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

The Timken Company Reports First Quarter Results

18 April 2000

The Timken Company Reports First Quarter Results
        Sales Volume Increases; Earnings Up, Excluding Special Charges

    CANTON, Ohio, April 18 The Timken Company (NYSE: TKR)
reported today that increased demand in North American industrial markets, a
slight increase in already strong automotive markets and modest strengthening
in Asia and Europe boosted sales and earnings, excluding special charges, in
the first quarter of 2000.
    "We are off to a good start this year, and it shows in our first quarter
results.  Earnings, excluding special charges, increased 57 percent compared
to one year ago which reflects improving international markets, continued
strength in the automotive industry and exceptional North American demand late
in the quarter in both the bearings and steel businesses.  Another key to our
financial performance is our ongoing rationalization work," said W.R. Timken,
Jr., chairman and chief executive officer.  "With the $55 million pretax
restructuring announced in March, we are continuing our aggressive actions to
fuel profitable growth, streamline operations, reduce costs and align our
businesses with customers on a global basis."
    For the first quarter of 2000, sales were up 9.7 percent to $685.8 million
from $625.4 million in 1999's first quarter.  In the first quarter of 2000,
the company incurred total pretax charges of $16.8 million related to the
restructuring efforts.  Excluding these special charges, net income for the
first quarter of 2000 was $26.1 million, or $.43 per share, assuming dilution.
Including these charges, net income was $16.0 million, or $.26 per share,
assuming dilution.  This compares to net income of $16.6 million, or $0.27 per
share fully diluted, in the 1999 first quarter.
    The special charges of $16.8 million include $14.8 million for the write-
off of certain assets in the company's steel business, costs associated with
abandoned acquisition, affiliation and divestiture efforts and consolidation
of the company's distribution network in Europe, plus $2 million in costs
related to the company's realignment of businesses into global units.  The
restructuring charges are increasing the company's annualized income tax rate
above 1999 levels due to the non-deductibility of these charges in certain
geographic areas.
    During the quarter, the company announced a new five-year labor agreement
with the United Steelworkers of America.  It also announced it would retain
its Timken Latrobe Steel subsidiary.  The company had been exploring strategic
alternatives for the business, including possible divestiture.

    Bearings' Results
    New products in the marketplace, recovering North American industrial
markets, modest strengthening in Asia and Europe and continued strong demand
in North American automotive markets all combined to drive Bearings' net sales
to a record level.  Bearings first-quarter net sales were  $470.4 million
compared to $438.7 million one year ago.  Earnings before interest and taxes
(EBIT) also increased to their highest level since the first half of 1998.
EBIT was $32.1 million, compared to $23.2 million in the 1999 first quarter.
Bearings' results included $3.5 million in restructuring charges primarily
related to the consolidation of its distribution network in Europe, which was
announced in January, and its realignment into global business units.

    Steel's Results
    Steel shipments increased sharply in oil country and service center
markets, while demand in automotive markets remained strong.  Shipments to
industrial markets also increased from a weak base.  The precision steel
components business continued its strong growth. The company's specialty steel
business -- Timken Latrobe Steel -- also saw significant volume improvement
quarter to quarter in tool steels, while total aerospace steel shipments
decreased slightly.   Net sales, including intersegment sales, for the first
quarter were $271.0 million, compared to $242.0 million a year ago. During the
quarter, the steel business announced price increases on bar and tubing for
new orders, beginning April 1.
    Steel's first quarter earnings before interest and taxes (EBIT) were
$2.8 million. Excluding the special charges, EBIT would have been
$16.1 million compared to $11.0 million one year ago. The special charges were
related primarily to asset impairment and costs associated with abandonment of
certain acquisition, affiliation and divestiture efforts.
    The Timken Company (NYSE: TKR) ( http://www.timken.com ) is a leading
international manufacturer of highly engineered bearings and alloy steels with
operations in 24 countries. The company employs 21,000 people worldwide and
reported 1999 sales of U.S. $2.5 billion.
    NOTE: Certain statements in this news release are or could be construed as
forward-looking.  Factors that could cause actual results to differ materially
from these forward-looking statements include the ability to achieve the
benefits from the company's ongoing continuous improvement and rationalization
programs, changes in customer demand and possible revocation of  U.S. anti-
dumping orders.  Additional factors are described in the company's 1999 annual
report, page 17, and the 1999 10-K.   The company undertakes no obligation to
update any forward-looking statement.


    CONSOLIDATED STATEMENT OF INCOME
    (Thousands of U.S. dollars, except share data)

                   1Q 00        1Q 99        4Q 99       3Q 99        2Q 99
    Net sales    $685,791     $625,370     $631,862     $601,703    $636,099
    Cost of
     products
     sold         540,826      498,811      501,695      485,362     516,498
    Gross Profit $144,965     $126,559     $130,167     $116,341    $119,601
    Selling,
     administrative
     & general
     expenses      94,145       89,330       93,639       89,160      87,781
    Impairment
     and
     restructuring 14,759            0            0            0           0
    Operating
     Income       $36,061      $37,229      $36,528      $27,181     $31,820
    Other income
     (expense)     (2,655)      (3,415)      (1,169)      (2,306)     (2,748)
    Earnings
     Before
     Interest and
     Taxes (EBIT) $33,406      $33,814      $35,359      $24,875     $29,072
    Interest
     expense       (7,222)      (6,656)      (6,847)      (6,853)     (6,869)
    Interest income   549          427        1,344          604         721
    Income Before
     Income
     Taxes        $26,733      $27,585      $29,856      $18,626     $22,924
    Provision
     for income
     taxes         10,693       11,006        8,517        6,184      10,660
    Net Income    $16,040      $16,579      $21,339      $12,442     $12,264

    Earnings Per
     Share          $0.26        $0.27        $0.35        $0.20       $0.20
    Earnings Per
     Share-assuming
     dilution       $0.26        $0.27        $0.35        $0.20       $0.20

    Average Shares
     Outstand-
     ing       61,099,962   61,859,612   61,572,124   61,929,197  61,906,626
    Average Shares
     Outstanding
     -assuming
     dilution  61,237,143   62,018,468   61,823,990   62,122,909  62,224,795


    BUSINESS SEGMENTS
    (Thousands of U.S. dollars)

                  1Q 00        1Q 99         4Q 99        3Q 99       2Q 99
    Bearings
    Net sales
     to external
     customers   $470,374     $438,717     $446,036     $423,680    $451,438
    Impairment
     and
     restructuring  1,909            0            0            0           0
    Earnings before
     interest and
     taxes
     (EBIT)*      $32,133      $23,249      $12,447      $24,782     $20,070
    EBIT Margin       6.8%         5.3%         2.8%         5.8%        4.4%


    Steel
    Net sales to
     external
     customers   $215,417     $186,653     $185,826     $178,023    $184,661
    Intersegment
     sales         55,582       55,378       54,086       54,141      48,265
    Total net
     sales       $270,999     $242,031     $239,912     $232,164    $232,926
    Impairment
     and
     restructuring 12,850            0            0            0           0
    Earnings before
     interest and
     taxes (EBIT)* $2,791      $11,029      $22,994       $2,766      $7,250
    EBIT Margin       1.0%         4.6%         9.6%         1.2%        3.1%

    * Bearings and Steel EBIT do not equal Consolidated EBIT due to
      intersegment adjustments which are eliminated upon consolidation.



    CONSOLIDATED BALANCE SHEET
    (Thousands of U.S. dollars)

                      Mar 31     Dec 31     Sept 30     June 30      Mar 31
                       2000       1999        1999        1999        1999
    ASSETS
    Cash & cash
     equivalents      $9,620      $7,906     $18,379     $19,577     $11,012
    Accounts
     receivable      394,033     339,326     358,873     356,619     373,814
    Deferred income
     taxes            39,901      39,706      39,276      43,712      41,444
    Inventories      478,387     446,588     422,908     415,637     456,220
    Total Current
     Assets         $921,941    $833,526    $839,436    $835,545    $882,490
    Property,
     plant &
     equipment     1,349,779   1,381,474   1,373,079   1,369,316   1,368,014
    Deferred income
     taxes                 0           0      13,641      27,209      25,079
    Other assets     220,562     226,318     233,131     239,446     248,400
    Total
     Assets       $2,492,282  $2,441,318  $2,459,287  $2,471,516  $2,523,983

    LIABILITIES
    Accounts payable
     & other
     liabilities    $241,101    $236,602    $210,609    $220,990    $226,176
    Short-term
     debt & commercial
     paper           141,288     122,547     178,730     148,169     183,865
    Accrued
     expenses        205,823     198,512     117,744     149,357     149,845
    Total Current
     Liabilities    $588,212    $557,661    $507,083    $518,516    $559,886
    Long-term debt   326,302     327,343     327,645     327,978     327,076
    Accrued pension
     cost            101,456      76,005     138,273     146,654     155,524
    Accrued
     postretirement
     benefits        395,531     394,084     393,977     393,710     391,897
    Deferred
     income taxes      5,453       8,526           0           0           0
    Other
     non-current
     liabilities      32,643      34,097      36,165      36,626      38,994
    Total
     Liabilities  $1,449,597  $1,397,716  $1,403,143  $1,423,484  $1,473,377

    SHAREHOLDERS'
     EQUITY        1,042,685   1,043,602   1,056,144   1,048,032   1,050,606
    Total
     Liabilities
     and
     Shareholders'
     Equity       $2,492,282  $2,441,318  $2,459,287  $2,471,516  $2,523,983