Free cash flow generation remains highly inconsistent, highlighted by a $125.7 million working capital outflow in 2026Q1 that severely impacted liquidity.
| 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 | 535M | 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 % | 22.25% | 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 | 316M | 288.4M | 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 | 233.9M | 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 | 0 | 0 | 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 | -8M | 0 | -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 | 55.3M | 37M | -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 | -54.5M | -1.2M | -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 | -34.9M | 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 | -30.9M | -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 | 28.9M | 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 | -272.8M | -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 | -151.8M | -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 | 3.25% | 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 | -123.5M | 0 | -167.4M | -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 | 1.7M | 4.4M | 32.8M | 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 | -304.4M | -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) | -122.1M | -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) | -57.8M | -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 | -98.5M | -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 | -62.3M | -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 | -26M | -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 | -31M | -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 | 383.2M | 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 % | 8.2% | 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 % | 18.31% | 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 | 5.46 | 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) | 1.21x | 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 |
Cyclical working capital volatility
According to the provided cash flow data, TKR exhibits significant volatility in its cash conversion, with the OCF/NI ratio swinging from a low of 0.37 in 2026Q1 to a high of 2.94 in 2025Q4, highlighting a disconnect between accounting profits and actual cash generation.
The wide variance in the OCF/NI ratio suggests that reported net income is frequently decoupled from operational cash inflows, likely due to the timing of working capital adjustments. Investors should monitor whether this inconsistency reflects structural inefficiencies in cash collection or merely the lumpy nature of industrial project-based revenue recognition.
As reported in financial statements, TKR's free cash flow margins have demonstrated extreme inconsistency, ranging from near-zero levels in 2026Q1 to a peak of 14.2% in 2025Q3, indicating that the company's ability to generate surplus cash is highly sensitive to quarterly operational fluctuations.
The inability to maintain a stable FCF margin suggests that TKR's cash generation is currently vulnerable to the cyclicality of its end-markets. This trajectory warrants further investigation into whether the company's cost structure is sufficiently flexible to protect cash flow during periods of stagnant revenue growth.
Based on TKR's reported figures, working capital changes have acted as a significant, recurring headwind, with a notable $125.7 million outflow in 2026Q1, which directly undermined the company's ability to convert net income into meaningful operating cash flow during that period.
The frequent, large-scale swings in working capital suggest that inventory management and accounts receivable cycles are not yet optimized for consistent cash conversion. This volatility implies that the company may be carrying excess inventory or facing extended payment terms from customers, which complicates short-term liquidity planning.
Data from recent filings indicates that TKR continues to prioritize aggressive capital deployment, evidenced by a $124.3 million net acquisition outflow in 2026Q1, which often coincides with periods of reduced free cash flow, potentially straining the company's immediate liquidity position.
The company's persistent use of cash for acquisitions, even when operating cash flow is constrained, suggests a management strategy focused on long-term inorganic growth over short-term cash preservation. Investors should monitor whether these acquisitions provide the expected margin accretion to justify the ongoing pressure on the company's cash reserves.
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.