Timken Reports Second-Quarter 2025 Results

News provided by

Jul 30, 2025, 06:51 ET

Sales of $1.17 billion, down less than 1 percent from last year
Second-quarter diluted EPS of $1.12; adjusted EPS of $1.42
Strong cash from operations of $111 million; free cash flow of $78 million
Updates full-year 2025 outlook; now expects EPS of $3.90-$4.20, with adjusted EPS of $5.10-$5.40

	2Q-25	2Q-24	% Change
Net Sales (mils.)	$1,173.4	$1,182.3	(0.8) %
Net Income Margin	6.7 %	8.1 %	(140 bps)
Adjusted EBITDA Margin	17.7 %	19.5 %	(180 bps)
Diluted EPS	$1.12	$1.36	(17.6) %
Adjusted EPS	$1.42	$1.63	(12.9) %

NORTH CANTON, Ohio, July 30, 2025 /PRNewswire/ -- The Timken Company (NYSE: TKR; www.timken.com), a global technology leader in engineered bearings and industrial motion, today reported second-quarter 2025 sales of $1.17 billion, down 0.8 percent from the same period a year ago. The decrease was driven by lower end-market demand in both segments, offset in large part by revenue from the CGI acquisition, favorable pricing and foreign currency translation. Organically, sales were down 2.5 percent as compared to the second quarter of 2024.

Timken posted net income in the second quarter of $78.5 million or $1.12 per diluted share. This compares to net income of $96.2 million or $1.36 per diluted share for the same period a year ago. The company's net income margin in the quarter was 6.7 percent, compared to 8.1 percent in the second quarter of last year.

Excluding special items (detailed in the attached tables), adjusted net income in the second quarter was $99.3 million or $1.42 per diluted share. This compares to adjusted net income of $115.2 million or $1.63 per diluted share for the same period in 2024. Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) in the quarter were $208.2 million or 17.7 percent of sales, compared with $230.2 million or 19.5 percent of sales in the second quarter of last year.

Net cash provided by operations in the quarter was $111.3 million, and free cash flow was $78.2 million. During the quarter, Timken increased its quarterly dividend by 3 percent and repurchased more than 340 thousand shares of company stock. In total, the company returned $47.0 million of cash to shareholders through dividends and share repurchases during the quarter.

"Timken delivered second-quarter results that were largely in line with expectations, as our team continues to manage through this period of elevated uncertainty," said Richard G. Kyle, president and chief executive officer. "We have implemented pricing and other actions to mitigate the impact of tariffs, and we remain focused on serving customers and driving cost initiatives to deliver resilient financial performance in 2025."

Second-Quarter 2025 Segment Results

Engineered Bearings sales of $777.4 million decreased 0.8 percent from the same period a year ago, as higher renewable energy demand and higher pricing were more than offset by lower demand in other sectors.

Adjusted EBITDA in the quarter was $153.4 million or 19.7 percent of sales, compared with $166.2 million or 21.2 percent of sales in the second quarter of last year. The decrease in adjusted EBITDA was driven primarily by incremental tariff costs and the impact of lower production volume, partially offset by favorable price/mix and lower material & logistics costs.

Industrial Motion sales of $396.0 million decreased 0.7 percent compared with the same period a year ago, as revenue from the CGI acquisition, higher pricing and favorable foreign currency translation were more than offset by lower demand across most platforms.

Adjusted EBITDA in the quarter was $72.6 million or 18.3 percent of sales, compared with $79.7 million or 20.0 percent of sales in the second quarter of last year. The decrease in adjusted EBITDA was driven primarily by lower volume, incremental tariff costs, and higher SG&A expenses, partially offset by favorable price/mix and the benefit of the CGI acquisition.

2025 Outlook

Timken is reducing the high-end of its full-year 2025 outlook, with earnings per diluted share now forecasted to be in the range of $3.90 to $4.20 and adjusted earnings per diluted share in the range of $5.10 to $5.40. The company is taking a cautious view on second half demand and is now planning for 2025 revenue in the range of -2.0% to -0.5% in total compared to 2024.

"We expect the operating environment to remain challenging in the second half, as the trade situation and related macro effects continue to develop," said Kyle. "Looking further ahead, we are optimistic about 2026 and are beginning to take steps to position the business to capitalize on an industrial market expansion. Our team is confident in the company's ability to deliver higher levels of performance and compelling value for shareholders through the execution of our strategy and disciplined capital allocation."

Conference Call Information

Timken will host a conference call today at 11 a.m. Eastern Time to review its financial results. Presentation materials will be available online in advance of the call for interested investors and securities analysts.

Conference Call:			Wednesday, July 30, 2025
			11:00 a.m. Eastern Time
			Live Dial-In: 833-470-1428
			Or 404-975-4839
			Access Code: 584372
			(Call in 10 minutes prior to be included.)

Conference Call Replay:			Replay Dial-In available through
			Aug. 13, 2025:
			866-813-9403 or 929-458-6194
			Replay Passcode: 502808

Live Webcast:			http://investors.timken.com

Register in advance:			http://bit.ly/44h9A97

About The Timken Company

The Timken Company (NYSE: TKR; www.timken.com), a global technology leader in engineered bearings and industrial motion, designs a growing portfolio of next-generation products for diverse industries. For more than 125 years, Timken has used its specialized expertise to innovate and create customer-centric solutions that increase reliability and efficiency. Timken posted $4.6 billion in sales in 2024 and employs approximately 19,000 people globally, operating from 45 countries.

Certain statements in this release (including statements regarding the company's forecasts, estimates, plans and expectations) that are not historical in nature are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, the statements related to expectations regarding the company's future financial performance, including information under the heading "Outlook," are forward-looking.

The company cautions that actual results may differ materially from those projected or implied in forward-looking statements due to a variety of important factors, including: the finalization of the company's financial statements for the second quarter of 2025; fluctuations in customer demand for the company's products or services; unanticipated changes in business relationships with customers or their purchases from the company; changes in the financial health of the company's customers, which may have an impact on the company's revenues, earnings and impairment charges; logistical issues associated with port closures, delays or increased costs; the impact of changes to the company's accounting methods; political risks associated with government instability; recent world events that have increased the risks posed by international trade disputes, tariffs, sanctions and hostilities; strained geopolitical relations between countries in which we have significant operations; weakness in global or regional general economic conditions and capital markets (as a result of financial stress affecting the banking system or otherwise); changes in wages, shipping costs, raw material costs, energy and fuel prices, and other production costs; changes in customer demand or tariff rates and other costs associated with tariffs; the company's ability to satisfy its obligations under its debt agreements and renew or refinance borrowings on favorable terms; fluctuations in currency valuations or interest rates; changes in the expected costs associated with product warranty claims; the ability to achieve satisfactory operating results in the integration of acquired companies, including realizing any accretion, synergies, and expected cashflow generation within expected timeframes or at all; the company's ability to effectively adjust prices for its products in response to changing dynamics; the impact on the company's pension obligations and assets due to changes in interest rates, investment performance and other tactics designed to reduce risk; the introduction of new disruptive technologies, such as artificial intelligence; unplanned plant shutdowns; the effects of government-imposed restrictions, commercial requirements, and company goals associated with climate change and emissions or other sustainability initiatives; unanticipated litigation, claims, investigations remediation, or assessments; the rapidly evolving global regulatory landscape and the corresponding heightened operational complexity and compliance risks; restrictions on the use of, or claims or remediation associated with, per- and polyfluoroalkyl substances or polytetrafluoroethylene; the company's ability to maintain positive relations with unions and works councils; the company's ability to compete for skilled labor and to attract, retain and develop management, other key employees, and skilled personnel; negative impacts to the company's operations or financial position as a result of pandemics, epidemics, or other public health concerns and associated governmental measures; and the company's ability to complete and achieve the benefits of announced plans, programs, initiatives, acquisitions, capital investments, and cost reduction actions. Additional factors are discussed in the company's filings with the Securities and Exchange Commission, including the company's Annual Report on Form 10-K for the year ended Dec. 31, 2024, quarterly reports on Form 10-Q and current reports on Form 8-K. Except as required by the federal securities laws, the company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Media Relations:
Scott Schroeder
234.262.6420
[email protected]

Investor Relations:
Neil Frohnapple
234.262.2310
[email protected]

The Timken Company
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in millions, except share data) (Unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Net sales	$	1,173.4	$	1,182.3	$	2,313.7	$	2,372.6
Cost of products sold	813.1		808.7		1,594.7		1,601.4
Selling, general & administrative expenses	189.7		184.1		374.5		374.8
Amortization of intangible assets	19.9		19.0		38.9		39.0
Impairment and restructuring charges	2.9		3.3		13.8		5.6
Operating Income	147.8		167.2		291.8		351.8
Non-service pension and other postretirement expense	(1.2)		(1.0)		(2.4)		(2.0)
Other (expense) income, net	(3.4)		1.2		(3.7)		0.3
Interest expense, net	(26.8)		(29.5)		(51.0)		(58.9)
Income Before Income Taxes	116.4		137.9		234.7		291.2
Provision for income taxes	30.7		35.9		57.6		78.6
Net Income	85.7		102.0		177.1		212.6
Less: Net income attributable to noncontrolling interest	7.2		5.8		20.3		12.9
Net Income Attributable to The Timken Company	$	78.5	$	96.2	$	156.8	$	199.7
Net Income per Common Share Attributable to The Timken Company Common Shareholders
Basic Earnings per share	$	1.13	$	1.37	$	2.24	$	2.84
Diluted Earnings per share	$	1.12	$	1.36	$	2.23	$	2.82
Average Shares Outstanding	69,751,965		70,364,539		69,877,737		70,301,757
Average Shares Outstanding - assuming dilution	70,075,084		70,849,254		70,283,847		70,850,792

BUSINESS SEGMENTS
(Unaudited)
	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2025			2024			2025			2024
Engineered Bearings
Net sales	$	777.4		$	783.4		$	1,538.1		$	1,585.9
Adjusted Earnings before interest, taxes, depreciation and amortization (EBITDA) ⁽¹⁾	$	153.4		$	166.2		$	312.6		$	347.6
Adjusted EBITDA Margin ⁽¹⁾	19.7		%	21.2		%	20.3		%	21.9		%
Industrial Motion
Net sales	$	396.0		$	398.9		$	775.6		$	786.7
Adjusted Earnings before interest, taxes, depreciation and amortization (EBITDA) ⁽¹⁾	$	72.6		$	79.7		$	139.7		$	161.8
Adjusted EBITDA Margin ⁽¹⁾	18.3		%	20.0		%	18.0		%	20.6		%
Unallocated corporate expense ⁽¹⁾	$	(17.8)		$	(15.7)		$	(36.0)		$	(32.8)

Consolidated
Net sales	$	1,173.4		$	1,182.3		$	2,313.7		$	2,372.6
Adjusted Earnings before interest, taxes, depreciation and amortization (EBITDA) ⁽¹⁾	$	208.2		$	230.2		$	416.3		$	476.6
Adjusted EBITDA Margin ⁽¹⁾	17.7		%	19.5		%	18.0		%	20.1		%

EBITDA is a non-GAAP measure defined as operating income plus other income (expense) and excluding depreciation and amortization. EBITDA Margin is a non-GAAP measure defined as EBITDA as a percentage of net sales. EBITDA and EBITDA Margin are important financial measures used in the management of the business, including decisions concerning the allocation of resources and assessment of performance. Management believes that reporting EBITDA and EBITDA Margin is useful to investors as these measures are representative of the core operations of the Company. See below for reconciliation of Consolidated EBITDA and Consolidated EBITDA Margin.

⁽¹⁾ Consolidated adjusted EBITDA is a non-GAAP measure defined as EBITDA less impairment, restructuring and reorganization charges, acquisition costs, including transaction costs and the amortization of the inventory step-up, actuarial gains and losses associated with the remeasurement of the Company's defined benefit pension and other postretirement benefit plans, property losses and recoveries, gains and losses on the sale of real estate and divestitures, and other items from time to time that are not part of the Company's core operations. Consolidated adjusted EBITDA Margin is a non-GAAP measure defined as Consolidated adjusted EBITDA as a percentage of net sales. Management believes Consolidated adjusted EBITDA and Consolidated adjusted EBITDA Margin are important financial measures used in the management of the business, including decisions concerning the allocation of resources and assessment of performance. Management believes that reporting adjusted EBITDA and adjusted EBITDA Margin is useful to investors as these measures are representative of the core operations of the Company. See below for reconciliation of Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDA Margin. Segment Adjusted EBITDA is the measurement of segment profit and loss. The Company's Chief Operating Decision Maker ("CODM") utilizes Segment Adjusted EBITDA and Segment Adjusted EBITDA Margin to evaluate segment performance and allocates resources. See the Company's Form 10-Q for a reconciliation of Segment Adjusted EBITDA to income before income taxes.

CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in millions)	(Unaudited)
	June 30, 2025		December 31, 2024
ASSETS
Cash and cash equivalents	$	419.3	$	373.2
Restricted cash	1.5		0.4
Accounts receivable, net	785.6		664.6
Unbilled receivables	153.2		140.8
Inventories, net	1,222.1		1,195.6
Other current assets	138.0		142.3
Total Current Assets	2,719.7		2,516.9
Property, plant and equipment, net	1,351.3		1,306.9
Operating lease assets	132.5		130.6
Goodwill and other intangible assets	2,531.4		2,389.8
Other assets	79.0		66.8
Total Assets	$	6,813.9	$	6,411.0
LIABILITIES
Accounts payable	$	347.0	$	321.7
Short-term debt, including current portion of long-term debt	58.7		13.0
Income taxes	13.8		24.4
Accrued expenses	450.2		461.4
Total Current Liabilities	869.7		820.5
Long-term debt	2,139.6		2,049.7
Accrued pension benefits	145.3		157.7
Accrued postretirement benefits	29.8		29.8
Long-term operating lease liabilities	85.7		84.0
Other non-current liabilities	271.0		285.2
Total Liabilities	3,541.1		3,426.9
EQUITY
The Timken Company shareholders' equity	3,094.7		2,826.5
Noncontrolling interest	178.1		157.6
Total Equity	3,272.8		2,984.1
Total Liabilities and Equity	$	6,813.9	$	6,411.0

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in millions)	2025		2024		2025		2024
Cash Provided by (Used in)
OPERATING ACTIVITIES
Net Income	$	85.7	$	102.0	$	177.1	$	212.6
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	57.2		54.2		112.3		109.5
Impairment charges	—		1.9		—		1.9
Stock-based compensation expense	6.9		7.0		14.4		11.5
Pension and other postretirement expense	1.9		1.7		3.7		3.3
Pension and other postretirement benefit contributions and payments	(4.6)		(3.9)		(28.4)		(16.1)
Changes in operating assets and liabilities:
Accounts receivable	(21.0)		(25.1)		(91.8)		(131.2)
Unbilled receivables	5.9		(13.3)		(12.3)		(3.8)
Inventories	5.2		(9.5)		20.5		(20.6)
Accounts payable	2.8		(6.9)		23.0		13.8
Accrued expenses	(11.4)		10.7		(27.4)		(20.5)
Income taxes	(25.5)		6.0		(22.0)		26.5
Other, net	8.2		(0.2)		0.8		(13.0)
Net Cash Provided by Operating Activities	$	111.3	$	124.6	$	169.9	$	173.9
INVESTING ACTIVITIES
Capital expenditures	$	(33.1)	$	(37.3)	$	(68.3)	$	(81.4)
Investments in short-term marketable securities, net	3.9		1.1		4.7		20.8
Other, net	0.1		1.3		2.0		1.2
Net Cash Used in Investing Activities	$	(29.1)	$	(34.9)	$	(61.6)	$	(59.4)
FINANCING ACTIVITIES
Cash dividends paid to shareholders	$	(24.4)	$	(23.9)	$	(49.5)	$	(48.4)
Purchase of treasury shares	(22.6)		(29.7)		(45.7)		(29.7)
Proceeds from exercise of stock options	0.2		3.4		0.5		5.4
Payments related to tax withholding for stock-based compensation	(0.3)		(1.1)		(9.8)		(10.0)
Net (payments) proceeds from credit facilities	(1.1)		(499.2)		26.9		(481.5)
Net (payments) proceeds on long-term debt	(6.1)		287.9		(7.3)		286.6
Proceeds on sale of shares in Timken India Limited	—		232.3		—		232.3
Other, net	—		(6.7)		—		(6.7)
Net Cash Used in Financing Activities	$	(54.3)	$	(37.0)	$	(84.9)	$	(52.0)
Effect of exchange rate changes on cash	16.4		(4.0)		23.8		(10.8)
Increase in Cash, Cash Equivalents and Restricted Cash	$	44.3	$	48.7	$	47.2	$	51.7
Cash, Cash Equivalents and Restricted Cash at Beginning of Period	376.5		422.3		373.6		419.3
Cash, Cash Equivalents and Restricted Cash at End of Period	$	420.8	$	471.0	$	420.8	$	471.0

Reconciliations of Adjusted Net Income to GAAP Net Income and Adjusted Earnings Per Share to GAAP Earnings Per Share:
(Unaudited)
The following reconciliation is provided as additional relevant information about the Company's performance deemed useful to investors. Management believes that the non-GAAP measures of adjusted net income and adjusted diluted earnings per share are important financial measures used in the management of the business, including decisions concerning the allocation of resources and assessment of performance. Management believes that reporting adjusted net income and adjusted diluted earnings per share is useful to investors as these measures are representative of the Company's core operations.

(Dollars in millions, except share data)	Three Months Ended June 30,								Six Months Ended June 30,
	2025		EPS		2024		EPS		2025		EPS		2024		EPS
Net Income Attributable to The Timken Company	$	78.5	$	1.12	$	96.2	$	1.36	$	156.8	$	2.23	$	199.7	$	2.82

Adjustments: ⁽¹⁾
Acquisition intangible amortization	$	19.9			$	19.0			$	38.9			$	39.0
Impairment, restructuring and reorganization charges ⁽²⁾	5.0				4.9				8.2				9.6
Acquisition-related charges ⁽³⁾	—				3.0				—				7.7
Gain on sale of certain assets ⁽⁴⁾	(0.1)				(0.2)				(1.3)				(0.9)
CEO transition expenses ⁽⁵⁾	3.2				1.1				11.8				1.2
Noncontrolling interest of above adjustments ⁽⁶⁾	1.0				—				4.8				(0.1)
Provision for income taxes ⁽⁷⁾	(8.2)				(8.8)				(21.3)				(15.3)
Total Adjustments:	20.8		0.30		19.0		0.27		41.1		0.59		41.2		0.58
Adjusted Net Income Attributable to The Timken Company	$	99.3	$	1.42	$	115.2	$	1.63	$	197.9	$	2.82	$	240.9	$	3.40
⁽¹⁾ Adjustments are pre-tax, with the net tax provision listed separately.
⁽²⁾ Impairment, restructuring and reorganization charges (including items recorded in cost of products sold) relate to: (i) plant closures; (ii) the rationalization of certain plants; (iii) severance related to cost reduction initiatives; (iv) impairment of assets; and (v) related depreciation and amortization. The Company re-assesses its operating footprint and cost structure periodically, and makes adjustments as needed that result in restructuring charges. However, management believes these actions are not representative of the Company's core operations.
⁽³⁾ Acquisition-related charges represent deal-related expenses associated with completed transactions and any resulting inventory step-up impact.
⁽⁴⁾ Represents the net gain resulting from the sale of certain assets.
⁽⁵⁾ On March 31, 2025, the Company announced that Tarak B. Mehta, President and Chief Executive Officer ("CEO") of the Company would be departing from the Company, effective immediately, and Richard G. Kyle would be serving as interim President and CEO. CEO transition expenses primarily relate to the cost of the settlement agreement with Mr. Mehta in connection with his departure, net of the impact for stock awards forfeited, and incremental stock compensation expense related to a deferred share award issued to Mr. Kyle. During 2024, the Company announced that Mr. Kyle, President and CEO of the Company would be retiring from his position as CEO as of February 15, 2025, and that Mr. Mehta would be appointed CEO on September 5, 2024. CEO transition expenses for 2024 relate to the acceleration of certain stock compensation awards for Mr. Kyle and other one-time costs associated with the transition in 2024.
⁽⁶⁾ Represents the noncontrolling interest impact of the adjustments listed above, as well as the reversal of uncertain tax positions related to Timken India Limited.
⁽⁷⁾ Provision for income taxes includes the net tax impact on pre-tax adjustments (listed above), the impact of discrete tax items recorded during the respective periods as well as other adjustments to reflect the use of one overall effective tax rate on adjusted pre-tax income in interim periods.

Reconciliation of EBITDA to GAAP Net Income, EBITDA Margin to Net Income as a Percentage of Sales, and EBITDA Margin, After Adjustments, to Net Income as a Percentage of Sales, and EBITDA, After Adjustments, to Net Income:
(Unaudited)
The following reconciliation is provided as additional relevant information about the Company's performance deemed useful to investors. Management believes consolidated earnings before interest, taxes, depreciation and amortization (EBITDA) is a non-GAAP measure that is useful to investors as it is representative of the Company's performance and that it is appropriate to compare GAAP net income to consolidated EBITDA. Management also believes that adjusted EBITDA, adjusted EBITDA margin and EBITDA margin are useful to investors as they are representative of the Company's core operations and are used in the management of the business, including decisions concerning the allocation of resources and assessment of performance.

(Dollars in millions)	Three Months Ended June 30,								Six Months Ended June 30,
	2025		Percentage to Net Sales		2024		Percentage to Net Sales		2025		Percentage to Net Sales		2024		Percentage to Net Sales
Net Income	$	85.7	7.3	%	$	102.0	8.6	%	$	177.1	7.7	%	$	212.6	9.0	%

Provision for income taxes	30.7				35.9				57.6				78.6
Interest expense	29.8				34.6				56.3				66.8
Interest income	(3.0)				(5.1)				(5.3)				(7.9)
Depreciation and amortization	57.2				54.2				112.3				109.5
Consolidated EBITDA	$	200.4	17.1	%	$	221.6	18.7	%	$	398.0	17.2	%	$	459.6	19.4	%

Adjustments:
Impairment, restructuring and reorganization charges ⁽¹⁾	$	4.7			$	4.7			$	7.8			$	9.0
Acquisition-related charges ⁽²⁾	—				3.0				—				7.7
Gain on sale of certain assets ⁽³⁾	(0.1)				(0.2)				(1.3)				(0.9)
CEO transition expenses ⁽⁴⁾	3.2				1.1				11.8				1.2
Total Adjustments	7.8		0.6	%	8.6		0.8	%	18.3		0.8	%	17.0		0.7	%
Adjusted EBITDA	$	208.2	17.7	%	$	230.2	19.5	%	$	416.3	18.0	%	$	476.6	20.1	%
⁽¹⁾ Impairment, restructuring and reorganization charges (including items recorded in cost of products sold) relate to: (i) plant closures; (ii) the rationalization of certain plants; (iii) severance related to cost reduction initiatives; and (iv) impairment of assets. The Company re-assesses its operating footprint and cost structure periodically, and makes adjustments as needed that result in restructuring charges. However, management believes these actions are not representative of the Company's core operations.
⁽²⁾ Acquisition-related charges represent deal-related expenses associated with completed transactions and any resulting inventory step-up impact.
⁽³⁾ Represents the net gain resulting from sale of certain assets.
⁽⁴⁾ On March 31, 2025, the Company announced that Tarak B. Mehta, President and CEO of the Company would be departing from the Company, effective immediately, and Richard G. Kyle would be serving as interim President and CEO. CEO transition expenses primarily relate to the cost of the settlement agreement with Mr. Mehta in connection with his departure, net of the impact for stock awards forfeited, and incremental stock compensation expense related to a deferred share award issued to Mr. Kyle. During 2024, the Company announced that Mr. Kyle, President and CEO of the Company would be retiring from his position as CEO as of February 15, 2025, and that Mr. Mehta would be appointed CEO on September 5, 2024. CEO transition expenses for 2024 relate to the acceleration of certain stock compensation awards for Mr. Kyle and other one-time costs associated with the transition in 2024.

Reconciliation of Total Debt to Net Debt, the Ratio of Net Debt to Capital, and the Ratio of Net Debt to Adjusted EBITDA:
(Unaudited)
These reconciliations are provided as additional relevant information about the Company's financial position deemed useful to investors. Capital, used for the ratio of net debt to capital, is a non-GAAP measure defined as total debt less cash and cash equivalents plus total shareholders' equity. Management believes Net Debt, the Ratio of Net Debt to Capital, Adjusted EBITDA (see next page), and the Ratio of Net Debt to Adjusted EBITDA are important measures of the Company's financial position, due to the amount of cash and cash equivalents on hand. The Company presents net debt to adjusted EBITDA because it believes it is more representative of the Company's financial position as it is reflective of the ability to cover its net debt obligations with results from its core operations.

(Dollars in millions)
					June 30, 2025			December 31, 2024
Short-term debt, including current portion of long-term debt					$	58.7		$	13.0
Long-term debt					2,139.6			2,049.7
Total Debt					$	2,198.3		$	2,062.7
Less: Cash and cash equivalents					(419.3)			(373.2)
Net Debt					$	1,779.0		$	1,689.5

Total Equity					$	3,272.8		$	2,984.1
Ratio of Net Debt to Capital					35.2		%	36.1		%

Adjusted EBITDA for the Twelve Months Ended					$	784.5		$	844.8
Ratio of Net Debt to Adjusted EBITDA					2.3			2.0

Reconciliation of Free Cash Flow to GAAP Net Cash Provided by Operating Activities:
(Unaudited)
Management believes that free cash flow is a non-GAAP measure that is useful to investors because it is a meaningful indicator of cash generated from operating activities available for the execution of its business strategy.

(Dollars in millions)
	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025			2024
Net cash provided by operating activities	$	111.3	$	124.6	$	169.9		$	173.9
Less: capital expenditures	(33.1)		(37.3)		(68.3)			(81.4)
Free cash flow	$	78.2	$	87.3	$	101.6		$	92.5

Reconciliation of EBITDA, After Adjustments, to GAAP Net Income:
(Unaudited)
The following reconciliation is provided as additional relevant information about the Company's performance deemed useful to investors. Management believes consolidated earnings before interest, taxes, depreciation and amortization (EBITDA) is a non-GAAP measure that is useful to investors as it is representative of the Company's performance and that it is appropriate to compare GAAP net income to consolidated EBITDA. Management also believes that the non-GAAP measure of adjusted EBITDA is useful to investors as it is representative of the Company's core operations and is used in the management of the business, including decisions concerning the allocation of resources and assessment of performance.

(Dollars in millions)	Twelve Months Ended June 30, 2025		Twelve Months Ended December 31, 2024
Net Income	$	339.8	$	375.3
Provision for income taxes	97.9		118.9
Interest expense	114.6		125.1
Interest income	(12.3)		(14.9)
Depreciation and amortization	224.6		221.8
Consolidated EBITDA	$	764.6	$	826.2
Adjustments:
Impairment, restructuring and reorganization charges ⁽¹⁾	$	16.6	$	17.8
Corporate pension and other postretirement benefit related income ⁽²⁾	(1.3)		(1.3)
Acquisition-related charges ⁽³⁾	5.3		13.0
Gain on sale of certain assets ⁽⁴⁾	(15.1)		(14.7)
Property losses and related expenses ⁽⁵⁾	1.2		1.2
CEO transition expenses ⁽⁶⁾	14.3		3.7
Tax indemnification and related items	(1.1)		(1.1)
Total Adjustments	19.9		18.6
Adjusted EBITDA	$	784.5	$	844.8
⁽¹⁾ Impairment, restructuring and reorganization charges (including items recorded in cost of products sold) relate to: (i) plant closures; (ii) the rationalization of certain plants; (iii) severance related to cost reduction initiatives; and (iv) impairment of assets. The Company re-assesses its operating footprint and cost structure periodically, and makes adjustments as needed that result in restructuring charges. However, management believes these actions are not representative of the Company's core operations.
⁽²⁾ Corporate pension and other postretirement benefit related income represents actuarial gains that resulted from the remeasurement of plan assets and obligations as a result of changes in assumptions or experience. The Company recognizes actuarial gains and losses in connection with the annual remeasurement in the fourth quarter, or if specific events trigger a remeasurement.
⁽³⁾ Acquisition-related charges represent deal-related expenses associated with completed transactions and any resulting inventory step-up impact.
⁽⁴⁾ Represents the net gain resulting from sale of certain assets. Gain on sale of certain assets for the third quarter of 2024 included $13.8 million gain related to the sale of the Gaffney, South Carolina plant.
⁽⁵⁾ Represents property loss and related expenses incurred during the periods presented resulting from property loss that occurred during the second quarter of 2024 at one of the Company's plants in Slovakia.
⁽⁶⁾ On March 31, 2025, the Company announced that Tarak B. Mehta, President and CEO of the Company would be departing from the Company, effective immediately, and Richard G. Kyle would be serving as interim President and CEO. CEO transition expenses for the twelve months ended June 30, 2025, primarily relate to the cost of the settlement agreement with Mr. Mehta in connection with his departure, net of the impact for stock awards forfeited, and incremental stock compensation expense related to a deferred share award issued to Mr. Kyle. During 2024, the Company announced that Mr. Kyle, President and CEO of the Company would be retiring from his position as CEO as of February 15, 2025, and that Mr. Mehta would be appointed CEO on September 5, 2024. CEO transition expenses for 2024 relate to the acceleration of certain stock compensation awards for Mr. Kyle and other one-time costs associated with the transition in 2024.

Reconciliation of Net Sales to Organic Sales
(Unaudited)
The following reconciliation is provided as additional relevant information about the Company's performance deemed useful to investors. Management believes that net sales, excluding the impact of acquisitions, divestitures and foreign currency exchange rate changes, allow investors and the Company to meaningfully evaluate the percentage change in net sales on a comparable basis from period to period.

	Three Months Ended June 30, 2025		Three Months Ended June 30, 2024		$ Change		% Change
Net sales	$	1,173.4	$	1,182.3	$	(8.9)	(0.8)	%
Less: Acquisitions	14.0		—		14.0		NM
Currency	6.6		—		6.6		NM
Net sales, excluding the impact of acquisitions and currency	$	1,152.8	$	1,182.3	$	(29.5)	(2.5)	%

Reconciliation of Adjusted Earnings per Share to GAAP Earnings per Share for Full Year 2025 Outlook:
(Unaudited)
The following reconciliation is provided as additional relevant information about the Company's outlook deemed useful to investors. Forecasted full year adjusted diluted earnings per share is an important financial measure that management believes is useful to investors as it is representative of the Company's expectation for the performance of its core business operations.

	Low End Earnings Per Share		High End Earnings Per Share
Forecasted full year GAAP diluted earnings per share	$	3.90	$	4.20

Forecasted Adjustments:
Impairment, restructuring and other special items, net ⁽¹⁾	0.40		0.40
Acquisition-related intangible amortization expense, net	0.80		0.80
Forecasted full year adjusted diluted earnings per share	$	5.10	$	5.40

⁽¹⁾ Impairment, restructuring and other special items, net do not include the impact of any potential future mark-to-market pension and other postretirement remeasurement adjustments, because the amounts will not be known until incurred.