Timken Co
NYSE:TKR
Income Statement
Earnings Waterfall
Timken Co
Revenue
|
4.8B
USD
|
Cost of Revenue
|
-3.3B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-806.5m
USD
|
Operating Income
|
702.6m
USD
|
Other Expenses
|
-308.5m
USD
|
Net Income
|
394.1m
USD
|
Income Statement
Timken Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 035
N/A
|
3 009
-1%
|
3 007
0%
|
3 064
+2%
|
3 076
+0%
|
3 062
0%
|
3 001
-2%
|
2 920
-3%
|
2 872
-2%
|
2 834
-1%
|
2 779
-2%
|
2 729
-2%
|
2 670
-2%
|
2 690
+1%
|
2 767
+3%
|
2 881
+4%
|
3 004
+4%
|
3 183
+6%
|
3 339
+5%
|
3 449
+3%
|
3 581
+4%
|
3 677
+3%
|
3 771
+3%
|
3 804
+1%
|
3 790
0%
|
3 734
-1%
|
3 537
-5%
|
3 518
-1%
|
3 513
0%
|
3 615
+3%
|
3 875
+7%
|
4 017
+4%
|
4 133
+3%
|
4 232
+2%
|
4 323
+2%
|
4 422
+2%
|
4 497
+2%
|
4 635
+3%
|
4 754
+3%
|
4 760
+0%
|
4 769
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 167)
|
(2 141)
|
(2 145)
|
(2 178)
|
(2 175)
|
(2 180)
|
(2 147)
|
(2 096)
|
(2 050)
|
(2 034)
|
(2 000)
|
(1 976)
|
(1 964)
|
(1 984)
|
(2 044)
|
(2 111)
|
(2 192)
|
(2 287)
|
(2 377)
|
(2 450)
|
(2 541)
|
(2 600)
|
(2 655)
|
(2 664)
|
(2 648)
|
(2 616)
|
(2 494)
|
(2 489)
|
(2 503)
|
(2 585)
|
(2 772)
|
(2 911)
|
(3 030)
|
(3 101)
|
(3 153)
|
(3 197)
|
(3 209)
|
(3 257)
|
(3 312)
|
(3 286)
|
(3 260)
|
|
Gross Profit |
868
N/A
|
868
0%
|
862
-1%
|
885
+3%
|
902
+2%
|
882
-2%
|
854
-3%
|
824
-4%
|
822
0%
|
800
-3%
|
780
-3%
|
754
-3%
|
706
-6%
|
705
0%
|
723
+2%
|
770
+7%
|
812
+5%
|
897
+10%
|
962
+7%
|
998
+4%
|
1 040
+4%
|
1 078
+4%
|
1 116
+4%
|
1 140
+2%
|
1 142
+0%
|
1 118
-2%
|
1 043
-7%
|
1 029
-1%
|
1 010
-2%
|
1 030
+2%
|
1 102
+7%
|
1 106
+0%
|
1 103
0%
|
1 131
+3%
|
1 170
+3%
|
1 225
+5%
|
1 288
+5%
|
1 378
+7%
|
1 441
+5%
|
1 474
+2%
|
1 509
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(547)
|
(555)
|
(552)
|
(545)
|
(543)
|
(529)
|
(519)
|
(507)
|
(458)
|
(445)
|
(427)
|
(414)
|
(440)
|
(442)
|
(458)
|
(484)
|
(508)
|
(537)
|
(555)
|
(563)
|
(581)
|
(585)
|
(602)
|
(608)
|
(619)
|
(620)
|
(573)
|
(557)
|
(534)
|
(525)
|
(562)
|
(570)
|
(581)
|
(590)
|
(597)
|
(616)
|
(637)
|
(683)
|
(730)
|
(767)
|
(807)
|
|
Selling, General & Administrative |
(547)
|
(555)
|
(552)
|
(545)
|
(543)
|
(529)
|
(519)
|
(507)
|
(458)
|
(445)
|
(427)
|
(414)
|
(440)
|
(442)
|
(458)
|
(484)
|
(508)
|
(537)
|
(555)
|
(563)
|
(581)
|
(585)
|
(602)
|
(608)
|
(619)
|
(620)
|
(573)
|
(557)
|
(534)
|
(525)
|
(562)
|
(570)
|
(581)
|
(590)
|
(597)
|
(616)
|
(637)
|
(670)
|
(699)
|
(719)
|
(741)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(31)
|
(48)
|
(66)
|
|
Operating Income |
322
N/A
|
313
-3%
|
310
-1%
|
340
+10%
|
359
+6%
|
353
-2%
|
335
-5%
|
317
-6%
|
365
+15%
|
355
-3%
|
352
-1%
|
340
-3%
|
266
-22%
|
264
-1%
|
265
+1%
|
286
+8%
|
304
+6%
|
359
+18%
|
407
+13%
|
435
+7%
|
459
+6%
|
493
+7%
|
514
+4%
|
533
+4%
|
523
-2%
|
499
-5%
|
470
-6%
|
472
+0%
|
476
+1%
|
506
+6%
|
540
+7%
|
537
-1%
|
522
-3%
|
541
+4%
|
573
+6%
|
609
+6%
|
651
+7%
|
694
+7%
|
712
+2%
|
707
-1%
|
703
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(21)
|
(20)
|
(24)
|
(26)
|
(27)
|
(30)
|
(30)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(30)
|
(32)
|
(34)
|
(37)
|
(39)
|
(41)
|
(50)
|
(54)
|
(62)
|
(61)
|
(61)
|
(58)
|
(58)
|
(62)
|
(74)
|
(63)
|
(59)
|
(58)
|
(57)
|
(56)
|
(59)
|
(62)
|
(71)
|
(80)
|
(89)
|
(96)
|
(101)
|
|
Non-Reccuring Items |
(19)
|
(21)
|
(20)
|
(116)
|
(153)
|
(367)
|
(367)
|
(276)
|
(109)
|
152
|
161
|
163
|
38
|
0
|
(4)
|
1
|
(4)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(10)
|
(12)
|
(22)
|
(21)
|
(22)
|
(20)
|
(11)
|
(8)
|
(5)
|
(14)
|
(42)
|
(47)
|
(72)
|
(65)
|
(42)
|
(46)
|
|
Gain/Loss on Disposition of Assets |
5
|
28
|
28
|
28
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
2
|
1
|
3
|
(0)
|
0
|
3
|
0
|
(8)
|
(6)
|
(9)
|
(8)
|
(71)
|
(73)
|
(67)
|
(64)
|
(5)
|
(5)
|
(2)
|
(5)
|
3
|
1
|
(4)
|
(19)
|
17
|
19
|
10
|
39
|
15
|
3
|
9
|
(3)
|
19
|
16
|
7
|
9
|
18
|
17
|
28
|
24
|
(25)
|
|
Pre-Tax Income |
290
N/A
|
300
+4%
|
299
-1%
|
232
-22%
|
202
-13%
|
(40)
N/A
|
(59)
-46%
|
11
N/A
|
218
+1 827%
|
469
+115%
|
472
+1%
|
463
-2%
|
202
-56%
|
160
-20%
|
165
+3%
|
191
+16%
|
260
+36%
|
315
+21%
|
363
+15%
|
385
+6%
|
408
+6%
|
436
+7%
|
442
+1%
|
447
+1%
|
472
+6%
|
449
-5%
|
411
-9%
|
426
+4%
|
396
-7%
|
424
+7%
|
471
+11%
|
465
-1%
|
477
+3%
|
495
+4%
|
508
+3%
|
514
+1%
|
551
+7%
|
559
+1%
|
586
+5%
|
593
+1%
|
531
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(115)
|
(116)
|
(112)
|
(90)
|
(55)
|
(5)
|
(7)
|
(2)
|
(26)
|
(77)
|
(69)
|
(91)
|
(61)
|
(47)
|
(17)
|
(23)
|
(22)
|
(35)
|
(73)
|
(77)
|
(103)
|
(116)
|
(119)
|
(130)
|
(98)
|
(86)
|
(80)
|
(72)
|
(104)
|
(100)
|
(101)
|
(95)
|
(95)
|
(108)
|
(123)
|
(129)
|
(134)
|
(138)
|
(141)
|
(148)
|
(123)
|
|
Income from Continuing Operations |
176
|
184
|
187
|
142
|
148
|
(46)
|
(66)
|
9
|
191
|
392
|
403
|
372
|
141
|
113
|
147
|
167
|
238
|
280
|
290
|
308
|
306
|
320
|
323
|
318
|
375
|
363
|
330
|
355
|
292
|
324
|
370
|
370
|
382
|
387
|
386
|
385
|
417
|
421
|
445
|
445
|
408
|
|
Income to Minority Interest |
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(9)
|
(13)
|
(13)
|
(10)
|
(10)
|
(8)
|
(7)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(10)
|
(9)
|
(13)
|
(13)
|
(14)
|
|
Net Income (Common) |
263
N/A
|
271
+3%
|
251
-7%
|
177
-30%
|
169
-4%
|
(48)
N/A
|
(74)
-55%
|
11
N/A
|
189
+1 554%
|
390
+107%
|
401
+3%
|
371
-7%
|
141
-62%
|
113
-20%
|
147
+30%
|
167
+14%
|
203
+22%
|
245
+21%
|
254
+3%
|
272
+7%
|
303
+11%
|
315
+4%
|
316
+0%
|
309
-2%
|
362
+17%
|
351
-3%
|
320
-9%
|
345
+8%
|
285
-18%
|
317
+11%
|
360
+14%
|
359
0%
|
369
+3%
|
374
+1%
|
374
+0%
|
373
0%
|
407
+9%
|
412
+1%
|
432
+5%
|
433
+0%
|
394
-9%
|
|
EPS (Diluted) |
2.77
N/A
|
2.94
+6%
|
2.78
-5%
|
1.97
-29%
|
1.85
-6%
|
-0.54
N/A
|
-0.85
-57%
|
0.13
N/A
|
2.21
+1 600%
|
4.84
+119%
|
5.05
+4%
|
4.72
-7%
|
1.78
-62%
|
1.43
-20%
|
1.86
+30%
|
2.11
+13%
|
2.57
+22%
|
3.1
+21%
|
3.23
+4%
|
3.46
+7%
|
3.87
+12%
|
4.08
+5%
|
4.08
N/A
|
4.01
-2%
|
4.71
+17%
|
4.58
-3%
|
4.23
-8%
|
4.52
+7%
|
3.72
-18%
|
4.1
+10%
|
4.68
+14%
|
4.66
0%
|
4.79
+3%
|
4.95
+3%
|
5.04
+2%
|
5.05
+0%
|
5.54
+10%
|
5.6
+1%
|
5.95
+6%
|
6.04
+2%
|
5.47
-9%
|