|
0
|
|
| Revenue |
16 091
N/A
|
17 146
+7%
|
17 664
+3%
|
17 198
-3%
|
16 414
-5%
|
15 733
-4%
|
15 167
-4%
|
16 226
+7%
|
17 610
+9%
|
18 765
+7%
|
19 408
+3%
|
18 704
-4%
|
17 649
-6%
|
16 804
-5%
|
16 236
-3%
|
15 711
-3%
|
15 609
-1%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(9 895)
|
(10 741)
|
(11 384)
|
(12 088)
|
(12 487)
|
(12 484)
|
(12 264)
|
(11 424)
|
(12 343)
|
(13 037)
|
(13 956)
|
(15 373)
|
(14 760)
|
(14 487)
|
(14 067)
|
(13 511)
|
(13 256)
|
|
| Gross Profit |
6 196
N/A
|
6 405
+3%
|
6 280
-2%
|
5 109
-19%
|
3 927
-23%
|
3 249
-17%
|
2 902
-11%
|
4 802
+65%
|
5 267
+10%
|
5 728
+9%
|
5 452
-5%
|
3 331
-39%
|
2 889
-13%
|
2 316
-20%
|
2 170
-6%
|
2 200
+1%
|
2 353
+7%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(921)
|
(981)
|
(1 056)
|
(1 094)
|
(1 138)
|
(1 251)
|
(1 244)
|
(1 435)
|
(1 496)
|
(3 212)
|
(1 591)
|
(1 528)
|
(1 662)
|
(1 596)
|
(1 621)
|
(1 611)
|
(1 648)
|
|
| Selling, General & Administrative |
(897)
|
(977)
|
(1 048)
|
(1 087)
|
(1 103)
|
(1 113)
|
(1 106)
|
(1 269)
|
(1 418)
|
(1 553)
|
(1 679)
|
(1 643)
|
(1 584)
|
(1 544)
|
(1 506)
|
(1 487)
|
(1 601)
|
|
| Depreciation & Amortization |
(54)
|
(44)
|
(39)
|
(40)
|
(40)
|
(42)
|
(43)
|
(45)
|
(54)
|
(57)
|
(61)
|
(67)
|
(67)
|
(72)
|
(78)
|
(81)
|
0
|
|
| Other Operating Expenses |
29
|
40
|
31
|
32
|
6
|
(96)
|
(95)
|
(120)
|
(24)
|
(1 602)
|
149
|
181
|
(12)
|
20
|
(37)
|
(42)
|
(47)
|
|
| Operating Income |
5 274
N/A
|
5 424
+3%
|
5 224
-4%
|
4 015
-23%
|
2 789
-31%
|
1 998
-28%
|
1 658
-17%
|
3 367
+103%
|
3 771
+12%
|
2 515
-33%
|
3 862
+54%
|
1 802
-53%
|
1 226
-32%
|
720
-41%
|
549
-24%
|
589
+7%
|
705
+20%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
477
|
421
|
332
|
81
|
(22)
|
26
|
(55)
|
137
|
275
|
105
|
82
|
132
|
(67)
|
144
|
162
|
61
|
110
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
(1 707)
|
(1 573)
|
0
|
(2 490)
|
(814)
|
(373)
|
(456)
|
288
|
287
|
(117)
|
|
| Total Other Income |
16
|
8
|
(11)
|
(22)
|
(11)
|
(14)
|
(10)
|
(1 114)
|
(1 152)
|
(1 168)
|
(1 178)
|
(80)
|
(58)
|
(47)
|
(46)
|
(47)
|
(50)
|
|
| Pre-Tax Income |
5 764
N/A
|
5 853
+2%
|
5 545
-5%
|
4 074
-27%
|
2 667
-35%
|
2 010
-25%
|
1 593
-21%
|
682
-57%
|
1 321
+94%
|
1 453
+10%
|
275
-81%
|
1 041
+278%
|
728
-30%
|
361
-50%
|
952
+164%
|
891
-6%
|
648
-27%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1 397)
|
(1 315)
|
(1 229)
|
(905)
|
(574)
|
(315)
|
(99)
|
(190)
|
(334)
|
(454)
|
(756)
|
(646)
|
(554)
|
(537)
|
(125)
|
(426)
|
(345)
|
|
| Income from Continuing Operations |
4 367
|
4 538
|
4 316
|
3 169
|
2 093
|
1 695
|
1 494
|
492
|
986
|
998
|
(481)
|
395
|
174
|
(175)
|
827
|
465
|
303
|
|
| Income to Minority Interest |
(542)
|
(540)
|
(541)
|
(444)
|
(325)
|
(329)
|
(301)
|
(190)
|
(310)
|
(335)
|
(211)
|
(315)
|
(227)
|
(173)
|
(232)
|
119
|
122
|
|
| Net Income (Common) |
3 825
N/A
|
3 998
+5%
|
3 775
-6%
|
2 726
-28%
|
1 768
-35%
|
1 366
-23%
|
1 194
-13%
|
302
-75%
|
676
+124%
|
663
-2%
|
(691)
N/A
|
79
N/A
|
(54)
N/A
|
(348)
-549%
|
595
N/A
|
584
-2%
|
425
-27%
|
|
| EPS (Diluted) |
1.95
N/A
|
2.04
+5%
|
1.92
-6%
|
1.39
-28%
|
0.9
-35%
|
0.7
-22%
|
0.61
-13%
|
0.15
-75%
|
0.34
+127%
|
0.34
N/A
|
-0.35
N/A
|
0.04
N/A
|
-0.03
N/A
|
-0.18
-500%
|
0.3
N/A
|
0.3
N/A
|
0.22
-27%
|
|
Switch to:
Switch to:
See Also
Discover More
