The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Timken Reports Third-Quarter Results

- Strong industrial markets benefit company performance

- Actions underway to address volume declines in North American automotive market

CANTON, Ohio, Oct. 25 -- The Timken Company today reported sales of $1.27 billion in the third quarter, up slightly from the same period a year ago. Strong sales in industrial markets were largely offset by significant declines in automotive markets. The company achieved third-quarter net income of $46.5 million, or $0.49 per diluted share, up from $39.8 million, or $0.43 per diluted share, in last year's third quarter.

Excluding special items, earnings per diluted share were $0.57 compared to $0.58 for the same period in 2005. Special items in the third quarter included manufacturing restructuring and rationalization charges that totaled $7.1 million of pretax expense, compared to $28.3 million in the same period a year ago.

"Our industrial and steel businesses performed well in the third quarter with industrial markets continuing to drive strong demand for our products," said James W. Griffith, president and chief executive officer. "Dramatic volume reductions are posing significant challenges across the North American automotive market. We are taking actions to adapt to the decline in demand and will continue to pursue structural changes to bring our Automotive business to profitability."

For the first nine months of 2006, sales were $4.0 billion, an increase of 3 percent from the same period in the prior year, driven by strong industrial markets. Earnings per diluted share for the first nine months of 2006 increased to $1.99 from $1.79 in the same period a year ago.

Special items in the first nine months of 2006 totaled $32.9 million of pretax expense, compared to $33.1 million in the same period a year ago, and included manufacturing, restructuring and rationalization charges and the impact of asset dispositions. Excluding special items, earnings per diluted share in the first nine months of 2006 were $2.19, compared to $1.99 during the same period in 2005, due to continued strong industrial market demand.

Total debt was $752.8 million as of Sept. 30, 2006, or 30.7 percent of capital. Net debt at Sept. 30, 2006, was $698.7 million, or 29.2 percent of capital, compared to $655.6 million, or 30.5 percent of capital, as of Dec. 31, 2005. Year-to-date, the increase in net debt was primarily due to capital expenditures to support the company's growth initiatives, pension contributions and seasonal working capital requirements. The company anticipates ending the year with lower net debt and leverage, compared to Dec. 31, 2005.

Industrial Group Results

The Industrial Group had third-quarter sales of $501.8 million, up 7 percent from $468.2 million for the same period last year. The company continued to benefit from strong demand across its broad industrial segments, led by increases in the aerospace, industrial distribution and heavy industry segments.

The Industrial Group's earnings before interest and taxes (EBIT) in the third quarter were $48.2 million, compared to $47.4 million for the same period last year. EBIT performance reflected continued strong volume and pricing, which were offset primarily by higher manufacturing costs, including those for capacity additions and increased investments for growth initiatives. Timken continues to make investments in Asia and key global industrial markets, including construction of the company's fifth manufacturing facility in China, opening of a global aerospace facility in Arizona and introduction of a new line of large-bore seals.

For the first nine months of 2006, Industrial Group sales were $1.5 billion, up 7 percent over the same period a year ago. EBIT for the first nine months of 2006 was $157.6 million, compared to EBIT of $158.1 million over the prior-year period.

Automotive Group Results

The Automotive Group's third-quarter sales of $363.6 million were 11 percent below the same period a year ago. The decline in sales was the result of significant reductions in vehicle production by automakers headquartered in North America, which was partially offset by improved pricing.

The Automotive Group recorded a third-quarter loss of $26.3 million, compared to a loss of $6.0 million for the same period a year ago. EBIT during the quarter was negatively impacted by lower volume, leading to underutilization of manufacturing capacity. In response to the recent drop in demand, Timken announced in September 2006 the reduction of 700 positions from its Automotive Group. This action is expected to result in savings of approximately $35 million, which will be fully realized by the middle of 2007, at a cost of approximately $25 million. This program is in addition to the automotive restructuring plan announced in July 2005, which has targeted savings of approximately $40 million by the end of 2007. The company anticipates taking additional actions to structurally improve the performance of this business going forward.

For the first nine months of 2006, Automotive Group sales of $1.2 billion were 3 percent below the same period last year. The group recorded a loss of $31.4 million for the first nine months of 2006, compared to a loss of $12.4 million in the first nine months of 2005.

Steel Group Results

Steel Group third-quarter sales were $442.6 million, a 3 percent increase from $427.9 million in the same period a year ago. The sales were driven by increased pricing, surcharges and higher demand in the service center, aerospace and energy segments, and were negatively impacted by lower automotive demand.

Third-quarter EBIT was $63.0 million, compared to $49.7 million for the same period last year. The strong results were due to price increases, surcharges, better sales mix and improved manufacturing productivity.

During the quarter, the Steel Group announced an investment in a new induction heat-treat line that will increase Timken's capacity and ability to provide differentiated products to more customers in important global energy markets. In addition, the group recently announced its intention to exit its European seamless steel tube manufacturing operation as part of its strategy to strengthen its business portfolio.

For the first nine months of 2006, Steel Group sales were $1.4 billion, a 3 percent increase over the first nine months of last year. EBIT for the first nine months of 2006 was $209.6 million compared to EBIT of $170.2 million in the first nine months of 2005.

Outlook

Based on third-quarter performance, Timken is estimating 2006 earnings per diluted share, excluding special items, of $2.65 to $2.75. In 2005, the company earned $2.53 per diluted share, excluding special items.

Conference Call Information

The company will host a conference call for investors and analysts today to discuss financial results.

  Conference Call:  Wednesday, Oct. 25, 2006
                    11:00 a.m. Eastern Daylight Time
  All Callers:      Live Dial-In:  800-344-0593 or 706-634-0975
                    (Call in 10 minutes prior to be included.)
                    Replay Dial-In through Nov. 1, 2006:
                    800-642-1687 or 706-645-9291
                    Conference ID:  5677550 (Valid for live call and
                    replay)
  Live Webcast:     www.timken.com/investors

  About The Timken Company

The Timken Company keeps the world turning, with innovative ways to make customers' products run smoother, faster and more efficiently. Timken's highly engineered bearings, alloy steels and related products and services turn up everywhere. With operations in 27 countries, sales of $5.2 billion in 2005 and 27,000 employees, Timken is Where You Turn(TM) for better performance.

Certain statements in this news release (including statements regarding the company's forecasts, estimates and expectations) that are not historical in nature are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, statements related to expected savings and costs of the company's programs and initiatives and expectations regarding the company's financial performance, including the information under the heading "Outlook," are forward-looking. The company cautions that actual results may differ materially from those projected or implied in forward-looking statements due to a variety of important factors, including: the company's ability to respond to the changes in its end markets, especially the North American automotive industry; fluctuations in raw-material and energy costs and the operation of the company's surcharge mechanisms; changes in the financial health of the company's customers; and the impact on operations of general economic conditions, higher raw-material and energy costs, fluctuations in customer demand and the company's ability to achieve the benefits of its future and ongoing programs and initiatives, including, without limitation, the implementation of its Automotive Group restructuring program and initiatives and the rationalization of the company's Canton bearing operations. These and additional factors are described in greater detail in the company's Annual Report on Form 10-K for the year ended Dec. 31, 2005, page 65, and in the company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2006. The company undertakes no obligation to update or revise any forward-looking statement.

Media Contact: Jeff Dafler, Manager - Global Media & Government Relations, Telephone: (330) 471-3514, Facsimile: (330) 471-4118, jeff.dafler@timken.com

Investor Contact: Steve Tschiegg, Manager - Investor Relations, Telephone: (330) 471-7446, Facsimile: (330) 471-2797, steve.tschiegg@timken.com

  CONSOLIDATED STATEMENT OF INCOME             AS REPORTED
  (Thousands of U.S.
   dollars, except share                             Nine Months Nine Months
   data) (Unaudited)            Q3 06       Q3 05         06          05

  Net sales                  $1,272,922  $1,258,133  $4,008,027  $3,887,351
  Cost of products sold       1,021,019   1,002,705   3,147,732   3,076,089
  Manufacturing
   rationalization/
   reorganization expenses -
   cost of products sold          3,419       3,017      11,400      10,189
      Gross Profit             $248,484    $252,411    $848,895    $801,073

  Selling, administrative &
   general expenses (SG&A)      162,955     162,231     511,778     487,325
  Manufacturing
   rationalization/
   reorganization expenses -
   SG&A                           1,044         790       2,737       1,477
  Impairment and restructuring    2,682      24,451      21,162      24,407
      Operating Income          $81,803     $64,939    $313,218    $287,864

  Other (expense) income         (2,018)     (4,265)    (11,367)    (12,433)
  Special items - other
   (expense) income                  76          (8)      2,430       2,987
      Earnings Before Interest
       and Taxes (EBIT)(2)      $79,861     $60,666    $304,281    $278,418
  Interest expense, net         (10,850)    (11,968)    (34,149)    (37,157)

      Income Before Income
       Taxes                    $69,011     $48,698    $270,132    $241,261
  Provision for income taxes     22,465       8,867      82,955      75,861
      Net Income                $46,546     $39,831    $187,177    $165,400

     Earnings Per Share           $0.50       $0.43       $2.01       $1.81

     Earnings Per Share -
      assuming dilution           $0.49       $0.43       $1.99       $1.79

  Average Shares Outstanding 93,500,491  91,688,231  93,239,292  91,238,444
  Average Shares Outstanding
   - assuming dilution       94,376,937  92,821,344  94,238,413  92,181,013

  CONSOLIDATED STATEMENT OF INCOME              ADJUSTED (1)
  (Thousands of U.S.
   dollars, except share                             Nine Months Nine Months
   data) (Unaudited)            Q3 06       Q3 05         06          05

  Net sales                  $1,272,922  $1,258,133  $4,008,027  $3,887,351
  Cost of products sold       1,021,019   1,002,705   3,147,732   3,076,089
  Manufacturing
   rationalization/
   reorganization expenses -
   cost of products sold              -           -           -           -
      Gross Profit             $251,903    $255,428    $860,295    $811,262

  Selling, administrative &
   general expenses (SG&A)      162,955     162,231     511,778     487,325
  Manufacturing
   rationalization/
   reorganization expenses -
   SG&A                               -           -           -           -
  Impairment and restructuring        -           -           -           -
      Operating Income          $88,948     $93,197    $348,517    $323,937

  Other (expense) income         (2,018)     (4,265)    (11,367)    (12,433)
  Special items - other
   (expense) income                   -           -           -           -
      Earnings Before Interest
       and Taxes (EBIT)(2)      $86,930     $88,932    $337,150    $311,504
  Interest expense, net         (10,850)    (11,968)    (34,149)    (37,157)

      Income Before Income
       Taxes                    $76,080     $76,964    $303,001    $274,347
  Provision for income taxes     21,849      23,501      96,960      90,809
      Net Income                $54,231     $53,463    $206,041    $183,538

     Earnings Per Share           $0.58       $0.58       $2.21       $2.01

     Earnings Per Share -
      assuming dilution           $0.57       $0.58       $2.19       $1.99

  Average Shares Outstanding 93,500,491  91,688,231  93,239,292  91,238,444
  Average Shares Outstanding
   - assuming dilution       94,376,937  92,821,344  94,238,413  92,181,013

  (1) "Adjusted" statements exclude the impact of impairment and
  restructuring, manufacturing rationalization/reorganization and special
  charges and credits for all periods shown.
  Management believes that the adjusted statements are more representative
  of the company's performance and therefore useful to investors.

  BUSINESS SEGMENTS
  (Thousands of U.S. dollars)                      Nine Months  Nine Months
  (Unaudited)                     Q3 06    Q3 05        06           05
  Industrial Group

  Net sales to external
   customers                    $501,347  $467,774  $1,533,397  $1,433,746
  Intersegment sales                 469       435       1,366       1,461
  Total net sales               $501,816  $468,209  $1,534,763  $1,435,207
  Adjusted earnings before
   interest and taxes
   (EBIT) * (2)                  $48,180   $47,444    $157,557    $158,072
  Adjusted EBIT Margin (2)          9.6%     10.1%       10.3%       11.0%

  Automotive Group
  Net sales to external
   customers                    $363,586  $407,959  $1,211,284  $1,254,173
  Adjusted (loss) earnings
   before interest and taxes
   (EBIT) * (2)                 ($26,276)  ($6,040)   ($31,377)   ($12,357)
  Adjusted EBIT (Loss)
   Margin (2)                      -7.2%     -1.5%       -2.6%       -1.0%

  Steel Group
  Net sales to external
   customers                    $407,989  $382,400  $1,263,346  $1,199,432
  Intersegment sales              34,584    45,512     116,556     141,248
  Total net sales               $442,573  $427,912  $1,379,902  $1,340,680
  Adjusted earnings before
   interest and taxes
   (EBIT) * (2)                  $63,010   $49,698    $209,580    $170,171
  Adjusted EBIT Margin (2)         14.2%     11.6%       15.2%       12.7%

  *Industrial Group, Automotive Group and Steel Group EBIT do not equal
  Consolidated EBIT due to intersegment adjustments which are eliminated
  upon consolidation.

  (2)  EBIT is defined as operating income plus other income (expense).
  EBIT Margin is EBIT as a percentage of net sales.  EBIT and EBIT margin
  on a segment basis exclude certain special items set forth above.  EBIT
  and EBIT Margin are important financial measures used in the management of
  the business, including decisions concerning the allocation of resources
  and assessment of performance. Management believes that reporting EBIT and
  EBIT Margin best reflect the performance of our business segments and EBIT
  disclosures are responsive to investors.

  Reconciliation of Total Debt to Net Debt and the Ratio of Net Debt to
  Capital:
  (Thousands of U.S. Dollars)              Sept 30,     Jun 30,     Dec 31,
  (Unaudited)                                2006        2006        2005

  Short-term debt                          $204,166    $150,983    $159,279
  Long-term debt                            548,611     553,016     561,747
    Total Debt                              752,777     703,999     721,026
  Less:  cash and cash equivalents          (54,069)    (38,752)    (65,417)
    Net Debt                               $698,708    $665,247    $655,609

  Shareholders' equity                    1,697,303   1,661,302   1,497,067

  Ratio of Total Debt to Capital              30.7%       29.8%       32.5%
  Ratio of Net Debt to Capital
   (Leverage)                                 29.2%       28.6%       30.5%

  This reconciliation is provided as additional relevant information about
  Timken's financial position.  Capital is defined as debt plus
  shareholder's equity.
  Management believes Net Debt is more representative of Timken's indicative
  financial position, due to the amount of cash and cash equivalents.

  Reconciliation of GAAP net income and EPS - Basic and Diluted as
  previously disclosed.
  This reconciliation is provided as additional relevant information about
  the company's performance.  Management believes adjusted net income and
  adjusted earnings per share are more representative of the company's
  performance and therefore useful to investors.  Management also believes
  that it is appropriate to compare GAAP net income to adjusted net income
  in light of special items related to impairment and restructuring and
  manufacturing rationalization/reorganization costs, Continued Dumping and
  Subsidy Offset Act (CDSOA) receipts, and gain on the sale of non-strategic
  assets.

                                                    Third Quarter
                                                06                05
  (Thousands of U.S. dollars, except
  share data) (Unaudited)                     $    EPS          $    EPS
                                                 assuming          assuming
                                                 dilution          dilution

  Net income                             $46,546   $0.49   $39,831   $0.43

  Pre-tax special items:

  Manufacturing
   rationalization/reorganization
   expenses - cost of products sold        3,419    0.04     3,017    0.03

  Manufacturing
   rationalization/reorganization
   expenses - SG&A                         1,044    0.01       790    0.01
  Impairment and restructuring             2,682    0.03    24,451    0.26
  Special items - other expense (income)     (76)    -           8     -
  Provision for income taxes                 616     -     (14,634)  (0.15)

  Adjusted net income                    $54,231   $0.57   $53,463   $0.58

                                                    Nine Months
                                                06               05
  (Thousands of U.S. dollars, except
   share data) (Unaudited)                    $    EPS         $    EPS
                                                 assuming         assuming
                                                 dilution         dilution

  Net income                            $187,177  $1.99  $165,400  $1.79

  Pre-tax special items:

  Manufacturing
   rationalization/reorganization
   expenses - cost of products sold       11,400   0.12    10,189   0.11

  Manufacturing
   rationalization/reorganization
   expenses - SG&A                         2,737   0.03     1,477   0.02
  Impairment and restructuring            21,162   0.22    24,407   0.26
  Special items - other expense (income)  (2,430) (0.03)   (2,987) (0.03)
  Provision for income taxes             (14,005) (0.14)  (14,948) (0.16)

  Adjusted net income                   $206,041  $2.19  $183,538  $1.99

  Reconciliation of Outlook Information.
  Expected earnings per diluted share for the full year exclude special
  items.  Examples of such special items include impairment and
  restructuring, manufacturing rationalization/reorganization expenses, gain
  or loss on the sale of non-strategic assets, and payments under the CDSOA.
  It is not possible at this time to identify the potential amount or
  significance of these special items.  We cannot predict whether we will
  receive any additional payments under the CDSOA in 2006 and if so, in what
  amount. If we do receive any additional CDSOA payments, they will most
  likely be received in the fourth quarter.

  CONSOLIDATED BALANCE SHEET                    Sept 30            Dec 31
  (Thousands of U.S. dollars)(Unaudited)          2006              2005

  ASSETS
  Cash & cash equivalents                        $54,069           $65,417
  Accounts receivable, net                       734,631           711,783
  Inventories, net                             1,077,792           998,368
  Deferred income taxes                           92,369           104,978
  Other current assets                           104,646           102,763
      Total Current Assets                    $2,063,507        $1,983,309

  Property, plant & equipment                  1,606,782         1,547,044
  Goodwill                                       216,961           204,129
  Other assets                                   256,804           259,252
      Total Assets                            $4,144,054        $3,993,734

  LIABILITIES
  Accounts payable & other liabilities          $506,866          $501,423
  Short-term debt                                204,166           159,279
  Income Taxes                                    60,633            35,360
  Accrued expenses                               313,075           375,264
      Total Current Liabilities               $1,084,740        $1,071,326

  Long-term debt                                 548,611           561,747
  Accrued pension cost                           209,052           246,692
  Accrued postretirement benefits cost           519,792           513,771
  Other non-current liabilities                   84,556           103,131
      Total Liabilities                       $2,446,751        $2,496,667

  SHAREHOLDERS' EQUITY                         1,697,303         1,497,067
      Total Liabilities and
       Shareholders' Equity                   $4,144,054        $3,993,734

  CONDENSED CONSOLIDATED STATEMENT OF    For the three      For the nine
  CASH FLOWS                              months ended      months ended
                                        Sept 30  Sept 30  Sept 30   Sept 30
  (Thousands of U.S. dollars)
   (Unaudited)                            2006     2005     2006      2005

  Cash Provided (Used)
  OPERATING ACTIVITIES
  Net Income                           $46,546  $39,831  $187,177  $165,400
  Adjustments to reconcile net income
   to net cash provided (used)
   by operating activities:
    Depreciation and amortization       49,640   53,066   151,226   160,765
    Other                                6,302      207    (1,548)   (4,203)
    Changes in operating assets and
     liabilities:
      Accounts receivable               54,808   13,460   (14,082) (110,262)
      Inventories                      (29,495) (37,512)  (57,837) (162,106)
      Other assets                      (9,945)     (52)   (8,732)  (28,671)
      Accounts payable and accrued
       expenses                        (45,434)   2,374   (73,963)   79,190
      Foreign currency translation
       loss (gain)                       1,116   (1,854)   (9,891)    5,581
       Net Cash Provided by Operating
        Activities                      73,538   69,520   172,350   105,694

  INVESTING ACTIVITIES
    Capital expenditures               (74,490) (45,379) (179,419) (128,605)
    Other                                4,896    2,937     6,158     6,847
    Divestments                            -        848    (2,723)   11,729
    Acquisitions                        (4,299)     (73)   (4,299)   (6,629)
       Net Cash Used by Investing
        Activities                     (73,893) (41,667) (180,283) (116,658)

  FINANCING ACTIVITIES
    Cash dividends paid to
     shareholders                      (15,049) (13,824)  (43,170)  (41,238)
    Net proceeds from common share
     activity                            3,967   18,160    22,066    30,740
    Net borrowings (payments) on
     credit facilities                  26,848  (37,533)   15,122    38,399
       Net Cash Provided (Used) by
        Financing Activities            15,766  (33,197)   (5,982)   27,901

  Effect of exchange rate changes on
   cash                                    (94)   1,469     2,567    (4,799)

  Increase (Decrease) in Cash and Cash
   Equivalents                          15,317   (3,875)  (11,348)   12,138
  Cash and Cash Equivalents at
   Beginning of Period                 $38,752  $66,980   $65,417   $50,967

  Cash and Cash Equivalents at End of
   Period                              $54,069  $63,105   $54,069   $63,105