Operating cash flow to net income swung from 0.40x to 3.71x, and free cash flow rebounded to $80.5M in 2026Q2, but cumulative FCF of $793M lags net income of $768M, reflecting working capital volatility.
The Timken Company (TKR) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 530.8M | 554.3M | 475.7M | 545.2M | 463.8M | 387.3M | 577.6M | 550.1M | 332.5M | 236.8M | 402M | 374.8M | 307M | 432.4M | 626.1M | 211.7M | 312.7M | 576.85M | 569.38M | 336.67M | 336.93M | 318.7M | 139.07M | 202.63M | 206.1M | 179.87M | 153.11M | 277.4M | 291.9M | 312M | 186.4M |
| Operating CF Margin % | - | 12.1% | 10.4% | 11.43% | 10.31% | 9.37% | 16.44% | 14.51% | 9.29% | 7.88% | 15.06% | 13.05% | 9.98% | 14.25% | 18.64% | 4.09% | 7.71% | 18.36% | 10.05% | 6.43% | 6.77% | 6.61% | 3.08% | 5.35% | 8.08% | 7.35% | 5.79% | 11.12% | 10.89% | 11.92% | 7.78% |
| Operating CF Growth % | 29.15% | 16.52% | -12.75% | 17.55% | 19.75% | -32.95% | 5% | 65.44% | 40.41% | -41.09% | 7.26% | 22.08% | -29% | -30.94% | 195.75% | -32.3% | -45.79% | 1.31% | 69.12% | -0.08% | 5.72% | 129.17% | -31.37% | -1.68% | 14.58% | 17.48% | -44.8% | -4.97% | -6.44% | 67.38% | -16.79% |
| Net Income | 258.7M | 317.3M | 375.3M | 394.1M | 407.4M | 369.1M | 292.4M | 374.7M | 302.8M | 203.4M | 152.6M | -70.8M | 144.5M | 262.7M | 495.5M | 454.3M | 267.4M | -133.96M | 267.67M | 220.05M | 222.53M | 260.28M | 135.66M | 36.48M | 38.75M | -41.67M | 45.89M | 62.6M | 114.5M | 171.4M | 138.9M |
| Depreciation & Amortization | 236.4M | 230.1M | 221.8M | 201.3M | 164M | 167.8M | 167.1M | 160.6M | 146M | 137.7M | 131.7M | 130.8M | 137M | 194.6M | 198M | 192.5M | 189.7M | 201.49M | 230.99M | 218.35M | 196.59M | 218.06M | 209.43M | 208.85M | 146.53M | 152.47M | 151.05M | 149.9M | 139.8M | 134.4M | 126.5M |
| Stock-Based Compensation | 28.4M | 28.3M | 25.9M | 30.6M | 0 | 0 | 23.2M | 27.1M | 32.3M | 24.7M | 14.1M | 18.4M | 21.8M | 18.6M | 18M | 16.9M | 16.9M | 14.93M | 16.8M | 16.13B | 15.59B | 9.29B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -24.5M | -27.2M | -35.3M | -11.6M | -3.6M | -15.1M | -23.2M | -8.9M | -21.4M | -400K | -6.3M | -170.1M | -53.3M | 500K | 123.1M | 99.8M | 58.8M | 22.76M | 3.63M | 11.4M | -26.39M | 78.78M | 62.04M | 4.41M | 17.25M | 23.01M | 10.59M | 20.8M | 6.9M | -1.6M | 23.2M |
| Other Non-Cash Items | 71.2M | -22M | -31.7M | 42.2M | 64.7M | 6.4M | -13M | -31.3M | 26.9M | -20.3M | 35.2M | 614M | 152.6M | -90.8M | -455.3M | -492.2M | -305.4M | 119.94M | 46.62M | -16.12B | -15.5B | -9.28B | 19.06M | 63.66M | 10.26M | 41.83M | 16.81M | -100K | 46.5M | 20.6M | 4.8M |
| Working Capital Changes | -64M | 27.8M | -80.3M | -111.4M | -168.7M | -140.9M | 131.1M | 27.9M | -154.1M | -108.3M | 74.7M | -147.5M | -95.6M | 46.8M | 246.8M | -59.6M | 85.3M | 351.7M | 3.67M | -117.07M | -150.28M | -250.27M | -287.12M | -110.76M | -6.69M | 2.78M | -72.52M | 43.7M | -16.7M | -12.3M | -106.8M |
| Change in Receivables | -31.6M | 7.1M | -14.2M | 31.2M | -99.5M | -49.6M | -2.2M | 24.1M | -66.4M | -42.3M | 20.3M | 16.1M | -48.3M | -13.3M | 103M | -111.6M | -104.8M | 174.48M | 123.78M | -15.74B | -5.99B | -29.43B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -41.5M | -3.1M | 9.6M | 72M | -145.6M | -215.8M | 27.4M | 50.7M | -87.1M | -132.1M | 10.1M | 52.9M | -26.8M | 63.4M | 102.5M | -125.6M | -150M | 356.15M | -98.81M | -44.19M | -6.74M | -160.29M | -130.41M | 33.23M | -50.61M | 51.25M | -52.57M | 6.6M | 2.5M | -30.1M | -25.4M |
| Change in Payables | 18.1M | 18M | -37.1M | -57.4M | -10.2M | 76.7M | 22.6M | 19.9M | -20.2M | 70.7M | 12.2M | 11.6M | 8M | 2.7M | -73.2M | 14.9M | 173.6M | -209.88M | -32.99M | -26.09B | -122.33B | -44.61B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -267.2M | -148.3M | -304.6M | -806.5M | -573.3M | -173.8M | -153.5M | -364.9M | -865.2M | -448.7M | -211M | -265.2M | -194.7M | -376.3M | -297.7M | -508M | -152.9M | 194.27M | -320.69M | -496.57M | -157.29M | -242.8M | -108.58M | -662.74M | -79.41M | -99.33M | -152.51M | -194.1M | -279.5M | -312.1M | -236.2M |
| Capital Expenditures | -145.3M | -148.2M | -170M | -187.8M | -178.4M | -148.3M | -121.6M | -140.6M | -112.6M | -104.7M | -137.5M | -105.6M | -126.8M | -325.8M | -297.2M | -205.3M | -115.8M | -114.15M | -271.78M | -313.92M | -296.09M | -220.99M | -155.18M | -116.28M | -85.28M | -86.38M | -152.51M | -194.1M | -279.5M | -312.1M | -236.2M |
| CapEx % of Revenue | 3.05% | 3.23% | 3.72% | 3.94% | 3.97% | 3.59% | 3.46% | 3.71% | 3.14% | 3.49% | 5.15% | 3.68% | 4.12% | 10.73% | 8.85% | 3.97% | 2.86% | 3.63% | 4.8% | 6% | 5.95% | 4.58% | 3.44% | 3.07% | 3.34% | 3.53% | 5.77% | 7.78% | 10.43% | 11.92% | 9.86% |
| Acquisitions | -124.4M | 0 | -167.1M | -625.3M | -410.2M | -6.9M | -24M | -226.5M | -751.4M | -346.8M | -72.6M | -167.1M | -21.7M | -64.5M | -19.5M | -287.3M | -22.6M | -353K | -86.02M | -203.72M | 185.36M | -49M | -9.36M | -725.12M | -6.75M | -12.96M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -400K | -100K | 32.5M | 900K | 700K | -600K | 1.5M | -134.2M | -1.2M | 2.8M | -900K | 7.5M | 30.8M | 8.5M | 4.7M | 7.3M | 500K | 308.77M | 37.1M | 21.07M | -46.56M | 27.18M | 55.96M | 32.32M | 12.62M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -277.5M | -437.1M | -194.8M | 347.1M | 206.8M | -269.3M | -331.1M | -100.7M | 553.1M | 167M | -169.4M | -241.6M | -202.2M | -251.3M | -210.6M | -106.6M | -32.9M | -167.23M | -145.92M | 79.08M | -176.71M | -56.29M | -20.4M | 401.85M | -80.51M | -55.49M | 3.04M | -76M | -21.8M | 5.9M | 48.1M |
| Debt Issued (Net) | -98.2M | -256.7M | -278.3M | 407.9M | 506.3M | -85.8M | -197.6M | 37M | 732.7M | 277.2M | 2.3M | 130.1M | 85.7M | -3.2M | -26.1M | 1.6M | 700K | -124.88M | -95.37M | 104.24M | -141.44M | -40.94M | 27.28M | 335.93M | -48.79M | -12.39M | 70.75M | -17.2M | 103.5M | 62.8M | 92.2M |
| Equity Issued (Net) | -51M | -55.5M | 191.8M | 33.9M | -203.1M | -67M | -49.3M | -62.7M | -103.9M | -54.8M | -96.7M | -309.7M | -270.9M | -189.2M | -90.4M | -43.8M | 21.2M | 900K | 16.91M | 37.8M | 22.96M | 39.79M | 17.63M | 236.04M | 0 | -2.93M | -24.15M | -14.3M | -80.5M | -18.1M | -13.8M |
| Dividends Paid | -99.1M | -98.3M | -96.1M | -94M | -91.7M | -92.2M | -87M | -84.9M | -85.7M | -83.3M | -81.6M | -87M | -90.3M | -87.5M | -89M | -76M | -51.3M | -43.27M | -67.46M | -62.97M | -58.23M | -55.15M | -46.77M | -42.08M | -31.71M | -40.17M | -43.56M | -44.5M | -44.8M | -38.7M | -30.2M |
| Share Repurchases | -59.7M | -57.4M | -40.5M | -250.9M | -211.6M | -93M | -49.3M | -62.7M | -98.5M | -43.4M | -101M | -309.7M | -270.9M | -189.2M | -112.3M | -43.8M | -29.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.93M | -24.15M | -14.3M | -80.5M | -18.1M | -13.8M |
| Other Financing | -29.2M | -26.6M | -12.2M | -700K | -4.7M | -24.3M | 2.8M | 9.9M | 10M | 29.1M | 7.2M | 25M | 73.3M | 30.6M | -4.9M | 11.6M | -3.5M | -10.79M | 0 | 0 | 0 | 0 | 0 | -127M | 0 | 0 | 0 | 0 | 0 | -100K | -100K |
| Net Change in Cash | -20.3M | -8.2M | -45.7M | 78.6M | 82.8M | -63.2M | 104.9M | 83.1M | 7.7M | -27.2M | 19.2M | -149.2M | -105.8M | -201.8M | 121.6M | -412.3M | 121.6M | 622.16M | 86.16M | -70.93M | 35.66M | 14.45M | 22.34M | -53.42M | 48.66M | 22.46M | 3.02M | 7.6M | -21.8M | 4.5M | -2M |
| Free Cash Flow | 385.5M | 406.1M | 305.7M | 357.4M | 285.4M | 239M | 456M | 409.5M | 219.9M | 132.1M | 264.5M | 269.2M | 180.2M | 106.6M | 328.9M | 6.4M | 196.9M | 462.7M | 297.6M | 22.75M | 40.84M | 97.72M | -16.11M | 86.36M | 120.83M | 93.49M | 606K | 83.3M | 12.4M | -100K | -49.8M |
| FCF Margin % | 8.1% | 8.86% | 6.68% | 7.49% | 6.35% | 5.78% | 12.98% | 10.8% | 6.14% | 4.4% | 9.91% | 9.37% | 5.86% | 3.51% | 9.79% | 0.12% | 4.86% | 14.73% | 5.25% | 0.43% | 0.82% | 2.03% | -0.36% | 2.28% | 4.74% | 3.82% | 0.02% | 3.34% | 0.46% | -0% | -2.08% |
| FCF Growth % | 22.46% | 32.84% | -14.47% | 25.23% | 19.41% | -47.59% | 11.36% | 86.22% | 66.46% | -50.06% | -1.75% | 49.39% | 69.04% | -67.59% | 5039.06% | -96.75% | -57.45% | 55.48% | 1208.32% | -44.3% | -58.21% | 706.44% | -118.66% | -28.53% | 29.23% | 15328.05% | -99.27% | 571.77% | 12500% | 99.8% | -152.31% |
| FCF per Share | 5.50 | 5.78 | 4.32 | 4.96 | 3.84 | 3.10 | 5.97 | 5.33 | 2.81 | 1.67 | 3.34 | 3.18 | 1.98 | 1.11 | 3.37 | 0.06 | 2.02 | 4.81 | 3.09 | 0.24 | 0.43 | 1.05 | -0.18 | 1.04 | 1.93 | 1.55 | 0.01 | 1.34 | 0.20 | -0.00 | -0.79 |
| FCF Conversion (FCF/Net Income) | 1.49x | 1.92x | 1.35x | 1.38x | 1.14x | 1.05x | 2.03x | 1.52x | 1.10x | 1.16x | 2.86x | 1.99x | 1.80x | 1.65x | 1.26x | 0.47x | 1.14x | -4.30x | 2.13x | 1.53x | 1.51x | 1.22x | 1.03x | 5.55x | 5.32x | -4.32x | 3.34x | 4.43x | 2.55x | 1.82x | 1.34x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Quick answers to the most common questions about buying TKR stock.
The Timken Company (TKR) generated $554.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Timken Company (TKR) generated $406.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Timken Company (TKR) spent $148.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Timken Company (TKR) returned $98.3M to shareholders via cash dividends and spent $57.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Flat revenue growth sustainability
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Earnings Quality
Operating cash flow to net income swung from 0.40x in 2026Q1 to 3.71x in 2026Q2, indicating significant timing effects, as reported in quarterly cash flow statements.
The OCF/NI ratio has been highly erratic, ranging from 0.40 to 3.71 over the past ten quarters, with a median around 1.4. This volatility suggests that reported net income is not consistently translating into cash, likely due to working capital swings and non-cash items. Investors should monitor the sustainability of cash generation relative to earnings, as the latest quarter's strong conversion may not be indicative of the trend.
Free Cash Flow Recovery After Weak Start
Free cash flow rebounded to $80.5M in 2026Q2 from near zero in 2026Q1, yet the trailing twelve-month FCF margin remains modest at around 7%, based on reported figures.
The FCF trajectory shows a sharp recovery in the most recent quarter, but the overall trend is uneven, with FCF margins fluctuating between 0.0% and 14.2%. The cumulative FCF over the last four quarters is approximately $385M, which is below the sum of net income, indicating that earnings are not fully converting to free cash flow. This suggests that capital expenditures and working capital needs are absorbing a significant portion of operating cash flow.
Capital Expenditures Remain Disciplined
Capital expenditures averaged 3.2% of revenue over the last ten quarters, with a slight decline in 2026Q2 to 2.1%, indicating a maintenance-focused spending pattern, as per cash flow data.
CapEx intensity has been relatively stable, ranging from 2.1% to 5.0% of revenue, which is moderate for an industrial manufacturer. The recent reduction in CapEx as a percentage of revenue may indicate a pause in growth investments, potentially limiting future capacity expansion. Given the flat revenue growth, this level of capital spending appears aligned with maintaining current operations rather than aggressive expansion.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes ranged from -$125.7M to +$76.4M over the past ten quarters, with the latest quarter showing a $73.7M outflow, based on reported cash flow statements.
The large fluctuations in working capital are a primary driver of the erratic operating cash flow. The 2026Q1 outflow of $125.7M was followed by a $73.7M outflow in 2026Q2, suggesting ongoing inventory build-up or slower collections. This pattern may indicate that the company is investing in working capital to support future sales, but it also pressures near-term cash generation. Monitoring the efficiency of receivables and inventory turnover will be key to assessing cash flow stability.
Capital Returns Balanced with Acquisitions
Dividends and buybacks totaled approximately $50M in 2026Q2, while acquisition outflows were minimal, indicating a balanced approach to capital deployment, as per cash flow data.
The company has consistently returned capital to shareholders through dividends and buybacks, with combined payouts averaging around $50M per quarter. In 2026Q1, there was a significant acquisition outflow of $124.3M, but this was absent in 2026Q2, suggesting a pause in M&A activity. The balance between returning cash and pursuing strategic acquisitions appears disciplined, though the sustainability of buybacks depends on maintaining adequate free cash flow.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $768M exceeds cumulative operating cash flow of $1.18B, but free cash flow of $793M lags net income, based on reported figures.
While operating cash flow has exceeded net income cumulatively, free cash flow after capital expenditures is roughly in line with net income. However, the gap between net income and operating cash flow has been volatile, with some quarters showing significant divergence. This suggests that accruals and working capital changes are materially affecting cash conversion, and investors should not assume that reported earnings will directly translate to distributable cash.
Non-Cash Charges and Timing Mask Cash Reality
Depreciation and amortization averaged $57M per quarter, while stock-based compensation added $6-9M, but working capital swings of over $100M obscure the underlying cash generation, as per cash flow statements.
The cash flow statement reveals that D&A is a steady non-cash add-back, but the large working capital changes are the primary source of volatility. The 2026Q1 working capital outflow of $125.7M is particularly notable, possibly reflecting inventory build-up or delayed collections. Additionally, acquisition-related outflows in some quarters, such as $167.3M in 2024Q3, are not captured in net income, highlighting that reported earnings may not fully reflect cash commitments. Investors should adjust for these items to assess the true cash-generating ability of the business.