Timken Co
NYSE:TKR
Balance Sheet
Balance Sheet Decomposition
Timken Co
Timken Co
Balance Sheet
Timken Co
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
82
|
29
|
51
|
65
|
101
|
30
|
133
|
756
|
877
|
465
|
586
|
385
|
279
|
130
|
149
|
122
|
133
|
210
|
320
|
257
|
332
|
419
|
373
|
364
|
|
| Cash Equivalents |
82
|
29
|
51
|
65
|
101
|
30
|
133
|
756
|
877
|
465
|
586
|
385
|
279
|
130
|
149
|
122
|
133
|
210
|
320
|
257
|
332
|
419
|
373
|
364
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
57
|
39
|
32
|
16
|
21
|
|
| Total Receivables |
361
|
602
|
706
|
657
|
686
|
749
|
576
|
411
|
517
|
646
|
547
|
444
|
476
|
455
|
438
|
525
|
663
|
674
|
692
|
731
|
804
|
816
|
805
|
827
|
|
| Accounts Receivables |
361
|
602
|
706
|
657
|
686
|
749
|
576
|
411
|
517
|
646
|
547
|
444
|
476
|
455
|
438
|
525
|
547
|
545
|
581
|
626
|
700
|
672
|
665
|
689
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
129
|
111
|
105
|
104
|
145
|
141
|
138
|
|
| Inventory |
489
|
696
|
875
|
900
|
952
|
1 088
|
1 001
|
671
|
829
|
964
|
862
|
583
|
586
|
543
|
554
|
739
|
836
|
842
|
841
|
1 043
|
1 191
|
1 229
|
1 196
|
1 243
|
|
| Other Current Assets |
36
|
50
|
207
|
360
|
171
|
179
|
324
|
185
|
177
|
218
|
179
|
526
|
142
|
79
|
71
|
115
|
106
|
149
|
109
|
126
|
138
|
139
|
127
|
145
|
|
| Total Current Assets |
968
|
1 377
|
1 839
|
1 983
|
1 910
|
2 045
|
2 034
|
2 023
|
2 399
|
2 293
|
2 174
|
1 938
|
1 482
|
1 206
|
1 212
|
1 500
|
1 737
|
1 875
|
2 000
|
2 214
|
2 504
|
2 635
|
2 517
|
2 601
|
|
| PP&E Net |
1 226
|
1 611
|
1 583
|
1 474
|
1 602
|
1 722
|
1 517
|
1 335
|
1 268
|
1 309
|
1 405
|
856
|
781
|
778
|
804
|
864
|
912
|
1 103
|
1 154
|
1 174
|
1 309
|
1 432
|
1 438
|
1 511
|
|
| PP&E Gross |
1 226
|
1 611
|
1 583
|
1 474
|
1 602
|
1 722
|
1 517
|
1 335
|
1 268
|
1 309
|
1 405
|
856
|
781
|
778
|
804
|
864
|
912
|
1 103
|
1 154
|
1 174
|
1 309
|
1 432
|
1 438
|
1 511
|
|
| Accumulated Depreciation |
1 719
|
1 893
|
2 039
|
1 968
|
2 063
|
2 211
|
2 075
|
2 063
|
2 186
|
2 281
|
2 387
|
1 540
|
1 384
|
1 394
|
1 429
|
1 541
|
1 574
|
1 615
|
1 706
|
1 751
|
1 738
|
1 851
|
1 806
|
1 971
|
|
| Intangible Assets |
134
|
198
|
179
|
179
|
104
|
161
|
141
|
132
|
129
|
236
|
225
|
207
|
240
|
271
|
271
|
421
|
733
|
759
|
741
|
669
|
765
|
1 031
|
1 007
|
1 002
|
|
| Goodwill |
130
|
173
|
189
|
204
|
202
|
272
|
221
|
222
|
224
|
333
|
339
|
346
|
260
|
327
|
358
|
512
|
961
|
994
|
1 048
|
1 023
|
1 098
|
1 370
|
1 383
|
1 486
|
|
| Note Receivable |
95
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
2
|
1
|
1
|
|
| Other Long-Term Assets |
194
|
201
|
152
|
153
|
209
|
180
|
623
|
295
|
160
|
155
|
101
|
1 131
|
240
|
194
|
118
|
106
|
102
|
130
|
99
|
88
|
94
|
73
|
66
|
76
|
|
| Other Assets |
130
|
173
|
189
|
204
|
202
|
272
|
221
|
222
|
224
|
333
|
339
|
346
|
260
|
327
|
358
|
512
|
961
|
994
|
1 048
|
1 023
|
1 098
|
1 370
|
1 383
|
1 486
|
|
| Total Assets |
2 748
N/A
|
3 690
+34%
|
3 943
+7%
|
3 994
+1%
|
4 027
+1%
|
4 379
+9%
|
4 536
+4%
|
4 007
-12%
|
4 180
+4%
|
4 327
+4%
|
4 245
-2%
|
4 478
+5%
|
3 001
-33%
|
2 784
-7%
|
2 763
-1%
|
3 402
+23%
|
4 445
+31%
|
4 860
+9%
|
5 042
+4%
|
5 171
+3%
|
5 772
+12%
|
6 542
+13%
|
6 411
-2%
|
6 677
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
297
|
425
|
502
|
471
|
502
|
528
|
424
|
156
|
264
|
287
|
216
|
140
|
144
|
160
|
176
|
265
|
273
|
302
|
351
|
430
|
404
|
367
|
322
|
353
|
|
| Accrued Liabilities |
223
|
377
|
335
|
364
|
225
|
212
|
217
|
143
|
229
|
259
|
214
|
131
|
147
|
102
|
86
|
128
|
175
|
163
|
163
|
282
|
296
|
283
|
269
|
279
|
|
| Short-Term Debt |
87
|
115
|
157
|
63
|
40
|
108
|
92
|
26
|
22
|
22
|
14
|
19
|
7
|
62
|
19
|
105
|
34
|
17
|
120
|
43
|
46
|
25
|
9
|
25
|
|
| Current Portion of Long-Term Debt |
24
|
7
|
1
|
96
|
10
|
34
|
17
|
17
|
10
|
14
|
10
|
251
|
1
|
15
|
5
|
3
|
9
|
65
|
11
|
11
|
3
|
580
|
4
|
14
|
|
| Other Current Liabilities |
4
|
79
|
35
|
77
|
53
|
22
|
49
|
199
|
187
|
237
|
214
|
440
|
235
|
166
|
166
|
171
|
195
|
190
|
203
|
131
|
264
|
216
|
217
|
251
|
|
| Total Current Liabilities |
634
|
1 002
|
1 031
|
1 071
|
831
|
904
|
798
|
540
|
711
|
820
|
668
|
980
|
534
|
505
|
453
|
672
|
686
|
737
|
848
|
897
|
1 012
|
1 471
|
821
|
922
|
|
| Long-Term Debt |
350
|
613
|
621
|
562
|
547
|
581
|
515
|
469
|
482
|
479
|
455
|
176
|
522
|
579
|
635
|
854
|
1 639
|
1 648
|
1 434
|
1 411
|
1 914
|
1 790
|
2 050
|
1 883
|
|
| Deferred Income Tax |
0
|
0
|
15
|
37
|
7
|
11
|
9
|
6
|
6
|
8
|
5
|
83
|
4
|
4
|
4
|
44
|
138
|
168
|
149
|
121
|
140
|
187
|
175
|
147
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
23
|
18
|
17
|
14
|
14
|
12
|
13
|
20
|
31
|
32
|
63
|
87
|
72
|
83
|
85
|
120
|
158
|
161
|
|
| Other Liabilities |
1 155
|
985
|
1 007
|
827
|
1 166
|
923
|
1 551
|
1 396
|
1 040
|
979
|
870
|
590
|
352
|
351
|
361
|
358
|
340
|
352
|
386
|
364
|
353
|
391
|
382
|
379
|
|
| Total Liabilities |
2 139
N/A
|
2 600
+22%
|
2 673
+3%
|
2 497
-7%
|
2 551
+2%
|
2 419
-5%
|
2 896
+20%
|
2 429
-16%
|
2 255
-7%
|
2 299
+2%
|
2 013
-12%
|
1 841
-9%
|
1 425
-23%
|
1 460
+2%
|
1 484
+2%
|
1 960
+32%
|
2 866
+46%
|
2 992
+4%
|
2 889
-3%
|
2 876
0%
|
3 504
+22%
|
3 959
+13%
|
3 585
-9%
|
3 492
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
41
|
41
|
41
|
41
|
41
|
41
|
|
| Retained Earnings |
764
|
759
|
848
|
1 053
|
1 217
|
1 380
|
1 580
|
1 403
|
1 626
|
2 005
|
2 411
|
2 586
|
1 615
|
1 458
|
1 289
|
1 408
|
1 630
|
1 907
|
1 340
|
1 616
|
1 932
|
2 232
|
2 489
|
2 679
|
|
| Additional Paid In Capital |
258
|
636
|
659
|
719
|
753
|
810
|
838
|
843
|
882
|
889
|
891
|
896
|
899
|
905
|
907
|
904
|
952
|
938
|
741
|
787
|
830
|
1 077
|
1 269
|
1 300
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
3
|
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
1
|
0
|
0
|
4
|
3
|
11
|
12
|
5
|
12
|
29
|
110
|
273
|
509
|
804
|
892
|
884
|
960
|
980
|
9
|
126
|
352
|
620
|
671
|
738
|
|
| Other Equity |
466
|
358
|
290
|
323
|
545
|
271
|
820
|
717
|
625
|
890
|
1 013
|
626
|
482
|
287
|
78
|
35
|
96
|
48
|
45
|
23
|
182
|
147
|
302
|
97
|
|
| Total Equity |
609
N/A
|
1 090
+79%
|
1 270
+17%
|
1 497
+18%
|
1 476
-1%
|
1 961
+33%
|
1 640
-16%
|
1 578
-4%
|
1 925
+22%
|
2 028
+5%
|
2 232
+10%
|
2 637
+18%
|
1 576
-40%
|
1 325
-16%
|
1 280
-3%
|
1 443
+13%
|
1 580
+9%
|
1 868
+18%
|
2 153
+15%
|
2 295
+7%
|
2 268
-1%
|
2 582
+14%
|
2 827
+9%
|
3 185
+13%
|
|
| Total Liabilities & Equity |
2 748
N/A
|
3 690
+34%
|
3 943
+7%
|
3 994
+1%
|
4 027
+1%
|
4 379
+9%
|
4 536
+4%
|
4 007
-12%
|
4 180
+4%
|
4 327
+4%
|
4 245
-2%
|
4 478
+5%
|
3 001
-33%
|
2 784
-7%
|
2 763
-1%
|
3 402
+23%
|
4 445
+31%
|
4 860
+9%
|
5 042
+4%
|
5 171
+3%
|
5 772
+12%
|
6 542
+13%
|
6 411
-2%
|
6 677
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
63
|
89
|
91
|
93
|
94
|
96
|
97
|
97
|
98
|
98
|
96
|
93
|
89
|
80
|
77
|
78
|
76
|
76
|
76
|
75
|
73
|
70
|
70
|
70
|
|