TIMKEN CO
10-K, 1996-03-28
BALL & ROLLER BEARINGS
Previous: TIDEWATER INC, 8-K, 1996-03-28
Next: TOOTSIE ROLL INDUSTRIES INC, 10-K405, 1996-03-28



<PAGE>
                                                                         1.
                        SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C.  20549
                                     FORM 10-K

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

For the Fiscal Year Ended                     Commission File Number 1-1169
December 31, 1995
                               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 Avenue, S.W., Canton, Ohio                        44706-2798
________________________________________                 ___________________
(Address of principal executive offices)                      (Zip Code)


Registrants telephone number, including area code          (330)438-3000
                                                         ___________________


Securities registered pursuant to Section 12(b) of the Act:

                                                      Name of Each Exchange
      Title of Each Class                              on Which Registered
______________________________                        _______________________
Common Stock without par value                        New York Stock Exchange
Rights to Purchase Common Stock without par value     New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:  None.

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, and (2) has been subject to such filing
requirements for the past 90 days.           YES  X                  NO
                                                 ___                    ___

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. [X].

The aggregate market value of the voting stock held by all shareholders other
than shareholders identified under item 12 of this Form 10-K as of February
16,1996 was $1,212,484,049 (representing 26,430,170 shares).

Indicate the number of shares outstanding of each of the issuer's classes of
Common Stock, as of February 16, 1996.

Common Stock without par value --31,396,956 shares (representing a market
___________________________________________________ value of $1,440,335,357)
<PAGE>
                                                                          2.
DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to Shareholders for the year ended December 31,
1995, are incorporated by reference into Parts I and II.

Portions of the proxy statement for the annual meeting of shareholders to be
held on April 16, 1996, are incorporated by reference into parts III and IV.

Exhibit Index may be found on Pages 16 thru 19.
<PAGE>
                                                                           3.
PART I
______
   Item 1.  Description of Business
   ________________________________
   General
   _______

   As used herein the term "Timken" or the "company" refers to The Timken
   Company and its subsidiaries unless the context otherwise requires.
   Timken, an outgrowth of a business originally founded in 1899, was
   incorporated under the laws of Ohio in 1904.

   Products
   ________

   Timken's products are divided into two industry segments.  The first
   includes anti-friction bearings; the second industry segment is steel.
   Anti-friction bearings constitute Timken's principal industry product.
   Basically, the tapered roller bearing made by Timken is its principal
   product in the anti-friction industry segment.  It consists of four
   components (1) the cone or inner race, (2) the cup or outer race, (3) the
   tapered rollers which roll between the cup and cone, and (4) the cage
   which serves as a retainer and maintains proper spacing between the
   rollers.  These four components are manufactured and sold in a wide
   variety of configurations and sizes.  Matching bearings to service
   requirements of customers' applications requires engineering, and
   oftentimes sophisticated analytical techniques.  The design of every
   tapered roller bearing made by Timken permits distribution of unit
   pressures over the full length of the roller.  This fact, coupled with its
   tapered design, high precision tolerances and proprietary internal
   geometry and premium quality material, provides a bearing with high load
   carrying capacity, excellent friction-reducing qualities and long life.

   Timken also produces super precision ball and roller bearings for use in
   aerospace, defense, computer disk drive and other markets having high
   precision applications.  These bearings are mostly produced at the
   company's MPB Corporation subsidiary.  They utilize ball and straight
   rolling elements and are in the super precision end of the general ball
   and straight roller bearing product range in the bearing industry. A
   majority of MPB's products are special custom-designed bearings and spindle
   assemblies. They often involve specialized materials and coatings for use
   in applications that subject the bearings to extreme operating conditions
   of speed and temperature.

   In January 1995, Timken acquired Rail Bearing Service (RBS).  The Virginia-
   based company remanufactures and reconditions bearings for the railroad
   industry.  This purchase has allowed the company to increase sales and
   expand its presence in existing railroad markets.

   On March 6, 1995, Timken launched its newest line of bearing products,
   cylindrical bearings for the rolling mill market.  This is the first time
   the company will produce and sell bearings featuring the Timken brand with
   straight versus tapered rollers.  The broadening of the company's product
   line is consistent with its corporate mission of leadership in high-
   quality anti-friction bearings.
   
   During the third quarter, the company's Bearing Business introduced a new
   family of custom-designed products called SpexxTM Performance Bearings.
   The product line includes both tapered and cylindrical roller bearings and
   provides cost-effective solutions for selective applications.
<PAGE>
                                                                           4.
   Products (cont.)
   _________________

   Steel products include steels of intermediate alloy, low alloy and carbon
   grades, vacuum processed alloys, tool steel and other custom-made steel
   products including parts made from specialty steel.  These are available
   in a wide range of solid and tubular sections with a variety of finishes.

   Timken has been increasing the marketing of high volume semifinished
   components to major customers produced from its own steel.  This value
   added activity is a small but growing portion of the business.  In
   September 1993, the company's Steel Business began operation of its St.
   Clair Precision Tubing Components Plant in Eaton, Ohio.  The facility
   produces sub-components for automotive and industrial customers.  The
   development of this precision parts business has provided the company with
   the opportunity to further expand its market for tubing and capture more
   high-value steel sales.  This also enables the company's traditional
   tubing customers in the automotive and bearing industries to take
   advantage of higher-performing components that generally cost less than
   those they now use.  During 1995, The Timken Company expanded its steel
   parts manufacturing capabilities with the opening of a new plant in
   Columbus, North Carolina.  The plant uses seamless tubing produced in the
   company's Ohio plants to manufacture steel rings primarily for the
   bearing industry.

   In June 1994, the company's Steel Business announced a new product line
   called DynametalTM Performance Steels.  The company's associates developed
   this new, environmentally-friendly replacement for medium carbon leaded
   steels and cast iron components.  No capital investment was required.  The
   Steel Business' aggressive move into this market represents part of its
   continuing strategy to improve financial performance by focusing its
   energies and production on higher-value engineered steel bars and tubes.

   Sales and Distribution
   ______________________

   Timken's products in the bearing industry segment are sold principally by
   its own sales organization.  Shipments are made directly from Timken's
   plants and from warehouses located in a number of cities in the United
   States, Great Britain, France, Germany, Canada, Mexico, and Argentina.
   These warehouse inventories are augmented by authorized distributor and
   jobber inventories throughout the world that provide local availability
   when service is required.  The company operates an Export Service Center
   in Atlanta, Georgia, which specializes in the export of tapered roller
   bearings for the replacement markets in the Caribbean, Central and South
   America and other regions.  Timken's tapered roller bearings are used in
   general industry and in a wide variety of products including passenger
   cars, trucks, railroad cars and locomotives, machine tools, rolling mills
   and farm and construction equipment.  MPB's products, which are at the
   super precision end of the general ball and straight roller bearing
   segment, are used in aircraft, missile guidance systems, computer
   peripherals, and medical instruments.
   
   A significant portion of Timken's steel production is consumed in its
   bearing operations.  In addition, sales are made to other anti-friction
   bearing companies and to the aircraft, automotive and truck, construction,
   forging, tooling and oil and gas drilling industries.  In addition, sales
   are made to steel service centers.  Timken's steel products are sold
   principally by its own sales organization.  Most orders are custom made to
   satisfy specific customer applications and are shipped directly to
   customers from Timken's steel manufacturing plants.
<PAGE>
                                                                          5.
   Sales and Distribution (Cont.)
   ______________________________

   Timken has a number of customers in the automotive industry, including both
   manufacturers and suppliers.  However, Timken feels that because of the
   size of that industry, the diverse bearing applications, and the fact that
   its business is spread among a number of customers, both foreign and
   domestic, in original equipment manufacturing and aftermarket
   distribution, its relationship with the automotive industry is well
   diversified.

   Timken has entered into individually-negotiated contracts with some of its
   customers in both the bearing and steel segments.  These contracts may
   extend for one or more years and, if a price is fixed for any period
   extending beyond current shipments, customarily include a commitment by
   the customer to purchase a designated percentage of its requirements from
   Timken.  Contracts extending beyond one year that are not subject to price
   adjustment provisions do not represent a material portion of Timken's
   sales.  Timken does not believe that there is any significant loss of
   earnings risk associated with any given contract.

   Industry Segments
   _________________

   Segment information in Note 11 of the Notes to Consolidated Financial
   Statements and Information by Industry and Geographic Area on pages 32 and
   33 of the Annual Report to Shareholders for the year ended December 31,
   1995 are incorporated herein by reference.  Export sales from the U.S. and
   Canada are not separately stated since such sales amount to less than 10%
   of revenue.  The company's Bearing Business has historically participated
   in the worldwide bearing markets while the Steel Business has concentrated
   on U.S. markets.

   Timken's non-U.S. operations are subject to normal international business
   risks not generally applicable to domestic business.  These risks include
   currency fluctuation, changes in tariff restrictions, and restrictive
   regulations by foreign governments including price and exchange controls.
   
   Competition
   ___________

   Both the anti-friction bearing business and the steel business are
   extremely competitive.  The principal competitive factors involved, both
   in the United States and in foreign markets, include price, product
   quality, service, delivery, order lead times and technological innovation.
   
   Timken primarily manufactures an anti-friction bearing known as the
   tapered roller bearing.  However, in recent years the company expanded
   its bearing product line to include super precision ball and straight
   roller bearings.  The tapered principle of bearings made by Timken
   permits ready absorption of both radial and axial loads in combination.
   For this reason, they are particularly well-adapted to reducing friction
   where shafts, gears, or wheels are used.  Since the invention of the tapered
   roller bearing by its founder, Timken has maintained primary focus in its
   product and process technology on the tapered roller bearing segment.
   This has been important to its ability to remain a leader in the world's
   bearing industry.  This contrasts with the majority of its major
   competitors who produce a wider variety of bearing types such as ball,
   straight roller, spherical roller and needle for the general industrial
   and automotive markets and are, therefore, less specialized in the tapered
   roller bearing segment.  Timken competes with domestic manufacturers and
   many foreign manufacturers of anti-friction bearings.
<PAGE>
                                                                          6.
   Competition (Cont.)
   ___________________

   The anti-friction bearing business is intensely competitive in every
   country in which Timken competes.  Demand for capacity worldwide became
   even more intense in 1995 as economies around the world continued to
   strengthen.  The U. S. Dollar remained weak against the Japanese Yen and
   German Mark causing demand for U. S. imports to increase.  The influx of
   tapered roller bearings into the United States market from foreign
   producers reported by the United States Department of Commerce
   was $230 million in 1995 or approximately 20 percent of the domestic
   tapered roller bearing market.  In addition, Timken estimates the tapered
   roller bearings contained as components of foreign automobiles and heavy
   equipment produced outside the United States and imported into this
   country, to be approximately $180 million in 1995.

   In August 1986, the company filed a petition on behalf of the U.S. tapered
   roller bearing industry with both the International Trade Commission and
   the Department of Commerce.  The petition sought the imposition of anti-
   dumping duties on imports of tapered roller bearings from Japan, Italy,
   Yugoslavia, Romania, Hungary, and the People's Republic of China.  The
   Department of Commerce found that product from each of the countries was
   being sold in the United States at less than fair value or "dumped", and
   The International Trade Commission found such imports were causing injury
   to the domestic industry.  The Department also identified the amount by
   which selling prices in the United States are less than fair value.  This
   amount is expressed as a weighted average percentage known as the final
   margin.  The final margins for Japan as originally calculated in 1986 were
   approximately 36 percent.  If requested, these margins are reviewed by the
   Department of Commerce on an annual basis.  The final margins for Japan
   announced in 1993 for imports during 1992 ranged from approximately 3 to
   46 percent.  The margins for the other countries range from 0 to 37
   percent.  The Department of Commerce has not announced yet final margins
   for imports during 1993, 1994 or 1995.  The Department of Commerce revoked
   the order covering Yugoslavia in September, 1995.  Importers are currently
   required to post a cash deposit with the U.S. Customs Department equal to
   the margin percentage times the export price of any imported product
   covered by the dumping petition.  To the extent such dumping continues,
   the deposits would become the property of the U.S. government.  Although
   Timken will not receive any monetary award from such deposits, its benefit
   has been, and will continue to be, the reduction of unfair competition.
   
   Timken manufactures carbon and alloy seamless tubing, carbon and alloy
   steel solid bars, tool steels and other custom-made specialty steel
   products.  Specialty steels are characterized by special chemistry,
   tightly controlled melting and precise processing.  Maintaining high
   standards of product quality and reliability while keeping production
   costs competitive is essential to Timken's ability to compete in the
   specialty steel industry with domestic and foreign steel manufacturers.

   In May 1993, the U.S. Department of Commerce determined that Brazilian
   steel was being dumped in the U.S. market at prices up to 27% below fair
   value.  This government action was in response to an anti-dumping petition
   filed in 1992 by the company and Republic Engineered Steel, Inc.  In July
   1993, the International Trade Commission (ITC) ruled that domestic
   producers of special quality finished hot-rolled steel bars were not being
   injured by imports from Brazil.  The company and Republic appealed this
   ruling during the third quarter of 1993 to the U.S. Court of International
   Trade in New York.  In early 1996, the Court issued a decision affirming
   the determination of the ITC.  No further appeals were taken.
<PAGE>
                                                                          7.
   Backlog
   _______

   The backlog of orders of Timken's domestic and overseas operations is
   estimated to have been $1 billion at December 31, 1995, and $880 million
   at December 31, 1994.  Actual shipments are dependent upon ever-changing
   production schedules of the customer.  Accordingly, Timken does not
   believe that its backlog data and comparisons thereof as of different
   dates are reliable indicators of future sales or shipments.

   Raw Materials
   _____________

   The principal raw materials used by Timken in its North American plants to
   manufacture bearings are its own steel tubing and bars and purchased strip
   steel. Outside North America the company purchases raw materials from
   local sources with whom it has worked closely to assure steel quality
   according to its demanding specifications.

   The principal raw materials used by Timken in steel manufacturing are
   scrap metal, nickel, and other alloys.  Timken believes that the
   availability of raw materials and alloys are adequate for its needs, and,
   in general, it is not dependent on any single source of supply.

   Research
   ________

   Timken's major research center, located in Stark County, Ohio near its
   largest manufacturing plant, is engaged in research on bearings, steels,
   manufacturing methods and related matters.  Research facilities are also
   located at the MPB New Hampshire Plants, the Duston, England plant and at
   the Latrobe, Pennsylvania plant.  Expenditures for research, development
   and testing amounted to approximately $35,000,000 in 1995, $36,000,000 in
   1994 and $37,000,000 in 1993.  The company's research program is committed
   to the development of new and improved bearing and steel products, as well
   as more efficient manufacturing processes and techniques and the expansion
   of application of existing products.

   Environmental Matters
   _____________________

   The company continues to focus on protecting the environment and
   complying with environmental protection laws.  In doing so, the company
   has invested in pollution control equipment and updated plant operational
   practices.  The company has established adequate reserves to cover its
   environmental expenses.

   It is difficult to assess the possible effect of compliance with future
   requirements that may differ from existing ones.  The company previously
   reported it expected the effect of amendments to the Clean Air Act of
   1990 on its utility suppliers would increase its costs of electricity by
   $4 million to $5 million annually.  Through negotiations with the
   utilities, the company has limited this annual cost increase to
   $1.5 million.  Further, proposed regulations related to those amendments
   concerning air emissions monitoring, which would have required capital
   expenditures in excess of $1 million, now have been changed.  If the
   currently proposed regulations become final, no significant costs to
   comply would be incurred by the company.
<PAGE>
                                                                          8.
   Environmental Matters (Cont.)
   _____________________________

   The company and certain of its U.S. subsidiaries have been designated as
   potentially responsible parties (PRP's) by the United States
   Environmental Protection Agency for site investigation and remediation at
   certain sites under the Comprehensive Environmental Response,
   Compensation and Liability Act (Superfund).  Such designations are made
   regardless of the company's limited involvement at each site.  The claims
   for remediation have been asserted against numerous other entities, which
   are believed to be financially solvent and are expected to fulfill their
   proportionate share of the obligation.  Additionally, the company and its
   Latrobe Steel Company subsidiary have been notified by the EPA regarding
   possible participation at two additional superfund sites.  Currently,
   neither the company nor Latrobe has been named a PRP at the sites.
   Management believes any ultimate liability with respect to these actions
   will not materially affect the company's operations or consolidated
   financial position.

   The company's MPB Corporation subsidiary is engaged in environmental
   projects at its manufacturing locations in New Hampshire.  The company
   has provided for the costs of these projects, which are estimated to be
   $3 million, recognizing a portion of these costs are being recovered from
   a former owner of the property.  MPB also filed suit against its
   insurance companies for reimbursement of clean-up costs.  Settlements
   have been reached with two insurers and suits remain outstanding against
   two companies.  The full extent of reimbursement cannot be estimated.  In
   late 1993, MPB was notified that Keene, New Hampshire, city officials
   were looking to MPB to contribute to the costs of cleaning up alleged
   soil and groundwater contamination of a city dump.  This is not a
   superfund site and allegedly had been used by MPB along with many others
   for industrial waste disposal.  No specific monetary request has been
   made.  City officials recently estimated the total cost to clean up the
   site to be approximately $500,000.

   The company initiated work in 1995 on an environmental project at its
   Canton, Ohio, location.  In 1996, an environmental project will be
   started at the company's Columbus, Ohio, location.  Costs for these
   projects are estimated to be about $1.25 million each.

   Patents, Trademarks and Licenses
   ________________________________

   Timken owns a number of United States and foreign patents, trademarks and
   licenses relating to certain of its products.  While Timken regards these
   as items of importance, it does not deem its business as a whole, or
   either industry segment, to be materially dependent upon any one item or
   group of items.

   Employment
   __________

   At December 31, 1995, Timken had 17,034 associates of which approximately
   50% are covered by collective bargaining agreements.  Less than 3% of the
   company's labor force is covered by a collective bargaining agreement that
   will expire within one year.
<PAGE>
                                                                          9.
   Executive Officers of the Registrant
   ____________________________________

   The officers are elected by the Board of Directors normally for a term of
   one year and until the election of their successors.  All officers have
   been employed by Timken or by a subsidiary of the company during the past
   five-year period.  The Executive Officers of the company as of February
   16, 1996, are as follows:

                                       Current Position and Previous
   Name                Age             Positions During Last Five Years
   ____                ___     ______________________________________________

   W. R. Timken, Jr.   57      1990  Chairman - Board of Directors; Director;
                                       Officer since 1968.
   J. F. Toot, Jr.     60      1990  President;
                               1992  President and Chief Executive Officer;
                                       Director; Officer since 1967.
   R. L. Leibensperger 57      1990  Vice President - Technology;
                               1995  Executive Vice President and President -
                                       Bearings; Officer since 1986.
   C. H. West          61      1990  Executive Vice President - Steel;
                               1992  Executive Vice President and President -
                                       Steel; Director; Officer since 1982.
                                       (Retires March 31, 1996, but remains
                                       as a Director).
   B. J. Bowling       54      1990  Vice President - Human Resources and
                                       Logistics;
                               1993  Executive Vice President-Latrobe Steel
                                       Company;
                               1995  President-Latrobe Steel Company;
                               1996  Executive Vice President and President -
                                       Steel; Officer since 1996 (Effective
                                       April 1, 1996).
   M. J. Amiel         64      1990  Vice President - Bearings - Europe,
                                       Africa, and West Asia;
                               1995  Vice President and Chairman - Bearings -
                                       Europe, Africa and West Asia;
                                       Officer since 1989.
   L. R. Brown         60      1990  Vice President and General Counsel;
                                       Secretary; Officer since
                                       1990.
   J. T. Elsasser      43      1990  Director-President-Timken do Brasil;
                               1990  Director-21st Century Business Project;
                               1993  Deputy Managing Director-Bearings-
                                       Europe, Africa and West Asia;
                               1995  Managing Director-Bearings-Europe,
                                       Africa and West Asia;
                               1996  Vice President-Bearings-Europe, Africa
                                       and West Asia; Officer since 1996.
   J. W. Griffith      42      1990  Managing Director-Australian Timken
                                       Proprietary Limited;
                               1991  Director-Purchasing and Logistics;
                               1993  Director-Manufacturing-Bearings-North
                                       and South America;
                               1993  Vice President-Manufacturing-Bearings-
                                       North America;
                               1996  Vice President-Bearings-North American
                                       Automotive, Rail, Asia Pacific and
                                       Latin America; Officer since 1996.
<PAGE>
                                                                       10.
                                        Current Position and Previous
   Name                Age             Positions During Last Five Years
   ____                ___     ______________________________________________
   G. E. Little        52      1990  Director Finance and Assistant
                                       Treasurer;
                               1990  Treasurer;
                               1992  Vice President - Finance; Treasurer;
                                       Officer since 1990.
   S. J. Miraglia      45      1990  Director-Manufacturing-Steel;
                               1993  Vice President-Manufacturing-Steel;
                               1994  Director-Manufacturing-Europe, Africa
                                       and West Asia;
                               1996  Vice President-Bearings-North American
                                       Industrial and Super Precision;
                                       Officer since 1996.
   S. A. Perry         50      1990  Director - Purchasing and Logistics;
                               1993  Vice President - Human Resources and
                                       Logistics; Officer since 1993.
   J. J. Schubach      59      1990  Vice President - Strategic Management;
                                       Officer since 1984.
   T. W. Strouble      57      1990  Director - Manufacturing - Bearings
                                       North and South America;
                               1992  Director - Marketing - Bearings -
                                       North and South America;
                               1993  Vice President - Sales and Marketing -
                                       Bearings - North and South America;
                               1995  Vice President - Technology;
                                       Officer since 1995.
   W. J. Timken        53      1990  Director - Human Resource Development;
                               1992  Vice President; Director; Officer since
                                       1992.

   Item 2.  Properties
   ___________________

   Timken has bearing and steel manufacturing facilities at several locations
   in the United States.  Timken also has bearing manufacturing facilities in
   several countries outside the United States.  The aggregate floor area of
   these facilities worldwide is approximately 10,800,000 square feet, all of
   which, except for approximately 337,000 square feet, is owned in fee.  The
   buildings occupied by Timken are principally of brick, steel, reinforced
   concrete and concrete block construction, all of which are suitably
   equipped and in satisfactory operating condition.

   Timken's bearing manufacturing and distribution facilities in the United
   States are located in Ashland, Bucyrus, Canton, Columbus and New
   Philadelphia, Ohio; Gaffney, South Carolina; Asheboro and Lincolnton,
   North Carolina; Altavista, Virginia; Keene and Lebanon, New Hampshire;
   Carlyle, Illinois; North Little Rock, Arkansas; Knoxville, Tennessee;
   Lenexa, Kansas; Ogden, Utah; and Richmond, Virginia.  These facilities,
   including the research facility in Canton, Ohio, and warehouses at plant
   locations, have an aggregate floor area of approximately 4,471,000 square
   feet.  Timken's steel manufacturing and distribution facilities in the
   United States are located in Canton, Eaton, Wauseon and Wooster, Ohio; 
   Franklin and Latrobe, Pennsylvania; and Columbus, North Carolina.  These
   facilities have an aggregate floor area of approximately 4,814,000 square
   feet.  Timken's bearing manufacturing plants outside the United States are
   located in Duston, England; Colmar, France; St. Thomas, Canada; Benoni,
   South Africa; Sao Paulo, Brazil; Ballarat, Australia; Medemblik, The
   Netherlands; and Singapore.  The facilities have an aggregate floor area
   of approximately 1,415,000 square feet.  In addition to the manufacturing
   facilities discussed above, Timken owns warehouses in the United States,
   England, Germany, Mexico and Argentina, and leases several relatively
   small warehouse facilities in cities throughout the world.
<PAGE>
                                                                         11.
   Properties (cont.)
   __________________
                  
   During 1995, the company's Bearing and Steel Businesses experienced
   increased plant utilization compared to 1994 as a result of increased
   sales in all industries and most geographic areas.

   In January, 1995, the company completed its acquisition of Rail Bearing
   Service (RBS).  The Virginia-based company provides bearing reconditioning
   services for the railroad industry.  The RBS Manufacturing facilities
   consist of 156,280 square feet of manufacturing space and RBS employs some
   300 people in the United States.

   During 1995's first quarter, The Timken Company announced the expansion of
   its steel parts manufacturing capabilities with the opening of its new
   Tyron Peak Steel Parts plant in Columbus, North Carolina.  The plant uses
   seamless tubing produced in the company's Ohio plants to manufacture steel
   rings primarily for the bearing industry.  The plant consists of 30,000
   square feet of manufacturing and warehouse space and employs about a dozen
   associates.
   
   Also in the first quarter of 1995, the company's Bearing Business broke
   ground for an expansion of its Altavista, Virginia plant, where SENSOR-
   PACTM bearings for anti-lock braking systems are produced.  The expansion
   will double the size of the facility.
   
   In January, 1996, the company announced it entered into a definitive
   agreement with FLT Prema Milmet S.A. to acquire the assets of a tapered
   roller bearing business in Sosnowiec, Poland.  The company expects to
   complete the transaction in early 1996.  

   The company is a forty percent shareholder in Tata Timken Limited, a joint
   venture with The Tata Iron and Steel Company Limited.  The joint venture
   consists of a manufacturing facility in Jamshedpur, India, completed in
   March of 1992, and four sales offices, also located in India.

   On March 27, 1996 the company announced that it entered into a joint
   venture to produce bearings in China.  Timken and Shandong Yantai Bearing
   Factory, which manufactures tapered roller bearings, will form a new
   company, Yantai Timken Company Limited, located in Yantai, Shandong
   Province, on the northeast coast of China.  Company officials expect
   Yantai Timken to begin operations by the third quarter of 1996, pending 
   completion of the business transaction.


   Item 3.  Legal Proceedings
   __________________________

   The company is currently involved in negotiations with the Ohio Attorney
   General's office regarding alleged violations of the company's NPDES water
   discharge permits at its Canton, Ohio, location.  The company believes it
   has substantial defenses to the violations alleged by the Attorney
   General, and that the matter will ultimately be settled for an amount that
   will not be material to its financial condition or results of operations.
<PAGE>
                                                                         12.
   Legal Proceedings (Cont.)
   _________________________

   In August 1994, the company's Latrobe Steel Company subsidiary was served
   with a complaint filed by seven former employees.  Each of the employees
   had been terminated from employment in late 1993 as part of the company's
   administrative streamlining efforts.  The plaintiffs' claims include
   discrimination on account of age and/or disability status, wrongful
   termination in violation of public policy, breach of contract and
   promissory estoppel.  The relief requested includes reinstatement, back
   pay, front pay, liquidated damages, attorneys' fees and compensatory and
   punitive damages under the Americans With Disabilities Act and
   Pennsylvania law.

   The company has denied all of the plaintiffs' allegations and believes
   that it has valid defenses to the plaintiffs' claims.  Discovery in this
   matter has been completed.  In April 1995, the company filed a motion to
   sever the trials of each of the individual plaintiffs.  The motion was
   granted, and the cases will be tried seriatim.  The trials are scheduled
   to commence in March 1996.  At this time, the company believes that the
   ultimate resolution of this matter will not be material to its financial
   condition or results of operations.

   Item 4.  Submission of Matters to a Vote of Security Holders
   ____________________________________________________________

   No matters were submitted to a vote of security holders during the fourth
   quarter ended December 31, 1995.
<PAGE>
 
                                                                         13.
PART II
_______
   Item 5.  Market for the Registrant's Common Equity and Related Stock
   ____________________________________________________________________
            Holder Matters
            ______________
   
   The company's common stock is traded on the New York Stock Exchange (TKR).
   The estimated number of record holders of the company's common stock at
   December 31, 1995, was 26,792.

   High and low stock prices and dividends for the last two years are
   presented in the Quarterly Financial Data schedule on Page 1 of the Annual
   Report to Shareholders for the year ended December 31, 1995, and is
   incorporated herein by reference.

   Item 6.  Selected Financial Data
   ________________________________

   The Summary of Operations and Other Comparative Data on Pages 34 and 35 of
   the Annual Report to Shareholders for the year ended December 31, 1995, is
   incorporated herein by reference.

   Item 7.  Management's Discussion and Analysis of Financial Condition and
   ________________________________________________________________________
            Results of Operation
            ____________________

   Management's Discussion and Analysis of Financial Condition and Results of
   Operations on Pages 17-23 of the Annual Report to Shareholders for the
   year ended December 31, 1995, is incorporated herein by reference.

   Some of the statements set forth in this document that are not historical
   in nature are forward-looking statements.  The Timken Company (the
   company) cautions readers that actual results may differ materially from
   those projected or implied in forward-looking statements made by or on
   behalf of the company due to a variety of important factors, such as:

      -   changes in world economic conditions, including the potential
          instability of governments and legal systems in countries in 
          which the company conducts business, significant changes in
          currency valuations, and the impact of industrial business cycles.

      -   changes in customer demand on sales and product mix, including
          the impact of customer strikes.

      -   competitive factors, including changes in market penetration and
          the introduction of new products by existing and new competitors.

      -   changes in operating costs as they relate to changes in the
          company's manufacturing processes; higher cost associated with
          increasing output to meet higher customer demands; the effects of
          weather; unplanned work stoppages; and changes in the cost of 
          labor, health care and retirements benefits, raw material, and
          energy.

      -   the success of the company's operating plans, including its
          ability to achieve the total benefits of its accelerated
          continuous improvement program.

      -   unanticipated product warranty and environmental claims or problems.
<PAGE>
                                                                         14.
    Management's Discussion and Analysis of Financial Condition and Results
    of Operation (Cont.)
    _______________________________________________________________________

    On March 27, 1996 the company announced that it entered into a joint
    venture to produce bearings in China.  Timken and Shandong Yantai
    Bearing Factory, which manufactures tapered roller bearings, will form
    a new company, Yantai Timken Company Limited, located in Yantai, 
    Shandong Province, on the northeast coast of China.  Company officials
    expect Yantai Timken to begin operations by the third quarter of 1996,
    pending completion of the business transaction.

    Item 8.  Financial Statements and Supplementary Data
   ____________________________________________________

   The Quarterly Financial Data schedule included on Page 1, the consolidated
   financial statements of the registrant and its subsidiaries on Pages 18-
   24, the notes to consolidated financial statements on Pages 25-33, and the
   Report of Independent Auditors on Page 33 of the Annual Report to
   Shareholders for the year ended December 31, 1995, are incorporated herein
   by reference.

   Item 9.  Changes in and Disagreements with Accountants
   ______________________________________________________
            on Accounting and Financial Disclosure
            ______________________________________

   Not applicable.
<PAGE>
                                                                         15.
PART III
________

   Item 10.  Directors and Executive Officers of the Registrant
   ____________________________________________________________

   Required information is set forth under the caption "Election of
   Directors" on Pages 4-7 of the proxy statement issued in connection with
   the annual meeting of shareholders to be held April 16, 1996, and is
   incorporated herein by reference.  Information regarding the executive
   officers of the registrant is included in Part I hereof.

   Item 11.  Executive Compensation
   ________________________________

   Required information is set forth under the caption "Executive
   Compensation" on Pages 10-19 of the proxy statement issued in connection
   with the annual meeting of shareholders to be held April 16, 1996, and is
   incorporated herein by reference.

   Item 12.  Security Ownership of Certain Beneficial Owners and Management
   ________________________________________________________________________

   Required information regarding Security Ownership of Certain Beneficial
   Owners and Management, including institutional investors owning more than
   5% of the company's Common Stock, is set forth under the caption
   "Beneficial Ownership of Common Stock" on Pages 8-9 of the proxy statement
   issued in connection with the annual meeting of shareholders to be held
   April 16, 1996, and is incorporated herein by reference.

   Item 13.  Certain Relationships and Related Transactions
   ________________________________________________________

   Required information is set forth under the caption "Election of
   Directors" on Pages 4-7 of the proxy statement issued in connection with
   the annual meeting of shareholders to be held April 16, 1996, and is
   incorporated herein by reference.
<PAGE>
                                                                         16.
PART IV
_______
   Item 14.  Exhibits, Financial Statement Schedules, and Report on Form 8-K
   _________________________________________________________________________

   (a)(1) and (2) - The response to this portion of Item 14 is submitted
                    as a separate section of this report.

          (3)  Listing of Exhibits

               Exhibit
               _______

            (3)(i)  Amended Articles of Incorporation of The Timken Company
                    (Effective August 22, 1988) were filed with Form S-8
                    dated October 13, 1993, and are incorporated herein by
                    reference.

           (3)(ii)  Amended Regulations of The Timken Company effective April
                    21, 1987, were filed with Form 10-K for the period ended
                    December 31, 1992, and are incorporated herein by
                    reference.
               
               (4)  Revolving Credit Agreement (364-Day Facility) dated as of
                    November 15, 1994, among Timken and certain banks, was
                    filed with Form 10-K for the period ended December 31,
                    1994, and is incorporated herein by reference.

             (4.1)  Fourth Amended Agreement dated August 15, 1995, to the
                    amended and restated credit agreement as amended February
                    23, 1993, May 31,1994, and November 15, 1994, between
                    Timken and certain banks, was filed with Form 10-Q for
                    the period ended September 30, 1995, and is
                    incorporated herein by reference.

             (4.2)  Third Amendment Agreement dated November 15, 1994, to the
                    amended restated credit agreement as amended February 23,
                    1993, and May 31, 1994, between Timken and certain banks,
                    was filed with Form 10-K for the period ended December
                    31, 1994, and is incorporated herein by reference.

             (4.3)  Second Amendment Agreement dated May 31, 1994, to the
                    amended restated credit agreement as amended February 23,
                    1993, between Timken and certain banks, was filed with
                    Form 10-Q for the period ended June 30, 1994, and is
                    incorporated herein by reference.

             (4.4)  First Amendment Agreement dated February 26, 1993, to the
                    restated credit agreement as amended December 31, 1991,
                    between Timken and certain banks was filed with Form 10-K
                    for the period ended December 31, 1992, and is
                    incorporated herein by reference.

             (4.5)  Credit Agreement amended as of December 31, 1991, between
                    Timken and certain banks was filed with Form 10-K for the
                    period ended December 31, 1991, and is incorporated
                    herein by reference.
<PAGE>
                                                                        17.
             Exhibit (Cont.)
             _______________

             (4.6)  Rights Agreement dated as of December 18, 1986, as
                    amended and restated as of February 1, 1991, between
                    Timken and First Chicago Trust Company (formerly Morgan
                    Shareholder Services Trust Company) was filed with Form 8-
                    K dated February 1, 1991, and is incorporated herein by
                    reference.

             (4.7)  Indenture dated as of July 1, 1990, between Timken and
                    Ameritrust Company of New York, which was filed with
                    Timken's Form S-3 registration statement dated July 12,
                    1990, and is incorporated herein by reference.

             (4.8)  The company is also a party to agreements with respect to
                    other long-term debt in total amount less than 10% of the
                    registrant's consolidated total assets.  The registrant
                    agrees to furnish a copy of such agreements upon request.

                    Management Contracts and Compensation Plans
                    ___________________________________________

              (10)  The Management Performance Plan of The Timken Company for
                    Officers and Certain Management Personnel.

            (10.1)  The form of Deferred Compensation Agreement entered into
                    with Joseph F. Toot, Jr. and W. R. Timken, Jr., was filed
                    with Form 10-Q for the period ended September 30, 1995,
                    and is incorporated herein by reference.

            (10.2)  The Timken Company 1996 Deferred Compensation Plan for
                    officers and other key employees, was filed with Form
                    10-Q for the period ended September 30, 1995, and is
                    incorporated herein by reference.

            (10.3)  The Long Term Incentive Plan of The Timken Company for
                    officers and other key employees as approved by
                    shareholders April 21, 1992, was filed with Form 10-K for
                    the period ended December 31, 1992, and is incorporated
                    herein by reference.

            (10.4)  The 1985 Incentive Plan of The Timken Company for
                    Officers and other key employees as amended through April
                    16, 1991, was filed with Form 10-K for the period ended
                    December 31, 1991, and is incorporated herein by
                    reference.

           (10.4a)  The form of Severance Agreement entered into with
                    W. R. Timken, Jr. was filed with Form 10-K for the period
                    ended December 31, 1992, and is incorporated herein
                    by reference.

           (10.4b)  The form of Severance Agreement entered into with
                    Joseph F. Toot, Jr. was filed with Form 10-K
                    for the period ended December 31, 1992, and is
                    incorporated herein by reference.

           (10.4c)  The form of Severance Agreement entered into with
                    Charles H. West was filed with Form 10-K for the
                    period ended December 31, 1992, and is
                    incorporated herein by reference.
<PAGE>
                                                                        18.
           Exhibit (Cont.)
           _______________
 
           (10.4d)  The form of Severance Agreement entered into with all
                    Executive Officers of the company and certain other key
                    employees of the company and its subsidiaries was filed
                    with Form 10-K for the period ended December 31, 1993,
                    and is incorporated herein by reference.  Each differs
                    only as to name and date executed.

            (10.5)  The form of Death Benefit Agreement entered into with all
                    Executive Officers of the company was filed with Form
                    10-K for the period ended December 31, 1993, and is
                    incorporated herein by reference.  Each differs only as
                    to name and date executed, except Mr. Amiel, who is a non-
                    resident.

            (10.6)  The form of Indemnification Agreements entered into with
                    all Directors who are not Executive Officers of the
                    company was filed with Form 10-K for the period ended
                    December 31, 1990, and is incorporated herein by
                    reference.  Each differs only as to name and date
                    executed.

            (10.7)  The form of Indemnification Agreements entered into with
                    all Executive Officers of the company who are not
                    Directors of the company was filed with Form 10-K for the
                    period ended December 31, 1990 and is incorporated herein
                    by reference.  Each differs only as to name and date
                    executed.

            (10.8)  The form of Indemnification Agreements entered into with
                    all Executive Officers of the company who are also
                    Directors of the company was filed with Form 10-K for the
                    period ended December 31, 1990 and is incorporated herein
                    by reference.  Each differs only as to name and date
                    executed.

            (10.9)  The form of Employee Excess Benefits Agreement entered
                    into with all active Executive Officers, certain retired
                    Executive Officers, and certain other key employees of
                    the company was filed with Form 10-K for the period ended
                    December 31, 1991 and is incorporated herein by
                    reference.  Each differs only as to name and date
                    executed, except Mr. Brown who will be given additional
                    service and Mr. Amiel who is a non-resident.
               
           (10.10)  The Amended and Restated Supplemental Pension Plan of The
                    Timken Company.

           (10.11)  Amendment No. 1 to the Amended and Restated Supplemental
                    Pension Plan of The Timken Company.
<PAGE>
                                                                        19.
            Exhibit (Cont.)
            _______________
            
              (11)  Computation of Per Share Earnings.

              (13)  Annual Report to Shareholders for the year ended
                    December 31, 1995, (only to the extent expressly
                    incorporated herein by reference).

              (21)  A list of subsidiaries of the registrant.

              (23)  Consent of Independent Auditors.

              (24)  Power of Attorney

              (27)  Article 5

     (b)  Reports on Form 8-K:

          None.

     (c)  The exhibits are contained in a separate section of this report.
<PAGE>
                                                                       20.
                                 SIGNATURES

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

                             THE TIMKEN COMPANY

By    /s/ J. F. Toot, Jr.                By    /s/ G. E. Little
      ________________________________         _____________________________
      J. F. Toot, Jr., Director;               G. E. Little
      President and Chief Executive            Vice President - Finance
      Officer                                  (Principal Financial and
                                               Accounting Officer)
Date          March 28, 1996
      ________________________________   Date       March 28,1996
                                               _____________________________
Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed by the following persons on behalf of the registrant
and in the capacities and on the dates indicated.

By  /s/ Robert Anderson*                 By  /s/ John M. Timken, Jr.*
    __________________________________       _______________________________
    Robert Anderson           Director       John M. Timken, Jr.    Director
Date          March 28, 1996             Date          March 28, 1996
    __________________________________       _______________________________

By  /s/ Martin D. Walker*                By  /s/ W. J. Timken*
    __________________________________       _______________________________
    Martin D. Walker           Director      W. J. Timken           Director
Date          March 28, 1996             Date          March 28, 1996
    __________________________________       _______________________________

By  /s/ Stanley C. Gault*                By  /s/ W. R. Timken, Jr.*
    __________________________________       _______________________________
    Stanley C. Gault          Director       W. R. Timken, Jr.      Director
                                             Chairman - Board of Directors
Date          March 28, 1996             Date          March 28, 1996
    __________________________________       _______________________________

By  /s/ J. Clayburn La Force, Jr.*       By  /s/ Charles H. West*
    __________________________________       _______________________________
    J. Clayburn La Force, Jr. Director       Charles H. West        Director
Date          March 28, 1996             Date          March 28, 1996
    __________________________________       _______________________________

By  /s/ Robert W. Mahoney*               By  /s/ Alton W. Whitehouse*
    __________________________________       _______________________________
    Robert W. Mahoney         Director       Alton W. Whitehouse    Director
Date          March 28, 1996             Date          March 28, 1996
    __________________________________       _______________________________

By  /s/ James W. Pilz*
    __________________________________   By: /s/ G. E. Little
    James W. Pilz             Director       _______________________________
Date          March 28, 1996                 G. E. Little, attorney-in-fact
    __________________________________         by authority of Power of
                                               Attorney filed as Exhibit 24
                                                           hereto

                                             January 2, 1996
                                                            
                         EXHIBIT-10                                            
                     THE TIMKEN COMPANY
                 MANAGEMENT PERFORMANCE PLAN
                              

Purpose

The purpose of The Timken Company (the "Company") Management
Performance Plan (the "Plan") is to promote the profitable
growth of the Company by:

     Providing rewards for achieving increasing levels of
     return on capital.
  
     Recognizing corporate, business unit and individual
     performance achievement.
  
     Attracting, motivating and retaining superior executive
     talent.

Administration

It is the responsibility of senior management of the Company
to execute the provisions of the Plan.  Based on senior
management recommendations, the Compensation Committee (the
"Committee") approves financial goals, participation, target
bonus awards, actual bonus awards, timing of payment and
other actions necessary to the administration of the Plan.

Participation

The participant group includes Company executive officers
and other key employees of the Company and its subsidiaries
in positions having a point value in excess of 1000 points
based on the Company's job evaluation process.
                                                            
Performance Targets

The primary Corporate performance measure is Return on
Invested Capital, one measure of which is Earnings Before
Interest and Taxes (EBIT) divided by Beginning Invested
Capital (BIC).  A positive Return on Invested Capital will
be required to generate a Total Corporate Fund ("Total
Fund") automatically.

At the beginning of each year, corporate targets for Return
on Invested Capital as it relates to the Cost of Capital
will be set.  The degree of achievement of these targets
will determine the size of the Total Fund.

Business unit targets will be set using EBIT/BIC and other
measures developed by senior management.  Achievement of
these targets will affect the adjustment to the Business
Unit Funds used to arrive at the Final Corporate Fund
("Final Fund").
<PAGE>
                                                      Page 2

In addition, at the beginning of each year, the Committee
will specify any other financial or non-financial measures
that will be used to evaluate Corporate and/or Business Unit
performance for the coming year.  When Corporate financial
performance results are not achieved, the Committee, at its
discretion, can approve payment of up to 25% of the target
amount for the achievement of performance results that
position the Company strategically for the future in such
areas as:

       Sales growth (customer value)
       Earnings growth
       Productivity growth
       Improvement of shareholder return
       Reduction of fixed costs
       Cash generation
       Debt reduction
       Quality
       Financial performance exceeding that of peer/competitor
         companies
       Successful start-up of new facility
       Successful acquisition/divestiture
       Recruitment and development of excellent associates
         with emphasis on diversity
                                                            
Bonus Opportunity

Each position is assigned a target bonus expressed as a
percentage of annual base salary.

The target bonus amounts are as follows:

               Position                 Target Bonus

          CEO, Chairman                                60%

          Executive Grades:
              E-25, E-26                               50%
              E-24                                     45%
              E-23                                     40%
              E-21                                     35%

          Point Values:
              Above 1700                               35%
              1400 to 1700                             30%
              1000 to 1400                             25%



<PAGE>

                                                      Page 3

The full target bonus opportunity represents an appropriate
bonus award if performance standards are met in the
following areas:

     Corporate return on invested capital
  
     Business unit return on invested capital
  
     Individual performance against preset goals

The actual bonus payment will reflect a mix of these
components as appropriate for each position:

     Chairman, CEO and Vice President & Officer -- 100%
     Corporate
  
     Presidents of Bearing and Steel Businesses --  50%
     Corporate and 50% their respective Business.

     Vice Presidents-Bearings -- 30% Corporate and 70% their
     respective Business Units.
  
     President - MPB --  30% Corporate and 70% MPB.
  
     President - Latrobe --  30% Corporate and 70% Latrobe.
  
     Other Business Unit participants --  25% Corporate and
     75% Business Unit.
  
     Vice Presidents of Corporate Centers and other
     Corporate Center participants --  50% Corporate, 25%
     Worldwide Bearing Business and 25% Steel Business.  (Some
     positions in Technology Center are 50% Corporate and 50%
     Bearing or Steel).

Any exceptions to these allocations will be determined by
senior management.

Bonus Fund

The Total Corporate Target Fund ("Target Fund") is derived
by multiplying the annual salary of each approved
participant as of November 1 of the Plan year times the
Target Bonus percentage and summing.

The Target Fund is adjusted as follows for the achievement
of corporate financial and non-financial performance goals
to arrive at the Total Fund:

     Reflect corporate financial goals by reference to a
     table relating corporate financial achievement and a
     multiplier, not to exceed 130%, to be applied to the Target
     Fund.
  
<PAGE>
  
                                                      Page 4
  
     Reflect corporate non-financial goals with an
     additional adjustment of plus or minus 25% based on a
     mixture of objective and subjective factors.

The Total Fund will not exceed 150% of the Target Fund.

If threshold levels of performance are not achieved, the
Committee can establish, at its discretion, a Total Fund up
to 25% of the Target Fund for achievement of results that
successfully position the Company strategically for the
future.

The Total Fund is allocated to Corporate and Business Unit
Funds using the allocations established for each approved
participant.  The Business Unit Funds are adjusted by plus
or minus 25% to reflect the achievement of Business Unit
EBIT/BIC goals and other non-financial goals to arrive at
the Final Fund.

Individual bonus amounts are adjusted for achievement of
individual performance goals as follows:

     Outstanding performance                      120%
     All expectations met and some exceeded       110%
     All expectations met                         100%
     Most expectations met                   90% or less
     Most expectations not met                     0%

Bonus Payments

At the end of the year, senior management will determine
whether Corporate performance has exceeded the threshold for
creating a bonus fund.  Senior management will recommend to
the Committee the Total Fund and Final Fund based on it
assessment of performance achievement at Corporate, Business
Unit and individual levels.  The Committee may make further
adjustments to the fund or any individual bonus amount based
on its assessment of financial and non-financial
performance.

Awards under the Plan will be paid in cash or stock.

One hundred percent of awards under the Plan will be
included in pension earnings and earnings for the purpose of
calculating 401(k) plan benefits.  Awards will not be
included for purposes of any other employee benefits plans.
mpp.doc


                         EXHIBIT 10.10
                      AMENDED AND RESTATED
                   SUPPLEMENTAL PENSION PLAN
                     OF THE TIMKEN COMPANY

     The Timken Company, 1835 Dueber Avenue, S. W., Canton, Ohio
44706, EIN 34-0577130, and its wholly-owned subsidiaries Latrobe
Steel Company and MPB Corporation (collectively the "Company")
hereby amend and restate the Supplemental Pension Plan of The
Timken Company (the "Supplemental Plan") originally effective May
14, 1979, for the following purpose and in accordance with the
provisions as set forth below.  This Amended and Restated 
Supplemental Plan is effective January 1, 1994.

1.  Purpose

     The purpose of the Supplemental Plan is to provide for, on
or after the effective date hereof, the payment of supplemental
retirement benefits:

          (a)  to those participants of the qualified defined
     benefit plans of the Company whose benefits payable under
     such qualified defined benefit plans of the Company and
     related companies are subject to certain benefit limitations
     (collectively referred to as "Code Limitations") imposed by
     the Employee Retirement Income Security Act of 1974, as
     amended ("ERISA"), and Section 401 and Section 415 of the
     Internal Revenue Code of 1986, as amended (the "Code");

          (b)  to certain employees of the Company's
     international operations with whom the Company has special
     retirement agreements; and

          (c)  to certain employees of the Company who have
     Employee Excess Benefits Agreements ("Excess Agreements") in
     effect with the Company.

2.  Eligibility

     The following individuals shall be eligible for benefits
under the Supplemental Plan and shall be known as participants:

          (a)  Members of or Participants in (i) The Timken
     Company Retirement Plan for Salaried Employees, (ii) the
     1984 Retirement Plan for Salaried Employees of The Timken
     Company, and (iii) those provisions of the Timken-Latrobe-
     MPB Retirement Plan incorporating the Restated Pension Plan
     for Salaried Employees of Latrobe Steel Company, and the MPB
     Corporation Retirement Plan (the plans identified in clauses
     (i), (ii) and (iii) being collectively the "Qualified
     Plan"), other than participants described in paragraph 2(d),
     who are eligible for a retirement benefit other than a
     deferred vested pension and whose retirement benefits under
     the Qualified Plan are limited pursuant to the Code Limitations,
     or because the participants are "highly compensated
     employees" within the meaning of Section 414(q)(1)(A) or (B)
     of the Code;

          (b)  Certain employees of the Company's international
     operations with whom the Company has special agreements
     concerning retirement benefits to be paid by the
     Supplemental Plan;

          (c)  (i) Former employees of the Company who separated
     from the service of the Company, and (ii) current employees
     of the Company who separate from the service of the Company
     under circumstances which the Company, in its sole
     discretion, deems to be for mutually satisfactory reasons,
     in each case with eligibility for a deferred vested pension
     and whose retirement benefits under the Qualified Plan are
     limited by the Code Limitations; and

          (d)  Employees of the Company who have Excess
     Agreements currently in effect with the Company.

3.  Incorporation of the Qualified Plan

     The Qualified Plan, with any amendments thereto in effect on
the effective date of the Supplemental Plan, shall be attached
hereto as Exhibit I, and is hereby incorporated by reference into
and shall be a part of the Supplemental Plan as fully as if set
forth herein.  Any amendment made to the Qualified Plan shall be
also incorporated by reference into and form a part of the 
Supplemental Plan, effective as of the effective date of such
amendment. The Qualified Plan, whenever referred to in the
Supplemental Plan, shall mean such Qualified Plan as it exists as
of the date any determination is made of benefits payable under
the Supplemental Plan.  All terms used herein shall have the
meanings assigned to them under the provisions of the Qualified
Plan unless otherwise qualified by the context of the
Supplemental Plan.

4.  Amount of Benefit

          (a)  The benefit payable to a participant described in
     paragraphs 2(a) or (c) under the Supplemental Plan shall be
     the actuarial equivalent of the excess, if any, of:

                    (i)  The benefit which would have been
               payable to such participant under the Qualified
               Plan, if the provisions of the Qualified Plan were
               administered without regard to the Code
               Limitations, over

                    (ii) The benefit which is in fact payable to
               such participant under the Qualified Plan.  Such
               benefits payable under the Supplemental Plan to
               any participant shall be computed in accordance
               with the foregoing and with the objective that
               such participant should receive under the
               Supplemental Plan and the Qualified Plan the total
               amount which would otherwise have been payable to
               that participant solely under the Qualified Plan
               had not the Code Limitations been applicable
               thereto.  The provisions of paragraphs 4(d), (e)
               and (f) will be applicable to the participant's
               benefit and that of a surviving spouse or other
               beneficiary.

          (b)  For participants described in paragraph 2(b), the
     Supplemental Plan will pay the amount that is the difference
     between the participant's benefit calculated under the
     Qualified Plan, as if he had been a member of the Qualified
     Plan (and the participant's primary Social Security amount
     is the amount the participant will receive upon retirement
     or thereafter from any state-mandated pension programs
     assuming no earnings after retirement), over the amount the
     participant will actually receive from any private pension
     benefit of the international operation. The provisions of
     paragraphs 4(d), (e) and (f) will be applicable to the
     participant's benefit and that of his surviving spouse or
     other beneficiary.

          (c)  The benefit payable to a participant described in
     paragraph 2(d) under the Supplemental Plan shall be the
     benefit described in such participant's Excess Agreement.

          (d)  If a married participant dies prior to retirement,
     the Supplemental Plan shall pay to the participant's spouse
     an amount equal to the difference between the monthly
     pension said spouse would be entitled to receive under the
     Qualified Plan, were it not for the Code Limitations, and
     the monthly pension said spouse will actually receive under
     the Qualified Plan, such monthly payments to continue until
     said spouse's death.

          (e)  If a married participant who was receiving the
     normal form of pension benefit (as defined in the Qualified
     Plan) dies after retirement (whether at normal retirement
     age or early retirement age), the Supplemental Plan shall
     pay to the participant's spouse an amount equal to the
     difference between the monthly pension said spouse would be
     entitled to under the Qualified Plan, were it not for the
     Code Limitations, and the monthly payment said spouse will
     actually receive under the Qualified Plan, such monthly
     payments to continue until said spouse's death.

          (f)  If a participant, who was receiving an optional
     form of pension benefit (as defined in the Qualified Plan),
     dies after retirement (whether at normal retirement age or
     early retirement age), and, if the terms of the optional
     form of pension benefit provide for a benefit for a
     designated beneficiary, the Supplemental Plan shall pay to
     said beneficiary, an amount equal to the difference between
     the monthly pension the said beneficiary would be entitled
     to under the Qualified Plan, were it not for the Code
     Limitations, and the monthly pension the said beneficiary
     will actually receive under the Qualified Plan, such monthly
     payments to continue until such time as they would otherwise
     cease under the terms of the optional form of pension
     benefit.

5.  Payment of Benefits

          (a)  The benefits payable to participants described in
     paragraphs 2(a), (c) or (d) under the Supplemental Plan
     shall be paid in the same form as, and coincident with, the
     payment of pension benefits from the Qualified Plan.
     Designations of beneficiaries and elections relating to
     optional forms of payment, made by the participant for
     purposes of the Qualified Plan, shall be equally applicable
     to the Supplemental Plan. Benefits payable to a participant,
     spouse, or beneficiary under the Supplemental Plan shall
     cease to be payable, at the same time as benefits payable
     from the Qualified Plan to such participant or beneficiary
     shall cease, or at such earlier time as the relevant Code
     Limitations are no longer applicable.

          (b)  The benefits payable to participants described in
     paragraph 2(b) under the Supplemental Plan (or to their bene
     ficiaries) shall be paid as if the participants were partici
     pants in the Qualified Plan.  Such participants shall make
     designations of beneficiaries and elections relating to op
     tional forms of payment for purposes of the Supplemental
     Plan according to the terms of the Qualified Plan.

6.  General

          (a)  The entire cost of the Supplemental Plan shall be
     paid from the general assets of the Company.  It is the
     intent of the Company to so pay benefits under the
     Supplemental Plan as they become due; provided, however,
     that the Company may, in its sole discretion, establish or
     cause to be established a trust account for any or each
     participant pursuant to an agreement, or agreements, with a
     bank and direct that some or all of a participant's benefits
     under the Supplemental Plan be paid from the general assets
     of the Company which are transferred to the custody of such
     bank to be held by it in such trust account as property of
     the Company subject to the claims of its creditors until
     such time as benefit payments pursuant to the Supplemental
     Plan are made from such assets in accordance with such
     agreement; and until any such payment is made, neither the
     Plan nor any participant or beneficiary shall have any
     preferred claim on, or any beneficial ownership interest in,
     such assets.  No liability for the payment of benefits under
     the Supplemental Plan shall (i) be imposed upon any officer,
     director, employee, or stockholder of the Company, (ii) be
     imposed upon the Trust Fund under the Qualified Plan, (iii)
     be paid from the Trust Fund under the Qualified Plan, or
     (iv) have any effect whatsoever upon the Qualified Plan or
     the payment of benefits from the Trust Fund under the
     Qualified Plan.

          (b)  No right or interest of a participant or
     beneficiary under the Supplemental Plan shall be
     anticipated, assigned (either at law or in equity), or
     alienated by the participant or beneficiary, nor shall any
     such right or interest be subject to attachment,
     garnishment, levy, execution, or other legal or equitable
     process or in any manner be liable for or subject to the
     debts of any participant or beneficiary. If any participant
     or beneficiary (other than the surviving spouse of any
     deceased participant) shall attempt to or shall alienate,
     sell, transfer, assign, pledge, or otherwise encumber his or
     her benefits under the Supplemental Plan or any part
     thereof, or if by reason of his or her bankruptcy or other
     event happening at any time such benefits would devolve upon
     anyone else or would not be enjoyed by him or her, then the
     Company may terminate his or her interest in any such
     benefit and hold or apply it to or for his or her benefit or
     the benefit of his or her spouse, children, or other person
     or persons in fact dependent upon him or her, or any of
     them, in such a manner as the Company may deem proper.  The
     Company shall not recognize any attempt by any participant
     or beneficiary to alienate, sell, transfer, assign, pledge,
     or otherwise encumber his or her benefits under the
     Supplemental Plan or any part thereof.

          (c) Employment rights shall not be enlarged or affected
     hereby. The Company shall continue to have the right to
     discharge or retire a participant, with or without cause.

7.  Miscellaneous

          (a)  The Company shall interpret where necessary, in
     its reasonable and good faith judgment, the provisions of
     the Supplemental Plan and, except as otherwise provided in
     the Supplemental Plan, shall determine the rights and status
     of participants and beneficiaries hereunder (including,
     without limitation, the amount of any benefit to which a
     participant or beneficiary may be entitled under the
     Supplemental Plan). Except to the extent federal law
     controls, all questions pertaining to the construction,
     validity, and effect of the provisions hereof shall be
     determined in accordance with the laws of the State of Ohio.

          (b)  The Company may, from time to time, delegate all
     or part of the administrative powers, duties, and
     authorities delegated to it under the Supplemental Plan to
     such person or persons, office or committee as it shall
     select.  For the purposes of ERISA, the Company shall be the
     plan sponsor and the plan administrator.

          (c)  Whenever there is denied, whether in whole or in
     part, a claim for benefits under the Supplemental Plan filed
     by any person (herein referred to as the "Claimant"), the
     plan administrator shall transmit a written notice of such
     decision to the Claimant, which notice shall be written in a
     manner calculated to be understood by the Claimant and shall
     contain a statement of the specific reasons for the denial
     of the claim and statement advising the Claimant that,
     within 60 days of the date on which he or she receives such
     notice, he or she may obtain review of such decision in
     accordance with the procedures hereinafter set forth.
     Within such 60-day period, the Claimant or the Claimant's
     authorized representative may request that the claim denial
     be reviewed by filing with the plan administrator a written
     request therefor, which request shall contain the following
     information:

          (i)  the date on which the Claimant's request was filed
          with the plan administrator; provided, however, that
          the date on which the Claimant's request for review was
          in fact filed with the plan administrator shall control
          in the event that the date of the actual filing is
          later than the date stated by the Claimant pursuant to
          this paragraph;

          (ii) the specific portions of the denial of the claim
          which the Claimant requests the plan administrator to
          review;

          (iii) a statement by the Claimant setting forth the basis
          upon which the Claimant believes the plan administrator
          should reverse the previous denial of the Claimant's claim
          for benefits and accept the claim as made; and

          (iv) any written material (offered as exhibits) which
          the Claimant desires the plan administrator to examine
          in its consideration of the Claimant's position as
          stated pursuant to clause (iii) above.  Within 60 days
          of the date determined pursuant to clause (i) above,
          the plan administrator shall conduct a full and fair
          review of the decision denying the Claimant's claim for
          benefits.  Within 60 days of the date of such hearing,
          the plan administrator shall render its written
          decision on review, written in a manner calculated to
          be understood by the Claimant, specifying the reasons
          and Plan provisions upon which its decision was based.

8.  Amendment and Termination

          (a)  The Company has reserved and does hereby reserve
     the right to amend or terminate, at any time, any or all of
     the provisions of the Supplemental Plan, without the consent
     of any participant, beneficiary, or any other person.  The
     Board of Directors of the Company has authorized and
     instructed its Vice President - Human Resources and
     Logistics (or any other officer or delegate of an officer)
     to amend or terminate the Plan.  Any amendment or
     termination of the Plan shall be expressed in an instrument
     executed in the name of the Company.  Any such amendment or
     termination shall become effective as of the date designated
     in such instrument or, if no such date is specified, on the
     date of its execution.

          (b)  Notwithstanding the foregoing provisions hereof,
     no amendment or termination of the Supplemental Plan shall,
     without the consent of the participant (or, in the case of
     his or her death, his or her beneficiary), adversely affect
     (i) the benefit under the Supplemental Plan of any
     participant or beneficiary then entitled to receive a
     benefit under the Supplemental Plan or (ii) the right of any
     participant to receive upon termination of employment with
     the Company (or the right of the participant's beneficiary
     to receive upon the participant's death) that benefit which
     would have been received under the Supplemental Plan if such
     employment of the participant had terminated immediately
     prior to the amendment or termination of the Supplemental
     Plan.  Upon any termination of the Supplemental Plan, each
     affected participant's Supplemental Plan Benefit shall be
     determined and distributed to such participant in the case
     of such participant's death, to his beneficiary as provided
     in paragraphs 4(d), 4(e) and 4(f) as if the employment of
     the participant with the Company had terminated immediately
     prior to the termination of the Supplemental Plan.

9.  Restriction on Competition

     Following retirement a participant shall not, directly or
indirectly, undertake the planning for or organization of any
business activity competitive with the work performed by such
participant for the Company, including engaging in, owning,
managing, operating, controlling, or participating in the owner
ship, management, operation or control of any firm, corporation,
partnership or business that engages in any business of the type
conducted by the Company.  If a participant engages in activity
prohibited by this section, then in addition to all other
remedies available to the Company, the Company shall be released
of any obligation under the Supplemental Plan to pay benefits to
such participant or to such participant's spouse or beneficiary
under the Supplemental Plan.


     IN WITNESS WHEREOF, The Company has executed this Plan at
Canton, Ohio, this ____ day of ___________ , 1994.

                                   THE TIMKEN COMPANY

                                   ____________________________
                                   Vice President -
                                   Human Resources and Logistics




C:\SMM\2\PLANS\TIMKEN.AME[SMM:es]




                                                  JANUARY 25, 1996
                           EXHIBIT 10.11


                          AMENDMENT NO. 1
                              TO THE
                       AMENDED AND RESTATED
                     SUPPLEMENTAL PENSION PLAN
                       OF THE TIMKEN COMPANY


          The Timken Company hereby amends the Amended and
Restated Supplemental Pension Plan of The Timken Company (which
was last amended and restated effective January 1, 1994) (the
"Supplemental Plan") as hereinafter set forth.  Words and phrases
used herein with initial capital letters that are defined in the
Supplemental Plan are used herein as so defined.


                                I.
          New paragraphs 5 (c) and 5 (d) are hereby added
immediately following paragraph 5(b) of the Supplemental Plan to
read as follows:

          "(c)  Notwithstanding the provisions of paragraphs 5 (a)
and 5 (b), but subject to the approval of the Compensation
Committee as described in paragraph 5 (d), a participant described
in paragraph 2 (d) may elect to receive the benefits payable to
him under the Supplemental Plan in the form of a single lump
sum payment.  The lump sum payment described in the preceding
sentence shall be calculated by converting the benefits otherwise
payable to the participant at the time such benefits are to
commence into a lump sum amount of equivalent actuarial value when
computed using the actuarial factors set forth in Exhibit A to the
Supplemental Plan.  A participant described in paragraph 2 (d)
who elects to receive a single lump sum payment pursuant to
the second preceding sentence may further elect that, in the
event that the participant dies before receiving the single lump
sum payment, benefits shall be paid to the participant's surviving
spouse or other beneficiary without taking into account the
election made under the second preceding sentence.  Any
election by a participant described in paragraph 2 (d) to receive
Supplemental Plan benefits in a single lump sum payment pursuant
to this paragraph 5 (c) shall be in writing on a form provided by
the Company, which form shall be filed with the Company (i) prior
to the participant's termination of employment with the Company
because of involuntary termination of employment (including by
reason of disability) or death or (ii) at least one year prior to
the participant's voluntary retirement.  Any such election may be
changed or revoked by the participant at any time and from
time to time without the consent of any other person by the filing
of a later written election with the Company; provided that any
election made less than one year prior to a participant's
voluntary retirement shall not be valid, and in such case, payment
shall be made in accordance with the latest valid election of the
participant.  The payment by the Company of a lump sum  amount
to a participant (or his beneficiary or estate in the event of his
death) pursuant to this paragraph 5 (c) shall discharge  all
obligations of the Company to such participant (or his
beneficiary or estate) under the Supplemental Plan and such
participant's Excess Agreement.

          "(d) Payment of benefits in the form of a single lump
sum payment pursuant to the election of a participant under
paragraph 5 (c) is subject to the approval of the Compensation
Committee, which may, in its discretion, determine at any time
prior to payment not to permit such single lump sum payment
but, instead, to require that benefits be paid in such other form
as is permitted by the Supplemental Plan.


                                II.
          A new Exhibit A is hereby added to the Supplemental Plan
to read as set forth in the attached Exhibit A to this Amendment.

          Executed at Canton, Ohio on this ____________ day of
_______________, 1996.
                                   THE TIMKEN COMPANY
          
                                   By:
________________________________
                                           Title:
          
<PAGE>
                         Exhibit A to the
                       Amended and Restated
                     Supplemental Pension Plan
                       of The Timken Company
                                 
                                 
                                 
          The following actuarial factors shall be used for
purposes of computing a lump sum amount pursuant to paragraph 5
(c) of the Supplemental Plan:

          Interest:  Average of the 30-year Treasury bonds for the
three month period ending with the second month prior to the month
of distribution.
          
          Mortality:  1983 Group Annuity Mortality Table (male
rates) using age nearest birthday for the employee and
the 1983 Group Annuity Mortality Table (female rates) using age
nearest birthday for the spouse.
                                 

<TABLE>
STOCK OPTION CALCULATION - EARNINGS PER SHARE


Exhibit 11 - COMPUTATION OF PER SHARE EARNINGS
(Thousands of dollars, except per share data)

                                  Twelve Months            Three Months
                                  Ended December 31        Ended December 31
                                      1995        1994         1995        1994
PRIMARY                           ------------------------ ------------------------
<S>                                <C>         <C>          <C>         <C>
Average shares outstanding         31,194,368  30,949,625   31,304,466  31,039,317
Net effect of stock
  options - based on the
  treasury stock method using
  average market price                (1)         (1)          (1)         (1)
                                  ------------------------ ------------------------
                                   31,194,368  30,949,625   31,304,466  31,039,317

Net income (loss)                    $112,350     $68,464      $27,803     $25,792

     Per-share amount                   $3.60       $2.21        $0.89       $0.83
                                        =====       =====        =====       =====

FULLY DILUTED
Average shares outstanding         31,194,368  30,949,625   31,304,466  31,039,317
Net effect of dilutive stock
  options - based on the
  treasury stock method using
  the average quarterly market
  price, if higher than exercise
  price                               300,637     152,471      242,578     151,553
                                  ------------------------ ------------------------
                                   31,495,005  31,102,096   31,547,044  31,190,870

Net income (loss)                    $112,350     $68,464      $27,803     $25,792

     Per-share amount                   $3.57       $2.20        $0.88       $0.83
                                        =====       =====        =====       =====

(1) Incremental number of shares excluded from calculation since they
     do not have a dilutive effect.
</TABLE>


                                EXHIBIT 13

Financial Summary
                                                1995             1994

                    (Thousands of dollars, except per share data)

Net sales                                    $2,230,504     $1,930,351
Income before income taxes                      180,174        111,323
Provision for income taxes                       67,824         42,859
Net income                                   $  112,350     $   68,464
Net income per share                              $3.60          $2.21
Dividends paid per share                          $1.11          $1.00



During 1995, The Timken Company achieved record sales and earnings.  Net
sales grew 15.5 percent, exceeding $2 billion for the first time.  Net
income increased 64.1 percent to more than $112 million.  The year ended
strong, with record fourth quarter sales.

Both the Bearing and Steel Businesses improved performance in 1995.
Associates' continuous improvements in productivity, quality and cost
reductions, along with strong demand and better pricing, contributed to a
banner year.  New products, processes and plants promise continued growth
for 1996.


<TABLE>
Quarterly Financial Data

                                             Net
                                            Income  Dividends
                  Net        Gross    Net    per      per       Stock Prices
1995              Sales     Profit   Income  Share   Share
                                                                 High     Low
                                  (Thousands of dollars, except per share data)
<S>            <C>        <C>       <C>       <C>      <C>     <C>       <C>  
First Quarter  $  568,899 $138,826  $ 34,276  $ 1.10   $  .27  $ 36 1/8  $ 32 1/2
Second Quarter    585,797  133,142    31,243    1.00      .27    46 5/8    35 5/8
Third Quarter     519,463  115,551    19,028     .61      .27    48        41 7/8
Fourth Quarter    556,345  125,285    27,803     .89      .30    42 7/8    37 1/8
               $2,230,504 $512,804  $112,350  $ 3.60   $ 1.11          

1994
First Quarter  $  466,482 $ 91,442  $  7,746  $  .25   $  .25  $ 37 1/2  $ 32
Second Quarter    494,046  112,887    20,634     .67      .25    35 3/8    31 1/4
Third Quarter     466,344  100,616    14,292     .46      .25    39 1/4    32 3/8
Fourth Quarter    503,479  116,059    25,792     .83      .25    39        31 1/2
               $1,930,351 $421,004 $  68,464  $ 2.21   $ 1.00
</TABLE>
                                                                           1
<PAGE>
Management's Discussion and Analysis - Summary

In 1995, The Timken Company achieved major financial milestones, setting
new records in sales and earnings.  Sales exceeded $2 billion for the first
time.  The company increased sales in all industries it serves and in most
geographic markets.  Higher sales volume and improved pricing, along with
actions to reduce costs, increase productivity and improve capacity
utilization, contributed to the increase in profits.  These factors as well
as new product development and recent acquisitions continue to lay the
foundation for increased earnings potential.

     In the Bearing Business, strong volume, improved sales mix and better
pricing improved performance, which would have been greater but for
increased employment costs and temporary inefficiencies related to the
higher level of activity.  The Steel Business, despite higher raw material
costs for steel scrap and certain alloys, improved its profitability with
continued strong demand, cost reductions and improved pricing.

     A program begun in December 1993 to accelerate improvement in our
manufacturing operations continues, with virtually all facilities worldwide
having completed the first stage of the process and many now in the
implementation phase.  The program is reducing costs substantially and
improving service and quality.  Total annual savings are expected to be at
least $200 million based on 1993 volume levels.  These improvements in
manufacturing costs will be offset somewhat by inflation and expenses
related to new production initiatives.

     The company completed the acquisition of Rail Bearing Service (RBS) in
early 1995.  RBS remanufactures and reconditions bearings for the railroad
industry.  With this acquisition, the company enhanced overall customer
service to its railroad customers by combining strengths of the two
organizations.  This purchase also has allowed the company to increase
sales and expand its presence in existing railroad markets.

     Capital expenditures in 1995 totaled $131.2 million and emphasized
advanced and innovative technologies for the company's plants.

     The company has used these investments to improve productivity,
introduce new products and increase capacity in order to meet higher
customer demand.

     During 1995's first quarter, the Steel Business announced the opening
of its Tryon Peak steel parts plant in Columbus, North Carolina.  The plant
uses seamless steel tubing produced in the company's Ohio operations to
manufacture steel rings primarily for the bearing industry.

     Also in the first quarter of 1995, the company's Bearing Business
broke ground for an expansion of its Altavista, Virginia, plant, where
SENSOR-PACTM bearings for anti-lock braking systems are produced.  The
expansion will double the size of the facility.  In addition, captial
improvements in the business' Asheboro, North Carolina, plant resulted in
improved quality and output.

     During the third quarter, the company's Bearing Business introduced a
new family of custom-designed products called SpexxTM Performance Bearings.
The product line includes both tapered and cylindrical roller bearings and
provides cost-effective solutions for selective applications.

     In January 1996, the company announced it entered into a definitive
agreement with FLT Prema Milmet S.A. to acquire the assets of a tapered
roller bearing business in Sosnowiec, Poland.   The company expects to
complete the transaction in early 1996.  The transaction is subject to
final government approval.

     In June 1995, Martin D. Walker was elected a director of The Timken
Company and in August was elected to the Audit Committee.  Mr. Walker is
chairman and chief executive officer of M. A. Hanna Company which is based
in Cleveland.

     New leadership will drive the company's efforts to continue growth and
expansion into new markets worldwide.  With the retirement of Peter J.
Ashton as head of the Bearing Business, Robert L. Leibensperger became
executive vice president and president - bearings.

     The company announced a new group of experienced executives who will
take on expanded Bearing Business leadership roles upon the retirement in
1996 of Maurice Amiel, who has led the Europe, Africa and West Asia
operation and Donald L. Hart, who has led the North and South American
bearing operations.  Elected as officers of the company, Jon T. Elsasser is
vice president - bearings - Europe, Africa and West Asia; James W. Griffith
is vice president - bearings - North American automotive, rail, Asia Pacific
and Latin America; and Salvatore J. Miraglia is vice president - bearings -
North American industrial and super precision.

     In the Steel Business, Charles H. West, executive vice president and
president - steel, will be retiring, effective March 31, 1996.  Bill J.
Bowling will succeed Mr. West and was elected an officer of the company,
effective April 1.
                                                                       17
<PAGE>
Consolidated Statements of Income       THE TIMKEN COMPANY AND SUBSIDIARIES

                                             Year Ended December 31
                                              1995       1994       1993
                                             (Thousands of dollars,
                                             except per share data)
                                                                   
Net sales                                    $2,230,504 $1,930,351 $1,708,761
Cost of products sold                         1,717,700  1,509,347  1,366,164
     Gross Profit                               512,804    421,004    342,597
Selling, administrative and general expenses    302,588    282,429    274,141
Impairment and restructuring charges                -0-      -0-       48,000
     Operating Income                           210,216    138,575     20,456
                                                                   
Interest expense                                (19,813)   (24,872)   (29,619)
Other-net                                       (10,229)    (2,380)   (11,756)
     Other Income (Expense)                     (30,042)   (27,252)   (41,375)
     Income (Loss) Before Income Taxes and                         
     Cumulative Effect of Accounting Changes     180,174   111,323    (20,919)
Provision (credit) for income taxes               67,824    42,859     (3,250)
     Income (Loss) Before Cumulative Effect                        
     of Accounting Changes                       112,350    68,464    (17,669)
                                                                   
Cumulative effect of accounting changes on                         
 prior years (net of income tax benefit
 of $132,971)                                      -0-       -0-     (254,263)
     Net Income (Loss)                          $112,350  $68,464  $ (271,932)
Earnings Per Share:                                                
Income (loss) before cumulative effect of                          
 accounting changes                             $   3.60  $  2.21  $    (0.57)
Cumulative effect of accounting changes              -0-      -0-       (8.29)
     Net Income (Loss) Per Share                $   3.60  $  2.21  $    (8.86)
Average number of common shares outstanding   31,194,368 30,949,625 30,680,372

See accompanying Notes to Consolidated Financial Statements on pages 25
through 33.

Management's Discussion and Analysis of the Statements of Income

1995 compared to 1994

During 1995, net sales topped $2 billion for the first time in company history
and were 15.5% greater than 1994.  Worldwide demand for the company's products
remained strong throughout the year.  Increased sales were achieved in all
industries and in virtually all of the company's markets except Mexico.  The
company's European sales were up considerably as Europe continued its strong
recovery from the 1993 recession.  Orders for aerospace products rose for the
second straight year, which strengthened demand for bearings from MPB
Corporation, a Timken Company subsidiary.

     Gross profit for 1995 was $512.8 million (23% of net sales), an increase
of 21.8% over 1994's $421 million (21.8% of net sales).  Higher sales volume
and improved pricing, along with gains resulting from the company's
initiatives to reduce costs, increase productivity and improve capacity
utilization, contributed to the earnings increase.  During 1995, the company
operated near capacity at most of its plants.  Capacity constraints reduced
operating flexibility which partially offset some of the profit gains.  In
addition, higher overtime and training costs incurred to meet increased
customer demand slowed earnings growth during the year.  Although the company
expects overtime costs to continue in 1996 in order to meet anticipated
demand, increases in capacity from efficiency gains, capital spending and a
larger work force should reduce the amount of overtime.

The increase in 1995's operating income to $210.2 million was in line
with the increase in gross profit as the company continued to manage
effectively its administrative costs.  Despite sharply higher sales, the
 18
<PAGE>
company contained selling, administrative and general expenses to
$302.6 million (13.6% of net sales) in 1995 compared to $282.4 million (14.6%
of net sales) in 1994.  In the fourth quarter of 1995 the company initiated a
variable pay program for 1995 and succeeding years for most salaried
associates.  The purpose of this program is to increase the linkage between
performance and pay.  Accordingly, compensation costs will vary to a greater
degree based on the company's performance.  The company continues to make
improvements in its administrative functions with the intent of increasing
overall effectiveness and efficiency.

The company's efforts initiated in 1993 to accelerate significantly
continuous improvement in its manufacturing plants worldwide are
progressing according to plan.  The total annual reduction in the company's
manufacturing cost structure is expected to be at least $200 million based
on 1993 volume levels.  This improvement in manufacturing cost will be
offset somewhat by inflation and expenses related to new production
initiatives. Based on actual experience with implementing the program, the
company has revised its initial estimate for incremental manufacturing
costs required to implement the program, such as engineering support, from
$50 million to $40 million.  Initial estimates for incremental capital
expenditures related to the program have been revised from $100 million to
$125 million.

Note 2 to the Consolidated Financial Statements summarizes the $31
million reserve established in 1993 for certain costs associated with this
manufacturing cost reduction program and an administrative streamlining
program.  Management believes that the remaining reserve is sufficient to
cover the cash outlays for separation costs relating to the projected
layoffs.  Layoffs projected for the manufacturing cost reduction program
are 350 for 1996 and 370 in 1997 for Bearing; and 55 in 1996 and 10 in 1997
for Steel.  Layoffs projected for the administrative streamlining program
are 18 in 1996 and 5 in 1997 and relate only to the Bearing Business.

Bearing Business net sales increased by 16.2% to $1.525 billion compared
to $1.312 billion in 1994.  Bearing sales were higher in all industries and in
most geographic areas except Mexico.  The devaluation of the Mexican peso and
the resulting economic contraction there hurt sales during 1995.  A slowdown in
the Brazilian economy during the last half of the year also affected sales;
however, the business redirected excess production capacity at its Brazilian
manufacturing facility to meet high demand elsewhere.  In the last half of
1995, softening of the U.S. automotive market slowed demand for passenger car
bearings.  Light truck sales, which represent a larger portion of the Bearing
Business' automotive sales, remained strong.  Bearing Business operating income
rose to $136.2 million in 1995, up 60.4% over the $84.9 million achieved in
1994.  Strong volume, an improved sales mix and better pricing contributed to
improved profitability.  These gains were offset by higher employment costs
related to the increased level of activity, which continues to require greater
than normal training, overtime and the shift of some products to less
efficient processes due to full capacity levels.

Steel Business net sales of $705.8 million were 14.2% higher than 1994's
$618 million.  The business increased sales in all product lines and in all
markets.  Operating income for 1995 was $74 million, up from the $53.7 million
reported in 1994.  Continued strong demand, cost reductions and improved
pricing all led to the increase in profitability.  Gains were offset in part by
higher raw material costs related to the purchase of steel scrap and certain
alloys, as well as inventory adjustments.

Interest expense was lower in 1995 compared to 1994, primarily due to the
lower average level of borrowing throughout the year and lower interest on
loans outstanding at the company's subsidiary in Brazil.

Other expense - net for 1995 exceeded 1994, primarily due to a favorable
currency translation adjustment in 1994 that related to the company's
subsidiary in Brazil.

Income taxes represent about 38% of income before taxes.  This rate
exceeded the U.S. federal statutory rate primarily due to state and local
taxes.  Taxable income in 1995 is estimated to approximate pre-tax income for
financial reporting purposes.

1994 compared to 1993

Net sales increased 13% in 1994, primarily due to higher sales volume in the
Bearing and Steel Businesses in virtually all product lines.  Gross profit was
$421 million (21.8% of net sales), about 23% higher than the $342.6 million
(20% of net sales) reported in 1993.   Higher sales volume, a more favorable
product mix in the company's Steel Business, along with improved capacity
utilization and plant productivity contributed to the higher margin.  During
1994, the company also began to realize savings from its initiative to
accelerate continuous improvement in its manufacturing plants worldwide that
was begun in December 1993.  Higher costs for steel scrap and increased
employment and benefits costs partially offset the improvements.  LIFO income
credits in 1994 did not have a significant impact on earnings.  In 1993,
inventory reductions generated LIFO income credits of $18.5 million.
Consistent with the increase in gross profit, operating income increased
significantly in 1994 to $138.6 million versus $20.5 million in 1993.  The
company held its selling, administrative and general expenses to $282.4 million
(14.6% of net sales) during 1994 compared to $274.1 million (16% of net sales)
in 1993.  Savings from the company's efforts to streamline administrative
activities exceeded expectations.  Operating income in 1993 reflected a $48
million impairment and restructuring charge.
                                                                         19
<PAGE>
Consolidated Balance Sheets          THE TIMKEN COMPANY AND SUBSIDIARIES

                                                       December 31
                                                      1995     1994
                                                  (Thousands of dollars)
                                                                  
Assets                                                            
Current Assets                                                    
Cash and cash equivalents                             $   7,262 $   12,121
Accounts receivable, less allowances,                             
  1995-$6,632; 1994-$6,268                              284,924    263,533
Deferred income taxes                                    50,183     49,222
Inventories:                                                      
Manufacturing supplies                                   41,869     39,981
Work in process and raw materials                       195,126    198,161
Finished products                                       130,894     94,162
                                                        367,889    332,304
     Total Current Assets                               710,258    657,180
                                                                  
Property, Plant and Equipment                                     
Land and buildings                                      373,785    368,093
Machinery and equipment                               1,963,665  1,861,911
                                                      2,337,450  2,230,004
Less allowances for depreciation                      1,298,068  1,199,553
                                                      1,039,382  1,030,451
                                                                 
Other Assets                                                      
Costs in excess of net assets of acquired businesses,          
  net of amortization, 1995-$14,985; 1994-$11,818       102,854     91,249
Deferred income taxes                                    31,176     45,395
Miscellaneous receivables and other assets               27,231     26,762
Deferred charges and prepaid expenses                    15,024      7,697
                                                        176,285    171,103
Total Assets                                         $1,925,925 $1,858,734

Management's Discussion and Analysis of the Balance Sheets

The consolidated balance sheets reflect the company's ongoing commitment to
maintain a strong financial position.

Total assets increased by $67.2 million from December 31, 1994, primarily
as a result of increased accounts receivable and inventories.  The increase in
accounts receivable relates primarily to the increase in sales.  The company
experienced a slight increase in the number of days' sales in receivables
outstanding at December 31, 1995, compared to the previous year end.  The
increase in inventories and other assets relates primarily to the higher level
of production activity.  The number of days' supply in inventory at year-end
1995 declined by about 5% compared to the previous year-end level.  Total
assets, including accounts receivable and inventory, also increased as a result
of the acquisition of Rail Bearing Service.

Deferred tax assets declined in 1995, reflecting the use of alternative
minimum tax credit carryforwards as well as increases in accelerated tax
depreciation.  Management has evaluated the $81.4 million of net deferred tax
assets, using the "more likely than not" criterion established by FAS No. 
109, and believes that sufficient taxable income will be generated to realize
the asset.

The increase in costs in excess of acquired businesses relates to the 
company's first quarter 1995 acquisition of Rail Bearing Service, which 
remanufactures TimkenTM bearings used in the railroad industry.

The company uses the LIFO method of accounting for about 80% of its 
inventories.  Under this method, the cost of products sold approximates
current cost and, therefore, reduces distortion in reporting income due
to inflation.  Depreciation charged to operations is based on historical
cost and is significantly less than were it based on replacement value.
 20
<PAGE>

                                                          December 31
                                                           1995     1994
                                                      (Thousands of dollars)
Liabilities and Shareholders' Equity                               
Current Liabilities                                                
Commercial paper                                    $     5,037 $  57,759
Short-term debt                                          54,727    40,630
Accounts payable and other liabilities                  229,096   216,568
Accrued pension contributions                            43,241    29,502
Accrued postretirement benefits cost                     22,765    21,932
Salaries, wages and payroll taxes                        76,460    68,812
Income taxes                                             30,723    13,198
Current portion of long-term debt                           314    30,223
     Total Current Liabilities                          462,363   478,624
                                                                   
Non-Current Liabilities                                            
Long-term debt                                          151,154   150,907
Accrued pension cost                                     97,524   109,644
Accrued postretirement benefits cost                    393,706   386,668
                                                        642,384   647,219
                                                                   
Shareholders' Equity                                               
Class I and II Serial Preferred Stock without par value:            
Authorized-10,000,000 shares each class, none issued      -0-      -0-
Common stock without par value:                                    
Authorized-100,000,000 shares                                     
Issued (including shares in treasury) 31,354,307 shares             
   in 1995; 31,061,538 shares in 1994                             
Stated capital                                           53,064     53,064
Other paid-in capital                                   264,567    254,002
Earnings invested in the business                       517,802    440,083
Foreign currency translation adjustment                 (14,079)   (14,252)
Treasury shares at cost (1995-4,444 shares;                (176)        (6)
   1994-180 shares)
     Total Shareholders' Equity                         821,178    732,891
Total Liabilities and Shareholders' Equity           $1,925,925 $1,858,734


See accompanying Notes to Consolidated Financial Statements on pages 25
through 33.

Accounts payable and other liabilities increased as a result of the higher
level of activity.  The company's current liability for accrued pension
contributions is higher due to a planned increase in the company's 1996 pension
contribution.  The increase in income taxes payable relates to the company's
increased profitability.

Debt decreased by $68.3 million to $211.2 million in 1995 compared to
$279.5 million at year-end 1994, in spite of higher working capital needs.  The
ratio of debt to total capital of 20.5% at December 31, 1995, was lower than
the 27.6% at year-end 1994, due to the significantly lower year-end debt and
the increased equity that resulted from higher earnings.

The company revised its unsecured, $300 million revolving credit
agreement effective August 15, 1995.  The modifications included a pricing
change that reduced the company's fees and borrowing rates.  The term of
the credit agreement was extended from August 31, 1999, to August 31, 2000.
In addition, the existing $100 million 364-day term portion of the credit
agreement was terminated on August 31, 1995, and incorporated as part of
the five-year term portion of the revised $300 million agreement.
                                                                          21
<PAGE>
Consolidated Statements of Cash Flows     THE TIMKEN COMPANY AND SUBSIDIARIES

                                              Year ended December 31
                                               1995     1994    1993
                                              (Thousands of dollars)
Cash Provided (Used)                                               
                                                                   
Operating Activities                                               
Net income (loss)                            $ 112,350 $ 68,464 $ (271,932)
Adjustments to reconcile net income (loss)                   
   to net cash provided by operating
   activities:
Depreciation and amortization                  123,409  119,255    118,403
Deferred income tax provision (credit)          14,390   13,902    (28,733)
Common stock issued in lieu of cash to benefit   4,317    1,517      3,924
   plans
Cumulative effect of accounting changes            -0-      -0-    254,263
Impairment and restructuring charges               -0-      -0-     48,000
Changes in operating assets and liabilities:                       
Accounts receivable                           (20,228)  (37,964)   (27,233)
Inventories and other assets                  (57,821)  (35,056)    10,685
Accounts payable and accrued expenses          47,568    16,079     45,944
Foreign currency translation loss                  27       477        399
   Net Cash Provided by Operating Activities  224,012   146,674    153,720
                                                                   
Investing Activities                                               
Purchases of property, plant and             (128,824)  (114,221)  (89,049)
  equipment-net                                                              
Financing Activities                                               
Cash dividends paid to shareholders           (28,553)   (26,166)  (25,202)
Payments on long-term debt                    (30,168)      (365)   (2,847)
Commercial paper activity-net                 (52,722)    (5,148)   (8,824)
Short-term debt activity-net                   11,792      5,735   (30,134)
     Net Cash Used by Financing Activities    (99,651)   (25,944)  (67,007)
Effect of exchange rate changes on cash          (396)       328      (243)
     Increase (Decrease) In Cash and Cash         
Equivalents                                    (4,859)     6,837   (2,579)
Cash and cash equivalents at beginning of year 12,121      5,284    7,863
     Cash and Cash Equivalents at End of Year  $7,262    $12,121   $5,284


See accompanying Notes to Consolidated Financial Statements on pages 25
through 33.

Management's Discussion and Analysis of the Statements of Cash Flows

1995 compared to 1994

Net cash provided by operating activities increased to $224 million in 1995
compared to $146.7 million in 1994.  The cash generated from higher 1995 net
income was more than sufficient to cover the additional cash required for
working capital.  Accounts receivable and inventory increased during 1995 by
$20.2 million and $57.8 million, respectively, as a result of the higher levels
of sales and production activity.

     During 1995, cash generated by operating activities was sufficient to
support the purchases of property, plant and equipment-net which amounted to
$128.8 million compared to $114.2 million in 1994.  The company is continuing
to invest in advanced and innovative technologies in its plants.  Capital
investments within existing plants have allowed the company to increase
capacity needed to meet higher customer demand.  The company also made capital
expenditures related to the implementation of ideas associated with its
program to accelerate continuous improvements in its manufacturing plants.

     The company's debt decreased in 1995 as a result of higher net cash
provided by operating activities.  The company expects that cash generated
from operating activities during 1996 will be sufficient to cover working
capital, pay dividends, fund capital expenditures and pay interest.
 22
<PAGE>
1994 compared to 1993
Net cash provided by operating activities decreased slightly to
$146.7 million in 1994 compared to $153.7 million in 1993.  Cash generated
from higher 1994 net income was more than offset by additional cash
required for working capital.  Accounts receivable increased in 1994 by
$38 million primarily due to the higher level of sales.  Inventories and
other assets increased by $35.1 million in 1994, primarily due to the
higher level of production activity.  The company's 1994 purchases of
property, plant and equipment-net were $114.2 million, compared to
$89 million in 1993.  Debt at year-end 1994 was basically unchanged from
1993's level.

Management's Discussion and Analysis of Other Information

The company recognized foreign currency exchange losses of $3.8 million in
1995, $1.4 million in 1994, and $7.2 million in 1993.  Included in these
amounts are exchange losses relating to the effect of Brazil's
hyperinflationary economy and the devaluation of the Mexican peso.

In 1995, the company reduced its discount rate for U.S.-based pension
and postretirement benefit plans from 8.25% to 7.25%, and made other
actuarial assumption changes in its calculation of future pension and
postretirement medical expense.  As a result of these revisions and other
plan changes, the combined expense for pension and postretirement benefits
is expected to increase by approximately $11 million in 1996.

As part of the company's risk management strategies, the company has
established a formal policy with regard to derivative transactions and
maintains a management operating procedure for hedging activities.  During
the three-year period ended December 31, 1995, these financial instruments
consisted primarily of foreign exchange contracts and interest rate swap
agreements.  Foreign exchange contracts are an integral tool used to manage
exposure to currency rate fluctuations primarily related to purchases of
inventory and equipment. The realized and unrealized gains and losses on
these contracts are deferred and included in inventory or property, plant
and equipment, depending on the transaction.  More information regarding
foreign exchange contracts is in Note 10 to the Consolidated Financial
Statements.  Deferred gains and losses on foreign exchange contracts in
1993 - 1995 were not significant.  The company had no interest rate swap
agreements outstanding at any time during 1995.  In 1994 and 1993, the
company had outstanding interest rate swap agreements where it paid a fixed
interest rate and received a variable rate.  The effect of interest rate
swaps in those years was to increase interest expense by about $3.6 million
and $3.0 million respectively.  All financial instruments involve both
credit and market risks.  The company addresses these risks by limiting the
duration of its foreign exchange contracts to one year and interest rate
swap agreements to five years, dealing only with major financial
institutions.

In October 1995, the Financial Accounting Standards Board (FASB)
issued Statement No. 123, "Accounting for Stock-Based Compensation", as an
alternative to APB Opinion No. 25, "Accounting for Stock Issued to
Employees". The company will continue to account for stock-based
compensation under Opinion No. 25.

In March 1995, the FASB issued Statement No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of".  This requires impairment losses to be recorded on long-lived assets
used in operations when indicators of impairment are present and the
undiscounted cash flows estimated to be generated by those assets are less
than the assets' carrying amounts.  The company will adopt Statement 121 in
the first quarter of 1996 and does not believe the effect of adoption will
be material.

The company continues to focus on protecting the environment and
complying with environmental protection laws.  In doing so, the company has
invested in pollution control equipment and updated plant operational
practices. The company has established adequate reserves to cover its
environmental expenses.

It is difficult to assess the possible effect of compliance with
future requirements that may differ from existing ones.  The company
previously reported it expected the effect of amendments to the Clean Air
Act of 1990 on its utility suppliers would increase its costs of
electricity by $4 million to $5 million annually.  Through negotiations
with the utilities, the company has limited this annual cost increase to
$1.5 million.  Further, proposed regulations related to those amendments
concerning air emissions monitoring, which would have required capital
expenditures in excess of $1 million, now have been changed.  If the
currently proposed regulations become final, no significant costs to comply
would be incurred by the company.

The company and certain of its U.S. subsidiaries have been designated
as potentially responsible parties (PRP's) by the United States
Environmental Protection Agency (EPA) for site investigation and
remediation at certain sites under the Comprehensive Environmental
Response, Compensation and Liability Act (Superfund).  Such designations
are made regardless of the company's limited involvement at each site.  The
claims for remediation have been asserted against numerous other entities,
which are believed to be financially solvent and are expected to fulfill
their proportionate share of the obligation.  Additionally, the company and
its Latrobe Steel Company subsidiary have been notified by the EPA
regarding possible participation at two additional superfund sites.
Currently, neither the company nor Latrobe has been named a PRP at the
sites.  Management believes any ultimate liability with respect to these
actions will not materially affect the company's operations or consolidated
financial position.

The company's MPB Corporation subsidiary is engaged in environmental
projects at its manufacturing locations in New Hampshire.  The company has
provided for the costs of these projects, which are estimated to be
$3 million, recognizing a portion of these costs are being recovered from a
former owner of the property.  MPB also filed suit against its insurance
companies for reimbursement of clean-up costs.  Settlements have been
reached with two insurers  and suits remain outstanding against two
companies.  The full extent of reimbursement cannot be estimated.  In late
1993, MPB was notified that Keene, New Hampshire city officials were
looking to MPB to contribute to the costs of cleaning up alleged soil and
groundwater contamination of a city dump.  This is not a superfund site and
allegedly had been used by MPB along with many others for industrial waste
disposal.  No specific monetary request has been made.  City officials
recently estimated the total cost to clean up the site to be approximately
$500,000.

The company initiated work in 1995 on an environmental project at its
Canton, Ohio, location.  In 1996, an environmental project will be started
at the company's Columbus, Ohio, location.  Costs for these projects are
estimated to be about $1.25 million each.
                                                                       23
<PAGE>
<TABLE>
Consolidated Statements of Shareholders' Equity
                                        THE TIMKEN COMPANY AND SUBSIDIARIES

                                  Common Stock      Earnings      Foreign             
                                            Other   Invested      Currency             
                                  Stated   Paid-in   in the      Translation   Treasury     
                                  Capital  Capital   Business    Adjustment     Stock       Total
                                                       (Thousands of dollars)
Year Ended December 31, 1993                                           
<S>                               <C>      <C>        <C>         <C>          <C>       <C>
Balance at January 1, 1993        $53,064  $241,268   $ 705,176   $(11,475)    $(2,970)  $ 985,063
Net loss                                              (271,932)                           (271,932)
Dividends paid-$1.00 per share                         (30,678)                            (30,678)
Issuance of 217,094 shares                                                
  of common stock (1)                         6,431                                          6,431
Issuance of 108,267 shares from                                                
  treasury, net of shares                                               
  exchanged (1)                                                                  2,969       2,969
Foreign currency translation                                                  
  adjustments (net of income                           
taxes of $2,112)                                                    (6,541)                 (6,541)     
Balance at December 31, 1993       53,064   247,699     402,566    (18,016)         (1)    685,312
                                                                  
Year Ended December 31, 1994                                           
Net income                                               68,464                             68,464
Dividends paid-$1.00 per share                          (30,947)                           (30,947)
Issuance of 218,586 shares of                                              
  common stock (1)                            6,303                                          6,303
Purchase of 140 shares for                                  
treasury (1)                                                                        (5)         (5)
Foreign currency translation                                                 
  adjustments (net of income                         
  tax benefit of $2,603)                                              3,764                  3,764
Balance at December 31, 1994      53,064    254,002     440,083     (14,252)        (6)    732,891
                                                                   
Year Ended December 31, 1995                                            
Net income                                              112,350                            112,350
Dividends paid-$1.11 per share                          (34,631)                           (34,631)
Issuance of 292,769 shares of                                              
common stock (1)                             10,565                                         10,565
Purchase of 4,264 shares                                 
for treasury (1)                                                                  (170)       (170)       
Foreign currency translation                                                  
 adjustments (net of income                                              
 tax benefit of $1,473)                                                 173                    173
Balance at December 31, 1995     $53,064   $264,567    $517,802    $(14,079)     $(176)   $821,178
(1)  Share activity was in conjunction with various benefit and dividend
     reinvestment plans.
</TABLE>

See accompanying Notes to Consolidated Financial Statements on pages 25
through 33.
  24
<PAGE>
Notes to Consolidated Financial Statements THE TIMKEN COMPANY AND SUBSIDIARIES

1. Significant Accounting Policies

Principles of Consolidation:  The consolidated financial statements include
the accounts and operations of the company and its subsidiaries.   All
significant intercompany accounts and transactions are eliminated upon
consolidation.

Cash Equivalents:  The company considers all highly liquid investments with
a maturity of three months or less when purchased to be cash equivalents.

Inventories:  Inventories are valued at the lower of cost or market,
principally by the last-in, first-out (LIFO) method.  If all inventories
had been valued at current costs, inventories would have been $160,293,000
and $155,842,000 greater at December 31, 1995 and 1994, respectively.

In 1993, inventory quantities were reduced, resulting in a liquidation
of LIFO inventory quantities carried at lower costs prevailing in prior
years.  The effect of the liquidation was to decrease the net loss by
approximately $11,600,000 or $.38 per share.

Property, Plant and Equipment:  Property, plant and equipment is valued at
cost less accumulated depreciation.  Provision for depreciation is computed
principally by the straight-line method based upon the estimated useful
lives of the assets.

Impairment of Long-Lived Assets:  In March 1995, the FASB issued Statement
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-
Lived Assets to Be Disposed Of."  This requires impairment losses to be
recorded on long-lived assets used in operations when indicators of
impairment are present and the undiscounted cash flows estimated to be
generated by those assets are less than the assets' carrying amounts.  The
company will adopt Statement 121 in the first quarter of 1996 and does not
believe the effect of adoption will be material.

Costs in Excess of Net Assets of Acquired Businesses:  Costs in excess of
net assets of acquired businesses (goodwill) are amortized on the straight-
line method over 25 or 40 years.  The carrying value of goodwill is
reviewed on a quarterly basis for recoverability based on the undiscounted
cash flows of the business acquired over the remaining amortization period.
Should the review indicate that goodwill is not recoverable, the company's
carrying value of the goodwill would be reduced by the estimated shortfall
of the cash flows.  No reduction of goodwill for impairment was necessary
in 1995 or in previous years.

Income Taxes:  Deferred income taxes are provided for the temporary
differences between the financial reporting basis and tax basis of the
company's assets and liabilities.

The company plans to continue to finance expansion of its operations
outside the United States by reinvesting undistributed earnings of its non-
U.S. subsidiaries.  The amount of undistributed earnings that is considered
to be indefinitely reinvested for this purpose was approximately
$53,000,000 at December 31, 1995.  Accordingly, U.S. income taxes have not
been provided on such earnings.  While the amount of any U.S. income taxes
on these reinvested earnings, if distributed in the future, is not
presently determinable, it is anticipated that they would be reduced
substantially by the utilization of tax credits or deductions.  Such
distributions would be subject to withholding taxes.

Foreign Currency Translation:  Assets and liabilities of subsidiaries,
other than those located in highly inflationary countries, 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 year.  The related translation adjustments are reflected as a separate
component of shareholders' equity.  Foreign currency gains and losses
resulting from transactions and the translation of financial statements of
subsidiaries in highly inflationary countries are included in results of
operations.   Foreign currency exchange losses were $3,807,000 in 1995,
$1,440,000 in 1994 and $7,246,000 in 1993.

Use of Estimates:  The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes.  These estimates and assumptions are
reviewed and updated regularly to reflect recent experience.

Stock Compensation:  The company grants stock options for a fixed number of
shares to employees with an exercise price equal to the fair value of the
shares at the date of grant.  The company accounts for stock option grants
in accordance with APB Opinion No. 25, "Accounting for Stock Issued to
Employees," and, accordingly, recognizes no compensation expense for the
stock option grants.

Earnings Per Share:  Earnings per share are computed by dividing net income
by the average number of common shares outstanding during the year.
Dilutive common stock equivalents are not material and, therefore, are not
included in the computation of primary earnings per share.
                                                                        25
<PAGE>

Notes to Consolidated Financial Statements THE TIMKEN COMPANY AND SUBSIDIARIES

2. Impairment and Restructuring Charges

Prior to 1994, it was the company's policy to recognize restructuring
and related costs when they were reasonably estimable, payment was probable
and company management and the Board of Directors approved a formal plan of
action to restructure.  At that time, costs directly associated with the
restructuring plan were charged to operations and accrued.  In the future,
any restructuring and related costs would be recognized in accordance with
Emerging Issues Task Force Issue No. 94-3, "Liability Recognition for
Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring)."

Impairment charges are recognized to write down assets to their net
realizable value when assets are identified that have a history of negative
operating results or cash flows, have limited or no future strategic use,
or when it is probable that the undiscounted cash flows of an asset are
less than the current net book value.

In December 1993, the company initiated a restructuring program aimed
at significantly increasing continuous improvement in its manufacturing
plants worldwide.  In addition, the company recorded certain charges for
additional administrative streamlining and writing off impaired assets.  In
total, $48,000,000 was charged to operations in 1993; $31,000,000 relating
to the restructuring program and $17,000,000 for impaired assets.

The worldwide restructuring program is designed to improve productivity
as well as increase manufacturing efficiencies and is on target to
accelerate annual cost reductions.  By the end of 1997, the program is
anticipated to reduce plant employment from 1993 levels by approximately
2,200 positions.  Of this number, approximately 865 associates are expected
to be laid off with the remaining separations coming from retirements and
attrition.  The separation costs for operations associates included in the
restructuring charge represent the incremental costs of unemployment
insurance and health care continuation associated with these layoffs.  To
date, 84 associates have been laid off as a result of the program.

Separation and relocation costs for administrative associates were
provided for the reduction of approximately 65 salaried associates in
Europe, South America and the United States and for relocation costs of
certain salaried associates in the United States.  To date, 42 associates
have been laid off due to the program.  Other costs included in the
restructuring charge relate to consulting fees paid to a third party for its
cost reduction methodology and expertise, equipment that will become excess
as manufacturing processes are reconfigured, and certain travel and
rearrangement costs among plants.

The charge for asset impairment included three components; property,
plant and equipment; investment in foreign joint venture; and inventories.
Impaired property, plant and equipment consists primarily of an idle
bearing plant in Columbus, Ohio, certain leasehold improvements and
equipment at the company's subsidiary in Brazil and steel mill assets which
became excess as a result of the installation of a new continuous caster in
1993.  The writedown of the investment in the company's foreign joint
venture, Tata Timken Limited, represented the excess of the carrying value
of the asset over its net realizable value based on an undiscounted cash
flow analysis.  Excess or obsolete inventories and supplies were written
down to scrap value.
<PAGE>
<TABLE>
Activity against the restructuring provision is summarized as follows (in
thousands of dollars):
                                                                 Separation and
                                 Separation Costs   Consulting   Relocation Costs-          
                                    Operations         Fees        Administrative    Other     Total
                                                                       
<S>                                 <C>              <C>            <C>             <C>       <C>
Restructuring provision             $10,800          $12,800        $ 3,000         $4,400    $31,000
1994 activity (1)                      (316)          (9,622)        (1,209)        (3,822)   (14,969)
1995 activity (2)                       (76)          (3,178)          (558)          (578)    (4,390)
Balance at December 31, 1995        $10,408          $  -0-         $ 1,233         $  -0-    $11,641

(1) 1994 activity consisted of cash expenditures of $11,969,000, exchange
 gains of $336,000 and noncash charges of $3,336,000.  No adjustments
 to the reserves were made during 1994.
(2)  1995 activity consisted of cash expenditures of $4,703,000 and exchange
 gains of $313,000.  No adjustments to the reserves were made during 1995.
</TABLE>

3.Research and Development

Expenditures committed to research and development amounted to
approximately $35,000,000 in 1995; $36,000,000 in 1994; and $37,000,000 in
1993.  Such expenditures may fluctuate from year to year depending on
special projects and needs.
  26
<PAGE>

4. Financing Arrangements

Long-term debt at December 31, 1995 and 1994 was as follows:

                                                             1995    1994
                                                       (Thousands of dollars)
Fixed Rate Medium - Term Notes, Series A, due at various            
 dates through September 2002, with interest rates
 ranging from 7.20% to 9.25%                               $103,000  $133,000
Variable rate State of Ohio Air Quality and Water                   
 Development Revenue Refunding Bonds, maturing on
 June 1, 2001 (5.10% at December 31, 1995)                   21,700    21,700  
7.50%, State of Ohio Pollution Control Revenue Refunding            
 Bonds, maturing on January 1, 2002                          17,000    17,000
Variable rate State of Ohio Water Development Revenue               
 Refunding Bonds, maturing May 1, 2007 (5.10% at December    
 31, 1995)                                                    8,000     8,000
Other                                                         1,768     1,430
                                                            151,468   181,130
Less current maturities                                         314    30,223
                                                           $151,154  $150,907

The aggregate maturities of long-term debt for the five years subsequent
to December 31, 1995, are as follows:  1996-$314,000; 1997-$30,348,000;
1998-$23,319,000; 1999-$15,135,000; 2000-$141,000.

Interest paid in 1995, 1994 and 1993 approximated $26,000,000,
$28,950,000 and $31,290,000, respectively.  This differs from interest
expense due to timing of payments and interest capitalized of $1,900,000 in
1995, $3,145,000 in 1994, $1,700,000 in 1993 as a part of major capital
additions.  The weighted average interest rate on commercial paper
borrowings during the year was 7.5% in 1995, 9.9% in 1994 and 7.8% in
1993.  The weighted average interest rate on short-term debt during the
year was 8.4% in 1995, 6.4% in 1994 and 7.7% in 1993.

At December 31, 1995, the company had available $290,000,000 through an
unsecured $300,000,000 revolving credit agreement with a group of banks.
The agreement bears interest based upon any one of three rates at the
company's option-prime, London Interbank Offered Rate (LIBOR) or the
adjusted certificate of deposit rate.  The agreement contains certain
restrictions relating to other borrowings by the company and its
subsidiaries and restricts borrowing on assets other than accounts
receivable.

The company and its subsidiaries lease a variety of real property and
equipment.  Rent expense under operating leases amounted to $14,673,000,
$14,078,000 and $15,249,000 in 1995, 1994 and 1993, respectively.  At
December 31, 1995, future minimum lease payments for noncancelable
operating leases totaled $46,412,000 and are payable as follows:
1996-$13,025,000; 1997-$9,962,000; 1998-$8,022,000; 1999-$4,509,000;
2000-$2,664,000; and $8,230,000, thereafter.

5. Stock Compensation Plans

Under the company's stock option plans, 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
options, stock appreciation rights, restricted shares and deferred shares.
In addition, shares can be awarded to directors not employed by the
company.  The share price of each option granted is equal to the market
price at the date of the grant.

   At December 31, 1995, a total of 80,111 restricted stock rights,
restricted shares or deferred shares have been awarded and are not vested.
The company distributed 10,671 and 20,750 common shares in 1995 and 1994,
respectively, as a result of awards of restricted stock rights, restricted
shares and deferred shares.

<TABLE>
   The following table summarizes certain information relative to stock
options:
                                                          1995                    1994
                                               Number                      Number     
                                                of        Option Price      of       Option Price
                                               Shares      Per Share      Shares     Per Share
<S>                                            <C>         <C>            <C>        <C>
Outstanding at beginning of year               1,405,193   $21.12-$35.75  1,232,053  $21.12-$35.75
Granted                                          281,900          $37.38    262,200         $34.50
Exercised                                       (217,685)  $21.12-$35.75    (89,060) $22.25-$35.25
Canceled or expired                              (12,700)  $25.75-$37.38        -0-            -0-
Outstanding at end of year                     1,456,708   $21.12-$35.75  1,405,193  $21.12-$35.75
Options exercisable                              847,558                    814,193 
Reserved for future use                          401,083                    719,865 
</TABLE>
                                                                          27
<PAGE>
      
Notes to Consolidated Financial Statements  THE TIMKEN COMPANY AND SUBSIDIARIES

6. Retirement Plans

The company and its subsidiaries sponsor a number of defined benefit
pension plans, which cover substantially all associates except
those at certain non-U.S. locations who are covered by government plans.
These plans provide benefits primarily based on associates' compensation.
In general, the company's funding policy is to contribute amounts to the
plans sufficient to meet the minimum funding requirements set forth by
regulations of each country, such as the Employee Retirement Income
Security Act of 1974, plus such additional amounts as the company may
determine to be appropriate.

In arriving at the pension obligation and net periodic pension costs for
the company's plans covering most of its associates, the consulting actuary
used certain assumptions as follows:

                                                    1995      1994      1993
Discount rate                                       7.25%     8.25%      7.5%
Future compensation assumption                   3% to 4%  3% to 4%  3% to 4%
Expected long-term return on plans' assets          9.25%      9.5%      9.5%

A summary of the components of net periodic pension cost for the defined
   benefit plans follows (in thousands of dollars):

                                                     1995     1994      1993
Service cost-benefits earned during the period    $22,511  $23,960   $19,351
Interest cost on projected benefit obligation      80,272   73,640    73,380
Actual return on plan assets                     (178,085)     774   (99,202)
Net amortization and deferral                     112,521  (65,498)   30,279
        Total pension expense                     $37,219  $32,876   $23,808

   Pension expense increased in 1994 due to the reduction of the discount
rate assumption for U. S.-based pension plans in 1993 and certain plan
changes.

<TABLE>
   The following table sets forth the funded status and amounts recognized
in the consolidated balance sheets at December 31, 1995 and 1994, for the
company's defined benefit plans (in thousands of dollars):

                                                1995                         1994
                                      Plans Where   Plans Where   Plans Where    Plans Where
                                        Assets      Accumulated     Assets       Accumulated
                                        Exceed        Benefits      Exceed         Benefits
                                      Accumulated      Exceed     Accumulated      Exceed
                                       Benefits        Assets       Benefits       Assets
<S>                                    <C>          <C>           <C>            <C>
Actuarial present value of benefit obligations:                                
Vested benefit obligation              $(331,965)   $(523,414)    $(388,564)     $(334,558)
Accumulated benefit obligation         $(352,567)   $(622,300)    $(427,920)     $(398,158)
Projected benefit obligation           $(393,506)   $(723,420)    $(498,438)     $(442,737)
Plan assets at fair value(1)             410,075      521,853       470,500        308,271
Projected benefit obligation                                      
 (in excess of) or less than plan assets  16,569     (201,567)      (27,938)      (134,466)
Unrecognized net (gain) loss             (32,008)       8,738        (2,938)       (45,230)
Prior service cost not yet recognized                             
 in net periodic pension cost             26,765       59,424        15,226          78,973
Unrecognized net asset at transition                              
 dates, net of amortization              (15,200)      (3,486)      (18,307)        (4,466)
Net pension liability recognized                                  
 in the balance sheet                   $ (3,874)   $(136,891)     $(33,957)     $(105,189)

(1)    The plans' assets are primarily invested in listed stocks and bonds
       and cash equivalents.
</TABLE>
The company also sponsors defined contribution retirement and savings
plans covering substantially all associates in the United States.  The
company contributes Timken Company common stock to certain plans based on
formulas established in the respective plan agreements.  At December 31,
1995, the plans had net assets of $238,292,000, including 3,199,724 shares
of Timken Company common stock.  Company contributions to the plans
amounted to $8,066,000 in 1995, $6,299,000 in 1994, and $5,936,000 in 1993.
  28
<PAGE>

7. Postretirement Benefits

Effective January 1, 1993, the company and its subsidiaries adopted FAS No.
106, "Employers' Accounting for Postretirement Benefits Other Than
Pensions." FAS No. 106 requires the projected cost of providing
postretirement health care and life insurance benefits be recognized as an
expense as associates render service instead of when benefits are paid, as
the company had historically done.  In doing so, the company elected
immediate recognition of the transition obligation.

The company and its subsidiaries sponsor several unfunded postretirement
plans that provide health care and life insurance benefits for eligible
retirees and dependents.  Depending on retirement date and associate
classification, certain health care plans contain contributions and cost-
sharing features such as deductibles and coinsurance.  The remaining health
care plans and the life insurance plans are noncontributory.

The postretirement benefit obligation and net periodic postretirement
benefits cost were determined by application of the terms of the current
medical and life insurance plans, including established deductibles,
coinsurance and maximums, together with relevant actuarial assumptions.
For measurement purposes, the company assumed a weighted-average annual
rate of increase in the per capita cost of health care benefits (health
care cost trend rate) of 9.5% declining gradually to 5.0% in 2003 and
thereafter.  The weighted-average discount rate used was 7.25% in 1995 and
8.25% in 1994.

Net periodic postretirement benefits cost included the following
components (in thousands of dollars):

                                                    1995      1994      1993
                                                                    
Service cost                                       $ 3,750   $ 4,408   $ 4,039
Interest cost on accumulated postretirement 
benefits obligation                                 30,217    29,514    35,046
Net amortization and deferral                       (3,190)     (777)      -0-
Net periodic postretirement benefits cost          $30,777   $33,145   $39,085

The company paid postretirement benefits of $22,906,000 in 1995;
$22,315,000 in 1994; $19,622,000 in 1993.

The following table sets forth the components of the accumulated
postretirement benefits obligation recognized in the balance sheet at
December 31, 1995 and 1994 (in thousands of dollars):

                                                        1995        1994
Accumulated postretirement benefits obligation:                    
Retirees                                              $(255,476)  $(255,891)
Fully eligible active plan participants                 (58,729)    (55,104)
Other active plan participants                          (79,086)    (74,377)
                                                       (393,291)   (385,372)
Unrecognized net gain                                   (23,180)    (23,228)
Postretirement benefits obligation recognized in the      
balance sheet                                         $(416,471)  $(408,600)    

   Increasing the assumed health care cost trend rate by one percentage
point in each year would increase the accumulated postretirement benefits
obligation as of December 31, 1995 by approximately $39,000,000 and the net
periodic postretirement benefits cost for 1995 by approximately $3,350,000.

   In addition to providing the above postretirement benefits, the company
also provides certain benefits to former or inactive associates after
employment but before retirement.  Effective January 1, 1993, the company
and its subsidiaries adopted FAS No. 112, "Employers' Accounting for
Postemployment Benefits," which requires accrual accounting for these
benefits, rather than the previous pay-as-you-go method.  The adoption of
FAS No. 112 did not materially affect the cumulative effect adjustment or
1994 operations.
                                                                      29
<PAGE>
Notes to Consolidated Financial Statements THE TIMKEN COMPANY AND SUBSIDIARIES

8. Income Taxes

Effective January 1, 1993, the company and its subsidiaries adopted FAS No.
109, "Accounting for Income Taxes."  Under FAS No. 109, deferred tax assets
and liabilities are recognized for the differences between the financial
statement carrying amounts of assets and liabilities and their respective
tax bases.  Deferred tax assets and liabilities are measured using enacted
marginal tax rates and laws.  Prior to 1993, income tax expense was
determined under the provisions of APB Opinion No. 11 using the deferred
method.  Deferred tax expense was based on items of income and expense that
were reported in different years in the financial statements and tax returns
and were measured at the tax rate in effect in the year the difference
originated.  In adopting FAS No. 109, no prior periods were restated, and
the cumulative effect of the accounting change was not material to the
company's financial condition or to operations.
<TABLE>
The provision (credit) for income taxes consisted of the following:

                                       1995              1994              1993
                                 Current Deferred  Current  Deferred  Current  Deferred
                                                      (Thousands of dollars)
<S>                              <C>     <C>       <C>      <C>       <C>      <C>
United States:                                                      
Federal                          $38,321 $14,104   $17,426  $13,395   $16,835  $(24,047)
State and local                    4,120   1,841     3,550      (58)    2,778    (1,843)
Foreign                           10,993  (1,555)    7,981      565     5,870    (2,843)
                                 $53,434 $14,390   $28,957  $13,902   $25,483  $(28,733)
</TABLE>
The company made income tax payments of approximately $38,000,000 in
1995, $33,400,000 in 1994, and $20,000,000 in 1993.  Taxes paid differ from
current taxes provided, primarily due to the timing of payments.

The effect of temporary differences giving rise to deferred tax assets
and liabilities at December 31, 1995 and 1994 was as follows:

                                                         1995        1994
                                                      (Thousands of dollars)
Deferred tax assets:                                                
Accrued postretirement benefits cost                    $154,928    $152,618
Accrued pension cost                                      44,964      43,905
Benefit accruals                                          20,130      20,446
Impairment and restructuring charges                       4,656       6,212
Foreign tax loss and credit carryforwards                 15,588      19,901
Alternative minimum tax credit carryforwards                -0-        6,080
Other-net                                                 18,737      21,818
Valuation allowance                                      (15,588)    (19,901)
                                                         243,415     251,079
Deferred tax liability-depreciation                     (162,056)   (156,462)
Net deferred tax asset                                   $81,359     $94,617

FAS No. 109 specifies that deferred tax assets are to be reduced by a
valuation allowance if it is more likely than not that some portion or all
of the deferred tax assets will not be realized.  As of December 31, 1995,
the company has deferred tax assets attributable to foreign tax loss and
credit carryforwards.  Realization of these carryforwards is considered
uncertain and a valuation allowance has been recorded.  The items
generating the remaining deferred tax assets, except for accrued
postretirement benefits cost, are expected to reverse over the same general
period as depreciation and are therefore likely to be realized.  The
deferred tax asset relative to accrued postretirement benefits cost, which
has a very long reversal period, is deemed realizable based on the
company's anticipated future earnings.
  30
<PAGE>

Following is the reconciliation between the provision (credit) for income
taxes and the amount computed by applying the statutory U.S. federal income
tax rate of 35% to income (loss) before taxes:

                                                   1995       1994       1993
                                                       (Thousands of dollars)
                                                                    
Income tax (credit) at the statutory federal rate  $63,061  $38,963  $(7,322)
Adjustments:                                                        
State and local income taxes, net of federal tax       
  benefit                                            3,876    2,270      608   
Tax on foreign remittances                           1,363      755    1,021
Losses without current tax benefits                    -0-      -0-    3,668
Change in deferred tax rate upon enactment of 
  new tax law                                          -0-      -0-   (1,981)  
Other items                                           (476)     871      756
Total income taxes (credit)                        $67,824  $42,859  $(3,250)
Effective income tax rate                              38%      39%     (16)%

9. Contingencies

The company and certain of its U.S. subsidiaries have been designated as
potentially responsible parties (PRPs) by the United States Environmental
Protection Agency for site investigation and remediation under the
Comprehensive Environmental Response, Compensation and Liability Act
(Superfund) with respect to certain sites.  Such designations are made
regardless of the company's limited involvement at each site.  The claims
for remediation have been asserted against numerous other entities which
are believed to be financially solvent and are expected to fulfill their
proportionate share of the obligation.  In addition, the company is subject
to various lawsuits, claims and proceedings which arise in the ordinary
course of its business.  The company accrues costs associated with
environmental and legal matters when they become probable and reasonably
estimable.  Accruals are established based on the estimated undiscounted
cash flows to settle the obligations and are not reduced by any potential
recoveries from insurance or other indemnification claims.  Management
believes that any ultimate liability with respect to these actions, in
excess of amounts provided, will not materially affect the company's
operations or consolidated financial position.

10. Financial Instruments

As a result of the company's worldwide operating activities, it is exposed
to changes in foreign currency exchange rates which affect its results of
operations and financial condition.  The company and certain subsidiaries
enter into forward exchange contracts to manage exposure to currency rate
fluctuations primarily related to the purchases of inventory and equipment.
The purpose of these foreign currency hedging activities is to minimize the
effect of exchange rate fluctuations on business decisions and the
resulting uncertainty on future financial results.  At December 31, 1995
and 1994, the company had forward exchange contracts, all having maturities
of less than one year, in amounts of $24,787,000 and $8,944,000,
respectively, which approximates their fair value.  The forward exchange
contracts were primarily entered into by the company's German subsidiary
and exchanged deutsche marks for U.S. dollars.  The realized and unrealized
gains and losses on these contracts are deferred and included in inventory
or property, plant and equipment depending on the transaction.  These
deferred gains and losses are recognized in earnings when the future sales
occur or through depreciation expense.

The carrying value of cash and cash equivalents, accounts receivable,
commercial paper, short-term borrowings and accounts payable are a
reasonable estimate of their fair value due to the short-term nature of
these instruments.  The fair value of the company's fixed rate long-term
debt, based on discounted cash flow analysis, was $129,000,000 and
$149,000,000 at December 31, 1995 and 1994, respectively.  The carrying
value of this debt was $120,000,000 and $150,000,000.
                                                                      31
<PAGE>

Notes to Consolidated Financial Statements THE TIMKEN COMPANY AND SUBSIDIARIES

11. Segment Information

The Timken Company is a worldwide leader in the manufacture of antifriction
bearings and specialty alloy steels, sold principally through its own sales
organization following normal credit practices.

Sales of the company's bearings are made predominantly to manufacturers in
the automotive, machinery, railroad, aerospace and agricultural industries,
and to service replacement markets.  The company's tapered roller bearings
are used in wide variety of products including passenger cars, trucks,
railroad cars and locomotives, machine tools, rolling mills, and farm and
construction equipment.  Super precision bearings, in the general ball and
straight roller bearing segment, are used in aircraft, missile guidance
systems, computer peripherals and medical instruments.

Steel products include steels of intermediate alloy, low alloy and carbon
grades, vacuum processed alloys, tool steel and other custom-made steel
products including parts made from specialty steel.  These are available in
a wide range of solid and tubular sections with a variety of finishes.  A
significant portion of the company's steel products is consumed in its
bearing operations.  In addition, sales are made to other antifriction
bearing companies and to aircraft, automotive, forging, tooling and oil and
gas drilling industries.  Sales are also made to steel service centers.

Net sales by segment include sales to both unaffiliated customers and
intersegment sales.  Intersegment sales and transfers between geographic
areas are accounted for at values based on market prices.

Information by Industry                     Bearing     Steel     Consolidated
                                                  (Thousands of dollars)
1995                                                              
                                                                  
Net sales (1)                             $1,524,728  $ 705,776  $2,230,504
Operating income                             136,233     73,983     210,216
Assets employed at year-end                1,223,623    702,302   1,925,925
Depreciation and amortization                 69,539     53,870     123,409
Capital expenditures                          91,676     39,512     131,188
                                                                  
1994                                                              
                                                                  
Net sales (1)                             $1,312,323  $ 618,028  $1,930,351
Operating income                              84,924     53,651     138,575
Assets employed at year-end                1,117,762    740,972   1,858,734
Depreciation and amortization                 64,487     54,768     119,255
Capital expenditures                          88,585     31,071     119,656
                                                                  
1993                                                              
                                                                  
Net sales (1)                             $1,153,987   $554,774  $1,708,761
Operating income (2)                          12,821      7,635      20,456
Assets employed at year-end                  996,549    793,170   1,789,719
Depreciation and amortization                 62,965     55,438     118,403
Capital expenditures                          72,915     20,025      92,940

(1)Intersegment steel sales to the bearing business of $214,808,000 in
   1995, $211,201,000 in 1994 and $162,133,000 in 1993 are eliminated on
   consolidation and are not included in the figures presented.
(2)The 1993 impairment and restructuring charges of $48,000,000 by
   industry segments follow (in thousands of dollars):

                                           Bearing   Steel    Consolidated
                     Impairment charges    $12,250   $4,750   $17,000
                     Restructuring charges  24,355    6,645    31,000
                                           $36,605  $11,395   $48,000
32
<PAGE>
<TABLE>
Information by Geographic Area         United                  Other      
                                       States      Europe      Countries     Consolidated
                                                   (Thousands of dollars)
1995                                                              
                                                                  
<S>                                   <C>          <C>         <C>           <C>
Net sales                             $1,742,286   $316,223    $171,995      $2,230,504
Operating income                         178,408      7,623      24,185         210,216
Income before income taxes               153,670      5,388      21,116         180,174
Assets employed at year-end            1,597,708    243,721      84,496       1,925,925
                                                                  
1994                                                              
                                                                  
Net sales                             $1,524,897    $237,521   $167,933      $1,930,351
Operating income                         108,808       2,877     26,890         138,575
Income before income taxes                85,187       1,805     24,331         111,323
Assets employed at year-end            1,575,351     201,118     82,265       1,858,734
                                                                  
1993                                                              
                                                                  
Net sales                             $1,351,565    $209,688   $147,508      $1,708,761
Operating income (loss) (1)               20,440     (12,074)    12,090          20,456
Income (loss) before income taxes        (11,232)    (14,485)     4,798         (20,919)
Assets employed at year-end            1,533,882     188,376     67,461       1,789,719

(1)The 1993 impairment and restructuring charges of $48,000,000 by
   geographic segments follow (in thousands of dollars):

                        U.S.    Europe   Other   Consolidated
Impairment charges    $13,800   $1,800   $1,400  $17,000
Restructuring charges  23,900    5,000    2,100   31,000
                      $37,700   $6,800   $3,500  $48,000
</TABLE>
Report of Independent Auditors

To the Board of Directors and Shareholders of The Timken Company:

We have audited the accompanying consolidated balance sheets of The
Timken Company and subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income, shareholders' equity and cash
flows for each of the three years in the period ended December 31, 1995.
These financial statements are the responsibility of the company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements.   An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
The Timken Company and subsidiaries at December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of
the three years in the period ended December 31, 1995, in conformity with
generally accepted accounting principles.

As described in Notes 7 and 8 to the financial statements, in 1993 the
company changed its methods of accounting for postretirement benefits,
postemployment benefits and income taxes.

                                                  ERNST & YOUNG LLP

Canton, Ohio
February 1, 1996
                                                                         33
<PAGE>
Summary of Operations and Other Comparative Data
                                          The Timken Company and Subsidiaries
(Thousands of dollars, except per share data)
___________________________________________________________________________

                                     1995         1994         1993
___________________________________________________________________________
Statements of Income
   Net sales:
     Bearing                       $1,524,728   $1,312,323    $1,153,987
     Steel                            705,776      618,028       554,774
___________________________________________________________________________
   Total net sales                  2,230,504     1,930,351    1,708,761

   Cost of products sold            1,717,700     1,509,347    1,366,164
   Selling, administrative and
     general expenses                 302,588       282,429      274,141
   Impairment and restructuring charges   -0-          -0-        48,000
   Operating income (loss)            210,216       138,575       20,456
   Earnings before interest and taxes
     (EBIT)                           199,987       136,195        8,700
   Interest expense                    19,813        24,872       29,619
   Income (loss) before income taxes  180,174       111,323      (20,919)
   Provision for income taxes (credit) 67,824        42,859       (3,250)
   Income (loss) before extraordinary
     item and cumulative effect of
     accounting changes               112,350        68,464      (17,669)
   Net income (loss)              $   112,350    $   68,464   $ (271,932)

Balance Sheets
  Inventory                       $   367,889    $  332,304   $  299,783
  Current assets                      710,258       657,180      586,384
  Working capital                     247,895       178,556      153,971
  Property, plant and equipment
    (less depreciation)             1,039,382     1,030,451    1,024,664
  Total assets                      1,925,925     1,858,734    1,789,719
  Total debt                          211,232       279,519      276,476
  Total liabilities                 1,104,747     1,125,843    1,104,407
  Shareholders' equity            $   821,178    $  732,891   $  685,312

Other Comparative Data
  Net income (loss)/Total assets         5.8%          3.7%      (15.2)%
  Net income (loss)/Net sales            5.0%          3.5%      (15.9)%
  EBIT/Beginning invested capital       12.7%          9.1%         0.5%
  Inventory days (FIFO)                 112.6         118.4        122.8
  Net sales per associate         $     130.9    $    119.1   $    106.9
  Capital expenditures            $   131,188    $  119,656   $   92,940
  Depreciation and amortization   $   123,409    $  119,255   $  118,403
  Capital expenditures/Depreciation    109.1%        102.6%        80.2%
  Dividends paid per share        $      1.11    $     1.00   $     1.00
  Income (loss) before extraordinary
    item and cumulative effect of
    accounting changes per 
    share (1) (2)                 $      3.60    $    2.21    $   (0.57)
  Debt to total capital                 20.5%        27.6%         28.7%
  Number of associates                 17,034       16,202        15,985
  Number of shareholders (3)           26,792       49,968        28,767

(1) Excludes the cumulative effect of accounting changes in 1993, which
related to the adoption of FAS No. 106, 109 and 112, and the cumulative
effect of accounting changes in 1986, which related to the adoption of FAS
No. 87 and a change in the method of accounting for depreciation.  Also
excluded is the extraordinary item recorded in 1985, which resulted from
the utilization of foreign tax credit carryforwards.
(2) Based on the average number of shares outstanding during the year.
(3) Includes an estimated count of shareholders having common stock held
for their accounts by banks, brokers and trustees for benefit plans.  In
1994, the methodology used to estimate the number of shareholders was
refined, resulting in the revision of 1993 and 1992 counts.  The higher
count for 1994 relates to shareholders in wrap accounts at brokers.
  34
<PAGE>
__________________________________________________________________________


   1992      1991       1990*      1989       1988        1987       1986
___________________________________________________________________________


$1,169,035 $1,128,972 $1,173,056 $1,042,122 $1,002,412 $  826,383 $ 762,903
   473,275    518,453    527,955    490,840    551,731    403,875   295,152
___________________________________________________________________________
 1,642,310  1,647,425  1,701,011  1,532,962  1,554,143  1,230,258 1,058,055

 1,296,511  1,309,893  1,284,232  1,157,125  1,178,839    959,847   875,006

   296,826    297,660    286,427    250,676    235,072    222,207   219,654
       -0-     41,000        -0-        -0-        -0-        -0-    80,000
    48,973     (1,128)   130,352    125,161    140,232     48,204  (116,605)

    42,091    (15,277)   125,155    113,710    132,745     47,891  (118,902)
    28,660     26,673     26,339     17,217     20,879     25,037    25,069
    13,431    (41,950)    98,816     96,493    111,866     22,854  (143,971)
     8,979     (6,263)    43,574     41,148     45,954     12,535   (61,233)


     4,452    (35,687)    55,242     55,345     65,912     10,319   (82,738)
$    4,452 $  (35,687)$   55,242 $   55,345 $   65,912 $   10,319 $   2,736


$  310,947 $  320,076 $  379,543 $  344,135 $  350,410 $  278,567 $ 247,615
   556,017    562,496    657,865    608,224    619,456    485,163   406,206
   165,553    148,950    238,486    359,773    348,322    255,910   100,716

 1,049,004  1,058,872  1,025,565    932,828    941,121    957,641   976,600
 1,738,450  1,759,139  1,814,909  1,565,961  1,593,031  1,466,634 1,403,529
   320,515    273,104    266,392     80,647    182,341    180,805   263,219
   753,387    740,168    740,208    501,157    619,315    543,541   596,907
$  985,063 $1,018,971 $1,074,701 $1,064,804 $  973,716 $  923,093 $ 806,622


      0.3%     (2.0)%       3.0%       3.5%       4.1%       0.7%      0.2%
      0.3%     (2.2)%       3.2%       3.6%       4.2%       0.8%      0.3%
      2.6%     (0.9)%       8.3%       7.6%       9.6%       3.6%    (9.2)%
     138.3      140.5      163.2      167.5      161.0      162.9     165.7
$     98.2 $     92.9 $     90.2 $     88.9 $     86.1 $     73.6 $    63.9
$  139,096 $  144,678 $  120,090 $   91,536 $   78,943 $   52,119 $  55,175
$  114,433 $  109,252 $  101,260 $   91,070 $   88,756 $   84,649 $  87,646
    124.4%     135.6%     120.4%     100.5%      88.9%      61.6%     63.0%
$     1.00 $     1.00 $     0.98 $     0.92 $     0.70 $     0.50 $    0.50



$     0.15 $   (1.21) $     1.85 $     1.88 $     2.34 $     0.39 $   (3.35)
     24.5%      21.1%      19.9%       7.0%      15.8%      16.4%      24.6%
    16,729     17,740     18,860     17,248     18,050     16,721     16,565
    31,395     26,048     25,090     22,445     21,184     22,470     23,186

*Includes MPB Corporation operations for seven months.
                                                                        35
<PAGE>
APPENDIX TO EXHIBIT 13

On page 34 of the printed document, two bar charts were shown that contain
the following information:

(1)  Total Net Sales (in Billions of Dollars)

                                Bearings               Steel
                                ________               _____
           
               1986             $0.763                 $0.295 
               1987              0.826                  0.404
               1988              1.002                  0.552
               1989              1.042                  0.491
               1990              1.173                  0.528
               1991              1.129                  0.518
               1992              1.169                  0.473
               1993              1.154                  0.555
               1994              1.312                  0.618
               1995              1.525                  0.706

(2)  Return on Net Sales (before extraordinary items and cumulative effect
     of accounting changes):

                          Operating Income (Loss)     Income (Loss)
                          _______________________     _____________

               1986              -11.0%                   -7.8% 
               1987                3.9%                     .8%
               1988                9.0%                    4.2%
               1989                8.2%                    3.6%
               1990                7.7%                    3.2%
               1991                -.1%                   -2.2%
               1992                3.0%                     .3%
               1993                1.2%                   -1.0%
               1994                7.2%                    3.5%
               1995                9.4%                    5.0%

On page 35 of the printed document, two bar charts were shown that contain
the following information:

(1) Earnings (before extraordinary items and cumulative effect of accounting
changes) and Dividends per Share:

                                 Earnings              Dividends
                                 ________              _________

               1986              $ -3.35                 $0.50
               1987                  .39                  0.50
               1988                 2.34                  0.70
               1989                 1.88                  0.92
               1990                 1.85                  0.98
               1991                -1.21                  1.00
               1992                  .15                  1.00
               1993                 -.57                  1.00
               1994                 2.21                  1.00
               1995                 3.60                  1.11

(2) Total Assets (in Billions of Dollars)

                                 Bearings                 Steel           
                                 ________                 _____

               1986               $0.662                  $0.741
               1987                0.717                   0.750
               1988                0.803                   0.790
               1989                0.823                   0.743
               1990                1.046                   0.769
               1991                1.023                   0.736
               1992                0.987                   0.752
               1993                0.997                   0.793
               1994                1.118                   0.741
               1995                1.224                   0.702



     


Exhibit 21.  Subsidiaries of the Registrant
___________________________________________

The Timken Company has no parents.

The active subsidiaries of the Company (all of which are included in the
consolidated financial statements of the Company and its subsidiaries) are
as follows:

                                   State or sovereign      Percentage of
                                   power under laws        voting securities
Name                               of which organized      owned directly or
                                                           indirectly by
                                                           Company
____________________________________________________________________________

Timken Communications Company        Ohio                       100%
Timken do Brasil                     State of Sao Paulo,        100%
  Commercio e Industria, Ltda.         Brazil
Timken de Mexico S.A. de C.V.        Mexico                     100%
Australian Timken Proprietary,       State of Victoria,         100%
  Limited                            Australia
Timken Europa GmbH                   West Germany               100%
Timken South Africa (Pty.)           South Africa               100%
  Limited
Canadian Timken, Limited             Province of Ontario,       100%
                                       Canada
Nihon Timken K.K.                    Japan                      100%
Latrobe Steel Company                Pennsylvania               100%
The Timken Service & Sales Co.       Ohio                       100%
Timken Italia, S.R.L.                Italy                      100%
EDC, Inc.                            Ohio                       100%
M.P.B. Corporation                   Delaware                   100%
Timken Espana, S.L.                  Spain                      100%
Rail Bearing Service Corporation     Virginia                   100%


____________________


The Company also has a number of inactive subsidiaries which were
incorporated for name-holding purposes and a foreign sales corporation
subsidiary.

                                     EXHIBIT 21

                                                  Exhibit 23







               Consent of Independent Auditors


We consent to the incorporation by reference of our report
dated February 1, 1996, with respect to the consolidated
financial statements and schedule of The Timken Company
included in this Annual Report (Form 10-K) for the year
ended December 31, 1995, in the following Registration
Statements and in the related Prospectuses:

Registration                                               Filing
Number         Description of Registration Statement        Date
                                                  
33-35773       $250,000,000 Medium-Term Notes,  Series     July 19,1990
               A - Form S-3                                    
                                                             
2-97340        1985 Incentive Plan of The Timken       November 19,1990
               Company - Post-effective Amendment
               No. 1 to Form S-8                         
                                                             
33-36839       Voluntary Investment Program for        November 19,1990
               Hourly Employees of Latrobe Steel                
               Company - Post-effective Amendment            
               No. 1 to Form S-8
                                                             
33-47185       The Timken Company Long-Term Incentive    April 20, 1992
               Plan -  Form S-8       
                                                           
33-50872       The Timken Company Savings and           August 10, 1992
               Investment Pension Plan - Form S-8   
                                                             
33-54360       The MPB Corporation Employees' Savings  November 6, 1992
               Plan - Form S-8                                
                                                             
33-62904       The Timken Company Dividend Reinvestment    May 18, 1993
               Plan - Form S-3                   
                                                             
33-50609       The Ohio Hourly Pension Investment      October 15, 1993
               Plan - Form S-8                                
                                                             
33-55121       Voluntary Investment Pension Plan for    August 18, 1994
               Hourly Employees of The Timken Company
               - Form S-8                           





                                        ERNST & YOUNG LLP

Canton, Ohio
March 25, 1996

                          EXHIBIT 24
                               
                       POWER OF ATTORNEY

       The undersigned Directors and Officers of The Timken
Company, an Ohio corporation (the "Company"), hereby constitute
and appoint W. R. Timken, Jr., Joseph F. Toot, Jr., Gene E.
Little and Larry R. Brown, and each of them, their true and
lawful attorney or attorneys-in-fact, with full power of
substitution and resubstitution, for them and in their name,
place and stead, to sign on their behalf as a Director and/or
Officer of the Company, an Annual Report pursuant to Section 13
or 15 (d) of the Securities Exchange Act of 1934 on Form 10-K
for the fiscal year ended December 31, 1995 and to sign any and
all amendments to such Annual Report, and to file the same, with
all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting
unto said attorney or attorney-in-fact, and each of them, full
power and authority to do and perform each and every act and
thing requisite and necessary to be done in connection with the
foregoing, as fully to all intents and purposes as they might or
could do in person, hereby ratifying and confirming all that
said attorney or attorneys-in-fact or any of them or their
substitutes, may lawfully do or cause to be done by virtue
thereof.

       EXECUTED this 2nd day of February, 1996.

/s/ Robert Anderson                   /s/ Ward J. Timken
____________________________          ____________________________
Robert Anderson, Director             Ward J. Timken, Director;
                                      Vice President

/s/ Stanley C. Gault                  /s/ W. R. Timken, Jr.
____________________________          ____________________________
Stanley C. Gault, Director            W. R. Timken, Jr.,Director;
                                      Chairman - Board of Directors

/s/ J. Clayburn LaForce, Jr.          /s/Joseph F. Toot, Jr.
____________________________          ____________________________
J. Clayburn La Force, Jr.,            Joseph F. Toot, Jr., Director;
Director                              President and Chief
                                      Executive Officer

/s/ Robert W. Mahoney                 /s/ Martin D. Walker
____________________________          ____________________________
Robert W. Mahoney, Director           Martin D. Walker, Director

/s/ James W. Pilz                     /s/ Charles H. West
____________________________          ____________________________
James W. Pilz, Director               Charles H. West, Director;
                                      Executive Vice President
                                      and President - Steel

/s/ John M. Timken, Jr.               /s/ Alton W. Whitehouse
____________________________          ____________________________
John M. Timken, Jr., Director         Alton W. Whitehouse, Director


                                      /s/ Gene E. Little
                                      ____________________________
                                      Gene E. Little, Vice President -
                                      Finance (Principal Financial
a:2134.poa                            Accounting Officer)

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
company's consolidated Balance Sheet and Profit & Loss financial statements and
is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           7,262
<SECURITIES>                                         0
<RECEIVABLES>                                  291,556
<ALLOWANCES>                                     6,632
<INVENTORY>                                    367,889
<CURRENT-ASSETS>                               710,258
<PP&E>                                       2,337,450
<DEPRECIATION>                               1,298,068
<TOTAL-ASSETS>                               1,925,925
<CURRENT-LIABILITIES>                          462,363
<BONDS>                                        151,154
<COMMON>                                       317,455
                                0
                                          0
<OTHER-SE>                                     503,723
<TOTAL-LIABILITY-AND-EQUITY>                 1,925,925
<SALES>                                      2,230,504
<TOTAL-REVENUES>                             2,230,504
<CGS>                                        1,717,700
<TOTAL-COSTS>                                1,717,700
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              19,813
<INCOME-PRETAX>                                180,174
<INCOME-TAX>                                    67,824
<INCOME-CONTINUING>                            112,350
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   112,350
<EPS-PRIMARY>                                    $3.60
<EPS-DILUTED>                                    $3.57
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission