UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2006

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                                          to                                          

Commission file number: 1-1169

THE TIMKEN COMPANY

(Exact name of registrant as specified in its charter)

OHIO	34-0577130
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)
1835 Dueber Ave., SW, Canton, OH	44706-2798
(Address of principal executive offices)	(Zip Code)

330.438.3000
(Registrant’s telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90                                                                                                                  Yes þ           No o

     Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer þ           Accelerated filer o           Non-accelerated filer o

     Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o           No þ

     Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class	Outstanding at October 31, 2006
Common Stock, without par value	94,135,297 shares

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
	Item 1. Financial Statements
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures about Market Risk
	Item 4. Controls and Procedures
PART II. OTHER INFORMATION
	Item 1. Legal Proceedings
	Item 1A. Risk Factors
	Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
EX-11
EX-12
EX-31.1
EX-31.2
EX-32

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

THE TIMKEN COMPANY AND SUBSIDIARIES

Condensed Consolidated Balance Sheet
(Dollars in thousands)
(Unaudited)

	September 30,			December 31,
	2006			2005
ASSETS
Current Assets
Cash and cash equivalents	$	54,069		$	65,417
Accounts receivable, less allowances: 2006- $45,352; 2005-$40,618		734,631			711,783
Inventories, net		1,077,792			998,368
Deferred income taxes		92,369			104,978
Deferred charges and prepaid expenses		16,077			17,926
Other current assets		88,569			84,837
Total Current Assets		2,063,507			1,983,309
Property, plant and equipment		3,809,742			3,657,641
Less allowances for depreciation		(2,202,960	)		(2,110,597	)
Property, Plant and Equipment — net		1,606,782			1,547,044
Other Assets
Goodwill		216,961			204,129
Other intangible assets		180,114			184,624
Deferred income taxes		16,705			5,834
Other non-current assets		59,985			68,794
Total Other Assets		473,765			463,381
Total Assets	$	4,144,054		$	3,993,734
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable and other liabilities	$	506,866		$	501,423
Short-term debt and current portion of long-term debt		204,166			159,279
Accrued expenses		373,708			410,624
Total Current Liabilities		1,084,740			1,071,326
Non-Current Liabilities
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 Non-Current Liabilities		1,362,011			1,425,341
Shareholders’ Equity
Common stock		799,053			767,645
Earnings invested in the business		1,196,878			1,052,871
Accumulated other comprehensive loss		(298,628	)		(323,449	)
Total Shareholders’ Equity		1,697,303			1,497,067
Total Liabilities and Shareholders’ Equity	$	4,144,054		$	3,993,734

See accompanying Notes to Condensed Consolidated Financial Statements.

- 2 -

Consolidated Statement of Income
(Dollars in thousands, except per share data)
(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2006			2005			2006			2005
Net sales	$	1,272,922		$	1,258,133		$	4,008,027		$	3,887,351
Cost of products sold		1,024,438			1,005,722			3,159,132			3,086,278
Gross Profit		248,484			252,411			848,895			801,073
Selling, administrative and general expenses		163,999			163,021			514,515			488,802
Impairment and restructuring charges		2,682			24,451			21,162			24,407
Operating Income		81,803			64,939			313,218			287,864
Interest expense		(11,704	)		(12,842	)		(37,487	)		(39,376	)
Interest income		854			874			3,338			2,219
Other expense — net		(1,942	)		(4,273	)		(8,937	)		(9,446	)
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
Dividends Per Share	$	0.16		$	0.15		$	0.46		$	0.45
* 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

See accompanying Notes to Condensed Consolidated Financial Statements.

- 3 -

Condensed Consolidated Statement of Cash Flows
(Dollars in thousands)
(Unaudited)

	Nine Months Ended
	September 30,
	2006			2005
CASH PROVIDED (USED)
Operating Activities
Net income	$	187,177		$	165,400
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		151,226			160,765
Loss on impairment		1,792			—
Loss on disposals of property, plant and equipment		2,130			7,374
Loss (gain) on divestiture		9,311			(2,832	)
Deferred income tax credit		(26,541	)		(13,143	)
Stock-based compensation expense		11,760			4,398
Changes in operating assets and liabilities:
Accounts receivable		(14,082	)		(110,262	)
Inventories		(57,837	)		(162,106	)
Other assets		(8,732	)		(28,671	)
Accounts payable and accrued expenses		(73,963	)		79,190
Foreign currency translation (gain) loss		(9,891	)		5,581
Net Cash Provided By Operating Activities		172,350			105,694
Investing Activities
Capital expenditures		(179,419	)		(128,605	)
Proceeds from disposals of assets		6,243			3,661
Divestments		(2,723	)		11,729
Acquisitions		(4,299	)		(6,629	)
Other		(85	)		3,186
Net Cash Used by Investing Activities		(180,283	)		(116,658	)
Financing Activities
Cash dividends paid to shareholders		(43,170	)		(41,238	)
Net proceeds from common share activity		22,066			30,740
Accounts receivable securitization financing borrowings		140,000			185,000
Accounts receivable securitization financing payments		(50,000	)		(106,500	)
Payments on long-term debt		(291,477	)		(257,977	)
Proceeds from issuance of long-term debt		191,615			246,700
Short-term debt activity — net		24,984			(28,824	)
Net Cash (Used) Provided by Financing Activities		(5,982	)		27,901
Effect of exchange rate changes on cash		2,567			(4,799	)
(Decrease) Increase In Cash and Cash Equivalents		(11,348	)		12,138
Cash and cash equivalents at beginning of year		65,417			50,967
Cash and Cash Equivalents at End of Period	$	54,069		$	63,105

See accompanying Notes to the Condensed Consolidated Financial Statements.

- 4 -

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 – Basis of Presentation

The accompanying Condensed Consolidated Financial Statements (unaudited) for The Timken Company (the company) have been prepared in accordance with the instructions to Form 10-Q and do not include all of the information and footnotes required by the U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) and disclosures considered necessary for a fair presentation have been included. For further information, refer to the Consolidated Financial Statements and footnotes included in the company’s Annual Report on Form 10-K for the year ended December 31, 2005. Certain amounts in the 2005 Condensed Consolidated Financial Statements have been reclassified to conform to the 2006 presentation.

Note 2 — Stock-Based Compensation

On January 1, 2006, the company adopted the provisions of Statement of Financial Accounting Standards (SFAS) No. 123(R) (SFAS No. 123(R)), “Share-Based Payment,” and elected to use the modified prospective transition method. The modified prospective method requires that compensation cost be recognized in the financial statements for all stock option awards granted after the date of adoption and for all unvested stock option awards granted prior to the date of adoption. In accordance with SFAS No. 123(R), prior period amounts were not restated. Prior to the adoption of SFAS No. 123(R), the company utilized the intrinsic-value based method of accounting under APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and related interpretations, and adopted the disclosure requirements of SFAS No. 123, “Accounting for Stock-Based Compensation.”

Under the company’s long-term incentive plan, shares of common stock have been made available to grant at the discretion of the Compensation Committee of the Board of Directors to officers and key associates in the form of stock option awards. Stock option awards typically have a ten-year term and generally vest in 25% increments annually beginning on the date of grant. In addition to stock option awards, the company has granted restricted shares under the long-term incentive plan. Restricted shares typically vest in 25% increments annually beginning on the date of grant and have historically been expensed over the vesting period.

Prior to January 1, 2006, no stock-based compensation expense was recognized for stock option awards under the intrinsic-value based method. The adoption of SFAS No. 123(R) reduced operating income for the third quarter of 2006 by $1.5 million, reduced net income for the third quarter of 2006 by $0.9 million ($.01 per basic and diluted share), reduced operating income for the first nine months of 2006 by $4.6 million and reduced net income for the first nine months of 2006 by $2.9 million ($.03 per basic and diluted share).

The effect on net income and earnings per share as if the company had applied the fair value recognition provisions of SFAS No. 123 to all outstanding and nonvested stock option awards is as follows for the three and nine months ended September 30, 2005:

	Three Months Ended			Nine Months Ended
(Dollars in thousands, except earnings per share data)	September 30, 2005			September 30, 2005
Net income, as reported	$	39,831		$	165,400
Add: Stock-based employee compensation expense, net of related taxes		1,055			3,017
Deduct: Stock-based employee compensation expense determined under fair value based methods for all awards, net of related taxes		(2,355	)		(6,356	)
Pro forma net income	$	38,531		$	162,061
Earnings per share:
Basic – as reported	$	0.43		$	1.81
Basic – pro forma	$	0.42		$	1.78
Diluted – as reported	$	0.43		$	1.79
Diluted – pro forma	$	0.42		$	1.76

The fair value for significant stock option awards granted during the nine months ended September 30, 2006 and 2005 was estimated at the date of grant using a Black-Scholes option-pricing model with the following assumptions:

- 5 -

Note 2 – Stock-Based Compensation (continued)

	Nine Months Ended			Nine Months Ended
	September 30, 2006			September 30, 2005
Assumptions:
Fair value per option	$	9.59		$	7.85
Risk-free interest rate		4.53	%		4.12	%
Dividend yield		2.14	%		3.28	%
Expected stock volatility		0.348			0.360
Expected life — years		5			8

Historical information was the primary basis for the selection of the expected dividend yield, expected volatility and the expected lives of the options. The dividend yield was revised in 2006 from five years’ quarterly dividends to the last dividend prior to the grant compared to the trailing 12 months’ daily stock prices. The risk-free interest rate was based upon yields of U.S. zero coupon issues and U.S. Treasury issues, with a term equal to the expected life of the option being valued, for 2006 and 2005, respectively. Effective January 1, 2006, forfeitures were estimated at 2%.

A summary of stock option award activity for the nine-month period ended September 30, 2006 is as follows:

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Contractual		Intrinsic
	Shares			Price		Term		Value (000’s)
Balance at December 31, 2005		5,439,913		$	22.78
Granted		817,150		$	30.94
Exercised		(858,052	)	$	21.06
Other*		(58,670	)	$	30.83
Outstanding at September 30, 2006		5,340,341		$	24.21		6	$	39,240
Exercisable at September 30, 2006		3,407,051		$	23.01		5	$	29,542

* Includes cancelled, expired and forfeited

The total intrinsic value of stock option awards exercised during the nine months ended September 30, 2006 and 2005 was $10.6 million and $15.3 million, respectively. Net cash proceeds from the exercise of stock options were $17.6 million and $32.9 million for the nine months ended September 30, 2006 and 2005, respectively. Income tax benefits of $3.8 million and $4.4 million were realized from stock option exercises during the nine months ended September 30, 2006 and 2005, respectively.

A summary of nonvested restricted share activity for the nine-month period ended September 30, 2006 is as follows:

				Weighted Average
				Grant Date
	Number of Shares			Fair Value
Nonvested at December 31, 2005		755,290		$	24.46
Granted		433,861		$	31.19
Vested		(237,760	)	$	25.21
Other*		(16,918	)	$	27.81
Nonvested at September 30, 2006		934,473		$	27.34

* Includes cancelled, expired and forfeited

- 6 -

Note 2 – Stock-Based Compensation (continued)

Nonvested shares consist primarily of restricted shares for key employees and directors, and also include deferred shares.

The company recognized compensation expense of $7.2 million and $4.4 million for the nine-month periods ended September 30, 2006 and 2005, respectively, related to nonvested shares. As of September 30, 2006, the company had unrecognized compensation expense of $27.8 million, before taxes, related to stock option awards and nonvested shares. The unrecognized compensation expense is expected to be recognized over a total weighted average period of two years.

Note 3 – Inventories

	September 30		December 31,
(Dollars in thousands)	2006		2005
Inventories:
Manufacturing supplies	$	79,759	$	74,188
Work in process and raw materials		490,701		469,517
Finished products		507,332		454,663
Inventories, net	$	1,077,792	$	998,368

An actual valuation of the inventory under the LIFO method can be made only at the end of each year based on the inventory levels and costs at that time. Accordingly, interim LIFO calculations must necessarily be based on management’s estimates of expected year-end inventory levels and costs. Because these are subject to many forces beyond management’s control, annual results are subject to the final year-end LIFO inventory valuation.

Note 4 – Financing Arrangements

Short-term debt:

	September 30,		December 31,
(Dollars in thousands)	2006		2005
Variable-rate Accounts Receivable Asset Securitization with an interest rate of 5.82% at September 30, 2006	$	90,000	$	—
Variable-rate lines of credit for certain of the company’s European and Asian subsidiaries with various banks with interest rates ranging from 3.44% to 5.75% at September 30, 2006		68,090		23,884
Variable-rate Ohio Water Development Authority revenue bonds for PEL		—		23,000
Fixed-rate mortgage for PEL with an interest rate of 9.00%		—		11,491
Fixed-rate Short-term loans of an Asian subsidiary with interest rates ranging from 6.58% to 6.84% at September 30, 2006		10,213		—
Other		4,973		5,062
Short-term debt	$	173,276	$	63,437

In January 2006, the company repaid, in full, the $23.0 million balance outstanding of the revenue bonds held by PEL Technologies, LLC (PEL), an equity investment of the company. In June 2006, the company continued to liquidate assets of PEL with land and buildings exchanged for the fixed-rate mortgage. Refer to Note 10 – Equity Investments for additional discussion.

Borrowings under the Accounts Receivable Securitization financing agreement (Asset Securitization), which provides for borrowings up to $200 million subject to certain borrowing base limitations, are secured by certain trade receivables. Under the terms of the Asset Securitization, the company sells, on an ongoing basis, certain domestic trade receivables to Timken Receivables Corporation, a wholly owned consolidated subsidiary, which in turn uses the trade receivables to secure the borrowings, which are funded through a vehicle that issues commercial paper in the short-term market. As of September 30, 2006, outstanding borrowings under this facility totaled $90.0 million. The yield on the commercial paper, which is the commercial paper rate plus program fees, is considered a financing cost and is included in interest expense on the Consolidated Statement of Income. As of September 30, 2006, the company had issued letters of credit totaling $16.7 million under the Asset Securitization, which further reduced the availability under this facility to $93.3 million.

- 7 -

Note 4 – Financing Arrangements (continued)

The lines of credit of the company’s European and Asian subsidiaries provide for borrowings up to $196.5 million. At September 30, 2006, the company had borrowings outstanding of $68.1 million, which reduced the availability under these facilities to $128.4 million.

Long-term debt:

	September 30,		December 31,
(Dollars in thousands)	2006		2005
Fixed-rate Medium-term Notes, Series A, due at various dates through May 2028, with interest rates ranging from 6.20% to 7.76%	$	211,644	$	286,474
Variable-rate State of Ohio Air Quality and Water Development Revenue Refunding Bonds, maturing on November 1, 2025 (3.62% at September 30, 2006)		21,700		21,700
Variable-rate State of Ohio Pollution Control Revenue Refunding Bonds, maturing on June 1, 2033 (3.62% at September 30, 2006)		17,000		17,000
Variable-rate State of Ohio Water Development Revenue Refunding Bonds, maturing on May 1, 2007 (3.62% at September 30, 2006)		8,000		8,000
Variable-rate State of Ohio Water Development Authority Solid Waste Revenue Bonds, maturing on July 1, 2032		—		24,000
Variable-rate Unsecured Canadian Note, maturing on December 22, 2010 (4.91% at September 30, 2006)		51,722		49,759
Fixed-rate Unsecured Notes, maturing on February 15, 2010 with an interest rate of 5.75%		247,875		247,651
Variable-rate credit facility with US Bank for Advanced Green Products, LLC, maturing on July 18, 2008 (6.33% at September 30, 2006)		12,240		—
Other		9,320		3,005
		579,501		657,589
Less current maturities		30,890		95,842
Long-term debt	$	548,611	$	561,747

The company has a $500 million Amended and Restated Credit Agreement (Senior Credit Facility) that matures on June 30, 2010. At September 30, 2006, the company had no outstanding borrowings under the Senior Credit Facility, and had issued letters of credit under this facility totaling $35.2 million, which reduced the availability under the Senior Credit Facility to $464.8 million. Under the Senior Credit Facility, the company has two financial covenants: a consolidated leverage ratio and a consolidated interest coverage ratio. At September 30, 2006, the company was in full compliance with the covenants under the Senior Credit Facility and its other debt agreements.

In December 2005, the company entered into a 57.8 million Canadian dollar unsecured loan in Canada. The principal balance of the loan is payable in full on December 22, 2010. The interest rate is variable based on the Canadian LIBOR rate and interest payments are due quarterly.

In August 2006, the company repaid, in full, the $24.0 million balance outstanding under the variable-rate State of Ohio Water Development Authority Solid Waste Revenue Bonds.

Advanced Green Components, LLC (AGC) is a joint venture of the company formerly accounted for using the equity method. The company is the guarantor of $6.1 million of AGC’s credit facility. Effective September 30, 2006, the company consolidated AGC and its outstanding debt. Refer to Note 10 – Equity Investments for additional discussion.

- 8 -

Note 5 – Income Tax Provision

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2006			2005			2006			2005
Provision for income taxes	$	22,465		$	8,867		$	82,955		$	75,861
Effective tax rate		32.6	%		18.2	%		30.7	%		31.4	%

The company’s provision for income taxes in interim periods is computed by applying an estimated annual effective tax rate against income before income taxes for the period. In addition, non-recurring or discrete items are recorded during the period in which they occur.

For the first nine months of 2006, the effective tax rate was less than the U.S. federal statutory tax rate due to the favorable impact of taxes on foreign income, including earnings of certain foreign subsidiaries being taxed at a rate less than 35%, the extraterritorial income exclusion on U.S. exports, and tax holidays in China and the Czech Republic. In addition, the effective tax rate was favorably impacted by certain U.S. tax benefits, including a net reduction in the company’s tax reserves related primarily to the settlement of certain prior year tax matters with the Internal Revenue Service during the second quarter, accrual of the tax-free Medicare prescription drug subsidy, deductible dividends paid to the company’s Employee Stock Ownership Plan (ESOP), and the domestic manufacturing deduction provided by the American Jobs Creation Act of 2004. These benefits were offset partially by U.S. state and local income taxes, taxes on foreign remittances, losses at certain foreign operations that were not available to reduce overall tax expense, and other permanent differences.

For the first nine months of 2005, the effective tax rate was less than the U.S. federal statutory tax rate primarily due to beneficial foreign tax rates, tax holidays and other U.S. tax benefits, including export tax incentives. These benefits were partially offset by losses at certain foreign operations that were not available to reduce overall tax expense, taxes paid to U.S. state and local jurisdictions, tax on foreign remittances, and other permanent differences.

In July 2006, the Financial Accounting Standards Board (FASB) issued Financial Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” This interpretation clarifies the accounting for uncertain tax positions recognized in an entity’s financial statements in accordance with SFAS No. 109, “Accounting for Income Taxes.” It prescribes requirements and other guidance for financial statement recognition and measurement of a tax position taken or expected to be taken on a tax return. This interpretation is effective for fiscal years beginning after December 15, 2006. The company is required to adopt this interpretation in the first quarter of 2007. Management is currently evaluating the requirements of FIN 48 and has not yet determined the estimated impact on the company’s Consolidated Financial Statements.

- 9 -

Note 6 – Shareholders’ Equity

	September 30,			December 31,
(Dollars in thousands)	2006			2005
Class I and Class II serial preferred stock without par value:
Authorized — 10,000,000 shares each class Issued — none	$	—		$	—
Common Stock without par value:
Authorized — 200,000,000 shares
Issued (including shares in treasury) 2006 - 94,192,311 shares 2005 - 93,160,285 shares
Stated Capital		53,064			53,064
Other paid-in capital		748,004			719,001
Less cost of Common Stock in treasury 2006 - 61,145 shares 2005 - 154,374 shares		(2,015	)		(4,420	)
	$	799,053		$	767,645

     An analysis of the change in capital and earnings invested in the business is as follows:

	Common Stock				Earnings			Accumulated
			Other		Invested			Other
	Stated		Paid-In		in the			Comprehensive			Treasury
	Capital		Capital		Business			Income			Stock			Total
Balance December 31, 2005	$	53,064	$	719,001	$	1,052,871			($323,449	)		($4,420	)	$	1,497,067
Net income						187,177									187,177
Foreign currency translation adjustment									30,744						30,744
Minimum pension adjustment									(5,462	)					(5,462	)
Change in fair value of derivative financial instruments, net of reclassifications									(461	)					(461	)
Total comprehensive income															211,998
Dividends — $0.46 per share						(43,170	)								(43,170	)
Tax benefit from exercise of stock options				4,635											4,635
Issuance of 93,229 shares from treasury and 1,032,026 shares from authorized related to stock option plans				24,368								2,405			26,773
Balance September 30, 2006	$	53,064	$	748,004	$	1,196,878			($298,628	)		($2,015	)	$	1,697,303

The total comprehensive income for the three months ended September 30, 2006 and 2005 was $43,581 and $54,103, respectively. Total comprehensive income for the nine months ended September 30, 2005 was $137,018.

- 10 -

Note 7 – Impairment and Restructuring Charges

Impairment and restructuring charges by segment are comprised of the following:

For the three months ended September 30, 2006:

(Dollars in thousands)	Industrial		Auto			Steel		Total
Impairment	$	592	$	—		$	485	$	1,077
Severance expense and related benefit costs		—		1,647			—		1,647
Exit costs		189		(231	)		—		(42	)
Loss on divestiture		—		—			—		—
Total	$	781	$	1,416		$	485	$	2,682

For the nine months ended September 30, 2006:

(Dollars in thousands)	Industrial		Auto		Steel		Total
Impairment	$	592	$	689	$	485	$	1,766
Severance expense and related benefit costs		—		8,248		—		8,248
Exit costs		363		814		—		1,177
Loss on divestiture		—		—		9,971		9,971
Total	$	955	$	9,751	$	10,456	$	21,162

For the three months ended September 30, 2005:

(Dollars in thousands)	Industrial		Auto		Steel		Total
Impairment	$	—	$	—	$	—	$	—
Severance expense and related benefit costs		—		21,651		—		21,651
Exit costs		—		2,800		—		2,800
Loss on divestiture		—		—		—		—
Total	$	—	$	24,451	$	—	$	24,451

For the nine months ended September 30, 2005:

(Dollars in thousands)	Industrial		Auto		Steel		Total
Impairment	$	—	$	—	$	—	$	—
Severance expense and related benefit costs		—		21,607		—		21,607
Exit costs		—		2,800		—		2,800
Loss on Divestiture		—		—		—		—
Total	$	—	$	24,407	$	—	$	24,407

Industrial

In May 2004, the company announced plans to rationalize the company’s three bearing plants in Canton, Ohio within the Industrial Group. On September 15, 2005, the company reached a new four-year agreement with the United Steelworkers of America, which went into effect on September 26, 2005, when the prior contract expired. This initiative is expected to deliver annual pretax savings of approximately $25 million through streamlining operations and workforce reductions, with pretax costs of approximately $35 to $40 million over the next four years.

Impairment charges of $0.6 million and exit costs of $0.2 million recorded in the third quarter are associated with the Industrial Group’s rationalization plans. Impairment charges of $0.6 million and exit costs of $0.4 million recorded in the first nine months of 2006 are associated with the Industrial Group’s rationalization plans. Including rationalization costs recorded in cost of products sold and selling, administrative and general expenses, the Industrial Group has incurred cumulative pretax costs of approximately $20 million as of September 30, 2006 for these restructuring plans.

- 11 -

Note 7 – Impairment and Restructuring Charges (continued)

Automotive

In 2005, the company disclosed detailed plans for its Automotive Group to restructure its business. These plans included the closure of manufacturing facilities in Clinton, South Carolina and administrative facilities in Torrington, Connecticut and Norcross, Georgia. In February 2006, the company announced additional plans to rationalize production capacity at its Vierzon, France bearing facility in response to changes in customer demand for its products. These restructuring efforts, along with other future actions, are targeted to deliver annual pretax savings of approximately $40 million by the end of 2007, with expected net workforce reductions of approximately 400 to 500 positions and pretax costs of approximately $80 million to $90 million.

In September 2006, the company announced further reductions in workforce of approximately 700 associates. The company will announce further details of these plans once they have been finalized. These additional plans are targeted to deliver annual pretax savings of approximately $35 million, with expected pretax costs of approximately $25 million.

Severance and related benefit costs of $1.6 million and exit costs of a negative $0.2 million recorded in the third quarter of 2006 are associated with the Automotive Group’s restructuring plans. Impairment charges of $0.7 million, severance and related benefit costs of $8.2 million and exit costs of $0.8 million recorded in the first nine months of 2006 are associated with the Automotive Group’s restructuring plans.

Including rationalization costs recorded in cost of products sold and selling, administrative and general expenses, the Automotive Group has incurred cumulative pretax costs of approximately $43 million as of September 30, 2006 for these restructuring plans.

Steel

Impairment charges of $0.5 million, related to the write-down of property, plant and equipment at one of the Steel Group’s facilities, were recorded in the third quarter of 2006.

In June 2006, the company completed the divestiture of its Timken Precision Components – Europe business. This divestiture resulted in a loss on divestiture of approximately $10.0 million in the first nine months of 2006. The results of operations and net assets of the Timken Precision Components – Europe business were immaterial to the consolidated results of operations and financial position of the company.

The rollforward of the consolidated restructuring accrual is as follows:

(Dollars in millions)
Balance at December 31, 2005	$	18.1
Add: provisions		9.4
Less: payments		(8.2	)
Balance at September 30, 2006	$	19.3

The restructuring accrual is included in accounts payable and other liabilities in the Condensed Consolidated Balance Sheet. The restructuring accrual at December 31, 2005 excludes costs related to curtailment of pension and postretirement benefit plans.

- 12 -

Note 8 – Segment Information

The primary measurement used by management to measure the financial performance of each Group is adjusted EBIT (earnings before interest and taxes, excluding the effect of amounts related to certain items that management considers not representative of ongoing operations such as impairment and restructuring, manufacturing rationalization / reorganization costs, allocated receipts received or payments made under the U.S. Continued Dumping and Subsidy Offset Act (CDSOA) and gain (loss) on the sale of non-strategic assets).

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(Dollars in thousands)	2006			2005			2006			2005
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
Depreciation and amortization		18,514			17,863			55,354			54,006
EBIT, as adjusted		48,180			47,444			157,557			158,072
Automotive Group
Net sales to external customers	$	363,586		$	407,959		$	1,211,284		$	1,254,173
Depreciation and amortization		19,457			21,156			59,434			62,415
EBIT (loss) as adjusted		(26,276	)		(6,040	)		(31,377	)		(12,357	)
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
Depreciation and amortization		11,669			14,047			36,438			44,344
EBIT, as adjusted		63,010			49,698			209,580			170,171
Reconciliation to Income Before Income Taxes
Total EBIT, as adjusted, for reportable segments	$	84,914		$	91,102		$	335,760		$	315,886
Impairment and restructuring		(2,682	)		(24,451	)		(21,162	)		(24,407	)
Manufacturing rationalization expenses		(4,463	)		(3,807	)		(14,137	)		(11,666	)
Other expense		76			(8	)		2,430			2,987
Interest expense		(11,704	)		(12,842	)		(37,487	)		(39,376	)
Interest income		854			874			3,338			2,219
Intersegment adjustments		2,016			(2,170	)		1,390			(4,382	)
Income before income taxes	$	69,011		$	48,698		$	270,132		$	241,261

Note 9 – Goodwill and Other Intangible Assets

The changes in the carrying amount of goodwill for the nine months ended September 30, 2006 are as follows:

	Balance at December 31,						Balance at September 30,
(Dollars in thousands)	2005		Acquisitions		Other		2006
Goodwill:
Industrial	$	202,058	$	—	$	2,860	$	204,918
Automotive		2,071		—		9,972		12,043
Total	$	204,129	$	—	$	12,832	$	216,961

“Other” includes $9.9 million of goodwill related to the consolidation of AGC, a joint venture. The goodwill recognized for AGC is a preliminary estimate. A valuation will be completed during the fourth quarter of 2006, which may require a subsequent adjustment. Refer to Note 10 – Equity Investments for additional discussion. The remaining portion of “Other” primarily includes foreign currency translation adjustments.

- 13 -

Note 9 – Goodwill and Other Intangible Assets (continued)

The following table displays intangible assets as of September 30, 2006 and December 31, 2005:

	As of September 30, 2006
	Gross				Net
	Carrying		Accumulated		Carrying
(Dollars in thousands)	Amount		Amortization		Amount
Intangible assets subject to amortization:
Industrial	$	49,783	$	11,670	$	38,113
Automotive		71,125		22,691		48,434
Steel		870		283		587
	$	121,778	$	34,644	$	87,134
Intangible assets not subject to amortization:
Goodwill	$	216,961	$	—	$	216,961
Intangible pension asset		77,673		—		77,673
Other		15,316		—		15,316
	$	309,950	$	—	$	309,950
Total intangible assets	$	431,728	$	34,644	$	397,084

	As of December 31, 2005
	Gross				Net
	Carrying		Accumulated		Carrying
(Dollars in thousands)	Amount		Amortization		Amount
Intangible assets subject to amortization:
Industrial	$	47,866	$	8,574	$	39,292
Automotive		69,735		17,969		51,766
Steel		894		233		661
	$	118,495	$	26,776	$	91,719
Intangible assets not subject to amortization:
Goodwill	$	204,129	$	—	$	204,129
Intangible pension asset		77,596		—		77,596
Other		15,309		—		15,309
	$	297,034	$	—	$	297,034
Total intangible assets	$	415,529	$	26,776	$	388,753

Amortization expense for intangible assets was approximately $2.6 million and $7.8 million, respectively, for the three months and nine months ended September 30, 2006 and is estimated to be approximately $8.5 million annually for the next five years.

- 14 -

Note 10 – Equity Investments

The balances related to investments accounted for under the equity method are reported in other non-current assets on the Condensed Consolidated Balance Sheet, which were approximately $11.5 million and $19.9 million at September 30, 2006 and December 31, 2005, respectively.

Equity investments are reviewed for impairment when circumstances (such as lower-than-expected financial performance or change in strategic direction) indicate that the carrying value of the investment may not be recoverable. If impairment does exist, the equity investment is written down to its fair value with a corresponding charge to the Consolidated Statement of Income. No impairments were recorded during the third quarter and first nine months of 2006 relating to the company’s equity investments.

CoLinx, LLC

In March 2006, the company sold a portion of CoLinx, LLC due to the addition of another company to the joint venture. CoLinx, a joint venture founded by Timken, SKF, INA and Rockwell Automation, provides shared e-commerce and logistics services.

PEL

During 2000, the company’s Steel Group invested in a joint venture, PEL, to commercialize a proprietary technology that converts iron units into engineered iron oxides for use in pigments, coatings and abrasives. In the fourth quarter of 2003, the company concluded its investment in PEL was impaired due to the following indicators of impairment: history of negative cash flow and losses; 2004 operating plan with continued losses and negative cash flow; and the continued required support from the company or another party. In the fourth quarter of 2003, the company recorded a non-cash impairment loss of $45.7 million, which was reported in other expense — net on the Consolidated Statement of Income.

The company concluded that PEL was a variable interest entity and that the company was the primary beneficiary. In accordance with FASB Interpretation No. 46 (FIN 46), “Consolidation of Variable Interest Entities, an interpretation of Accounting Research Bulletin No. 51,” the company consolidated PEL effective March 31, 2004. The adoption of FIN 46 resulted in a charge, representing the cumulative effect of change in accounting principle, of $1.0 million, which was reported in other expense — net on the Consolidated Statement of Income. In addition, the adoption of FIN 46 increased the Consolidated Balance Sheet as follows: current assets by $1.7 million; property, plant and equipment by $11.3 million; short-term debt by $11.6 million; accounts payable and other liabilities by $0.7 million; and other non-current liabilities by $1.7 million. All of PEL’s assets are collateral for its obligations. Except for PEL’s indebtedness for which the company is a guarantor, PEL’s creditors had no recourse to the general credit of the company.

In the first quarter of 2006, plans were finalized to liquidate the assets of PEL and the company recorded a related gain of approximately $3.6 million. In January 2006, the company repaid, in full, the $23.0 million balance outstanding of the revenue bonds held by PEL. In June 2006, the company continued to liquidate PEL with land and buildings exchanged and the buyer’s assumption of the fixed-rate mortgage, which resulted in a gain of $2.8 million.

Advanced Green Components, LLC

During 2002, the company’s Automotive Group formed a joint venture, Advanced Green Components, LLC (AGC), with Sanyo Special Steel Co., Ltd. (Sanyo) and Showa Seiko Co., Ltd. (Showa). AGC is engaged in the business of converting steel to machined rings for tapered bearings and other related products. The company has been accounting for its investment in AGC under the equity method since AGC’s inception. During the third quarter of 2006, AGC refinanced its long-term debt of $12.2 million. The company guaranteed half of this obligation, and Sanyo has letters of credit outstanding on the other half of this obligation. The company concluded the refinancing represented a reconsideration event to evaluate whether AGC was a variable interest entity under FIN 46 (revised December 2003). The company concluded that AGC was a variable interest entity, and the company was the primary beneficiary. Therefore, the company consolidated AGC effective September 30, 2006. As of September 30, 2006, the net assets of AGC were $9.0 million, primarily consisting of the following: property, plant and equipment of $31.4 million; goodwill of $9.9 million; short-term and long-term debt of $20.3 million and other non-current liabilities of $7.4 million. All of AGC’s assets are collateral for its obligations. Except for AGC’s indebtedness for which the company is a guarantor, AGC’s creditors have no recourse to the general credit of the company.

- 15 -

Note 11 – Retirement and Postretirement Benefit Plans

The following table sets forth the net periodic benefit cost for the company’s retirement and postretirement benefit plans. The amounts for the three and nine months ended September 30, 2006 are based on actuarial calculations. Consistent with prior years, these calculations will be updated later in the year. These updated calculations may result in different net periodic benefit cost for 2006. The net periodic benefit cost recorded for the nine months ended September 30, 2006 is the company’s best estimate of each period’s proportionate share of the amounts to be recorded for the year ended December 31, 2006.

	Pension						Postretirement
	Three months ended						Three months ended
	September 30,						September 30,
(Dollars in thousands)	2006			2005			2006			2005
Components of net periodic benefit cost
Service cost	$	11,388		$	10,633		$	1,327		$	1,385
Interest cost		39,562			38,320			11,066			11,677
Expected return on plan assets		(43,546	)		(38,528	)		—			—
Amortization of prior service cost		3,122			3,481			(486	)		(802	)
Recognized net actuarial loss		14,540			12,157			3,060			4,068
Curtailment loss		—			698			—			7,088
Amortization of transition asset		(43	)		(29	)		—			—
Net periodic benefit cost	$	25,023		$	26,732		$	14,967		$	23,416

	Pension						Postretirement
	Nine months ended						Nine months ended
	September 30,						September 30,
(Dollars in thousands)	2006			2005			2006			2005
Components of net periodic benefit cost
Service cost	$	34,081		$	31,901		$	3,982		$	4,125
Interest cost		118,311			114,960			33,197			34,385
Expected return on plan assets		(130,279	)		(115,587	)		—			—
Amortization of prior service cost		9,364			10,445			(1,456	)		(3,335	)
Recognized net actuarial loss		43,511			36,474			9,179			12,206
Curtailment loss		—			900			—			7,840
Amortization of transition asset		(129	)		(86	)		—			—
Net periodic benefit cost	$	74,859		$	79,007		$	44,902		$	55,221

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans—an amendment of FASB Statements No. 87, 88, 106 and 132(R).” SFAS No. 158 requires a company to (a) recognize in its statement of financial position an asset for a plan’s over funded status or a liability for a plan’s under funded status, (b) measure a plan’s assets and its obligations that determine its funded status as of the end of the employer’s fiscal year, and (c) recognize changes in the funded status of a defined postretirement plan in the year in which the changes occur (reported in comprehensive income). The requirement to recognize the funded status of a benefit plan and the disclosure requirements are effective as of the end of the fiscal year ending after December 15, 2006. The requirement to measure the plan assets and benefit obligations as of the date of the employer’s fiscal year–end statement of financial position is effective for fiscal years ending after December 15, 2008. The company is in the process of evaluating the impact of the adoption of this interpretation on the company’s results of operations and financial condition.

- 16 -

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

Introduction

The Timken Company is a leading global manufacturer of highly engineered anti-friction bearings and alloy steels and a provider of related products and services. Timken operates under three segments: Industrial Group, Automotive Group and Steel Group.

The Industrial and Automotive Groups design, manufacture and distribute a range of bearings and related products and services. Industrial Group customers include both original equipment manufacturers and distributors for agriculture, construction, mining, energy, mill, machine tooling, aerospace and rail applications. Automotive Group customers include original equipment manufacturers and suppliers for passenger cars, light trucks, and medium- to heavy-duty trucks. Steel Group products include steels of low and intermediate alloy, vacuum-processed alloys, tool steel and some carbon grades, in both solid and tubular sections, as well as custom-made steel products for both industrial and automotive applications, including bearings.

Financial Overview

Overview:

	3Q 2006		3Q 2005		$ Change		Change
(Dollars in millions, except earnings per share)
Net sales	$	1,272.9	$	1,258.1	$	14.8		1.2	%
Net income		46.5		39.8		6.7		16.8	%
Earnings per share — diluted	$	0.49	$	0.43	$	0.06		14.0	%
Average number of shares — diluted		94,376,937		92,821,344		—		1.7	%

	YTD 2006		YTD 2005		$ Change		Change
(Dollars in millions, except earnings per share)
Net sales	$	4,008.0	$	3,887.4	$	120.6		3.1	%
Net income		187.2		165.4		21.8		13.2	%
Earnings per share — diluted	$	1.99	$	1.79	$	0.20		11.2	%
Average number of shares — diluted		94,238,413		92,181,013		—		2.2	%

Net sales for the third quarter of 2006 were $1.27 billion compared to $1.26 billion in the third quarter of 2005, an increase of 1.2%. For the third quarter of 2006, earnings per diluted share were $0.49 compared to $0.43 per diluted share for the third quarter of 2005.

Net sales for the first nine months of 2006 were $4.0 billion compared to $3.9 billion for the first nine months of 2005, an increase of 3.1%. For the first nine months of 2006, earnings per diluted share were $1.99 compared to $1.79 per diluted share for the same period last year.

The company’s third quarter and year-to-date 2006 results reflect the ongoing strength of industrial markets and the performance of the Steel Group. The company continued its focus to increase production capacity in targeted areas, including major capacity expansions for industrial products at several manufacturing locations around the world. The company expects that the continued strength in industrial markets throughout the remainder of 2006 should drive year-over-year volume increases.

While global industrial markets are expected to remain strong, the improvements in the company’s operating performance will be partially constrained by investments in Project ONE and Asia growth initiatives. Project ONE is a five-year program, which commenced in 2005, designed to improve business processes and systems. The objective of Asia growth initiatives is to increase market share, influence major design centers and expand the company’s network of sources of globally competitive friction management products.

- 17 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

In the third quarter of 2006, the Industrial Group’s net sales, excluding intersegment sales, increased 7.2% from the third quarter of 2005 to $501.3 million. For the first nine months of 2006, the Industrial Group’s net sales, excluding intersegment sales, increased 6.9% from the first nine months of 2005 to $1.53 billion. Most industrial end markets showed continued strength, with the highest growth in aerospace, industrial distribution and heavy industry. The Industrial Group recorded a profit in the third quarter and first nine months of 2006 of $48.2 million and $157.6 million, respectively. The Industrial Group’s profitability in the third quarter and first nine months of 2006 reflected better volume and pricing, which was offset by higher manufacturing costs, including costs associated with ramping up new facilities to meet customer demand and investments in growth initiatives.

The company’s strategy for the Industrial Group is to grow in global industrial markets. In October, the company announced the investment in a new technology center in Mesa, Arizona. The new facility, which will include manufacturing and engineering functions, more than doubles the capacity of the company’s previous aerospace aftermarket operations in Gilbert, Arizona. In addition, the company is increasing capacity in plants in Romania, China and the United States producing large bore bearings to serve heavy industrial markets, and the company is expanding its line of industrial seals to include large-bore seals to provide a more complete line of friction management products to the company’s distribution channels.

The Automotive Group’s net sales of $363.6 million and $1.21 billion, respectively, for the third quarter and first nine months of 2006 declined compared to net sales in the same periods a year ago. Sales decreased primarily due to significantly lower volume, driven by reductions in vehicle production by North American original equipment manufacturers, partially offset by improved pricing. The Automotive Group recorded a loss in the third quarter and first nine months of 2006 of $26.3 million and $31.4 million, respectively. The Automotive Group’s results were negatively impacted by lower volume, leading to underutilization of manufacturing capacity, and an increase in warranty reserves, partially offset by a better sales mix, improved pricing and lower performance-based compensation.

The company’s strategy for the Automotive Group is to make structural changes to its business to return the Automotive Group to profitability. In 2005, the company disclosed detailed plans for its Automotive Group to restructure its business. These plans included the closure of its automotive engineering center in Torrington, Connecticut and its manufacturing engineering center in Norcross, Georgia. These facilities were consolidated into a new low-cost technology facility in Greenville, South Carolina. Additionally, the company announced the closure of its manufacturing facility in Clinton, South Carolina. In February 2006, the company announced plans to downsize its manufacturing plant in Vierzon, France. These restructuring plans are targeted to deliver annual pretax savings of approximately $40 million by the end of 2007, with expected net workforce reductions of approximately 400 to 500 positions and pretax costs of approximately $80 to $90 million.

In September 2006, the company announced further reductions in its Automotive Group workforce of approximately 700 associates. The company will announce further details of these plans once they have been finalized. These additional plans are targeted to deliver annual pretax savings of approximately $35 million by the middle of 2007, with pretax costs of approximately $25 million.

In the third quarter of 2006, the Steel Group’s net sales, excluding intersegment sales, were $408.0 million, an increase of 6.7% compared to the same period a year ago. For the first nine months of 2006, the Steel Group’s net sales, excluding intersegment sales, were $1.26 billion, an increase of 5.3% from the first nine months of 2005. The sales were driven by increased pricing and surcharges and higher demand by customers in the aerospace, service center and energy sectors, which more than offset lower automotive sales. The Steel Group recorded a profit in the third quarter and first nine months of 2006 of $63.0 million and $209.6 million, respectively. The Steel Group’s profitability for the third quarter and first nine months of 2006 increased compared to the same periods in 2005 as a result of price increases, surcharges, favorable sales mix and strong manufacturing productivity.

The company’s strategy for the Steel Group is to focus on business in markets where the company either has or can achieve product differentiation while driving profitable growth including exiting non-strategic businesses. During the third quarter, the Steel Group announced plans to invest in a new induction heat-treat line in Canton, Ohio, which will increase capacity and the ability to provide differentiated product to more customers in its global energy markets. In October 2006, the Steel Group announced plans to exit its seamless steel tube manufacturing operations located in Desford, England. The company has begun consultations with representatives of the approximately 400 associates located at the Desford facility to explore alternative

- 18 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

solutions to closure. The company will announce the details of these plans once they have been finalized.

The Statement of Income

Sales by Segment:

	3Q 2006		3Q 2005		$ Change			% Change
(Dollars in millions, and exclude intersegment sales)
Industrial Group	$	501.3	$	467.8	$	33.5			7.2	%
Automotive Group		363.6		407.9		(44.3	)		(10.9	)%
Steel Group		408.0		382.4		25.6			6.7	%
Total Company	$	1,272.9	$	1,258.1	$	14.8			1.2	%

	YTD 2006		YTD 2005		$ Change			% Change
(Dollars in millions, and exclude intersegment sales)
Industrial Group	$	1,533.4	$	1,433.8	$	99.6			6.9	%
Automotive Group		1,211.3		1,254.2		(42.9	)		(3.4	)%
Steel Group		1,263.3		1,199.4		63.9			5.3	%
Total Company	$	4,008.0	$	3,887.4	$	120.6			3.1	%

The Industrial Group’s net sales in the third quarter and first nine months of 2006 increased from the third quarter and first nine months of 2005 as a result of higher volume. Most industrial end markets showed continued strength, with the highest growth in aerospace, industrial distribution and heavy industry. The Automotive Group’s net sales in the third quarter and first nine months of 2006 decreased primarily due to significantly lower volume, driven by reductions in vehicle production by North American original equipment manufacturers, partially offset by improved pricing. The Steel Group’s net sales in the third quarter and first nine months of 2006 increased from the same periods a year ago due to higher pricing and surcharges and higher demand in the aerospace, service center and energy sectors, which were offset by lower automotive sales.

Gross Profit:

	3Q 2006			3Q 2005			$ Change			Change
(Dollars in millions)
Gross profit	$	248.5		$	252.4		$	(3.9	)		(1.5	)%
Gross profit % to net sales		19.5	%		20.1	%		—		(60		)bps
Rationalization expenses included in cost of products sold	$	3.4		$	3.0		$	0.4			13.3	%

	YTD 2006			YTD 2005			$ Change		Change
(Dollars in millions)
Gross profit	$	848.9		$	801.1		$	47.8		6.0	%
Gross profit % to net sales		21.2	%		20.6	%		—	60		bps
Rationalization expenses included in cost of products sold	$	11.4		$	10.2		$	1.2		11.8	%

Gross profit decreased in the third quarter of 2006 primarily due to the impact of significantly lower volume in the Automotive Group, driven by reductions in vehicle production by North American original equipment manufacturers, leading to underutilization of manufacturing capacity. The impact of lower volumes in the Automotive Group more than offset favorable sales volume, price increases, and increased productivity in the company’s other businesses. Gross profit increased for the first nine months of 2006 primarily due to favorable sales volume from the Industrial and Steel businesses, price increases and increased productivity and lower pension and retiree medical expense, partially offset by the impact of lower volume in the Automotive Group.

Rationalization expenses recorded in the third quarter and first nine months of 2006 related to the rationalization of the company’s Canton, Ohio Industrial Group bearing facilities, the rationalization of certain Automotive Group domestic manufacturing facilities and costs for certain facilities in Torrington,

- 19 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Connecticut. In the third quarter and first nine months of 2005, rationalization expenses related primarily to the rationalization of the company’s Canton, Ohio bearing facilities and costs for certain facilities in Torrington, Connecticut.

Selling, Administrative and General Expenses:

	3Q 2006			3Q 2005			$ Change		Change
(Dollars in millions)
Selling, administrative and general expenses:	$	164.0		$	163.0		$	1.0		0.6	%
Selling, administrative and general expenses % to net sales		12.9	%		13.0	%		—	(10		)bps
Rationalization expenses included in selling, administrative and general expenses	$	1.0		$	0.8		$	0.2		25.0	%

	YTD 2006			YTD 2005			$ Change		Change
(Dollars in millions)
Selling, administrative and general expenses:	$	514.5		$	488.8		$	25.7		5.3	%
Selling, administrative and general expenses % to net sales		12.8	%		12.6	%		—	20		bps
Rationalization expenses included in selling, administrative and general expenses	$	2.7		$	1.5		$	1.2		80.0	%

The increase in selling, administrative and general expenses in the third quarter of 2006 compared to the third quarter of 2005 was primarily due to higher costs associated with investments in Asia growth initiatives and Project ONE, offset by lower costs associated with performance-based compensation. The increase in selling, administrative and general expenses in the first nine months of 2006 compared to the first nine months of 2005 was primarily due to higher costs associated with investments in Asia growth initiatives and Project ONE.

In the third quarter and first nine months of 2006, the rationalization expenses, included in selling, general and administrative expenses, primarily related to the rationalization of Automotive Group manufacturing facilities. In the third quarter and first nine months of 2005, the rationalization expenses related to the rationalization of the Canton, Ohio Industrial Group bearing facilities.

Impairment and Restructuring Charges:

	3Q 2006		3Q 2005		$ Change
(Dollars in millions)
Impairment charges	$	1.1	$	—	$	1.1
Severance and related benefit costs		1.6		21.7		(20.1	)
Exit costs		—		2.8		(2.8	)
Loss on divestiture		—		—		—
Total	$	2.7	$	24.5	$	(21.8	)

	YTD 2006		YTD 2005		$ Change
(Dollars in millions)
Impairment charges	$	1.8	$	—	$	1.8
Severance and related benefit costs		8.2		21.6		(13.4	)
Exit costs		1.2		2.8		(1.6	)
Loss on divestiture		10.0		—		10.0
Total	$	21.2	$	24.4	$	(3.2	)

Industrial

In May 2004, the company announced plans to rationalize the company’s three bearing plants in Canton, Ohio within the Industrial Group. On September 15, 2005, the company reached a new four-year agreement with the United Steelworkers of America, which went into effect on September 26, 2005, when the prior contract expired. This initiative is expected to deliver annual pretax savings of approximately $25 million through streamlining

- 20 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

operations and workforce reductions, with pretax costs of approximately $35 to $40 million over the next four years.

Impairment charges of $0.6 million recorded in the third quarter are associated with the Industrial Group’s rationalization plans. Exit costs of $0.4 million recorded in the first nine months of 2006 are associated with the Industrial Group’s rationalization program. Including rationalization costs recorded in cost of products sold and selling, administrative and general expenses, the Industrial Group has incurred cumulative pretax costs of approximately $20 million as of September 30, 2006 for these restructuring plans.

Automotive

In 2005, the company disclosed detailed plans for its Automotive Group to restructure its business. The company had determined that restructuring actions were necessary to improve the Automotive Group’s performance. These plans included the closure of manufacturing facilities in Clinton, South Carolina and engineering facilities in Torrington, Connecticut and Norcross, Georgia. In February 2006, the company announced additional plans to rationalize production capacity at its Vierzon, France bearing manufacturing facility in response to changes in customer demand for its products. These restructuring efforts, along with other future actions, are targeted to deliver annual pretax savings of approximately $40 million by the end of 2007, with expected net workforce reductions of approximately 400 to 500 positions and pretax costs of approximately $80 million to $90 million.

In September 2006, the company announced further reductions in workforce of approximately 700 associates. The company will announce further details of these plans once they have been finalized. These additional plans are targeted to deliver annual pretax savings of approximately $35 million, with expected pretax costs of approximately $25 million.

Severance and related benefit costs of $1.6 million recorded in the third quarter of 2006 are associated with the Automotive Group’s restructuring plans. Impairment charges of $0.7 million, severance and related benefit costs of $8.2 million and exit costs of $0.8 million recorded in the first nine months of 2006 are associated with the Automotive Group’s restructuring plans.

During the third quarter of 2005, $21.7 million of severance and related benefits and $2.8 million of exit costs were recorded as a result of the Automotive Group’s restructuring plans. This included $7.8 million related to curtailment of pension and postretirement benefit plans.

Including rationalization costs recorded in cost of products sold and selling, administrative and general expenses, the Automotive Group has incurred cumulative pretax costs of approximately $43 million as of September 30, 2006 for these restructuring plans.

Steel

Impairment charges of $0.5 million, related to the write-down of property, plant and equipment at one of the Steel Group’s facilities, were recorded in the third quarter of 2006.

The loss on divestiture of $10.0 million recorded in the first nine months of 2006 was due to the sale of Timken Precision Components – Europe business in June 2006.

The consolidated restructuring accrual at September 30, 2006 and December 31, 2005 is included in accounts payable and other liabilities in the Condensed Consolidated Balance Sheet.

Rollforward of Restructuring Accruals:

	9/30/2006			12/31/2005
(Dollars in millions)
Beginning balance, January 1	$	18.1		$	4.1
Expense		9.4			17.5
Payments		(8.2	)		(3.5	)
Ending balance	$	19.3		$	18.1

- 21 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Interest Expense and Income:

	3Q 2006		3Q 2005		$ Change			% Change
(Dollars in millions)
Interest expense	$	11.7	$	12.8	$	(1.1	)		(8.6	)%
Interest income	$	0.9	$	0.9	$	—			0.0	%

	YTD 2006		YTD 2005		$ Change			% Change
(Dollars in millions)
Interest expense	$	37.5	$	39.4	$	(1.9	)		(4.8	)%
Interest income	$	3.3	$	2.2	$	1.1			50.0	%

Interest expense for the third quarter and nine months of 2006 decreased $1.1 million and $1.9 million, respectively, compared to the same periods a year ago due to lower average debt outstanding in 2006 compared to 2005. Interest income increased for the first nine months of 2006 due to higher invested cash balances and higher interest rates.

Other Income and Expense:

	3Q 2006		3Q 2005		$ Change			% Change
(Dollars in millions)
Other expense – net	$	1.9	$	4.3	$	(2.4	)		(55.8	)%

	YTD 2006			YTD 2005			$ Change			% Change
(Dollars in millions)
Gain on sale of non-strategic assets, net	$	(6.8	)	$	(2.9	)	$	(3.9	)		134.5	%
Loss on dissolution of subsidiary		4.4			(0.1	)		4.5		NM
Other		11.3			12.4			(1.1	)		(8.9	)%
Other expense – net	$	8.9		$	9.4		$	(0.5	)		(5.3	)%

For the third quarter and first nine months of 2006 and 2005, respectively, other expense included donations, losses on disposal of assets, losses from equity investments, minority interests and foreign currency exchange.

In the first nine months of 2006, the gain on sale of non-strategic assets primarily related to the sale of assets of PEL. In 2000, the company’s Steel Group invested in PEL, a joint venture to commercialize a proprietary technology that converted iron units into engineered iron oxide for use in pigments, coatings and abrasives. The company consolidated PEL effective March 31, 2004 in accordance with Financial Accounting Standards Board (FASB) Interpretation No. 46 (FIN 46). The company is currently in the process of winding down this joint venture. Refer to Note 10 – Equity Investments for additional discussion.

In the first nine months of 2005, the gain on sale of non-strategic assets related primarily to the sale of the Industrial Group’s Linear Motion Systems.

In 2004, the company began the process of liquidating one of its inactive subsidiaries, British Timken Ltd., located in Duston, England. The company recorded additional non-cash charges on dissolution of $4.4 million in the first nine months of 2006.

- 22 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Income Tax Expense:

	3Q 2006			3Q 2005			$ Change		Change
(Dollars in millions)
Income tax expense	$	22.5		$	8.9		$	13.6		152.8	%
Effective tax rate		32.6	%		18.2	%		—	1,440		bps

	YTD 2006			YTD 2005			$ Change		Change
(Dollars in millions)
Income tax expense	$	83.0		$	75.9		$	7.1		9.4	%
Effective tax rate		30.7	%		31.4	%		—	(70			)bps

For the first nine months of 2006, the effective tax rate was less than the U.S. federal statutory tax rate due to the favorable impact of taxes on foreign income, including earnings of certain foreign subsidiaries being taxed at a rate less than 35%, the extraterritorial income exclusion on U.S. exports, and tax holidays in China and the Czech Republic. In addition, the effective tax rate was favorably impacted by certain U.S. tax benefits, including a net reduction in the company’s tax reserves related primarily to the settlement of certain prior year tax matters with the Internal Revenue Service during the second quarter, accrual of the tax-free Medicare prescription drug subsidy, deductible dividends paid to the company’s Employee Stock Ownership Plan (ESOP), and the domestic manufacturing deduction provided by the American Jobs Creation Act of 2004. These benefits were offset partially by U.S. state and local income taxes, taxes on foreign remittances, losses at certain foreign operations that were not available to reduce overall tax expense and other permanent differences.

For the first nine months of 2005, the effective tax rate was less than the U.S. federal statutory tax rate due primarily to beneficial foreign tax rates, tax holidays and other U.S. tax benefits, including export tax incentives. These benefits were offset partially by losses at certain foreign operations that were not available to reduce overall tax expense, taxes paid to U.S. state and local jurisdictions, tax on foreign remittances and other permanent differences.

Business Segments:

The primary measurement used by management to measure the financial performance of each segment is adjusted EBIT (earnings before interest and taxes, excluding the effect of amounts related to certain items that management considers not representative of ongoing operations such as impairment and restructuring, manufacturing rationalization / reorganization costs, allocated receipts received or payments made under the U.S. Continued Dumping and Subsidy Offset Act (CDSOA) and gain (loss) on the sale of non-strategic assets.) Refer to Note 8 – Segment Information for the reconciliation of adjusted EBIT by Group to consolidated income before income taxes.

Industrial Group:

	3Q 2006			3Q 2005			$ Change		Change
(Dollars in millions)
Net sales, including intersegment sales	$	501.8		$	468.2		$	33.6		7.2	%
Adjusted EBIT	$	48.2		$	47.4		$	0.8		1.7	%
Adjusted EBIT margin		9.6	%		10.1	%		—	(50		)bps

	YTD 2006			YTD 2005			$ Change			Change
(Dollars in millions)
Net sales, including intersegment sales	$	1,534.8		$	1,435.2		$	99.6			6.9	%
Adjusted EBIT	$	157.6		$	158.1		$	(0.5	)		(0.3	)%
Adjusted EBIT margin		10.3	%		11.0	%		—		(70		)bps

Sales by the Industrial Group include global sales of bearings and other products and services (other than steel) to a diverse customer base, including industrial equipment, construction and agriculture, rail, and aerospace and

- 23 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

defense customers. The Industrial Group also includes aftermarket distribution operations, including automotive applications, for products other than steel. The Industrial Group’s net sales for the third quarter of 2006 compared to the same period a year ago increased primarily due to increased pricing and stronger demand across most end markets, particularly the aerospace, industrial distribution and heavy industry market. While net sales increased in the third quarter of 2006, profitability for the Industrial Group was comparable to the third quarter of 2005. Increases in profitability due to increased pricing and higher volume were mostly offset by increased manufacturing costs, including costs associated with ramping up new facilities to meet customer demand and investments in growth initiatives.

The Industrial Group’s net sales for the first nine months of 2006, compared to the first nine months of 2005, increased primarily due to stronger demand across most end markets, particularly the aerospace, industrial distribution and heavy industry markets, and increased pricing. Profitability for the first nine months of 2006, compared to the same period a year ago, decreased slightly due to manufacturing costs associated with ramping up new facilities, and investments in growth initiatives, mostly offset by higher volume and increased pricing. The company expects the Industrial Group to benefit for the remainder of 2006 from continued strength in global industrial markets and improving margins.

Automotive Group:

	3Q 2006			3Q 2005			$ Change			Change
(Dollars in millions)
Net sales, including intersegment sales	$	363.6		$	407.9		$	(44.3	)		(10.9	)%
Adjusted EBIT (loss)	$	(26.3	)	$	(6.0	)	$	(20.3	)	NM
Adjusted EBIT (loss) margin		(7.2	)%		(1.5	)%		—		(570		)bps

	YTD 2006			YTD 2005			$ Change			Change
(Dollars in millions)
Net sales, including intersegment sales	$	1,211.3		$	1,254.2		$	(42.9	)		(3.4	)%
Adjusted EBIT (loss)	$	(31.4	)	$	(12.4	)	$	(19.0	)		(153.2	)%
Adjusted EBIT (loss) margin		(2.6	)%		(1.0	)%		—		(160		)bps

The Automotive Group includes sales of bearings and other products and services (other than steel) to automotive original equipment manufacturers and suppliers. The Automotive Group’s net sales in the third quarter of 2006 decreased, compared to the same period a year ago, primarily due to significantly lower volume, driven by reductions in vehicle production by North American original equipment manufacturers, partially offset by improved pricing. Profitability for the Automotive Group decreased primarily due to lower volume, leading to underutilization of manufacturing capacity, and an increase of $7.0 million in warranty reserves, partially offset by a better sales mix, improved pricing and lower performance-based compensation. The third quarter of 2005 was negatively impacted by an increase in the allowance for doubtful accounts for automotive industry credit exposure.

The Automotive Group’s net sales for the first nine months of 2006, compared to sales for the same period a year ago, decreased primarily due to significantly lower volume, driven by reductions in vehicle production by North American original equipment manufacturers, partially offset by improved pricing. Profitability for the first nine months of 2006 compared to the same period in the prior year decreased primarily due to lower volume, leading to underutilization of manufacturing capacity, and an increase in warranty reserves, partially offset by improved pricing.

The Automotive Group had announced plans in July 2005 and February 2006 to restructure the automotive operations. In September 2006, the Automotive Group announced plans to further reduce its workforce by approximately 700 associates due to the significant downturn in demand from the North American original equipment manufacturers. The company expects to finalize these plans in the coming months.

- 24 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Steel Group:

	3Q 2006			3Q 2005			$ Change		Change
(Dollars in millions)
Net sales, including intersegment sales	$	442.6		$	427.9		$	14.7		3.4	%
Adjusted EBIT	$	63.0		$	49.7		$	13.3		26.8	%
Adjusted EBIT margin		14.2	%		11.6	%		—	260		bps

	YTD 2006			YTD 2005			$ Change		Change
(Dollars in millions)
Net sales, including intersegment sales	$	1,379.9		$	1,340.7		$	39.2		2.9	%
Adjusted EBIT	$	209.6		$	170.2		$	39.4		23.1	%
Adjusted EBIT margin		15.2	%		12.7	%		—	250		bps

The Steel Group sells steels of low and intermediate alloy, vacuum-processed alloys, tool steel and some carbon grades in both solid and tubular sections, as well as custom-made steel products for both automotive and industrial applications, including bearings. The increase in the Steel Group’s net sales in the third quarter of 2006 compared to the third quarter of 2005 was due to surcharges and higher demand by customers in the aerospace, service center and energy sectors, offset by lower automotive sales. The increase in the Steel Group’s profitability was primarily due to increased pricing and surcharges, favorable sales mix and improved manufacturing productivity, partially offset by higher raw material costs.

The increase in the Steel Group’s net sales in the first nine months of 2006 compared to the same period in 2005 was due to increased pricing and higher demand by customers in the aerospace, service center, and energy sectors, partially offset by lower automotive sales. The increase in profitability for the first nine months of 2006 compared to the first nine months of 2005 was due to increased pricing, favorable sales mix and improved manufacturing productivity. For the remainder of 2006, the company expects the Steel Group to benefit from continued strength in industrial sectors, especially in aerospace and energy, offset by normal seasonality and declines in the automotive sector. Scrap and alloy costs are expected to decrease, and energy costs are expected to be lower than the record high levels experienced last winter. However, these costs are expected to be recovered through surcharges and price increases. Other costs, including labor and benefits, will also be higher for the remainder of 2006, and are expected to be partially offset by higher manufacturing productivity.

- 25 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

The Balance Sheet

Total assets, as shown on the Condensed Consolidated Balance Sheet at September 30, 2006, increased by $150.3 million from December 31, 2005. This increase was due primarily to increased working capital required to support higher sales and foreign currency translation.

Current Assets:

	9/30/2006		12/31/2005		$ Change			% Change
(Dollars in millions)
Cash and cash equivalents	$	54.1	$	65.4	$	(11.3	)		(17.3	)%
Accounts receivable, net		734.6		711.8		22.8			3.2	%
Inventories, net		1,077.8		998.4		79.4			8.0	%
Deferred income taxes		92.4		105.0		(12.6	)		(12.0	)%
Deferred charges and prepaid expenses		16.1		17.9		(1.8	)		(10.1	)%
Other current assets		88.5		84.8		3.7			4.4	%
Total current assets	$	2,063.5	$	1,983.3	$	80.2			4.0	%

Refer to the Condensed Consolidated Statement of Cash Flows for a discussion of the decrease in cash and cash equivalents. Net accounts receivable increased as a result of the higher sales in September of 2006 as compared to December of 2005 and the impact of foreign currency translation, partially offset by a higher allowance for doubtful accounts. The increase in inventories for the first nine months of 2006 was primarily due to higher volume, increased raw material costs and the impact of foreign currency translation. The decrease in deferred income taxes was the result of the utilization of certain loss carryforwards and tax credits.

Property, Plant and Equipment – Net:

	9/30/2006			12/31/2005			$ Change			% Change
(Dollars in millions)
Property, plant and equipment	$	3,809.7		$	3,657.6		$	152.1			4.2	%
Less: allowances for depreciation		(2,202.9	)		(2,110.6	)		(92.3	)		4.4	%
Property, plant and equipment — net	$	1,606.8		$	1,547.0		$	59.8			3.9	%

The increase in property, plant and equipment – net from December 2005 to September 2006 was primarily due to the consolidation of a joint venture and the impact of foreign currency translation offset by the divestment of assets. In addition, capital expenditures exceeded depreciation expense.

Other Non-Current Assets:

	9/30/2006		12/31/2005		$ Change			% Change
(Dollars in millions)
Goodwill	$	217.0	$	204.1	$	12.9			6.3	%
Other intangible assets		180.1		184.6		(4.5	)		(2.4	)%
Deferred income taxes		16.7		5.8		10.9			187.9	%
Other non-current assets		60.0		68.9		(8.9	)		(12.9	)%
Total other non-current assets	$	473.8	$	463.4	$	10.4			2.2	%

The increase in goodwill was primarily due to the consolidation of a joint venture. The decrease in other intangible assets was due to the amortization expense recognized in the first nine months of 2006. The increase in deferred income taxes was the result of the reclassification of certain non-current deferred income tax liabilities to income taxes payable during 2006, which resulted in a net non-current deferred income tax asset at September 30, 2006.

- 26 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Current Liabilities:

	9/30/2006		12/31/2005		$ Change			% Change
(Dollars in millions)
Short-term debt	$	204.2	$	159.2	$	45.0			28.3	%
Accounts payable and other liabilities		506.9		501.4		5.5			1.1	%
Accrued expenses		313.1		375.3		(62.2	)		(16.6	)%
Income taxes		60.6		35.4		25.2			71.2	%
Total current liabilities	$	1,084.8	$	1,071.3	$	13.5			1.3	%

The increase in short-term debt is primarily due to the outstanding borrowings under the company’s Asset Securitization facility and the reclassification of long-term debt, which will mature within the next twelve months, partially offset by the payment of debt. The decrease in accrued expenses was the result of the payout of 2005 performance-based compensation in the first quarter of 2006, partially offset by lower accrual rates for performance-based compensation in 2006, and the decrease in the current portion of accrued pension cost, based on the company’s estimate of contributions to pension plans in the next twelve months. The increase in income taxes was primarily due to accrued income taxes on current-year income and the reclassification of certain tax items from deferred income taxes as a result of the settlement of certain prior year tax matters.

Non-Current Liabilities:

	9/30/2006		12/31/2005		$ Change			% Change
(Dollars in millions)
Long-term debt	$	548.6	$	561.7	$	(13.1	)		(2.3	)%
Accrued pension cost		209.0		246.7		(37.7	)		(15.3	)%
Accrued postretirement benefits cost		519.8		513.8		6.0			1.2	%
Deferred income taxes		13.2		42.9		(29.7	)		(69.2	)%
Other non-current liabilities		71.4		60.2		11.2			18.6	%
Total non-current liabilities	$	1,362.0	$	1,425.3	$	(63.3	)		(4.4	)%

Long-term debt decreased primarily due to the reclassification of long-term debt to current for debt maturing within the next twelve months, partially offset by debt assumed in the consolidation of a joint venture. The decrease in accrued pension cost in the first nine months of 2006 was due primarily to a reclassification to current liabilities. The increase in accrued postretirement benefits cost was due primarily to higher expense accrued versus disbursements made in the first nine months of 2006. The decrease in deferred income taxes was the result of a reclassification of certain non-current deferred income tax liabilities to income taxes payable in 2006 as a result of the settlement of certain prior year tax matters.

Shareholders’ Equity:

	9/30/2006			12/31/2005			$ Change		% Change
(Dollars in millions)
Common stock	$	799.0		$	767.7		$	31.3		4.1	%
Earnings invested in the business		1,196.9			1,052.9			144.0		13.7	%
Accumulated other comprehensive loss		(298.6	)		(323.5	)		24.9		7.7	%
Total shareholders’ equity	$	1,697.3		$	1,497.1		$	200.2		13.4	%

The increase in common stock related to stock option exercises by employees and the related income tax benefits. Earnings invested in the business were increased in the first nine months of 2006 by net income of $187.2 million, partially reduced by dividends declared of $43.2 million. The decrease in accumulated other comprehensive loss was due primarily to the positive impact of foreign currency translation. The increase in the foreign currency translation adjustment was due to the weakening of the U.S. dollar relative to other currencies, such as the Romanian lei, the Brazilian real and the Euro. See “Foreign Currency” for further discussion regarding the impact of foreign currency translation.

- 27 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Cash Flows

	YTD 2006			YTD 2005			$ Change
(Dollars in millions)
Net cash provided by operating activities	$	172.4		$	105.7		$	66.7
Net cash used by investing activities		(180.3	)		(116.7	)		(63.6	)
Net cash (used) provided by financing activities		(6.0	)		27.9			(33.9	)
Effect of exchange rate changes on cash		2.6			(4.8	)		7.4
(Decrease) increase in cash and cash equivalents		(11.3	)		12.1			(23.4	)

The net cash provided by operating activities of $172.4 million for the first nine months of 2006 increased from the same period in the prior year as a result of the reduction in the use of cash for working capital requirements, primarily inventories and accounts receivable, partially offset by accounts payable and accrued expenses. Inventory was a use of cash of $57.8 million in the first nine months of 2006 compared to a use of cash of $162.1 million in the first nine months of 2005. Accounts receivable was a use of cash of $14.1 million in the first nine months of 2006, compared to a use of cash of $110.3 million in the first nine months of 2005. Accounts receivable and inventory increased in the first nine months of 2006 due to higher sales volume. Accounts payable and accrued expenses were a use of cash of $74.0 million in the first nine months of 2006 after providing cash of $79.0 million for the same period of 2005. This use of cash in the first nine months of 2006 was due primarily to the payout of 2005 performance-based compensation in the first quarter of 2006 and the contributions to the company’s U.S.-based pension plans, which more than offset the increase in accounts payable. The company made cash contributions to its U.S.-based pension plans in the first nine months of 2006 of $150.0 million compared to $125.0 million in the first nine months of 2005.

The net cash used by investing activities of $180.3 million for the first nine months of 2006 increased from the prior year primarily due to higher capital expenditures to fund Industrial Group growth initiatives and Project ONE.

Cash flows from financing activities used cash of $6.0 million during the first nine months of 2006 after providing cash of $27.9 million during the first nine months of 2005. The company increased net borrowings $15.1 million during the first nine months of 2006 compared to an increase in net borrowings of $38.4 million during the same period last year. Proceeds from the exercise of stock options decreased during the first nine months of 2006 compared to the first nine months of 2005.

Liquidity and Capital Resources

Total debt was $752.8 million at September 30, 2006 compared to $720.9 million at December 31, 2005. Net debt was $698.7 million at September 30, 2006 compared to $655.5 million at December 31, 2005. The net debt to capital ratio was 29.2% at September 30, 2006 compared to 30.5% at December 31, 2005.

Reconciliation of total debt to net debt and the computation of the ratio of net debt to capital follows:

- 28 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Net Debt:

	9/30/2006			12/31/2005
(Dollars in millions)
Short-term debt	$	204.2		$	159.2
Long-term debt		548.6			561.7
Total debt		752.8			720.9
Less: cash and cash equivalents		(54.1	)		(65.4	)
Net debt	$	698.7		$	655.5

Ratio of Net Debt to Capital:

	9/30/2006			12/31/2005
(Dollars in millions)
Net debt	$	698.7		$	655.5
Shareholders’ equity		1,697.3			1,497.1
Net debt + shareholders’ equity (capital)	$	2,396.0		$	2,152.6
Ratio of net debt to capital		29.2	%		30.5	%

The company presents net debt because it believes net debt is more representative of the company’s indicative financial position.

At September 30, 2006, the company had no outstanding borrowings under its $500 million Amended and Restated Credit Agreement (Senior Credit Facility). As of September 30, 2006, the company had issued letters of credit under the Senior Credit Facility totaling $35.2 million, which reduced the availability under this facility to $464.8 million. The Senior Credit Facility matures on June 30, 2010. Under the Senior Credit Facility, the company has two financial covenants: a consolidated leverage ratio and a consolidated interest coverage ratio. At September 30, 2006, the company was in full compliance with the covenants under the Senior Credit Facility and its other debt agreements. Refer to Note 4 – Financing Arrangements for further discussion.

At September 30, 2006, the company had outstanding borrowings of $90.0 million under the company’s Asset Securitization, which provides for borrowings up to $200 million, limited to certain borrowing base calculations, and is secured by certain domestic trade receivables of the company. As of September 30, 2006, the company had issued letters of credit totaling $16.7 million under the Asset Securitization, which further reduced the availability under this facility to $93.3 million.

The company expects that any cash requirements in excess of cash generated from operating activities will be met by the availability under its Asset Securitization and Senior Credit Facility. The company believes it has sufficient liquidity to meet its obligations through 2007.

Financing Obligations and Other Commitments

The company’s contractual debt obligations and contractual commitments outstanding as of September 30, 2006 are as follows:

Payments due by Period:

			Less than						More than
Contractual Obligations	Total		1 Year		1-3 Years		3-5 Years		5 Years
(Dollars in millions)
Interest payments	$	376.0	$	38.1	$	64.1	$	52.6	$	221.2
Long-term debt , including current portion		579.5		30.9		33.3		301.1		214.2
Short-term debt		173.3		173.3		—		—		—
Operating leases		112.3		25.1		36.8		28.0		22.4
Total	$	1,241.1	$	267.4	$	134.2	$	381.7	$	457.8

The interest payments are related primarily to medium-term notes that mature over the next 28 years.

- 29 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

The company expects to make cash contributions of $160.2 million to its global defined benefit pension plans in 2006.

During the first nine months of 2006, the company did not purchase any shares of its common stock as authorized under the company’s 2000 common stock purchase plan. This plan authorizes the company to buy in the open market or in privately negotiated transactions up to four million shares of its common stock, which are to be held as treasury shares and used for specified purposes. This plan authorizes purchases up to an aggregate of $180 million. The company may exercise this authorization until December 31, 2006. On November 3, 2006 the company adopted its 2006 common stock purchase plan, effective as of January 1, 2007. Pursuant to the 2006 common stock purchase plan, the company may purchase up to four million shares of common stock at an amount not to exceed $180 million, in the aggregate, until December 31, 2012.

The company does not have any off-balance sheet arrangements with unconsolidated entities or other persons.

Recent Accounting Pronouncements:

In December 2004, the FASB issued Statement of Financial Accounting Standard No. 123 (revised 2004), (SFAS No. 123(R)) “Share-Based Payment,” which requires the measurement and recognition of compensation expense based on estimated fair value for all share-based payment awards including grants of employee stock options. SFAS No. 123(R) supersedes the company’s previous accounting under Accounting Principles Board Opinion No. 25 (APB 25), “Accounting for Stock Issued to Employees.” The company adopted the provisions of SFAS No. 123(R) using the modified prospective transition method beginning January 1, 2006. In accordance with that transition method, the company did not restate prior periods for the effect of compensation expense calculated under SFAS No. 123(R). The company selected the Black-Scholes option-pricing model as the most appropriate method for determining the estimated fair value of all of its awards. The adoption of SFAS No. 123(R) reduced income before income taxes for the third quarter and first nine months of 2006 by $1.5 million and $4.6 million, respectively, and reduced net income for the third quarter and nine months of 2006 by $0.9 million and $2.9 million, respectively. The adoption of SFAS No. 123(R) had no material effect on the Condensed Statement of Cash Flows for the nine months ended September 30, 2006. See Note 2 — Stock-Based Compensation for more information on the impact of this new standard.

In November 2005, the FASB issued FASB Staff Position No. FAS 123(R)-3 (FSP 123(R)), “Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards.” FSP 123(R)-3 provides an elective alternative transition method for calculating the pool of excess tax benefits available to absorb tax deficiencies recognized subsequent to the adoption of SFAS No. 123(R). Companies may take up to one year from the effective date of FSP 123(R)-3 to evaluate the available transition alternatives and make a one-time election as to which method to adopt. The company is currently in the process of evaluating the alternative methods.

In May 2005, the FASB issued SFAS No. 154, “Accounting Changes and Error Corrections,” which changes the accounting for and reporting of a change in accounting principle. This statement also carries forward the guidance from APB No. 20 regarding the correction of an error and changes in accounting estimates. This statement requires retrospective application to prior period financial statements of changes in accounting principle, unless it is impractical to determine either the period-specific or cumulative effects of the change. SFAS No. 154 is effective for accounting changes made in fiscal years beginning after December 15, 2005. The adoption of this standard did not have a material impact on the financial statements of the company.

In July 2006, the FASB issued Financial Interpretation No. 48 (FIN 48), “Accounting for Uncertainty in Income Taxes.” This interpretation clarifies the accounting for uncertain tax positions recognized in an entity’s financial statements in accordance with SFAS No. 109, “Accounting for Income Taxes.” It prescribes requirements and other guidance for financial statement recognition and measurement of a tax position taken or expected to be taken on a tax return. This interpretation is effective for fiscal years beginning after December 15, 2006. The company is required to adopt this interpretation in the first quarter of 2007. Management is currently evaluating the requirements of FIN 48 and has not yet determined the estimated impact on the company’s Condensed Consolidated Financial Statements.

- 30 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

In September 2006, the FASB issued SFAS No. 158, “Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans—an amendment of FASB Statements No. 87, 88, 106 and 132(R).” SFAS No. 158 requires a company to (a) recognize in its statement of financial position an asset for a plan’s over funded status or a liability for a plan’s under funded status, (b) measure a plan’s assets and its obligations that determine its funded status as of the end of the employer’s fiscal year, and (c) recognize changes in the funded status of a defined postretirement plan in the year in which the changes occur (reported in comprehensive income). The requirement to recognize the funded status of a benefit plan and the disclosure requirements are effective as of the end of the fiscal year ending after December 15, 2006. The requirement to measure the plan assets and benefit obligations as of the date of the employer’s fiscal year–end statement of financial position is effective for fiscal years ending after December 15, 2008. The company is in the process of evaluating the impact of the adoption of this interpretation on the company’s results of operations and financial condition.

In September 2006, the SEC staff issued Staff Accounting Bulletin (SAB) 108 “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements.” SAB 108 requires that public companies utilize a “dual-approach” to assessing the quantitative effects of financial misstatements. This dual approach includes both an income statement focused assessment and a balance sheet focused assessment. The guidance in SAB 108 must be applied to annual financial statements for fiscal years ending after November 15, 2006. The company is currently assessing the impact of adopting SAB 108 but does not expect that its adoption will have a material effect on the company’s consolidated financial position or results of operations.

Critical Accounting Policies and Estimates:

The company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. The company reviews its critical accounting policies throughout the year. The company has concluded that there have been no changes to its critical accounting policies or estimates, as described in its Annual Report on Form 10-K for the year ended December 31, 2005, during the nine months ended September 30, 2006.

- 31 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Other Matters:

Foreign Currency:

Assets and liabilities of subsidiaries are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rates of exchange prevailing during the quarter. Related translation adjustments are reflected as a separate component of accumulated other comprehensive loss. Foreign currency gains and losses resulting from transactions are included in the Consolidated Statement of Income.

Foreign currency exchange losses included in the company’s operating results for the three months ended September 30, 2006 totaled $1.5 million compared to a gain of $1.5 million during the three months ended September 30, 2005. Foreign currency exchange losses included in the company’s operating results for the nine months ended September 30, 2006 totaled $3.0 million compared to a gain of $6.2 million during the nine months ended September 30, 2005. For the three months ended September 30, 2006, the company recorded a negative non-cash foreign currency translation adjustment of $1.0 million that decreased shareholders’ equity compared to a positive non-cash foreign currency translation adjustment of $14.0 million that increased shareholders’ equity in the three months ended September 30, 2005. For the nine months ended September 30, 2006, the company recorded a non-cash foreign currency translation adjustment of $30.7 million that increased shareholders’ equity compared to a negative non-cash foreign currency translation adjustment of $34.7 million that decreased shareholders’ equity in the nine months ended September 30, 2005. The foreign currency translation adjustment for the nine months ended September 30, 2006 were positively impacted by the weakening of the U.S. dollar relative to other currencies, such as the Romanian lei, the Brazilian real and the Euro.

Trade Law Enforcement:

The U.S. government previously had eight antidumping duty orders in effect covering ball bearings from France, Germany, Italy, Japan, Singapore and the United Kingdom, tapered roller bearings from China and spherical plain bearings from France. The company is a producer of all of these products in the United States. The U.S. government has been conducting five-year sunset reviews on each of these eight antidumping duty orders in order to determine whether or not each should remain in effect. On August 3, 2006, the U.S. International Trade Commission continued six of the eight antidumping orders under review. Two antidumping orders, relating to spherical plain bearings from France and ball bearings from Singapore, will not remain in effect. The other six orders, covering ball bearings from France, Germany, Italy, Japan and the United Kingdom and tapered roller bearings from China, will remain in effect for an additional five years, when another sunset review process will take place. The non-renewal of the two antidumping orders is not expected to have a material adverse impact on the company’s revenues or profitability.

Continued Dumping and Subsidy Offset Act (CDSOA)

The CDSOA provides for distribution of monies collected by U.S. Customs from antidumping cases to qualifying domestic producers where the domestic producers have continued to invest in their technology, equipment and people. The company reported CDSOA receipts, net of expenses, of $77.1 million, $44.4 million and $65.6 million in 2005, 2004 and 2003, respectively. Amounts received in 2003 were net of a one-time repayment, due to a miscalculation by the U.S. Treasury Department, of funds received by the company in 2002.

In September 2002, the World Trade Organization (WTO) ruled that such payments are not consistent with international trade rules. In February 2006, U.S. legislation was enacted that would end CDSOA distributions for imports covered by antidumping duty orders entering the U.S. after September 30, 2007. Instead, any such antidumping duties collected would remain with the U.S. Treasury. This legislation is not expected to have a significant effect on potential CDSOA distributions in 2006 or 2007, but would be expected to reduce likely distributions in years beyond 2007, with distributions eventually ceasing.

In separate cases in July and September 2006, the U.S. Court of International Trade (CIT) ruled that the procedure for determining recipients eligible to receive CDSOA distributions is unconstitutional. The CIT has not ruled on other matters, including any remedy as a result of its ruling. The company expects that these

- 32 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

rulings of the CIT will be appealed. The company is unable to determine, at this time, if these rulings will have a material adverse impact on the company’s financial results.

In addition to the CIT ruling, there are a number of other factors that can affect whether the company receives any CDSOA distributions and the amount of such distributions in any year. These factors include, among other things, potential additional changes in the law, ongoing and potential additional legal challenges to the law and the administrative operation of the law. Accordingly, the company cannot reasonably estimate the amount of CDSOA distributions it will receive in future years, if any.

Quarterly Dividend:

On November 3, 2006, the company’s Board of Directors declared a quarterly cash dividend of $0.16 per share. The dividend will be paid on December 5, 2006 to shareholders of record as of November 17, 2006. This will be the 338th consecutive dividend paid on the common stock of the company.

- 33 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Forward Looking Statements

Certain statements set forth in this document (including the company’s forecasts, beliefs 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, Management’s Discussion and Analysis contain numerous forward-looking statements. The company cautions readers that actual results may differ materially from those expressed or implied in forward-looking statements made by or on behalf of the company due to a variety of important factors, such as:

a) changes in world economic conditions, including additional adverse effects from terrorism or hostilities. This includes, but is not limited to, political risks associated with the potential instability of governments and legal systems in countries in which the company or its customers conduct business and significant changes in currency valuations;

b) the effects of fluctuations in customer demand on sales, product mix and prices in the industries in which the company operates. This includes the ability of the company to respond to rapid changes in customer demand, the effects of customer strikes, the impact of changes in industrial business cycles and whether conditions of fair trade continue in the U.S. market;

c) competitive factors, including changes in market penetration, increasing price competition by existing or new foreign and domestic competitors, the introduction of new products by existing and new competitors and new technology that may impact the way the company’s products are sold or distributed;

d) changes in operating costs. This includes: the effect of changes in the company’s manufacturing processes; changes in costs associated with varying levels of operations; higher cost and availability of raw materials and energy; the company’s ability to mitigate the impact of higher material costs through surcharges and/or price increases; changes resulting from inventory management and cost reduction initiatives and different levels of customer demands; the effects of unplanned work stoppages; and changes in the cost of labor and benefits;

e) the success of the company’s operating plans, including its ability to achieve the benefits from its ongoing continuous improvement and rationalization programs; the ability of acquired companies to achieve satisfactory operating results; and the company’s ability to maintain appropriate relations with unions that represent company associates in certain locations in order to avoid disruptions of business;

f) unanticipated litigation, claims or assessments. This includes, but is not limited to, claims or problems related to intellectual property, product liability or warranty and environmental issues;

g) changes in worldwide financial markets, including interest rates to the extent they affect the company’s ability to raise capital or increase the company’s cost of funds, have an impact on the company’s pension liabilities or pension fund investment performance and/or cause changes in the economy which affect customer demand; and

h) those items identified under Item 1A. Risk Factors as discussed in the company’s Annual Report on Form 10-K for the year ended December 31, 2005 and in the company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006.

Additional risks relating to the company’s business, the industries in which the company operates or the company’s common stock may be described from time to time in the company’s filings with the SEC. All of these risk factors are difficult to predict, are subject to material uncertainties that may affect actual results and may be beyond the company’s control.

Except as required by the federal securities laws, the company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

- 34 -

Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Refer to information appearing under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-Q. Furthermore, a discussion of market risk exposures is included in Part II, Item 7A. Quantitative and Qualitative Disclosure about Market Risk, of the company’s Annual Report on Form 10-K for the year ended December 31, 2005. There have been no material changes in reported market risk since the inclusion of this discussion in the company’s Annual Report on Form 10-K referenced above.

Item 4. Controls and Procedures

As of the end of the period covered by this report, the company carried out an evaluation, under the supervision and with the participation of the company’s management, including the company’s principal executive officer and principal financial officer, of the effectiveness of the design and operation of the company’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)). Based upon that evaluation, the principal executive officer and principal financial officer concluded that the company’s disclosure controls and procedures were effective as of the end of the period covered by this report. During the company’s most recent fiscal quarter, there have been no changes in the company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the company’s internal control over financial reporting.

- 35 -

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The company is normally involved in various claims and legal actions arising in the ordinary course of its business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the company’s consolidated financial position or results of operations.

In July 2006, the company entered into a settlement agreement with the State of Ohio concerning both a violation of Ohio air pollution control laws, which was discovered by the company and voluntarily disclosed to the State of Ohio more than nine years ago, as well as a failed grinder bag house stack test, which was corrected within three days. Pursuant to the terms of the settlement agreement, the company has agreed to pay $200,000. The company may receive a credit of up to $110,000 of the total settlement amount if the company invests in approved supplemental environmental projects. The company has also agreed to conduct additional testing of certain equipment. The company has submitted and is awaiting approval of supplemental environmental projects which may total $110,000. The company is currently conducting additional testing of certain equipment.

Item 1A. Risk Factors

Our Annual Report on Form 10-K for the fiscal year ended December 31, 2005 includes a detailed discussion of our risk factors. The information presented below amends and updates those risk factors and should be read in conjunction with the risk factors and information disclosed in that Form 10-K.

Due to developments, previously disclosed by the company, the risk factor entitled “Expiration of antidumping orders may materially adversely affect our business” is no longer applicable.

Due to developments set forth under “Other Matters, Trade Law Enforcement” in Part I, Item 2 of this Form 10-Q, the risk factor entitled “Any reduction of CDSOA distributions in the future would reduce our earnings” has been updated as set forth below:

Any reduction of CDSOA distributions in the future would reduce our earnings and cash flow.

CDSOA provides for distribution of monies collected by U.S. Customs from antidumping cases to qualifying domestic producers where the domestic producers have continued to invest in their technology, equipment and people. The company reported CDSOA receipts, net of expenses, of $77.1 million, $44.4 million, and $65.6 million in 2005, 2004 and 2003, respectively. In February 2006, U.S. legislation was enacted that would end CDSOA distributions for imports covered by antidumping duty orders entering the U.S. after September 30, 2007. Instead, any such antidumping duties collected would remain with the U.S. Treasury. This legislation is not expected to have a significant effect on potential CDSOA distributions in 2006 or 2007, but would be expected to reduce any distributions in years beyond 2007, with distributions eventually ceasing.

In separate cases in July and September 2006, the U.S. Court of International Trade (CIT) ruled that the procedure for determining recipients eligible to receive CDSOA distributions is unconstitutional. The CIT has not finally ruled on other matters, including any remedy as a result of its ruling. The company expects that the ruling of the CIT will be appealed. The company is unable to determine, at this time, if these rulings will have a material adverse impact on the company’s financial results.

In addition to the CIT ruling, there are a number of other factors that can affect whether the company receives any CDSOA distributions and the amount of such distributions in any year. These factors include, among other things, potential additional changes in the law, other ongoing and potential additional legal challenges to the law, and the administrative operation of the law. It is possible that CIT rulings might prevent us from receiving any CDSOA distributions in 2006. Any reduction of CDSOA distributions would reduce our earnings and cash flow.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Issuer of Purchases of Common Stock

The following table provides information about purchases by the company during the quarter ended September 30, 2006 of its common stock.

					Total number		Maximum
					of shared		number of
					purchased as		shares that
					part of publicly		may yet
	Total number		Average		announced		be purchased
	of shares		price paid		plans or		under the plans
Period	purchased (1)		per share (2)		programs		or programs (3)
7/1/06 — 7/31/06		1,420	$	32.84		—		3,793,700
8/1/06 — 8/31/06		4,713		32.70		—		3,793,700
9/1/06 — 9/30/06		55		32.10		—		3,793,700
Total		6,188	$	32.73

(1)	Represents shares of the company’s common stock that are owned and tendered by employees to satisfy tax withholding obligations in connection with the vesting of restricted shares and the exercise of stock options.
(2)	The average price paid per share is calculated using the daily high and low sales prices of the company’s common stock on the New York Stock Exchange at the time the employee tenders the shares.
(3)	Pursuant to the company’s 2000 common stock purchase plan, it may purchase up to four million shares of common stock at an amount not to exceed $180 million in the aggregate. The company may purchase shares under its 2000 common stock purchase plan until December 31, 2006. The company did not purchase any shares under its 2000 common stock purchase plan during the periods listed above. On November 3, 2006 the company adopted its 2006 common stock purchase plan, effective as of January 1, 2007. Pursuant to the 2006 common stock purchase plan, the company may purchase up to four million shares of common stock at an amount not to exceed $180 million, in the aggregate, until December 31, 2012.

Item 6. Exhibits

Exhibit
Number	Description
11	Computation of Per Share Earnings
12	Computation of Ratio of Earnings to Fixed Charges
31.1	Certification of James W. Griffith, President and Chief Executive Officer of The Timken Company, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Glenn A. Eisenberg, Executive Vice President – Finance and Administration (Principal Financial Officer) of The Timken Company, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32	Certifications of James W. Griffith, President and Chief Executive Office, and Glenn A. Eisenberg, Executive Vice President – Finance and Administration (Principal Financial Officer) of The Timken Company, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	THE TIMKEN COMPANY
Date November 8, 2006	By /s/ James W. Griffith
	James W. Griffith
	President, Chief Executive Officer and Director
Date November 8, 2006	By /s/ Glenn A. Eisenberg
	Glenn A. Eisenberg
	Executive Vice President — Finance and Administration (Principal Financial Officer)