##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549





FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934



|                                           |  |                            
|------------------------------------------ |  | ---------------------------
|For the fiscal year ended October 31, 2009 |  | Commission file no. 0-21964





Shiloh
Industries, Inc.

(Exact name of Registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 51-0347683                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

880 Steel Drive, Valley City, Ohio 44280

(Address of principal executive officeszip code)

(330) 558-2600

(Registrants telephone number, including area code)





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

Common Stock, Par Value $0.01 Per Share

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

None





Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.  Yes   ̈  No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Exchange Act.  Yes   ̈  No  x

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 (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  x  No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer   ̈      Accelerated filer   ̈      Non-accelerated filer   ̈      Smaller Reporting Company  x

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.   ̈

Indicate by check mark whether the registrant is a shell company (as defined in the Exchange Act Rule 12b-2).  Yes   ̈  No  x

Aggregate market value of Common Stock held by non-affiliates of the registrant as of April 30, 2009, the last business day of the registrants most recently completed second fiscal quarter, at a closing price of $2.34 per share
as reported by the Nasdaq Global Market, was approximately $12,178,605. Shares of Common Stock beneficially held by each executive officer and director and their respective spouses have been excluded since such persons may be deemed to be
affiliates. This determination of affiliate status is not necessarily a conclusive determination for other purposes.

Number of
shares of Common Stock outstanding as of December 16, 2009 was 16,502,929.

DOCUMENTS INCORPORATED BY REFERENCE

Parts of the following document are incorporated by reference into Part III of this Annual Report on Form 10-K: the Proxy
Statement for the registrants 2009 Annual Meeting of Stockholders (the Proxy Statement).









---

##### Table of Contents

INDEX TO ANNUAL REPORT

ON FORM 10-K

Table Of Contents



|            |  |                                                                                                              |  |     
|----------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|            |  |                                                                                                              |  | Page
|            |  | PART I:                                                                                                      |  |     
|            |  |                                                                                                             
|Item 1.     |  | Business                                                                                                     |  | 3   
|Item 1B.    |  | Unresolved Staff Comments                                                                                    |  | 7   
|Item 2.     |  | Properties                                                                                                   |  | 8   
|Item 3.     |  | Legal Proceedings                                                                                            |  | 8   
|Item 4.     |  | Submission of Matters to a Vote of Security Holders                                                          |  | 8   
|            |  | Executive Officers of the Registrant                                                                         |  | 9   
|            |  |                                                                                                             
|            |  | PART II:                                                                                                     |  |     
|            |  |                                                                                                             
|Item 5.     |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 10  
|Item 7.     |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                        |  | 11  
|Item 8.     |  | Financial Statements and Supplementary Data                                                                  |  | 23  
|Item 9.     |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 53  
|Item 9A(T). |  | Controls and Procedures                                                                                      |  | 53  
|Item 9B.    |  | Other Information                                                                                            |  | 53  
|            |  |                                                                                                             
|            |  | PART III:                                                                                                    |  |     
|            |  |                                                                                                             
|Item 10.    |  | Directors and Executive Officers of the Registrant                                                           |  | 54  
|Item 11.    |  | Executive Compensation                                                                                       |  | 54  
|Item 12.    |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 54  
|Item 13.    |  | Certain Relationships and Related Transactions                                                               |  | 55  
|Item 14.    |  | Principal Accountant Fees and Services                                                                       |  | 55  
|            |  |                                                                                                             
|            |  | PART IV:                                                                                                     |  |     
|            |  |                                                                                                             
|Item 15.    |  | Exhibits and Financial Statement Schedules                                                                   |  | 56  



2



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

PART I



|Item 1. | Business
|------- | --------

General

Shiloh Industries, Inc. is a Delaware corporation organized in 1993. Unless otherwise indicated, all
references to the Company or Shiloh refer to Shiloh Industries, Inc. and its consolidated subsidiaries. The Companys principal executive offices are located at 880 Steel Drive, Valley City, Ohio 44280 and its telephone
number is (330) 558-2600. The Companys website is located at http://www.shiloh.com. On its website, you can obtain a copy of annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments
to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act of 1934, as amended, as soon as reasonably practicable after the Company files such material electronically with, or furnishes it to, the Securities and
Exchange Commission. A copy of these filings is available to all interested parties upon written request to Kevin Bagby, at the Companys corporate offices.

The Company files annual, quarterly and special reports, proxy statements and other information with the Securities and Exchange Commission. You may read and copy any document the Company files with the
Securities and Exchange Commission (SEC) at its Public Reference Room at 100 F Street, N.W., Washington D.C. 20549. You may obtain information about the operation of the SECs Public Reference Room by calling the SEC at
1-800-SEC-0330. The SEC also maintains a website that contains reports, proxy and information statements, and other information regarding registrants that file electronically with the SEC (http://www.sec.gov).

Shiloh is a full service manufacturer of first operation blanks, engineered welded blanks, complex stampings and modular assemblies for the
automotive, heavy truck and other industrial markets. In addition, Shiloh is a designer and engineer of precision tools and dies and welding and assembly equipment for use in its blanking, welded blank and stamping operations and for sale to
original equipment manufacturers (OEMs), Tier I automotive suppliers and other industrial customers. The Companys blanks, which are engineered two dimensional shapes cut from flat-rolled steel, are principally sold to automotive
and truck OEMs and are used for exterior steel components, such as fenders, hoods and doors. These blanks include first operation exposed and unexposed blanks and more advanced engineered welded blanks. Engineered welded blanks generally consist of
two or more sheets of steel of the same or different material grade, thickness or coating that are welded together utilizing both mash seam resistance and laser welding.

The Companys complex stampings and modular assemblies include components used in the structural and powertrain systems of a vehicle. Structural systems include body-in-white applications and
structural underbody modules. Powertrain systems consist of deep draw components, such as oil pans and transmission pans. Additionally, the Company provides a variety of intermediate steel processing services, such as oiling, leveling,
cutting-to-length, slitting, edge trimming of hot and cold-rolled steel coils and inventory control services for automotive and steel industry customers. The Company has fourteen wholly owned subsidiaries at locations in Ohio, Michigan, Georgia,
Tennessee and Mexico.

The Company conducts its business and reports its information as one operating segment.

History

The Companys
origins date back to 1950 when its predecessor, Shiloh Tool & Die Mfg. Company, began to design and manufacture precision tools and dies. As an outgrowth of its precision tool and die expertise, Shiloh Tool & Die Mfg. Company
expanded into blanking and stamping operations in the early 1960s. In April 1993, Shiloh Industries, Inc. was organized as a Delaware corporation to serve as a holding company for its operating subsidiaries and, in July 1993, completed an initial
public offering of its common stock, par value $0.01 per share (Common Stock).



3



---

##### Table of Contents

In November 1999, the Company acquired the automotive division of MTD Products Inc
(MTD Automotive). MTD Holdings Inc (the parent of MTD Products Inc) is a 51.4% stockholder of the Company.

Products and
Manufacturing Processes

Revenues derived from the Companys products were as follows:



|                                                |  |                         |         |      |   |        
|----------------------------------------------- |  | ----------------------- | ------- | ---- | - | -------
|                                                |  | Years Ended October 31,
|                                                |  | 2009                    |         | 2008
|                                                |  | (dollars in thousands) 
|Complex stampings and modular assemblies        |  | $                       | 89,795  |      | $ | 171,232
|Engineered welded blanks                        |  |                         | 116,734 |      |   | 186,420
|Blanking                                        |  |                         | 46,388  |      |   | 90,550 
|Tools, dies, steel processing, scrap, and other |  |                         | 16,464  |      |   | 59,738 
|                                                |  |                         |         |      |   |        
|Total                                           |  | $                       | 269,381 |      | $ | 507,940
|                                                |  |                         |         |      |   |        

The Companys complex stamping operations produce engineered stampings and
modular assemblies. Stamping is a process in which steel is passed through dies in a stamping press in order to form the steel into three-dimensional parts. The Company produces complex stamped parts using precision single stage, progressive, deep
draw and transfer dies, which the Company either designs and manufactures or sources from third parties. Some stamping operations also provide value-added processes such as welding, assembly and painting capabilities. The Companys complex
stampings and assemblies are principally used as components for body-in-white, powertrain, seat frames and other structural body components for automobiles.

The Company produces engineered welded blanks using both the mash seam resistance and laser weld processes. The engineered welded blanks that are produced generally consist of two or more sheets of steel
of the same or different material grade, thickness or coating welded together into a single flat panel. The primary distinctions between mash seam resistance and laser welding are weld bead appearance and cost.

The Company produces steel blanks in its blanking operations. Blanking is a process in which flat-rolled steel is cut into precise
two-dimensional shapes by passing steel through a press, employing a blanking die. These blanks, which are used principally by manufacturers in the automobile, heavy truck, and lawn and garden industries, are used by the Companys automotive
and heavy truck customers for automobile exterior and structural components, including fenders, hoods, doors and side panels, and heavy truck wheel rims and brake components and by the Companys lawn and garden customers for lawn mower decks.

The Company also designs, engineers and produces precision tools and dies, and weld and secondary assembly equipment. To
support the manufacturing process, the Company supplies or sources from third parties the tools and dies used in the blanking and stamping operations and the welding and secondary assembly equipment used to manufacture modular systems. Advanced
technology is maintained to create products and processes that fulfill customers advanced product requirements. The Company has computerized most of the design and engineering portions of the tool and die production process to reduce
production time and cost.

To a lesser extent, the Company provides the service of steel processing and processes flat-rolled
steel principally for primary steel producers and manufacturers that require processed steel for end-product manufacturing purposes. The Company also processes flat-rolled steel for internal blanking and stamping operations. The Company either
purchases hot-rolled, cold-rolled or coated steel from primary steel producers located throughout the Midwest or receives the steel on a toll-processing basis and does not acquire ownership of it. Cold-rolled and hot-rolled steel often go through
additional processing operations to meet the requirements of end-product manufacturers. The Companys additional processing operations include slitting, cutting-to-length, edge trimming, roller leveling and quality inspecting of flat-rolled
steel.



4



---

##### Table of Contents

Slitting is the cutting of coiled steel to precise widths. Cutting-to-length produces steel
cut to specified lengths ranging from 12 inches to 168 inches. Edge trimming removes a specified portion of the outside edges of the coiled steel to produce a uniform width. Roller leveling flattens the steel by applying pressure across the width of
the steel to make the steel suitable for blanking and stamping. To achieve high quality and productivity and to be responsive to customers just-in-time supply requirements, most of the Companys steel processing operations are
computerized and have combined several complementary processing lines, such as slitting and cutting-to-length at single facilities. In addition to cleaning, leveling and cutting steel, the Company inspects steel to detect mill production flaws and
utilizes computers to provide both visual displays and documented records of the thickness maintained throughout the entire coil of steel. The Company also performs inventory control services for some customers.

International Operation

The Companys international operation, which is located in Mexico, is subject to various risks that are more likely to affect this operation than the Companys domestic operations. These include, among other things, exchange
controls and currency restrictions, currency fluctuations, changes in local economic conditions, unsettled political conditions and foreign government-sponsored boycotts of the Companys products or services for noncommercial reasons. The
identifiable assets associated with the Companys international operation are located where the Company believes the risks to be minimal.

Customers

The Company produces blanked and stamped parts and processed flat-rolled steel for a variety of
industrial customers. The Company supplies steel blanks, stampings and modular assemblies primarily to North American automotive manufacturers and stampings to Tier I automotive suppliers. The Company also supplies blanks and stampings to
manufacturers in the lawn and garden and heavy duty truck and trailer industries. Finally, the Company processes flat-rolled steel for a number of primary steel producers.

The Companys largest customer is General Motors Corporation (General Motors). The Company has been working with General
Motors for more than 20 years and operates a vendor-managed program to supply blanks, which program includes on-site support staff, electronic data interchange, logistics support, a just-in-time delivery system and, over the past five years,
supplying engineered welded blanks. As a result of the acquisition of MTD Automotive in November 1999, Ford Motor Company (Ford) became another significant customer. The Company supplies Ford with blanks, deep draw stampings and modular
assemblies. The Company also does business with Chrysler LLC (Chrysler), and supplies Chrysler with engineered welded blanks, blanks, and deep draw stampings.

In fiscal 2009, General Motors accounted for approximately 40.1% of the Companys revenues. No other individual customer accounted for more than 10% of the Companys revenues in fiscal 2009. At
October 31, 2009 and 2008, General Motors accounted for 41.9% and 49.1% of the Companys accounts receivable, respectively.

Sales and Marketing

The Company operates a sales and technical center in Canton, Michigan, which center is in
close proximity to certain of its automotive customers. The sales and marketing organization is structured to efficiently service all of the Companys key customers and directly market the Companys automotive and steel processing products
and services. The sales force is organized to enable the Company to target sales and marketing efforts at three distinct types of customers, which include OEM customers, Tier I suppliers and steel consumers and producers.

The Companys engineering staff at the Canton location provides total program management, technical assistance and advanced product
development support to customers during the product development stage of new vehicle design.



5



---

##### Table of Contents

Operations and Engineering

The Company operates eight manufacturing facilities in the United States and one manufacturing facility in Mexico, along with technical
centers in Canton, Michigan and Valley City, Ohio that coordinate advanced product and process development and applications with its customers and its manufacturing facilities. The Companys manufacturing facilities and technical centers are
strategically located close to its customers engineering organizations and fabricating-assembly plants. Each facility of the Company is focused on meeting the business strategy of the Company by optimizing its performance in quality, cost and
delivery.

Raw Materials

The basic materials required for the Companys operations are hot-rolled, cold-rolled and coated steel. The Company obtains steel from a number of primary steel producers and steel service centers.
The majority of the steel is purchased through customers steel buying programs. Under these programs, the Company purchases steel at the steel price that its customers negotiated with the steel suppliers. These suppliers include AK Steel,
Areclor Mittal, Severstal and U.S. Steel. Although the Company takes ownership of the steel, the customers are responsible for all steel price fluctuations. Most of the steel owned by the Company is purchased domestically. A portion of the steel
processing products and services is provided to customers on a toll processing basis. Under these arrangements, the Company charges a specified fee for operations performed without acquiring ownership of the steel and being burdened with the
attendant costs of ownership and risk of loss. Through centralized purchasing, the Company attempts to purchase raw materials at the lowest competitive prices for the quantity purchased. The amount of steel available for processing is a function of
the production levels of primary steel producers.

Competition

Competition for sales of steel blanks and engineered welded blanks is intense, coming from numerous companies, including independent domestic
and international suppliers, and from internal divisions of General Motors, Ford and Chrysler, as well as independent domestic and international Tier I and Tier II suppliers, some of which have blanking facilities. Competitors for engineered welded
blanks include TWB Co., LLC, Powerlaser Ltd. and Procoil Corp. Competition for sales of automotive stamping and assemblies is also intense. Primary competitors in North America for the engineered stamping and assembly business are Narmco Group,
Midwest Stamping and Manufacturing Company, Gestamp North America Inc. and Midway Products Group. The methods of competition with these companies in blanks, engineered welded blanks and automotive stampings and assemblies are product quality, price,
delivery, location and engineering capabilities. Shiloh is the only supplier of engineered welded blanks that is not affiliated with a steel company.

Employees

As of November 30, 2009, the Company had approximately 955 employees. A total of approximately
175 employees at two of the Companys subsidiaries are covered by two collective bargaining agreements that are due to expire in June 2011 and November 2012.

Backlog

A significant portion of the Companys business pertains to
automobile platforms for various model years. Orders against these platforms are subject to releases by the customer and are not considered technically firm. Backlog, therefore, is not a meaningful indicator of future performance.

Seasonality

The Company
typically experiences decreased revenue and operating income during its first fiscal quarter of each year, usually resulting from generally lower overall automobile production during November and



6



---

##### Table of Contents

December. The Companys revenues and operating income in its third fiscal quarter can also be affected by the typically lower automobile production activities in July due to
manufacturers plant shutdowns and new model changeovers of production lines.

Environmental Matters

The Company is subject to environmental laws and regulations concerning emissions to the air, discharges to waterways and generation,
handling, storage, transportation, treatment and disposal of waste and hazardous materials.

The Company is also subject to
laws and regulations that can require the remediation of contamination that exists at current or former facilities. In addition, the Company is subject to other federal and state laws and regulations regarding health and safety matters. Each of the
Companys production facilities has permits and licenses allowing and regulating air emissions and water discharges. While the Company believes that at the present time its production facilities are in substantial compliance with environmental
laws and regulations, these laws and regulations are constantly evolving and it is impossible to predict whether compliance with these laws and regulations may have a material adverse effect on the Company in the future.

ISO 14001 is a voluntary international standard issued in September 1996 by the International Organization for Standardization. ISO 14001
identifies the elements of an Environmental Management System (EMS) necessary for an organization to effectively manage its effect on the environment. The ultimate objective of the standard is to integrate the EMS with overall business
management processes and systems so that environmental considerations are a routine part of business decisions. As of October 31, 2003, all of the Companys facilities were ISO 14001 certified. The Company has completed the certification
process at each of its nine manufacturing facilities for the latest and highest international quality standard for the automotive industry, ISO/TS 16949:2002. The Company believes this certification is a market requirement for doing business in the
automotive industry.

Segment and Geographic Information

The Company conducts its business and reports its information as one operating segmentAutomotive Products. The Chief Executive Officer of the Company has been identified as the chief operating
decision maker because he has final authority over performance assessment and resource allocation decisions. In determining that one operating segment is appropriate, the Company considered the nature of the business activities, the existence of
managers responsible for the operating activities and information presented to the Board of Directors for its consideration and advice. Furthermore, the Company is a full service manufacturer of first operation blanks, engineered welded blanks,
complex stampings and modular assemblies predominately for the automotive and heavy truck markets. Customers and suppliers are substantially the same among operations, and all processes entail the acquisition of steel and the processing of the steel
for use in the automotive industry.

Revenues from the Companys foreign subsidiary in Mexico were $9.6 million and $16.3
million for fiscal years 2009 and 2008, respectively. These revenues represent 4% of total revenues for fiscal 2009 and 3% of total revenues for fiscal year 2008. Long-lived assets consist primarily of net property, plant and equipment. Long-lived
assets of the Companys foreign subsidiary totaled $16.9 million and $17.2 million at October 31, 2009 and 2008, respectively. The consolidated long-lived assets of the Company totaled $152.6 million and $176.4 million at October 31,
2009 and 2008, respectively.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------

None.



7



---

##### Table of Contents

|Item 2. | Properties
|------- | ----------

The Company
believes substantially all of its property and equipment is in good condition and that it has sufficient capacity to meet its current operational needs. The Companys facilities, all of which are owned are as follows:



|                                                        |  |                         |  |                      |  |               |  |              |  |                                                                                                                 
|------------------------------------------------------- |  | ----------------------- |  | -------------------- |  | ------------- |  | ------------ |  | ----------------------------------------------------------------------------------------------------------------
|Subsidiary                                              |  | Facility Name           |  | Location             |  | SquareFootage |  | YearOccupied |  | Description of Use                                                                                              
|Shiloh Corporation                                      |  | Mansfield Blanking      |  | Mansfield, Ohio      |  | 295,000       |  | 1955         |  | Blanking/Tool and Die Production/Complex Stamping and Modular Assembly                                          
|                                                        |  |                         |  |                      | 
|Medina Blanking, Inc.                                   |  | Medina Blanking         |  | Valley City, Ohio    |  | 255,000       |  | 1986         |  | Blanking/Engineered Welded Blanks/Engineering and Development                                                   
|                                                        |  |                         |  |                      | 
|Medina Blanking, Inc.                                   |  | Ohio Welded Blank       |  | Valley City, Ohio    |  | 254,000       |  | 2000         |  | Engineered Welded Blanks                                                                                        
|                                                        |  |                         |  |                      | 
|VCS Properties, LLC                                     |  |                         |  | Valley City, Ohio    |  | 260,000       |  | 1977         |  | Real Estate Leasing                                                                                             
|                                                        |  |                         |  |                      | 
|Liverpool Coil Processing, Incorporated                 |  | LCPI                    |  | Valley City, Ohio    |  | 244,000       |  | 1990         |  | Other Steel Processing/ Administration                                                                          
|                                                        |  |                         |  |                      | 
|Shiloh Automotive, Inc.                                 |  | Liverpool Manufacturing |  | Valley City, Ohio    |  | 260,000       |  | 1999         |  | (1)                                                                                                             
|                                                        |  |                         |  |                      | 
|Sectional Stamping, Inc.                                |  | Wellington Stamping     |  | Wellington, Ohio     |  | 235,000       |  | 1987         |  | Complex Stamping and Modular Assembly                                                                           
|                                                        |  |                         |  |                      | 
|Greenfield Die & Manufacturing Corp.                    |  | Canton Manufacturing    |  | Canton, Michigan     |  | 170,000       |  | 1996         |  | Engineered Welded
Blanks/Complex Stamping and Modular Assembly/ Sales and Marketing/ Engineering and Development
|                                                        |  |                         |  |                      | 
|Jefferson Blanking Inc.                                 |  | Jefferson Blanking      |  | Pendergrass, Georgia |  | 185,500       |  | 1998         |  | Blanking/Engineered Welded Blanks/Complex Stamping and Modular Assembly                                         
|                                                        |  |                         |  |                      | 
|Shiloh Industries, Inc., Dickson Manufacturing Division |  | Dickson Manufacturing   |  | Dickson, Tennessee   |  | 242,000       |  | 2000         |  | Complex Stamping and Modular Assembly                                                                           
|                                                        |  |                         |  |                      | 
|Shiloh de Mexico S. A. de C.V.                          |  | Saltillo Welded Blank   |  | Saltillo, Mexico     |  | 153,000       |  | 2000         |  | Engineered Welded Blanks/Complex Stamping and Modular Assembly                                                  



|(1) | The Liverpool Manufacturing facility has been closed.
|--- | -----------------------------------------------------



|Item 3. | Legal Proceedings
|------- | -----------------

The
Company is involved in various lawsuits arising in the ordinary course of business. In managements opinion, the outcome of these matters will not have a material adverse effect on the Companys financial condition, results of operations
or cash flows.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

No matter was submitted to a vote of security holders during the fourth quarter of fiscal 2009.



8



---

##### Table of Contents

Executive Officers of the Registrant

The following information is furnished pursuant to Instruction 3 to Item 401(b) of Regulation S-K.

Curtis E. Moll, Chairman of the Board.    Mr. Moll became Chairman of the Board of the Company in April 1999, and
he has served as a Director of the Company since its formation in April 1993. Since 1980, Mr. Moll has served as the Chairman of the Board and Chief Executive Officer of MTD Holdings Inc (formerly MTD Products Inc), a privately held
manufacturer of outdoor equipment. Mr. Moll also serves as a director of Sherwin Williams Company and AGCO Corporation. Mr. Moll is 70 years old.

Theodore K. Zampetis, President and Chief Executive Officer.    In January 2002, Mr. Zampetis became the President and Chief Executive Officer of the Company. He has served
as a director of the Company since 1993. Mr. Zampetis is 64 years old.

Kevin P. Bagby, Vice President of Finance and
Chief Financial Officer.    Mr. Bagby assumed the position of Vice President of Finance and Chief Financial Officer of Shiloh Industries, Inc in November 2008. Mr. Bagby recently served as Vice President, Chief
Financial Officer and Treasurer of Freightcar America, a manufacturer of aluminum bodied railroad freight cars from 2004 to 2008. Mr. Bagby previously served as Vice President and CFO of Stoneridge, Inc., a manufacturer of electronic
components, modules and systems for the automotive and industrial markets from 1995 to 2004. Prior to joining Stoneridge, Mr. Bagby held senior financial leadership positions with Kelsey-Hayes, General Tire and Abex Corporation. Mr. Bagby
is 58 years old.

James F. Keys, Senior Vice President and Chief Technology Officer.    Mr. Keys
was named Senior Vice President of Advanced Technology/Sales and Marketing in May 2002. Mr. Keys is 56 years old.

Anthony M. Parente, Vice President, Manufacturing Operations.    Mr. Parente was named Vice President of Manufacturing Operations in October 2006. He started his career at MTD Automotive as an electrical
apprentice in 1979 and joined the Company through its acquisition of MTD Automotive in 1999. He progressed effectively through different technical assignments. He was appointed Plant Manager of the Ohio Welded Blank Plant in 2001, and was promoted
to the position of Group General Manager three years later. Mr. Parente is 48 years old.

Craig S. Parsons, Vice
President Sales and Business Development.    Mr. Parsons was named Vice President Sales and Business Development on December 1, 2009. Formerly, Mr. Parsons was with Noble International, Ltd. for sixteen years.
Mr. Parsons was President of Noble from June 2009 to November 2009. Formerly he was Executive Vice President, Global Sales and Marketing, Asia Business Development since 2007 and Vice President of sales since 2004. Mr. Parsons is 38 years
old.



9



---

##### Table of Contents

PART II



|Item 5. | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|------- | ------------------------------------------------------------------------------------------------------------

The Companys Common Stock is traded on the Nasdaq Global Market under the symbol SHLO. On December 11, 2009, the
closing price for the Companys Common Stock was $4.20 per share.

The Companys Common Stock commenced trading on
the Nasdaq National Market on June 29, 1993. The table below sets forth the high and low bid prices for the Companys Common Stock for its four quarters in each of 2009 and 2008.



|        |  |      |      |      |   |      |  |     |       |  |   |     
|------- |  | ---- | ---- | ---- | - | ---- |  | --- | ----- |  | - | ----
|        |  | 2009 |      | 2008
|Quarter |  | High |      | Low  |   | High |  | Low
|1st     |  | $    | 4.80 |      | $ | 1.25 |  | $   | 10.48 |  | $ | 7.91
|2nd     |  | $    | 2.89 |      | $ | 1.23 |  | $   | 11.67 |  | $ | 8.09
|3rd     |  | $    | 4.99 |      | $ | 1.89 |  | $   | 10.20 |  | $ | 7.50
|4th     |  | $    | 5.45 |      | $ | 4.02 |  | $   | 10.07 |  | $ | 5.01

As of the close of business on December 11, 2009, there were 99 stockholders of
record for the Companys Common Stock. The Company believes that the actual number of stockholders of the Companys Common Stock exceeds 400. The Company did not repurchase any of the Companys equity securities during fiscal 2009.

The Board of Directors of the Company declared no dividends during the year ended October 31, 2009. Prior to that, on
February 21, 2008, The Board of Directors of the Company declared a special dividend of $1.00 per share, which was paid on March 11, 2008 to shareholders of record as of March 4, 2008. The Company currently does not anticipate paying
Common Stock dividends in the foreseeable future.

Please see Item 12, Security Ownership of Certain Beneficial Owners
and Management and Related Stockholder Matters for securities authorized for issuance under equity compensation plans.



10



---

##### Table of Contents

|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

(Dollar amounts in thousands)

General

Shiloh is a supplier of numerous parts to both automobile OEMs and, as a Tier II supplier, to Tier I automotive part
manufacturers who in turn supply OEMs. The parts that the Company produces supply many models of vehicles manufactured by nearly all vehicle manufacturers that produce vehicles in North America. As a result, the Companys revenues are very
dependent upon the North American production of automobiles and light trucks, particularly production by traditional domestic manufacturers, such as General Motors, Chrysler and Ford. According to industry statistics, traditional domestic
manufacturer production in fiscal 2009 declined by 41% and total North American car and light truck production for the fiscal 2009 decreased by 37%, in each case compared with production of fiscal 2008. The continued viability of the traditional
domestic manufacturers is critical to the profitability of the Company. As of October 31, 2009, 63.3% of the Companys receivables outstanding are due from General Motors, Chrysler, and Ford.

Another significant factor affecting the Companys revenues is the Companys ability to successfully bid on the production and
supply of parts for models that will be newly introduced to the market by the Companys customers. These new model introductions typically go through a start of production phase with build levels that are higher than normal because the consumer
supply network is filled to ensure adequate supply to the market, resulting in an increase in the Companys revenues at the beginning of the cycle.

Plant utilization levels are very important to profitability because of the capital-intensive nature of these operations. For fiscal 2009, the Companys facilities operated at approximately 23.7%
capacity and operated at an increased rate of 32.2% in the fourth quarter of fiscal 2009. For fiscal 2008, plant utilization was at 42.8%. The Company defines capacity as 20 working hours per day and five days per week. Utilization of capacity is
dependent upon the releases against customer purchase orders that are used to establish production schedules and manpower and equipment requirements for each month and quarterly period of the fiscal year.

The significant majority of the steel purchased by the Companys stamping and engineered welded blank operations is purchased through
the customers steel programs. Under these programs, the Company pays the steel suppliers and passes on to the customers the steel price the customers negotiated with the steel suppliers. Although the Company takes ownership of the steel, the
customers are responsible for all steel price fluctuations. The Company also purchases steel directly from domestic primary steel producers and steel service centers. Domestic steel pricing has varied widely during the last fiscal year. Finally, the
Company blanks and processes steel for some of its customers on a toll processing basis. Under these arrangements, the Company charges a tolling fee for the operations that it performs without acquiring ownership of the steel and being burdened with
the attendant costs of ownership and risk of loss. Toll processing operations result in lower revenues but higher gross margins than operations where the Company takes ownership of the steel. Revenues from operations involving directly owned steel
include a component of raw material cost whereas toll processing revenues do not.

Changes in the price of scrap steel can
have a significant effect on the Companys results of operations because substantially all of its operations generate engineered scrap steel. Engineered scrap steel is a planned by-product of the Companys processing operations, and net
proceeds from the disposition of scrap steel contribute to gross margin by offsetting the increases in the cost of steel and the attendant costs of quality and availability. Changes in the price of steel impact the Companys results of
operations because raw material costs are by far the largest component of cost of sales in processing directly owned steel. The Company actively manages its exposure to changes in the price of steel, and, in most instances, passes along the rising
price of steel to its customers.



11



---

##### Table of Contents

Companys Response to Economic Conditions Affecting the Automotive Industry

The production of cars and light trucks for fiscal 2009 in North America according to industry statistics was 8,399,000 units. The production
units for fiscal 2009 compares to 13,320,000 in fiscal 2008, 15,167,000 in fiscal 2007, 15,480,000 in fiscal year 2006 and 15,745,000 in fiscal 2005. Production has been affected by low consumer demand, the inability to finance vehicle leases and
purchases,and higher unemployment levels, among other factors affecting the economy at the present time. These same factors are affecting the automotive industry globally as well as domestically.

In response the Company initiated several action plans to respond to significantly reduced production volumes. These included:



| |  |  | Challenging customer releases.    The Companys production scheduling is based on releases that are received weekly for
thirteen week periods. The releases drive manning levels and inventory purchases. The Companys operations personnel review the releases each week to ensure that the releases are not overly optimistic, a problem that seems to impact Tier I
customers and not OEM manufacturing plants.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Inventory orders.    The Companys operations personnel monitor daily the ordering and receipt of production material
to ensure that inventory will be readily consumed in the manufacturing process and that cash outlays for purchases coincide with receipts for sale of parts to the Companys customers.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Manning levels.    The Companys operations personnel also monitor daily the level of personnel required to fulfill the
production schedule by operating the equipment that produces the parts (direct personnel) and to support the direct personnel efforts (indirect, technical, and administrative staff). Manning is adjusted daily to react as necessary.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Discretionary spending in support of operations.    The Companys operating personnel also monitor the spending
required for repair and maintenance, purchases of supplies consumed in operating production equipment and indirect support of operations, such as material handling equipment and utilities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These daily activities are factored into forecasts for each plant for the balance of the fiscal year. The plant forecasts are consolidated
to provide forecasts of operating results on a weekly and monthly basis, updated weekly to reflect the latest developments in terms of customer intelligence and new awards of business. This process is intended to address the cash needs of the
Company considering capital asset and tooling needs related to new business as well as ongoing cash requirements for operations, payroll, pension contributions, debt repayment requirements, contingencies and other matters.

All of the above actions are intended to ensure that controllable variable spending is in line with the forecast of sales as indicated by
the customer releases against open purchase orders. Actions have been initiated to monitor selling, general and administrative costs as well, such as temporary layoffs, salary reductions, suspension of the 401k Company match, travel restrictions,
and overall reductions of controllable spending.

The Company also assesses the level of working capital risk with each
customer by monitoring accounts receivable and payable levels to ensure that net balances are either equal or in favor of the Company. The Company also reviews compliance of the Companys customers with terms and conditions of their purchase
orders and gathers market intelligence on the customers to consider in assessing any risk in the collection process.

The
Company has also evaluated plant operations in view of the recently announced plant closures by Chrysler and General Motors. The Company closed its Liverpool Manufacturing plant and consolidated the on-going Liverpool Manufacturing work into the
Companys Liverpool Coil plant. Also, the Company temporarily combined the operations of its Medina Blanking and Ohio Welded Blank plants during the customer plant closure period during the third quarter of fiscal 2009.



12



---

##### Table of Contents

With the conclusion of fiscal 2009, the Company continues to exercise caution as the next
fiscal year has begun. The same disciplined approach that was followed in fiscal 2009 remains in place. According to industry forecasts, car and light truck production is predicted to increase to 10,494,000 units, a level that represents a 25%
improvement over fiscal 2009s production but still 23% below the average production levels of the preceding five years. The Companys approach to monitoring customer release volumes and the adjustment of the Companys cost structure,
as described above, remains appropriate given the uncertainty that exists in the automotive industry including the supplier community. The Company therefore intends to adjust manning levels and discretionary spending in support of operations as
necessary in relation to customer releases as the releases are updated.

Critical Accounting Policies

Preparation of the Companys financial statements in conformity with accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company believes its estimates and assumptions are reasonable; however, actual
results and the timing of the recognition of such amounts could differ from those estimates. The Company has identified the items that follow as critical accounting policies and estimates utilized by management in the preparation of the
Companys financial statements. These estimates were selected because of inherent imprecision that may result from applying judgment to the estimation process. The expenses and accrued liabilities or allowances related to these policies are
initially based on the Companys best estimates at the time they are recorded. Adjustments are charged or credited to income and the related balance sheet account when actual experience differs from the expected experience underlying the
estimates. The Company makes frequent comparisons of actual experience and expected experience in order to mitigate the likelihood that material adjustments will be required.

Revenue Recognition.    The Company recognizes revenue both for sales from toll processing and sales of products
made with Company owned steel when there is evidence of a sales agreement, the delivery of goods has occurred, the sales price is fixed or determinable and collectibility of revenue is reasonably assured. The Company records revenues upon shipment
of product to customers and transfer of title under standard commercial terms. Price adjustments, including those arising from resolution of quality issues, price and quantity discrepancies, surcharges for fuel and/or steel and other commercial
issues are recognized in the period when management believes that such amounts become probable, based on managements estimates.

Allowance for Doubtful Accounts.    The Company evaluates the collectibility of accounts receivable based on several factors. In circumstances where the Company is aware of a specific customers inability to
meet its financial obligations, a specific allowance for doubtful accounts is recorded against amounts due to reduce the net recognized receivable to the amount the Company reasonably believes will be collected. Additionally, the allowance for
doubtful accounts is estimated based on historical experience of write-offs and the current financial condition of customers. The financial condition of the Companys customers is dependent on, among other things, the general economic
environment, which may substantially change, thereby affecting the recoverability of amounts due to the Company from its customers.

In view of the current economic conditions affecting the automotive industry, the Company is carefully assessing its risk with each of its customers and considering compliance with terms and conditions, aging of the customer accounts,
intelligence learned through contact with customer representatives and net account receivable/account payable position with customers, if applicable.

Inventory Reserves.    Inventories are valued at the lower of cost or market. Cost is determined on the first-in, first-out basis. Where appropriate, standard cost systems are
used to determine cost and the standards are adjusted as necessary to ensure they approximate actual costs. Estimates of lower of cost or market value of inventory are based upon current economic conditions, historical sales quantities and patterns,
and in some cases, the specific risk of loss on specifically identified inventories.



13



---

##### Table of Contents

The Company values inventories on a regular basis to identify inventories on hand that may
be obsolete or in excess of current future projected market demand. For inventory deemed to be obsolete, the Company provides a reserve for the full value of the inventory, net of estimated realizable value. Inventory that is in excess of current
and projected use is reduced by an allowance to a level that approximates future demand. Additional inventory reserves may be required if actual market conditions differ from managements expectations.

In view of the current economic conditions affecting the automotive industry, the Company is carefully monitoring purchases of inventory to
insure that receipts coincide with shipments, thereby reducing the economic risk of holding excessive levels of inventory that could result in long holding periods or in unsalable inventory leading to losses in conversion.

Income Taxes.In accordance with the Financial Accounting Standards Board (FASB) Accounting Standards
Codification (ASC) Topic 740, Income Taxes, the Company utilizes the asset and liability method in accounting for income taxes. Income tax expense includes U.S. and international income taxes minus tax credits and other incentives that
will reduce tax expense in the year they are claimed. Deferred taxes are recognized at currently enacted tax rates for temporary differences between the financial accounting and income tax basis of assets and liabilities and operating losses and tax
credit carryforwards. Valuation allowances are recorded to reduce net deferred tax assets to the amount that is more likely than not to be realized. The Company assesses both positive and negative evidence when measuring the need for a valuation
allowance. Evidence typically assessed includes the operating results for the most recent three-year period and, to a lesser extent because of inherent uncertainty, the expectations of future profitability, available tax planning strategies, the
time period over which the temporary differences will reverse and taxable income in prior carryback years if carryback is permitted under the tax law. The calculation of the Companys tax liabilities also involves dealing with uncertainties in
the application of complex tax laws and regulations. The Company recognizes liabilities for uncertain income tax positions based on the Companys estimate of whether, and the extent to which, the payment of additional taxes will be required.
The Company reports interest and penalties related to uncertain income tax positions as income taxes.

Impairment of
Long-lived Assets.    The Company has historically performed an annual impairment analysis of long-lived assets, which only includes property, plant and equipment since the Company has no intangible assets. However, when
significant events, which meet the definition of a triggering event in the context of assessing asset impairments, occur within the industry or within the Companys primary customer base, such as at April 30, 2009 when General
Motors and Chrysler were experiencing severe financial difficulties, an interim impairment analysis is performed. The analysis consists of reviewing the next five years outlook for sales, profitability, and cash flow for each of the Companys
manufacturing plants and for the overall Company. The five-year outlook considers known sales opportunities for which purchase orders exist, potential sale opportunities that are under development, third party forecasts of North American car builds
(published by CSM Worldwide), and the potential sales that could result from new manufacturing process additions and lastly, strategic geographic localities that are important to servicing the automotive industry. All of this data is collected as
part of our annual planning process and is updated with more current Company specific and industry data when an interim period impairment analysis is deemed necessary, as was the case at April 30, 2009. In concluding the impairment analysis,
the Company incorporates a sensitivity analysis by probability weighting the achievement of the forecasted cash flows by plant and achievements of cash flows that are 20% greater and less than the forecasted amounts.

The property, plant and equipment included in the analysis for each plant represents factory facilities devoted to the Companys
manufacturing processes and the related equipment within each plant needed to perform and support those processes. The property, plant and equipment of each plant form each plants asset group and typically certain key assets in the group form
the primary process at that plant that generate revenue and cash flow for that facility. Certain key assets have a life of ten to twelve years and the remainder of the assets in the asset group are shorter-lived assets that support the key
processes. When the analysis indicates that estimated future undiscounted cash flows of a plant are less than the net carrying value of the longed-lived assets



14



---

##### Table of Contents

of such plant, to the extent that the assets cannot be redeployed to another plant to generate positive cash flow, the Company will record an impairment charge, reducing the net carrying value of
the fixed assets (exclusive of land and buildings, the fair value of which would be assessed through appraisals) to zero. Alternative courses of action to recover the carrying amount of the long-lived asset group are typically not considered due to
the limited-use nature of the equipment and the full utilization of their useful life. Therefore, the equipment is of limited value in a used-equipment market. The depreciable lives of the Companys fixed assets are generally consistent between
years unless the assets are devoted to the manufacture of a customized automotive part and the equipment has limited reapplication opportunities. If the production of that part concludes earlier than expected, the asset life is shortened to totally
amortize its remaining value over the shortened production period.

The Company cannot predict the occurrence of future
impairment-triggering events. Such events may include, but are not limited to, significant industry or economic trends and strategic decisions made in response to changes in the economic and competitive conditions impacting the Companys
business. Based on then current facts, the Company recorded a net impairment charge of $1,644 related to long-lived assets in the second quarter of fiscal 2009. See Note 2 to the consolidated financial statements for a discussion of impairment
charges recorded in fiscal 2009 and 2008. The Company continues to assess impairment to long-lived assets based on expected orders from the Companys customers and current business conditions.

The key assumptions related to the forecasted operating results could be adversely impacted by, among other things, decreases in estimated
North American car builds during the forecast period, the inability of the Company or its major customers to maintain their respective forecasted market share positions, the inability of the Company to achieve the forecasted levels of operating
margins on parts produced, and a deterioration in property values associated with manufacturing facilities.

Group
Insurance and Workers Compensation Accruals.    The Company is self-insured for group insurance and workers compensation and reviews these accruals on a monthly basis to adjust the balances as determined
necessary. The Company reviews historical claims data and lag analysis as the primary indicators of the accruals.

Additionally, the Company reviews specific large insurance claims to determine whether there is a need for additional accrual on a case-by-case basis. Changes in the claim lag periods and the specific occurrences could materially impact the
required accrual balance period-to-period. The Company carries excess insurance coverage for group insurance and workers compensation claims exceeding a range of $160-170 and $100-500 per plan year, respectively, dependant upon the
location where the claim is incurred. At October 31, 2009 and 2008, the amount accrued for group insurance and workers compensation claims was $2,277 and $4,117, respectively. The insurance reserves have declined between years as a result
of improved safety statistics, reduced employment levels, reduced number of open and active workers compensation cases, and group insurance plan design features. The Company does not self-insure for any other types of losses.

Share-Based Payments.    The Company records compensation expense for the fair value of nonvested stock option
awards over the remaining vesting period. The Company has elected to use the simplified method to calculate the expected term of the stock options outstanding at five to six years and has utilized historical weighted average volatility,
approximately 85.8%. The Company determines the volatility and risk-free rate assumptions used in computing the fair value using the Black-Scholes option-pricing model, in consultation with an outside third party.

The Black-Scholes option valuation model requires the input of highly subjective assumptions, including the expected life of the stock-based
award and stock price volatility. The assumptions used are managements best estimates, but the estimates involve inherent uncertainties and the application of management judgment. As a result, if other assumptions had been used, the recorded
stock-based compensation expense could have been materially different from that depicted in the financial statements. In addition, the Company has estimated a 20% forfeiture rate. If actual forfeitures materially differ from the estimate, the
share-based compensation expense could be materially different.



15



---

##### Table of Contents

Pension and Other Post-retirement Costs and Liabilities.    The
Company has recorded significant pension and other post-retirement benefit liabilities that are developed from actuarial valuations. The determination of the Companys pension liabilities requires key assumptions regarding discount rates used
to determine the present value of future benefit payments and the expected return on plan assets. The discount rate is also significant to the development of other post-retirement liabilities. The Company determines these assumptions in consultation
with, and after input from, its actuaries.

The discount rate reflects the estimated rate at which the pension and other
post-retirement liabilities could be settled at the end of the year. The Company formerly used the Moodys Aa Corporate bonds with maturities of at least twenty years as a benchmark when determining the discount rate. However, in fiscal 2008,
the Company determined the discount rate by selecting a single rate that produces a result equivalent to discounting expected benefit payments from the plans using the Citigroup Pension Discount Curve. This concept of matching the duration of cash
flow of benefit payments with the discount rate is recommended by the FASB (Financial Accounting Standards Board) Accounting Standards Codification (ASC) Topic 715, CompensationRetirement Benefits. At October 31, 2008, the
resulting discount rate based on the Citigroup Pension Discount Curve was 8% compared to a Moodys Aa Corporate bond rate of 7%. As a result, a discount rate of 8% was used to measure pension benefit obligations at October 31, 2008 and
pension expense for fiscal 2009. The effect of a higher discount rate was to reduce the benefit obligation at October 31, 2008 by $5,700 and to reduce pension expense for fiscal 2009 by $300. Based upon this analysis using the Citigroup Pension
Discount Curve, the Company used a discount rate to measure its pension and post-retirement liabilities of 5.75% at October 31, 2009 and 8.00% at October 31, 2008. A change of 25 basis points in the discount rate would increase or decrease
expense on an annual basis by approximately $38.

The assumed long-term rate of return on pension assets is applied to the
market value of plan assets to derive a reduction to pension expense that approximates the expected average rate of asset investment return over ten or more years. A decrease in the expected long-term rate of return will increase pension expense
whereas an increase in the expected long-term rate will reduce pension expense. Decreases in the level of plan assets will serve to increase the amount of pension expense whereas increases in the level of actual plan assets will serve to decrease
the amount of pension expense. Any shortfall in the actual return on plan assets from the expected return will increase pension expense in future years due to the amortization of the shortfall, whereas any excess in the actual return on plan assets
from the expected return will reduce pension expense in future periods due to the amortization of the excess. A change of 25 basis points in the assumed rate of return on pension assets would increase or decrease pension assets by approximately $95.

The Companys investment policy for assets of the plans is to maintain an allocation generally of 0% to 70% in equity
securities, 0% to 70% in debt securities, and 0% to 10% in real estate. Equity security investments are structured to achieve an equal balance between growth and value stocks. The Company determines the annual rate of return on pension assets by
first analyzing the composition of its asset portfolio. Historical rates of return are applied to the portfolio. The Companys investment advisors and actuaries review this computed rate of return. Industry comparables and other outside
guidance are also considered in the annual selection of the expected rates of return on pension assets.

For the twelve months
ended October 31, 2009, the actual return on pension plans assets for all of the Companys plans approximated 7.67% to 10.05%, which exceeded the expected rate of return on plan assets of 7.25% to 7.50% used to derive pension
expense. The long term expected rate of return takes into account years with exceptional gains and years with exceptional losses.

Actual results that differ from these estimates may result in more or less future Company funding into the pension plans than is planned by management. Based on current market investment performance, the Company anticipates that
contributions to the Companys defined benefit plans will increase in fiscal 2010, and that pension expense will increase in fiscal 2009 and beyond.



16



---

##### Table of Contents

Results of Operations

Year Ended October 31, 2009 Compared to Year Ended October 31, 2008

Revenues.    Sales for fiscal 2009 were $269,381, a decrease of $238,559 from last years fiscal 2008 of $507,940, or 47%. Sales decreased during fiscal 2009 as a result of reduced production volumes
experienced by the North American automotive and heavy truck industries for which the Company supplies parts and, most significantly, by the plant closures of Chrysler and General Motors during fiscal 2009. According to industry statistics,
traditional domestic manufacturer production for fiscal 2009 declined by 41% and total North American car and light truck production for fiscal 2009 decreased by 37%, in each case compared with production for fiscal 2008.

Gross Profit.Gross profit for fiscal 2009 was a loss of $5,133 compared to gross profit of $44,290 in fiscal
2008, a decrease of $49,423. Gross profit as a percentage of sales was a negative 1.9% for fiscal 2009 compared to 8.7% for fiscal 2008. Gross profit in fiscal 2009 compared to fiscal 2008 was adversely affected by the lower volume of sales and the
absence of the related gross profit of approximately $57,700. Gross profit was favorably affected by lower material costs and favorable product mix of approximately $700, but was adversely affected by lower revenue realized from the sale of
engineered scrap during fiscal 2009 compared to fiscal 2008 of approximately $36,900. The combined effect of material costs in fiscal 2009 was an unfavorable $36,200. These reductions of gross profit were offset by reduced manufacturing expenses
that favorably affected gross profit by approximately $44,500. Manufacturing expenses declined as a result of the actions that the Company initiated in response to the reduction in production volumes of the Companys customers. These actions
resulted in reduced personnel and personnel related expenses of approximately $27,200 and reduced expenditures for repairs, supplies, utilities and other consumable supplies of approximately $12,900. Depreciation and general tax expense declined by
$4,400.

During the third quarter of fiscal 2008, the Company recorded an expense to cost of sales of approximately $952
pre-tax, or $0.03 per share, representing the correction of certain accounting errors caused by unsupported adjustments made by a former group controller of the Company during the period beginning in July 2005 through April 2008. The Company
discovered the errors following a routine internal audit conducted at one of its plants. These adjustments included errors in inventory reserves in the first quarter of fiscal 2008 for approximately $330 and the capitalization of costs in fiscal
years 2005 and 2006 associated with a capital asset project and the related depreciation of those fixed assets from the date of installation to the current quarter for approximately $622. The Company, assisted by outside legal counsel and an
independent forensic accounting firm, conducted a thorough review of the financial reporting process at the division, including, among other things, reviews of journal entries and financial statement accounts that were or could have been impacted by
the errors. After considering the results of these reviews, the facts and circumstances related to the nature of the errors, and based on managements assessment of materiality under Staff Accounting Bulletin 99 (SAB 99), the
Company concluded that the effect of the correction on reported results of operations for each quarter of the fiscal years involved was not significant to the results of operations as previously reported, and not significant to the fiscal 2008
results. As a result, the Companys results of operations for the third quarter and nine-month period of fiscal 2008 reflect the cumulative correction of the errors through the second quarter of fiscal 2008.

The Audit Committee of the Board of Directors reviewed managements analysis of the quantitative and qualitative factors of the effect
of the correction of these errors and concluded that managements assessment was thorough and complete and that managements accounting for the correction of errors was proper.

Selling, General and Administrative Expenses.    Selling, general and administrative expenses were $16,429 or
6.1% of fiscal 2009 sales. For fiscal 2008, selling general and administrative expenses were $26,924 or 5.3% of fiscal 2008 sales. The decrease in selling, general, and administrative expenses reflects lower personnel and personnel-related expenses
of approximately $6,700, and lower spending in controllable expense areas of approximately $1,725, also in response to the current automotive market conditions. The decrease also includes the reversal of a reserve of $2,070 that was initially
provided in the second quarter of fiscal 2007. At



17



---

##### Table of Contents

that time, the reserve represented managements estimate of the probable outcome of a legal decision related to a jury verdict adverse to the Company. The Company appealed the jury verdict
to the Sixth Circuit Court of Appeals and in July 2009, the Court of Appeals overturned the jurys verdict. The plaintiff moved to seek a rehearing before the Court of Appeals and the final decision of the Court denied a rehearing. The Company
has reversed the reserve as well as interest accrued since the reserve was established. The reversal was credited to selling, general and administrative expenses ($2,070) and interest expense ($266) in the accompanying consolidated statement of
operations for the year ended October 31, 2009.

Asset Impairment and Restructuring
Charge.    In March 2009, management presented to the Board of Directors its plan to close the operations of its Liverpool Manufacturing Division due to declining levels of sales. The Board approved the plan. The Company
therefore has completed its plan to relocate certain machinery and equipment to another of the Companys plants to service business that will continue and to close operations at Liverpool. As a result, the Company recorded an impairment charge
of $1,644 to reduce long-lived assets that will not be transferred to their estimated fair value. The estimated fair value of the assets was zero because the assets (i) were worn machinery and equipment for which the Company had no further use
and (ii) have a limited-use and limited value in a used equipment market. The Company also recorded a restructuring charge of $906 based on a negotiated settlement for approximately 100 employees for severance, health insurance, and curtailment
of the retirement plan of the Liverpool Manufacturing employees.

In fiscal 2006, management presented to the Board of
Directors an assessment of its current business at its Cleveland Stamping facility and committed to a plan to cease operation of the Cleveland facility as of October 31, 2007, as a result of declining volumes. The Company recorded an impairment
charge to reduce long-lived assets to their estimated fair value and recorded an estimated restructuring charge related to approximately 200 employees for severance, health insurance and curtailment of the retirement plan for employees of the
Cleveland plant. During fiscal 2008, some of the previously impaired Cleveland Stamping facility assets were sold, resulting in an impairment recovery of $431. Additionally, during the second quarter of fiscal 2008, the Company recorded an asset
impairment charge of $927 related to equipment that was dedicated to a customer program that concluded production earlier than expected, resulting in a net asset impairment of $496 for fiscal 2008. In fiscal 2009, additional sales of previously
impaired Cleveland assets were also recorded, based on cash received, and amounting to $930 for a net asset impairment charge of $714 for fiscal 2009.

Other.    For fiscal 2009, interest expense was $3,320, a decrease of $1,222 from interest expense of $4,542 in fiscal 2008. The decrease in interest expense compared to the
prior year resulted from a lower level of average borrowed funds and a decrease in the interest rate. Borrowed funds averaged $59,198 during the fiscal 2009 and the weighted average interest rate was 4.55%. For fiscal 2008, borrowed funds averaged
$73,435 while the weighted average interest rate was 5.01%. Interest expense for fiscal 2009 also includes a reduction of $266 related to interest that had been accrued on a legal reserve that was established in the second quarter of fiscal 2007 and
reversed in the third quarter of fiscal 2009 as a result of a decision of the Sixth Circuit Court of Appeals favorable to the Company. Interest expense also includes accelerated amortization of deferred financing costs of $259 related to the Third
Amendment Agreement of the Companys Credit Agreement and the reduction of the borrowing capacity from $120 million to $95 million.

Other expense, net was $5 for fiscal 2009 compared to other expense, net of $127 for fiscal 2008. Net other expense included currency transaction losses realized by the Companys Mexican subsidiary
of $112 in fiscal 2009 and $116 in 2008.

In fiscal 2009 the provision for income taxes was a benefit of $8,694 on a loss
before taxes of $26,478 for an effective tax rate of 32.8%. The provision for income taxes in fiscal 2008 was $5,436 on income before taxes of $12,253 for an effective tax rate of 44.4%. The effective tax rate for fiscal 2009 and 2008 included the
losses of the Companys Mexican subsidiary for which no tax benefit could be recorded, the effect of state taxes, and the absence of the domestic production activities deduction.



18



---

##### Table of Contents

Net Income.    Net loss for fiscal 2009 was $17,784, or $1.09 per
share diluted. In fiscal 2008, net income was $6,817 or $0.41 per share diluted.

Liquidity and Capital Resources

On August 1, 2008, the Company entered into a credit agreement with a syndicate of lenders with National City Bank, since succeeded by
PNC Bank National Association, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent. The initial agreement provided the Company with a revolving line of credit
up to $120 million with the opportunity to borrow up to an additional $80 million at then current market rates. The Credit Agreement also established limits for additional borrowings, dividends, investments, acquisitions or mergers and sales of
assets. Borrowings under the former credit agreement were repaid with the proceeds from the new agreement.

On
November 13, 2009, the Company entered into a Fourth Amendment Agreement (the Fourth Amendment) of the Credit Agreement. The Fourth Amendment provides the Company with a revolving line of credit up to $80 million through
July 31, 2012, subject to a borrowing formula requirement. The Company also has the opportunity to borrow up to an additional $80 million, at then current market rates. The Company may prepay the borrowings under the revolving credit facility
without penalty. The borrowing formula is the sum of the Companys accounts receivable and inventory minus accounts payable plus an amount of $40,000 for the period from the effective date of November 13, 2009 through January 30,
2010, $35,000 for the period from January 31, 2010 through July 30, 2010, $30,000 for the period from July 31, 2010 through July 30, 2011 and $25,000 for the period from July 31, 2011 to the conclusion of the Credit
Agreement. Under the Fourth Amendment, the Company has the option to select the applicable interest rate based upon two indices  a Base Rate, a daily rate based on the highest of the prime rate, the Federal Funds Open Rate plus one-half of one
percent or the daily Libor Rate plus one percent, as defined in the Fourth Amendment, or the Eurodollar Rate, as defined in the Fourth Amendment. The selected index is combined with a designated margin of 500 basis points for Eurodollar loans or 400
basis points for Base Rate loans. At October 31, 2009, the interest rate for the revolving credit facility was at 7.00% for Eurodollar rate loans and 7.25% for base rate loans.

The Fourth Amendment grants to the Company a waiver of compliance with the fixed charge coverage and leverage ratio requirements for the
periods from July 31, 2009 through October 31, 2009. The Fourth Amendment also specifies that the leverage ratio shall not exceed 5.80 to 1.00 from January 31, 2010 through April 29, 2010, 4.75 to 1.00 from April 30, 2010
through July 30, 2010, 2.75 to 1.00 from July 31, 2010 through January 30, 2011, 2.50 to 1.00 from January 31, 2011 through July 30, 2011, and 2.00 to 1.00 from July 31, 2011 to the conclusion of the Credit Agreement.
Also, the Fourth Amendment specifies that the fixed charge coverage ratio shall not be less than 1.75 to 1.00 from January 31, 2010 through April 29, 2010, 2.25 to 1.00 from April 30, 2010 through July 30, 2010, 3.00 to 1.00 from
July 31, 2010 through January 30, 2011, 2.50 to 1.00 from January 31, 2011 through April 29, 2011, and 2.75 to 1.00 from April 30, 2011 to the conclusion of the Credit Agreement. The Company must also maintain agreed to
levels of EBITDA (as defined) for the 3 three month periods ending at each month end date from October 31, 2009 to July 31, 2010.

The Credit Agreement specifies that upon the occurrence of an event or condition deemed to have a material adverse effect on the business or operations of the Company, as determined by the administrative
agent of the lending syndicate or the required lenders, as defined 51% of the aggregate commitment under the Credit Agreement, the outstanding borrowings become due and payable at the option of the required lenders. The Company does not anticipate
at this time any change in business conditions or operations that could be deemed a material adverse change by the lenders.

Borrowings under the Credit Agreement are collateralized by a first priority security interest in substantially all of the tangible and intangible property of the Company and its domestic subsidiaries and 65% of the stock of foreign
subsidiaries.



19



---

##### Table of Contents

In July 2009, the Company entered into a finance agreement with an insurance broker for
various insurance policies that bears interest at a fixed rate of 3.25% and requires monthly payments of $76 through April 2010. In July 2008, the Company entered into a finance agreement with an insurance broker for various insurance policies that
bears interest at a fixed rate of 3.24% and required monthly payments of $78 through April 2009. As of October 31, 2009 and October 31, 2008, $529 and $389, respectively, remained outstanding under these agreements and were classified as
current debt in the Companys consolidated balance sheets.

In June 2004, the Company issued a $2,000 promissory note to
the State of Ohio related to specific machinery and equipment at one of the Companys Ohio facilities. The promissory note bears interest at 1% for the first year of the term and 3% per annum for the balance of the term, with interest only
payments for the first year of the term. Principal payments began in August 2005 in the amount of $25, and monthly principal payments continue thereafter increasing annually until July 2011, when the loan matures. The Company may prepay this
promissory note without penalty. The balance due the State of Ohio at October 31, 2009 and 2008 was $621 and $961, respectively.

Scheduled repayments under the terms of the Credit Agreement plus repayments of other debt for the next five years are listed below:



|      |  |                         |        |            |   |       |  |   |       
|----- |  | ----------------------- | ------ | ---------- | - | ----- |  | - | ------
|Year  |  | AmendedCredit Agreement |        | Other Debt |   | Total
|2010  |  | $                       |       |            | $ | 880   |  | $ | 880   
|2011  |  |                         |       |            |   | 270   |  |   | 270   
|2012  |  |                         | 51,350 |            |   |      |  |   | 51,350
|2013  |  |                         |       |            |   |      |  |   |      
|2014  |  |                         |       |            |   |      |  |   |      
|      |  |                         |        |            |   |       |  |   |       
|Total |  | $                       | 51,350 |            | $ | 1,150 |  | $ | 52,500
|      |  |                         |        |            |   |       |  |   |       

At October 31, 2009, total debt was $52,500 and total equity was $95,492,
resulting in a capitalization rate of 35.5% debt, 64.5% equity. Current assets were $99,816 and current liabilities were $74,829 resulting in positive working capital of $24,987.

Cash consumed by the net loss was offset by expenses charged to earnings to arrive at net income that do not require a current outlay of
cash of $12,250 in fiscal 2009 compared to cash generated of $40,045 in fiscal 2008. The decrease of $27,795 reflects the net loss and less depreciation in fiscal 2009 compared to fiscal 2008.

Working capital changes since October 31, 2008 provided funds of $8,383. During the fiscal 2009, accounts receivable have decreased by
$6,402 in connection with the reduced sales volume experienced in fiscal 2009 and inventory decreased by $10,674 since the end of fiscal 2008. Considering the increase in overdraft balances of $2,263, accounts payable, net have increased $6,387.

Capital expenditures in fiscal 2009 were $7,304. Funds from operating activities net of capital expenditures and proceeds of
asset sales were used to reduce debt by $18,452 during fiscal 2009.

During fiscal 2009, two large customersGeneral
Motors and Chryslerof the Company declared bankruptcy. The Company has worked with each customer and resolved the collection of pre-petition accounts receivable. General Motors accounts have been fully resolved and collected. An amount remains
uncollected with Chrysler but a loss in collection is not anticipated at this time.

After considering letters of credit
$7,665 that the Company has issued, available funds under the Credit Agreement were $20,985 at October 31, 2009. Under the Fourth Amendment of the Credit Agreement, the Company has obtained a waiver of compliance with the financial covenants of
the Credit Agreement for the



20



---

##### Table of Contents

period from July 31, 2009 through October 31, 2009. For fiscal 2010, the Fourth Amendment specifies varying requirements for the financial covenants for varying periods of fiscal 2010
and beyond, as described above. At this time, the Company believes that funds available under the Credit Agreement and cash flow from operations, including the recovery of taxes paid in previous years resulting from the carryback of fiscal 2009
losses, will provide sufficient liquidity to meet its cash requirements through October 31, 2010 and to meet the requirements of the financial covenants of the Credit Agreement, as revised in the Fourth Amendment, during fiscal 2010.

If weak economic conditions were to continue, however, the Companys financial performance and ability to comply with
the financial covenants of the Credit Agreement could be challenged. The ability to meet the financial covenants is driven by the Companys net income before amortization, depreciation, and other noncash charges; the Companys capital
expenditures; the ability of the Companys customers to make payments for purchases and the timing of such payments; and the Companys ability to manage inventory and other working capital items. Interest payments are driven by the
Companys total debt, related fees and interest rates.

The Company continues to closely monitor business conditions that
are currently affecting the automotive industry as it did during fiscal 2009. The Company is prepared to align production schedules of the Companys plants with customers schedules, to reduce inventories, to reduce operating expenses in
line with production, including work force adjustments, and to reduce capital expenditures to a minimum. All of these efforts are directed toward the goal of meeting its cash requirements until the expiration of the Credit Agreement in July 2012,
including capital expenditures, pension obligations and repayments of $1,150 on other debt. Furthermore, the Company does not anticipate at this time any change in business conditions or operations of the Company that could be deemed as a material
adverse change by the agent bank or required lenders, as defined, and thereby result in declining borrowed amounts as immediately due and payable.

As of October 31, 2009 the Company has $426 of commitments for capital expenditures and $6,754 of commitments under non-cancelable operating leases. These capital expenditures in 2010 are for the
support of current and new business, expected increases in existing business and enhancements of production processes.

Off-Balance Sheet
Arrangements

The Company does not have any off-balance sheet arrangements with unconsolidated entities or other persons.

New Accounting Standards

Effective July 1, 2009, the FASB ASC (Topic 105, Generally Accepted Accounting Principles), became the single source for authoritative nongovernmental U.S. generally accepted accounting
principles. During fiscal 2008, several new accounting standards became effective. These new standards are included in the following topics of the FASB ASC: Topic 805, Business Combinations; Topic 820, Fair Value Measurements and
Disclosures; Topic 825, Financial Instruments; Topic 810, Consolidation; and Topic 815, Derivatives and Hedging. Additionally, new accounting standards regarding subsequent events and financial instruments
became effective in fiscal 2009, and are included in FASB ASC Topic 855, Subsequent Events and Topic 825, Financial Instruments. The Company has determined that the changes to the accounting standards in fiscal 2008 and 2009
do not have a material effect on the Companys consolidated financial statements.

In December 2008, the FASB issued
guidance related to ASC Topic 715, CompensationRetirement Benefits, the objective being to provide guidance on an employers disclosure about plan assets of a defined benefit pension plan. Such disclosures should provide users
of financial statements with an understanding of (i) how investment allocation decisions are made, (ii) major categories of plan assets, (iii) how fair value of plan assets are measured, (iv) the effect of fair value measurements
on changes in plan assets during a period and (v) significant concentrations of risk within a plan assets. For disclosures about plan assets, the requirements of the guidance is required for fiscal years ending after December 15, 2009.



21



---

##### Table of Contents

Effect of Inflation, Deflation

Inflation generally affects the Company by increasing the interest expense of floating rate indebtedness and by increasing the cost of labor,
equipment and raw materials. The level of inflation has not had a material effect on the Companys financial results for the past three years.

In periods of decreasing prices, deflation occurs and may also affect the Companys results of operations. With respect to steel purchases, the Companys purchases of steel through
customers resale steel programs protects recovery of the cost of steel through the selling price of the Companys products. For non-resale steel purchases, the Company coordinates the cost of steel purchases with the related selling price
of the product.

Forward-looking Statements

Certain statements made by the Company in this Annual Report on Form 10-K regarding earnings or general belief in the Companys expectations of future operating results are forward-looking statements
within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, forward-looking statements are statements that relate to the Companys operating performance, events or developments that the Company believes or expects
to occur in the future, including those that discuss strategies, goals, outlook, or other non-historical matters, or that relate to future sales, earnings expectations, cost savings, awarded sales, volume growth, earnings or general belief in the
Companys expectations of future operating results. The forward-looking statements are made on the basis of managements assumptions and expectations. As a result, there can be no guarantee or assurance that these assumptions and
expectations will in fact occur. The forward-looking statements are subject to risks and uncertainties that may cause actual results to materially differ from those contained in the statements. Some, but not all of the risks, include the ability of
the Company to accomplish its strategic objectives with respect to implementing its sustainable business model; the ability to obtain future sales; changes in worldwide economic and political conditions, including adverse effects from terrorism or
related hostilities; costs related to legal and administrative matters; the Companys ability to realize cost savings expected to offset price concessions; inefficiencies related to production and product launches that are greater than
anticipated; changes in technology and technological risks; increased fuel and utility costs; work stoppages and strikes at the Companys facilities and that of the Companys customers; the Companys dependence on the automotive and
heavy truck industries, which are highly cyclical; the dependence of the automotive industry on consumer spending, which is subject to the impact of domestic and international economic conditions, including increased energy costs affecting car and
light truck production, and regulations and policies regarding international trade; financial and business downturns of the Companys customers or vendors, including any production cutbacks or bankruptcies; increases in the price of, or
limitations on the availability of, steel, the Companys primary raw material, or decreases in the price of scrap steel; the successful launch and consumer acceptance of new vehicles for which the Company supplies parts; the occurrence of any
event or condition that may be deemed a material adverse effect under the Credit Agreement; pension plan funding requirements; and other factors, uncertainties, challenges and risks detailed in the Companys other public filings with the
Securities and Exchange Commission. Any or all of these risks and uncertainties could cause actual results to differ materially from those reflected in the forward-looking statements. These forward-looking statements reflect managements
analysis only as of the date of the filing of this Annual Report on Form 10-K. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.



22



---

##### Table of Contents

|Item 8. | Financial Statements and Supplementary Data
|------- | -------------------------------------------

INDEX TO FINANCIAL STATEMENTS



|                                                                                         |  |     
|---------------------------------------------------------------------------------------- |  | ----
|                                                                                         |  | Page
|Report of Independent Registered Public Accounting Firm                                  |  | 24  
|Consolidated Balance Sheets at October 31, 2009 and 2008                                 |  | 25  
|Consolidated Statements of Operations for the two years ended October 31, 2009           |  | 26  
|Consolidated Statements of Cash Flows for the two years ended October 31, 2009           |  | 27  
|Consolidated Statements of Stockholders Equity for the two years ended October 31,
2009 |  | 28  
|Notes to Consolidated Financial Statements                                               |  | 29  

The following Financial Statement Schedule for the two years ended October 31,
2009 is included in Item 15 of this Annual Report on Form 10-K:



|                                                           |  |   
|---------------------------------------------------------- |  | --
|Schedule IIValuation and Qualifying Accounts and Reserves |  | 57

All other schedules are omitted because they are not applicable or the required
information is shown in the financial statements or notes thereto.



23



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Shareholders

Shiloh Industries, Inc.

We have audited the accompanying consolidated balance sheets of Shiloh Industries, Inc. (a
Delaware corporation) and subsidiaries (the Company) as of October 31, 2009 and 2008, and the related consolidated statements of operations, stockholders equity, and cash flows for the years then ended. Our audits of the basic financial
statements included the financial statement schedule listed in the index appearing under Item 15(a)(2). These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is
to express an opinion on these financial statements and financial statement schedule based on our audits.

We conducted our
audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of
material misstatement. The Company is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, 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
consolidated financial statements referred to above present fairly, in all material respects, the financial position of Shiloh Industries, Inc. and subsidiaries as of October 31, 2009 and 2008, and the results of their operations and their cash
flows for the years then ended in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements
taken as a whole, presents fairly, in all material respects, the information set forth therein.

/s/    Grant Thornton LLP

Cleveland, Ohio

December 18,
2009



24



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except per share data)



|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------- | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                         |  | October 31, |        
|                                                                                                                                                                         |  | 2009        |         |   | 2008 |  
|ASSETS:                                                                                                                                                                  |  |             |         |   |      |   |         |  
|Cash and cash equivalents                                                                                                                                                |  | $           | 127     |   |      | $ | 2,210   |  
|Accounts receivable, net                                                                                                                                                 |  |             | 65,008  |   |      |   | 69,931  |  
|Related party accounts receivable                                                                                                                                        |  |             | 1,295   |   |      |   | 2,774   |  
|Income tax receivable                                                                                                                                                    |  |             | 6,546   |   |      |   | 2,272   |  
|Inventories, net                                                                                                                                                         |  |             | 23,538  |   |      |   | 34,212  |  
|Deferred income taxes                                                                                                                                                    |  |             | 2,124   |   |      |   | 4,893   |  
|Prepaid expenses                                                                                                                                                         |  |             | 1,178   |   |      |   | 942     |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total current assets                                                                                                                                                     |  |             | 99,816  |   |      |   | 117,234 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Property, plant and equipment, net                                                                                                                                       |  |             | 151,798 |   |      |   | 175,555 |  
|Other assets                                                                                                                                                             |  |             | 817     |   |      |   | 823     |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total assets                                                                                                                                                             |  | $           | 252,431 |   |      | $ | 293,612 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|                                                                                                                                                                         |  |            
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                                    |  |             |         |   |      |   |         |  
|Current debt                                                                                                                                                             |  | $           | 880     |   |      | $ | 731     |  
|Accounts payable                                                                                                                                                         |  |             | 60,301  |   |      |   | 53,914  |  
|Other accrued expenses                                                                                                                                                   |  |             | 13,648  |   |      |   | 22,411  |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total current liabilities                                                                                                                                                |  |             | 74,829  |   |      |   | 77,056  |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Long-term debt                                                                                                                                                           |  |             | 51,620  |   |      |   | 70,221  |  
|Deferred income taxes                                                                                                                                                    |  |             | 1,093   |   |      |   | 9,915   |  
|Long-term benefit liabilities                                                                                                                                            |  |             | 27,808  |   |      |   | 13,560  |  
|Other liabilities                                                                                                                                                        |  |             | 1,589   |   |      |   | 2,389   |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities                                                                                                                                                        |  |             | 156,939 |   |      |   | 173,141 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Commitments and contingencies                                                                                                                                            |  |             |         |   |      |   |         |  
|Stockholders equity:                                                                                                                                                    |  |             |         |   |      |   |         |  
|Common stock, par value $.01 per share; 25,000,000 shares authorized; 16,502,929 and 16,355,867 shares issued and outstanding at
October 31, 2009 and 2008, respectively |  |             | 165     |   |      |   | 164     |  
|Paid-in capital                                                                                                                                                          |  |             | 61,344  |   |      |   | 60,470  |  
|Retained earnings                                                                                                                                                        |  |             | 58,619  |   |      |   | 76,403  |  
|Accumulated other comprehensive loss:                                                                                                                                    |  |             |         |   |      |   |         |  
|Pension related liability, net                                                                                                                                           |  |             | (24,636 | ) |      |   | (16,566 | )
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total stockholders equity                                                                                                                                               |  |             | 95,492  |   |      |   | 120,471 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities and stockholders equity                                                                                                                               |  | $           | 252,431 |   |      | $ | 293,612 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  

The accompanying notes are an integral part of these consolidated financial
statements.



25



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollar and share amounts in thousands, except per share data)



|                                             |  |                        |         |   |      |   |         |  
|-------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | -
|                                             |  | Years EndedOctober 31, |        
|                                             |  | 2009                   |         |   | 2008 |  
|Revenues                                     |  | $                      | 269,381 |   |      | $ | 507,940 |  
|Cost of sales                                |  |                        | 274,514 |   |      |   | 463,650 |  
|                                             |  |                        |         |   |      |   |         |  
|Gross profit (loss)                          |  |                        | (5,133  | ) |      |   | 44,290  |  
|Selling, general and administrative expenses |  |                        | 16,429  |   |      |   | 26,924  |  
|Asset impairment charges, net                |  |                        | 714     |   |      |   | 496     |  
|Restructuring charges                        |  |                        | 906     |   |      |   |        |  
|                                             |  |                        |         |   |      |   |         |  
|Operating income (loss)                      |  |                        | (23,182 | ) |      |   | 16,870  |  
|Interest expense                             |  |                        | 3,320   |   |      |   | 4,542   |  
|Interest income                              |  |                        | 29      |   |      |   | 52      |  
|Other income (expense)                       |  |                        | (5      | ) |      |   | (127    | )
|                                             |  |                        |         |   |      |   |         |  
|Income (loss) before income taxes            |  |                        | (26,478 | ) |      |   | 12,253  |  
|Provision (benefit) for income taxes         |  |                        | (8,694  | ) |      |   | 5,436   |  
|                                             |  |                        |         |   |      |   |         |  
|Net income (loss)                            |  | $                      | (17,784 | ) |      | $ | 6,817   |  
|                                             |  |                        |         |   |      |   |         |  
|Earnings (loss) per share:                   |  |                        |         |   |      |   |         |  
|Basic earnings (loss) per share              |  | $                      | (1.09   | ) |      | $ | 0.42    |  
|                                             |  |                        |         |   |      |   |         |  
|Weighted average number of common shares     |  |                        | 16,375  |   |      |   | 16,356  |  
|                                             |  |                        |         |   |      |   |         |  
|Diluted earnings (loss) per share            |  | $                      | (1.09   | ) |      | $ | 0.41    |  
|                                             |  |                        |         |   |      |   |         |  
|Weighted average number of common shares     |  |                        | 16,375  |   |      |   | 16,477  |  
|                                             |  |                        |         |   |      |   |         |  



The
accompanying notes are an integral part of these consolidated financial statements.



26



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)



|                                                                                         |  |                        |         |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | -
|                                                                                         |  | Years EndedOctober 31, |        
|                                                                                         |  | 2009                   |         |   | 2008 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |  |                        |         |   |      |   |         |  
|Net income (loss)                                                                        |  | $                      | (17,784 | ) |      | $ | 6,817   |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                        |         |   |      |   |         |  
|Depreciation and amortization                                                            |  |                        | 29,491  |   |      |   | 32,767  |  
|Amortization of deferred financing costs                                                 |  |                        | 507     |   |      |   | 561     |  
|Asset impairment charges, net                                                            |  |                        | 714     |   |      |   | 496     |  
|Deferred income taxes                                                                    |  |                        | (1,299  | ) |      |   | (1,161  | )
|Stock-based compensation expense                                                         |  |                        | 625     |   |      |   | 512     |  
|Loss (Gain) on sale of assets                                                            |  |                        | (4      | ) |      |   | 53      |  
|Changes in operating assets and liabilities:                                             |  |                        |         |   |      |   |         |  
|Accounts receivable                                                                      |  |                        | 6,402   |   |      |   | 27,418  |  
|Inventories                                                                              |  |                        | 10,674  |   |      |   | (1,867  | )
|Prepaids and other assets                                                                |  |                        | (250    | ) |      |   | 87      |  
|Payables and other liabilities                                                           |  |                        | (4,169  | ) |      |   | (15,549 | )
|Income taxes receivable                                                                  |  |                        | (4,274  | ) |      |   | (4,242  | )
|                                                                                         |  |                        |         |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                        | 20,633  |   |      |   | 45,892  |  
|                                                                                         |  |                        |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |  |                        |         |   |      |   |         |  
|Capital expenditures                                                                     |  |                        | (7,304  | ) |      |   | (8,704  | )
|Proceeds from sale of assets                                                             |  |                        | 1,014   |   |      |   | 440     |  
|                                                                                         |  |                        |         |   |      |   |         |  
|Net cash used in investing activities                                                    |  |                        | (6,290  | ) |      |   | (8,264  | )
|                                                                                         |  |                        |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |  |                        |         |   |      |   |         |  
|Proceeds from short-term borrowings                                                      |  |                        | 764     |   |      |   | 871     |  
|Repayments of short-term borrowings                                                      |  |                        | (613    | ) |      |   | (977    | )
|Payment of capital lease                                                                 |  |                        | (2      | ) |      |   | (80     | )
|Increase (decrease) in overdraft balances                                                |  |                        | 2,263   |   |      |   | (13,544 | )
|Proceeds from long-term borrowings                                                       |  |                        | 13,239  |   |      |   | 93,400  |  
|Repayments of long-term borrowings                                                       |  |                        | (31,840 | ) |      |   | (98,236 | )
|Payment of dividends                                                                     |  |                        |        |   |      |   | (16,356 | )
|Proceeds from exercise of stock options                                                  |  |                        | 250     |   |      |   | 5       |  
|Capital contribution                                                                     |  |                        |        |   |      |   | 162     |  
|Payment of deferred financing costs                                                      |  |                        | (487    | ) |      |   | (794    | )
|                                                                                         |  |                        |         |   |      |   |         |  
|Net cash used in financing activities                                                    |  |                        | (16,426 | ) |      |   | (35,549 | )
|                                                                                         |  |                        |         |   |      |   |         |  
|Net increase (decrease) in cash and cash equivalents                                     |  |                        | (2,083  | ) |      |   | 2,079   |  
|Cash and cash equivalents at beginning of year                                           |  |                        | 2,210   |   |      |   | 131     |  
|                                                                                         |  |                        |         |   |      |   |         |  
|Cash and cash equivalents at end of year                                                 |  | $                      | 127     |   |      | $ | 2,210   |  
|                                                                                         |  |                        |         |   |      |   |         |  

The accompanying notes are an integral part of these consolidated financial
statements.



27



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(Dollar amounts in thousands, except per share data)



|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | --- | -------------- | - | ---------------- |  | - | --------------------------------- | - |  | ------------------------ | ------- | - |  | - | ------- | -
|                                                                                                                           |  | CommonStock($.01 ParValue) |     | Paid-InCapital |   | RetainedEarnings |  |   | AccumulatedOtherComprehensiveLoss |   |  | TotalStockholdersEquity |        
|November 1, 2007                                                                                                           |  | $                          | 164 |                | $ | 59,791           |  | $ | 87,469                            |   |  | $                        | (12,161 | ) |  | $ | 135,263 |  
|Net income                                                                                                                 |  |                            |    |                |   |                 |  |   | 6,817                             |   |  |                          |        |   |  |   | 6,817   |  
|Pension liability, net of tax benefit of $2,415                                                                            |  |                            |    |                |   |                 |  |   |                                  |   |  |                          | (4,405  | ) |  |   | (4,405  | )
|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  
|Comprehensive income                                                                                                       |  |                            |    |                |   |                 |  |   |                                  |   |  |                          |        |   |  |   | 2,412   |  
|Adjustment recognized upon adoption of change in accounting for uncertain income tax positions, net of tax benefit of
$582 |  |                            |    |                |   |                 |  |   | (1,527                            | ) |  |                          |        |   |  |   | (1,527  | )
|Exercise of stock options                                                                                                  |  |                            |    |                |   | 5                |  |   |                                  |   |  |                          |        |   |  |   | 5       |  
|Stock options compensation cost                                                                                            |  |                            |    |                |   | 512              |  |   |                                  |   |  |                          |        |   |  |   | 512     |  
|Related party transactions with MTD Consumer Group Inc.                                                                    |  |                            |    |                |   | 162              |  |   |                                  |   |  |                          |        |   |  |   | 162     |  
|Cash dividend, $1.00 per share                                                                                             |  |                            |    |                |   |                 |  |   | (16,356                           | ) |  |                          |        |   |  |   | (16,356 | )
|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  
|October 31, 2008                                                                                                           |  | $                          | 164 |                | $ | 60,470           |  | $ | 76,403                            |   |  | $                        | (16,566 | ) |  | $ | 120,471 |  
|Net loss                                                                                                                   |  |                            |    |                |   |                 |  |   | (17,784                           | ) |  |                          |        |   |  |   | (17,784 | )
|Pension liability, net of tax benefit of $4,754                                                                            |  |                            |    |                |   |                 |  |   |                                  |   |  |                          | (8,070  | ) |  |   | (8,070  | )
|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  
|Comprehensive income                                                                                                       |  |                            |    |                |   |                 |  |   |                                  |   |  |                          |        |   |  |   | (25,854 | )
|Exercise of stock options                                                                                                  |  |                            | 1   |                |   | 249              |  |   |                                  |   |  |                          |        |   |  |   | 250     |  
|Stock options compensation cost                                                                                            |  |                            |    |                |   | 625              |  |   |                                  |   |  |                          |        |   |  |   | 625     |  
|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  
|October 31, 2009                                                                                                           |  | $                          | 165 |                | $ | 61,344           |  | $ | 58,619                            |   |  | $                        | (24,636 | ) |  | $ | 95,492  |  
|                                                                                                                           |  |                            |     |                |   |                  |  |   |                                   |   |  |                          |         |   |  |   |         |  



The
accompanying notes are an integral part of these consolidated financial statements.



28



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except per share data)

Note 1Summary of
Significant Accounting Policies

General

Shiloh Industries, Inc. and its subsidiaries (the Company) is a full service manufacturer of first operation blanks, engineered
welded blanks, complex stampings and modular assemblies for the automotive, heavy truck and other industrial markets. In addition, the Company is a designer and engineer of precision tools and dies and welding and assembly equipment for use in its
blanking and stamping operations and for sale to original equipment manufacturers (OEMs), Tier I automotive suppliers and other industrial customers. The Companys blanks, which are engineered two dimensional shapes cut from
flat-rolled steel, are principally sold to automotive and truck OEMs and are used for structural and exterior steel components, such as support brackets, frame sides, fenders, hoods and doors. These blanks include first operation exposed and
unexposed blanks and more advanced engineered welded blanks. Engineered welded blanks generally consist of two or more sheets of steel of the same or different material grade, thickness, or coating that are welded together utilizing both mash seam
resistance and laser welding. The Companys stampings are principally used as components in mufflers, seat frames, structural rails, window lifts, heat shields, vehicle brakes and other structural body components.

The Company also builds modular assemblies, which include components used in the structural and powertrain systems of a vehicle. Structural
systems include bumper beams, door impact beams, steering column supports, chassis components and structural underbody modules. Powertrain systems consist of deep draw components, such as oil pans, transmission pans and valve covers. Additionally,
the Company provides a variety of intermediate steel processing services, such as oiling, leveling, cutting-to-length, multi-blanking, slitting, edge trimming of hot and cold-rolled steel coils and inventory control services for automotive and steel
industry customers. The Company has fourteen wholly-owned subsidiaries at locations in Ohio, Michigan, Georgia, Tennessee and Mexico.

More than 50% of the Companys publicly traded shares of Common Stock are owned by MTD Holdings Inc and the MTD Products Inc Master Employee Benefit Trust, a trust fund established and sponsored by MTD Products, making MTD a related
party of the Company.

The Company has evaluated events that occurred after October 31, 2009 but prior to
December 18, 2009, the date the financial statements were issued for events that would require recognition or disclosure in the consolidated financial statements of the Company.

Principles of Consolidation

The consolidated financial statements include the accounts of Shiloh Industries, Inc. and all wholly-owned subsidiaries. All significant intercompany transactions have been eliminated.

Revenue Recognition

The Company recognizes revenue both for sales from toll processing and sales of products made with Company owned steel when there is evidence of a sales agreement, the delivery of goods has occurred, the
sales price is fixed or determinable and collectability of revenue is reasonably assured. The Company records revenues upon shipment of product to customers and transfer of title under standard commercial terms. Price adjustments including those
arising from resolution of quality issues, price and quantity discrepancies, surcharges for fuel and/or steel and other commercial issues are recognized in the period when management believes that such amounts become probable, based on
managements estimates.

Shipping and Handling Costs

The Company classifies all amounts billed to a customer in a sales transaction related to shipping and handling as revenue and the costs
incurred by the Company for shipping and handling are classified as costs of sales.



29



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Inventories

Inventories are valued at the lower of cost or market, using the first-in first-out (FIFO) method.

Property, Plant and Equipment

Property, plant and equipment are stated at cost. Expenditures for maintenance, repairs and renewals are charged to expense as incurred, while major improvements are capitalized. The cost of these
improvements is depreciated over their estimated useful lives. Useful lives range from three to twelve years for furniture and fixtures and machinery and equipment, or if the assets are dedicated to a customer program, over the estimated life of
that program, ten to twenty years for land improvements and twenty to forty years for buildings and their related improvements. Depreciation is computed using the straight-line method for financial reporting purposes and accelerated methods for
income tax purposes. When assets are retired or otherwise disposed, the related cost and accumulated depreciation are removed from the accounts, and any gain or loss on the disposition is included in the earnings for the current period.

Employee Benefit Plans

The Company accrues the cost of defined benefit pension plans, in accordance with Statement of Financial Accounting Standards Board (FASB) Accounting Standards codification (ASC)
Topic 715 CompensationRetirement Benefits. The plans are funded based on the requirements and limitations of the Employee Retirement Income Security Act of 1974. The majority of employees of the Company also participate in
discretionary profit sharing plans administered by the Company. The Company also provides postretirement benefits to approximately 86 employees.

Stock-Based Compensation

For the Company, FASB ASC Topic 718
CompensationStock Compensation affects the stock options that have been granted and requires the Company to expense share-based payment (SBP) awards with compensation cost for SBP transactions measured at fair value.
The Company has elected to use the simplified method of calculating the expected term of the stock options and historical volatility to compute fair value under the Black-Scholes option-pricing model. The risk-free rate for periods within the
contractual life of the option is based on the U.S. zero coupon Treasury yield in effect at the time of grant. Forfeitures have been estimated based upon the Companys historical experience.

Income Taxes

In accordance with FASB ASC Topic 740, Income Taxes, the Company utilizes the asset and liability method in accounting for income taxes. Income tax expense includes U.S. and international income taxes minus tax credits and other
incentives that will reduce tax expense in the year they are claimed. Deferred taxes are recognized at currently enacted tax rates for temporary differences between the financial accounting and income tax basis of assets and liabilities and
operating losses and tax credit carryforwards. Valuation allowances are recorded to reduce net deferred tax assets to the amount that is more likely than not to be realized. The Company assesses both positive and negative evidence when measuring the
need for a valuation allowance. Evidence typically assessed includes the operating results for the most recent three-year period and, to a lesser extent because of inherent uncertainty, the expectations of future profitability, available tax
planning strategies, the time period over which the temporary differences will reverse and taxable income in prior carryback years if carryback is permitted under the tax law. The calculation of the Companys tax liabilities also involves
dealing with uncertainties in the application of complex tax laws and regulations. The Company recognizes liabilities for uncertain income tax positions based on the Companys estimate of whether, and the extent to which, additional taxes will
be required. The Company reports interest and penalties related to uncertain income tax positions as income taxes.



30



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Impairment

The Company evaluates the recoverability of long-lived assets and the related estimated remaining lives whenever events or changes in
circumstances indicate that the carrying value may not be recoverable. Events or changes in circumstances which could cause an impairment include significant underperformance relative to the expected historical or projected future operating results,
significant changes in the manner of the use of the acquired assets or the strategy for the overall business or significant negative industry or economic trends. The Company records an impairment or change in useful life whenever events or changes
in circumstances indicate that the carrying amount of long-lived assets may not be recoverable or the useful life has changed.

Comprehensive Income

Comprehensive income is defined as net income (loss) and changes in
stockholders equity from non-owner sources which, for the Company in the periods presented, consists of pension related liability adjustments.

Statement of Cash Flows Information

Cash and cash equivalents
include checking accounts and all highly liquid investments with an original maturity of three months or less.

Supplemental
disclosures of cash flow information are as follows:



|                             |  |                        |        |   |      |   |       
|---------------------------- |  | ---------------------- | ------ | - | ---- | - | ------
|                             |  | Years EndedOctober 31,
|                             |  | 2009                   |        |   | 2008
|Cash paid (refunded) for:    |  |                        |        |   |      |   |       
|Interest                     |  | $                      | 3,261  |   |      | $ | 3,969 
|Income taxes, net of refunds |  | $                      | (2,496 | ) |      | $ | 10,644

Concentration of Risk

The Company sells products to customers primarily in the automotive and heavy truck industries. Financial instruments, which potentially
subject the Company to concentration of credit risk, are primarily accounts receivable. The Company performs on-going credit evaluations of its customers financial condition. The allowance for non-collection of accounts receivable is based on
the expected collectibility of all accounts receivable. Losses have historically been within managements expectations. The Company does not have financial instruments with off-balance sheet risk. Refer to Note 14Business Segment
Information for discussion of concentration of revenues.

As of October 31, 2009, the Company had approximately 1,086
employees. A total of approximately 185 employees at two of the Companys subsidiaries are covered by two collective bargaining agreements that are due to expire in June 2011 and November 2012.

Fair Value of Financial Instruments

The carrying amounts of cash and cash equivalents, trade receivables and payables approximate fair value because of the short maturity of those instruments. The carrying value of the Companys debt
is considered to approximate the fair value of these instruments based on the borrowing rates currently available to the Company for loans with similar terms and maturities.



31



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Derivative Financial Instruments

The Company does not engage in derivatives trading, market-making or other speculative activities. The intent of any contracts entered by the
Company is to reduce exposure to currency movements affecting foreign currency purchase commitments. The Companys risks related to foreign currency exchange risks have historically not been material. The Company does not expect the effects of
these risks to be material in the future based on current operating and economic conditions in the countries and markets in which it operates. These contracts are marked-to-market and the resulting gain or loss is recorded in the consolidated
statements of operations. As of October 31, 2009 and 2008, there were no foreign currency forward exchange contracts outstanding.

Guarantees

The Company has certain indemnification clauses within its credit facility and certain lease
agreements that are considered to be guarantees within the scope of FASB ASC Topic 460 Guarantees. The Company does not consider these guarantees to be probable and the Company cannot estimate the maximum exposure. Additionally, the
Companys exposure to warranty-related obligations is not material.

Accounting Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues
and expenses during the reporting period. On an ongoing basis, management reviews its estimates based upon current available information. Actual results could differ from those estimates.

Other New Accounting Standards

Effective July 1, 2009, the FASB ASC (Topic 105, Generally Accepted Accounting Principles), became the single source for authoritative nongovernmental U.S. generally accepted accounting
principles. During fiscal 2008, several new accounting standards became effective. These new standards are included in the following topics of the FASB ASC: Topic 805, Business Combinations; Topic 820, Fair Value Measurements and
Disclosures; Topic 825, Financial Instruments; Topic 810, Consolidation; and Topic 815, Derivatives and Hedging. Additionally, new accounting standards regarding subsequent events and financial instruments
became effective in fiscal 2009, and are included in FASB ASC Topic 855, Subsequent Events and Topic 825, Financial Instruments. The Company has determined that the changes to the accounting standards in fiscal 2008 and 2009
do not have a material effect on the Companys consolidated financial statements.

In December 2008, the FASB issued
guidance related to ASC Topic 715, CompensationRetirement Benefits, the objective being to provide guidance on an employers disclosure about plan assets of a defined benefit pension plan. Such disclosures should provide users
of financial statements with an understanding of (i) how investment allocation decisions are made, (ii) major categories of plan assets, (iii) how fair value of plan assets are measured, (iv) the effect of fair value measurements
on changes in plan assets during a period and (v) significant concentrations of risk within a plan assets. For disclosures about plan assets, the requirements of the guidance is required for fiscal years ending after December 15, 2009.



32



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 2Asset Impairment and Restructuring Charges

In March 2009, management presented to the Board of Directors its plan to close the operations of its Liverpool Manufacturing Division due to
declining levels of sales. The Board approved the plan. The Company therefore completed its plan to relocate certain machinery and equipment to another of the Companys plants to service business that will continue and to close operations at
Liverpool. As a result, the Company recorded an impairment charge of $1,644 to reduce long-lived assets that will not be transferred to their estimated fair value. The estimated fair value of the assets was zero because the assets (i) were worn
machinery and equipment for which the Company had no further use and (ii) have a limited-use and limited value in a used equipment market. The Company also recorded a restructuring charge of $906 based on a negotiated settlement for
approximately 100 employees for severance, health insurance, and curtailment of the retirement plan of the Liverpool Manufacturing employees. Recoveries of previously impaired assets from the sale of equipment of the Cleveland Stamping facility in
fiscal 2009 of $930 resulted in a net impairment charge of $714 for fiscal 2009.

During the second quarter of fiscal 2008,
the Company recorded an asset impairment charge of $927 related to equipment that was dedicated to a customer program that concluded production. Partially offsetting this charge was a recovery of $431 of previously impaired Cleveland Stamping
facility assets that were sold during fiscal 2008 for a net asset impairment of $496 for fiscal 2008.

A summary of the
charges included in the accompanying consolidated statements of operations for fiscal 2009 and 2008, is below.



|                                     |  |      |     |      |   |    
|------------------------------------ |  | ---- | --- | ---- | - | ---
|                                     |  | 2009 |     | 2008
|Asset impairment                     |  | $    | 714 |      | $ | 496
|                                     |  |      |     |      |   |    
|RestructuringSeverance and benefits |  | $    | 580 |      | $ |   
|RestructuringPension curtailment    |  |      | 326 |      |   |   
|                                     |  |      |     |      |   |    
|                                     |  | $    | 906 |      | $ |   
|                                     |  |      |     |      |   |    

An analysis of restructuring charges and related reserves of the Company for fiscal
2009 and 2008 is as follows:



|                                     |  |                                          |     |                      |   |               |  |   |                                          |   |  |   |  
|------------------------------------ |  | ---------------------------------------- | --- | -------------------- | - | ------------- |  | - | ---------------------------------------- | - |  | - | -
|                                     |  | RestructuringReserves atOctober 31, 2008 |     | RestructuringCharges |   | Cash Payments |  |   | RestructuringReserves atOctober 31, 2009
|RestructuringSeverance and benefits |  | $                                        |    |                      | $ | 580           |  | $ | (580                                     | ) |  | $ | 
|                                     |  |                                          |     |                      |   |               |  |   |                                          |   |  |   |  
|                                     |  |                                          |     |                     
|                                     |  | RestructuringReserves atOctober 31, 2007 |     | RestructuringCharges |   | Cash Payments |  |   | RestructuringReserves atOctober 31, 2008
|RestructuringSeverance and benefits |  | $                                        | 251 |                      | $ |              |  | $ | (251                                     | ) |  | $ | 
|                                     |  |                                          |     |                      |   |               |  |   |                                          |   |  |   |  



33



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 3Accounts Receivable

Accounts receivable are expected to be collected within one year and are net of an allowance for doubtful accounts in the amount of $729 and
$782 at October 31, 2009 and 2008, respectively. The Company recognized net bad debt expense of $374 and $178 during fiscal 2009 and 2008, respectively, in the consolidated statements of operations.

The Company continually monitors its exposure with its customers and additional consideration is given to individual accounts in light of
the market conditions in the automotive industry.

Note 4Inventories



|                                      |  |             |        |      |   |       
|------------------------------------- |  | ----------- | ------ | ---- | - | ------
|                                      |  | October 31,
|                                      |  | 2009        |        | 2008
|Inventories consist of the following: |  |             |        |      |   |       
|Raw materials                         |  | $           | 8,746  |      | $ | 15,597
|Work-in-process                       |  |             | 5,696  |      |   | 6,586 
|Finished goods                        |  |             | 6,393  |      |   | 8,939 
|                                      |  |             |        |      |   |       
|Total material                        |  |             | 20,835 |      |   | 31,122
|Tooling                               |  |             | 2,703  |      |   | 3,090 
|                                      |  |             |        |      |   |       
|Total inventory                       |  | $           | 23,538 |      | $ | 34,212
|                                      |  |             |        |      |   |       

Total cost of inventory is net of reserves to reduce certain inventory from cost to
net realizable value. Such reserves aggregated $1,385 and $2,267 at October 31, 2009 and 2008, respectively.

Note 5Other Assets



|                                       |  |             |     |      |   |    
|-------------------------------------- |  | ----------- | --- | ---- | - | ---
|                                       |  | October 31,
|                                       |  | 2009        |     | 2008
|Other assets consist of the following: |  |             |     |      |   |    
|Deferred financing costs               |  | $           | 736 |      | $ | 756
|Other                                  |  |             | 81  |      |   | 67 
|                                       |  |             |     |      |   |    
|Total                                  |  | $           | 817 |      | $ | 823
|                                       |  |             |     |      |   |    

Deferred financing costs are amortized over the term of the debt. During fiscal 2009
and 2008, amortization of these costs amounted to $507 and $561, respectively. Accumulated amortization was $578 and $68 as of October 31, 2009 and 2008, respectively. The Company recorded additional amortization of deferred financing costs as
a result of entering into a new credit agreement on August 1, 2008 in the amount of $276 in fiscal 2008. Subsequently, in July 2009, the Company recorded additional amortization of prior deferred financing costs of $259 as a result of entering
into the Third Amendment of the Credit Agreement and capitalized $487 of the new costs incurred in conjunction with the completion of the Third Amendment.



34



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 6Property, Plant and Equipment

Property, plant and equipment consist of the following:



|                                   |  |             |         |      |   |        
|---------------------------------- |  | ----------- | ------- | ---- | - | -------
|                                   |  | October 31,
|                                   |  | 2009        |         | 2008
|Land                               |  | $           | 8,635   |      | $ | 8,644  
|Buildings and improvements         |  |             | 102,330 |      |   | 102,598
|Machinery and equipment            |  |             | 339,473 |      |   | 336,572
|Furniture and fixtures             |  |             | 10,359  |      |   | 10,420 
|Construction in progress           |  |             | 6,174   |      |   | 7,044  
|                                   |  |             |         |      |   |        
|Total, at cost                     |  |             | 466,971 |      |   | 465,278
|Less: Accumulated depreciation     |  |             | 315,173 |      |   | 289,723
|                                   |  |             |         |      |   |        
|Property, plant and equipment, net |  | $           | 151,798 |      | $ | 175,555
|                                   |  |             |         |      |   |        

Depreciation expense was $29,491 and $32,767 in fiscal 2009 and 2008, respectively.

During the years ended October 31, 2009 and 2008, interest capitalized as part of property, plant and equipment was $254
and $193, respectively. The Company had unpaid capital expenditures of approximately $154 and $775 at October 31, 2009 and 2008, respectively and such amounts are included in accounts payable at those dates and excluded from capital
expenditures in the accompanying consolidated statements of cash flows for the 2009 and 2008 fiscal years. The Company has commitments for capital expenditures of $426 at October 31, 2009 that will be incurred in 2010.

Note 7Financing Arrangements

Debt consists of the following:



|                                                                                        |  |             |        |      |   |       
|--------------------------------------------------------------------------------------- |  | ----------- | ------ | ---- | - | ------
|                                                                                        |  | October 31,
|                                                                                        |  | 2009        |        | 2008
|Credit Agreementinterest at 7.02% and 5.00% at October 31, 2009 and 2008, respectively |  | $           | 51,350 |      | $ | 69,600
|Insurance broker financing agreement                                                    |  |             | 529    |      |   | 389   
|State of Ohio promissory note                                                           |  |             | 621    |      |   | 961   
|Capital lease debt                                                                      |  |             |       |      |   | 2     
|                                                                                        |  |             |        |      |   |       
|Total debt                                                                              |  |             | 52,500 |      |   | 70,952
|Less: Current debt                                                                      |  |             | 880    |      |   | 731   
|                                                                                        |  |             |        |      |   |       
|Total long-term debt                                                                    |  | $           | 51,620 |      | $ | 70,221
|                                                                                        |  |             |        |      |   |       

The weighted average interest rate of all debt was 4.55% and 5.01% for fiscal years
2009 and 2008, respectively.

On August 1, 2008, the Company entered into a credit agreement with a syndicate of lenders
with National City Bank, since succeeded by PNC Bank National Association, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent. The initial agreement provided
the Company with a revolving line of credit up to $120 million with the opportunity to borrow up to an additional $80 million at then current market rates. The Credit Agreement also established limits for additional borrowings, dividends,
investments, acquisitions or mergers and sales of assets. Borrowings under the former credit agreement were repaid with the proceeds from the new agreement.



35



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On November 13, 2009, the Company entered into a Fourth Amendment Agreement (the
Fourth Amendment) of the Credit Agreement. The Fourth Amendment provides the Company with a revolving line of credit up to $80 million through July 31, 2012, subject to a borrowing formula requirement. The Company also has the
opportunity to borrow up to an additional $80 million, at then current market rates. The Company may prepay the borrowings under the revolving credit facility without penalty. The borrowing formula is the sum of the Companys accounts
receivable and inventory minus accounts payable plus an amount of $40,000 for the period from the effective date of November 13, 2009 through January 30, 2010, $35,000 for the period from January 31, 2010 through July 30, 2010,
$30,000 for the period from July 31, 2010 through July 30, 2011 and $25,000 for the period from July 31, 2011 to the conclusion of the Credit Agreement. Under the Fourth Amendment, the Company has the option to select the applicable
interest rate based upon two indices  a Base Rate, a daily rate based on the highest of the prime rate, the Federal Funds Open Rate plus one-half of one percent or the daily Libor Rate plus one percent, as defined in the Fourth Amendment, or
the Eurodollar Rate, as defined in the Fourth Amendment. The selected index is combined with a designated margin of 500 basis points for Eurodollar loans or 400 basis points for Base Rate loans. At October 31, 2009, the interest rate for the
revolving credit facility was at 7.00% for Eurodollar rate loans and 7.25% for base rate loans.

The Fourth Amendment grants
to the Company a waiver of the violations for compliance with the fixed charge coverage and leverage ratio requirements which existed for the periods from July 31, 2009 through October 31, 2009. The Fourth Amendment also specifies that the
leverage ratio shall not exceed 5.80 to 1.00 from January 31, 2010 through April 29, 2010, 4.75 to 1.00 from April 30, 2010 through July 30, 2010, 2.75 to 1.00 from July 31, 2010 through January 30, 2011, 2.50 to 1.00
from January 31, 2011 through July 30, 2011, and 2.00 to 1.00 from July 31, 2011 to the conclusion of the Credit Agreement. Also, the Fourth Amendment specifies that the fixed charge coverage ratio shall not be less than 1.75 to 1.00
from January 31, 2010 through April 29, 2010, 2.25 to 1.00 from April 30, 2010 through July 30, 2010, 3.00 to 1.00 from July 31, 2010 through January 30, 2011, 2.50 to 1.00 from January 31, 2011 through
April 29, 2011, and 2.75 to 1.00 from April 30, 2011 to the conclusion of the Credit Agreement. The Company must also maintain agreed to levels of EBITDA (as defined) for the 3 three month periods ending at each month end date from
October 31, 2009 to July 31, 2010.

The Credit Agreement specifies that upon the occurrence of an event or condition
deemed to have a material adverse effect on the business or operations of the Company, as determined by the administrative agent of the lending syndicate or the required lenders, as defined, of 51% of the aggregate commitment under the Credit
Agreement, the outstanding borrowings become due and payable at the option of the required lenders. The Company does not anticipate at this time any change in business conditions or operations that could be deemed a material adverse change by the
lenders.

Borrowings under the Credit Agreement are collateralized by a first priority security interest in substantially all
of the tangible and intangible property of the Company and its domestic subsidiaries and 65% of the stock of foreign subsidiaries.

In July 2009, the Company entered into a finance agreement with an insurance broker for various insurance policies that bears interest at a fixed rate of 3.25% and requires monthly payments of $76 through April 2010. In July 2008, the
Company entered into a finance agreement with an insurance broker for various insurance policies that bears interest at a fixed rate of 3.24% and required monthly payments of $78 through April 2009. As of October 31, 2009 and October 31,
2008, $529 and $389, respectively, remained outstanding under these agreements and were classified as current debt in the Companys consolidated balance sheets.

In June 2004, the Company issued a $2,000 promissory note to the State of Ohio related to specific machinery and equipment at one of the Companys Ohio facilities. The promissory note bears interest
at 1% for



36



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the first year of the term and 3% per annum for the balance of the term, with interest only payments for the first year of the term. Principal payments began in August 2005 in the amount of
$25, and monthly principal payments continue thereafter increasing annually until July 2011, when the loan matures. The Company may prepay this promissory note without penalty. The balance due the State of Ohio at October 31, 2009 and 2008 was
$621 and $961, respectively.

Scheduled repayments under the terms of the Amended Credit Agreement plus repayments of other
debt for the next five years are listed below:



|      |  |                         |        |            |   |       |  |   |       
|----- |  | ----------------------- | ------ | ---------- | - | ----- |  | - | ------
|Year  |  | AmendedCredit Agreement |        | Other Debt |   | Total
|2010  |  | $                       |       |            | $ | 880   |  | $ | 880   
|2011  |  |                         |       |            |   | 270   |  |   | 270   
|2012  |  |                         | 51,350 |            |   |      |  |   | 51,350
|2013  |  |                         |       |            |   |      |  |   |      
|2014  |  |                         |       |            |   |      |  |   |      
|      |  |                         |        |            |   |       |  |   |       
|Total |  | $                       | 51,350 |            | $ | 1,150 |  | $ | 52,500
|      |  |                         |        |            |   |       |  |   |       

After considering letters of credit of $7,665 that the Company has issued, available
funds under the Credit Agreement were $20,985 at October 31, 2009. Outstanding letters of credit include one letter in the amount of $5,250 that serves as security for a surety bond of a jury award in a legal matter originally decided against
the Company. Upon appeal, the jurys decision was overturned. As a result, the Company requested the bond be cancelled. The cancellation was not finalized at year end. If the cancellation had occurred, letters of credit would have been $2,415.

Note 8Operating Leases

The Company leases material handling, manufacturing and office equipment under operating leases with terms that ranged from three to ten years at inception. The leases do not include step rent provisions,
escalation clauses, capital improvement funding or other lease concessions that qualify the leases as a contingent rental. Also, the leases do not include a variable related to a published index. The Companys operating leases are charged to
expense over the lease term, on a straight-line basis.

The longest lease term of the Companys current leases extends to
November 2013. Rent expense under operating leases for fiscal years 2009 and 2008 was $3,142 and $3,565, respectively. Future minimum lease payments under operating leases are as follows at October 31, 2009:



|     |  |   |      
|---- |  | - | -----
|2010 |  | $ | 2,419
|2011 |  |   | 2,191
|2012 |  |   | 2,072
|2013 |  |   | 72   
|2014 |  |   | 0    
|2015 |  |   | 0    

Note 9Employee Benefit Plans

The Company maintains pension plans covering its employees. The Company also provides an unfunded postretirement health care benefit plan for
approximately 86 employees and their dependents. The measurement date for the Companys employee benefit plans coincides with its fiscal year end, October 31.



37



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



On October 31, 2007, the Company adopted the recognition and disclosure provisions
of the FASB ASC Topic 715, CompensationRetirement Benefits. FASB ASC Topic 715 required the Company to recognize the funded status of its defined benefit pension and postretirement benefit plans in the October 31, 2007
consolidated balance sheet, with a corresponding adjustment to accumulated other comprehensive income, net of tax. The adjustment to accumulated other comprehensive income at adoption represented the net unrecognized actuarial losses, unrecognized
prior service costs and unrecognized transition obligation remaining from the initial adoption of FASB ASC Topic 715 , all of which were previously netted against the plans funded status in the Companys consolidated balance sheet. These
amounts will be subsequently recognized as net periodic benefit cost in accordance with the Companys historical accounting policy for amortizing these amounts. In addition, actuarial gains and losses that arise in subsequent periods and are
not recognized as net periodic benefit cost in the same periods will be recognized as a component of other comprehensive income. Those amounts will be subsequently recognized as a component of net periodic benefit cost on the same basis as the
amounts recognized in accumulated other comprehensive income.

Obligations and Funded Status

At October 31



|                                                            |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|----------------------------------------------------------- |  | ---------------- | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ---- | - |  | - | ---- | -
|                                                            |  | Pension Benefits |         |   | Other Post RetirementBenefits |  
|                                                            |  | 2009             |         |   | 2008                          |   |         | 2009 |  |   | 2008 |  
|Change in benefit obligation:                               |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Benefit obligation at beginning of year                     |  | $                | (52,457 | ) |                               | $ | (66,878 | )    |  | $ | (484 | ) |  | $ | (880 | )
|Service cost                                                |  |                  | (331    | ) |                               |   | (542    | )    |  |   | (5   | ) |  |   | (6   | )
|Interest cost                                               |  |                  | (4,069  | ) |                               |   | (3,924  | )    |  |   | (37  | ) |  |   | (51  | )
|Amendments and settlements                                  |  |                  | 267     |   |                               |   | 2,594   |      |  |   | 68   |   |  |   |     |  
|Actuarial gain (loss)                                       |  |                  | (14,852 | ) |                               |   | 14,037  |      |  |   | (316 | ) |  |   | 322  |  
|Benefits paid                                               |  |                  | 3,208   |   |                               |   | 2,256   |      |  |   | 97   |   |  |   | 131  |  
|                                                            |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Benefit obligation at end of year                           |  |                  | (68,234 | ) |                               |   | (52,457 | )    |  |   | (677 | ) |  |   | (484 | )
|Change in plan assets:                                      |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Fair value of plan assets at beginning of year              |  |                  | 39,044  |   |                               |   | 61,618  |      |  |   |     |   |  |   |     |  
|Actual return on plan assets                                |  |                  | 3,194   |   |                               |   | (18,188 | )    |  |   |     |   |  |   |     |  
|Employer contributions                                      |  |                  | 270     |   |                               |   | 464     |      |  |   | 97   |   |  |   | 131  |  
|Benefits paid                                               |  |                  | (3,208  | ) |                               |   | (2,256  | )    |  |   | (97  | ) |  |   | (131 | )
|Effect of settlement                                        |  |                  |        |   |                               |   | (2,594  | )    |  |   |     |   |  |   |     |  
|                                                            |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Fair value of plan assets at end of year                    |  |                  | 39,300  |   |                               |   | 39,044  |      |  |   |     |   |  |   |     |  
|                                                            |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Funded status, benefit obligations in excess of plan assets |  | $                | (28,934 | ) |                               | $ | (13,413 | )    |  | $ | (677 | ) |  | $ | (484 | )
|                                                            |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  

The above amounts are recorded in the liabilities section of the consolidated balance
sheets as follows:



|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|----------------------------- |  | ---------------- | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ---- | - |  | - | ---- | -
|                              |  | Pension Benefits |         |   | Other Post RetirementBenefits |  
|                              |  | 2009             |         |   | 2008                          |   |         | 2009 |  |   | 2008 |  
|Other accrued expenses        |  | $                | (1,716  | ) |                               | $ | (302    | )    |  | $ | (87  | ) |  | $ | (35  | )
|Long-term benefit liabilities |  |                  | (27,218 | ) |                               |   | (13,111 | )    |  |   | (590 | ) |  |   | (449 | )
|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Total                         |  | $                | (28,934 | ) |                               | $ | (13,413 | )    |  | $ | (677 | ) |  | $ | (484 | )
|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  



38



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Components of Net Periodic Benefit Cost



|                                   |  |                  |        |   |                              |   |        |      |  |   |      |   |  |   |      |  
|---------------------------------- |  | ---------------- | ------ | - | ---------------------------- | - | ------ | ---- |  | - | ---- | - |  | - | ---- | -
|                                   |  | Pension Benefits |        |   | OtherPost RetirementBenefits |  
|                                   |  | 2009             |        |   | 2008                         |   |        | 2009 |  |   | 2008 |  
|Service cost                       |  | $                | 331    |   |                              | $ | 542    |      |  | $ | 5    |   |  | $ | 6    |  
|Interest cost                      |  |                  | 4,069  |   |                              |   | 3,924  |      |  |   | 37   |   |  |   | 51   |  
|Expected return on plan assets     |  |                  | (2,777 | ) |                              |   | (4,461 | )    |  |   |     |   |  |   |     |  
|Amortization of prior service cost |  |                  | 73     |   |                              |   | 90     |      |  |   | (173 | ) |  |   | (173 | )
|Amortization of transition loss    |  |                  | 7      |   |                              |   | 18     |      |  |   |     |   |  |   |     |  
|Plan curtailments                  |  |                  | 325    |   |                              |   | 696    |      |  |   |     |   |  |   |     |  
|Amortization of net actuarial loss |  |                  | 1,200  |   |                              |   | 644    |      |  |   | 162  |   |  |   | 194  |  
|                                   |  |                  |        |   |                              |   |        |      |  |   |      |   |  |   |      |  
|Net periodic benefit cost          |  | $                | 3,228  |   |                              | $ | 1,453  |      |  | $ | 31   |   |  | $ | 78   |  
|                                   |  |                  |        |   |                              |   |        |      |  |   |      |   |  |   |      |  

Pension expense in fiscal 2009 has increased as a result of two factors: the decline
in return of plan assets as a result of the 2008 and 2009 investment activity and increased amortization of actuarial losses. Expense for fiscal 2009 also includes the curtailment of the retirement plan of Liverpool Manufacturing employees, See Note
2 for a discussion of the closure of the Liverpool plant.

The Company expects to recognize in the consolidated statement of operations the
following amounts that will be amortized from accumulated other comprehensive income in fiscal 2010:



|                                   |  |                 |       |                              |   |   
|---------------------------------- |  | --------------- | ----- | ---------------------------- | - | --
|                                   |  | PensionBenefits |       | OtherPost RetirementBenefits
|Amortization of net actuarial loss |  | $               | 1,262 |                              | $ | 61
|Amortization of prior service cost |  |                 | 55    |                              |   |  

The Company has recognized the following pre-tax actuarial losses, prior service costs and
transition obligations in accumulated other comprehensive income:



|                                       |  |                  |        |                              |   |        |  |      |     |  |   |        |  
|-------------------------------------- |  | ---------------- | ------ | ---------------------------- | - | ------ |  | ---- | --- |  | - | ------ | -
|                                       |  | Pension Benefits |        | OtherPost RetirementBenefits |  
|                                       |  | 2009             |        | 2008                         |   | 2009   |  | 2008 |    
|Net actuarial loss                     |  | $                | 37,473 |                              | $ | 24,504 |  | $    | 656 |  | $ | 2,286  |  
|Transition loss                        |  |                  |       |                              |   | 6      |  |      |    |  |   |       |  
|Prior service cost                     |  |                  | 364    |                              |   | 762    |  |      |    |  |   | (1,889 | )
|                                       |  |                  |        |                              |   |        |  |      |     |  |   |        |  
|Accumulated other comprehensive income |  | $                | 37,837 |                              | $ | 25,272 |  | $    | 656 |  | $ | 397    |  
|                                       |  |                  |        |                              |   |        |  |      |     |  |   |        |  

Additional Information



|                                                                                |  |                  |         |   |                              |   |        |      |  |   |      |   |  |   |    
|------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---------------------------- | - | ------ | ---- |  | - | ---- | - |  | - | ---
|                                                                                |  | Pension Benefits |         |   | OtherPost RetirementBenefits
|                                                                                |  | 2009             |         |   | 2008                         |   |        | 2009 |  |   | 2008
|Increase (decrease) in minimum liability included in other comprehensive income |  | $                | (12,565 | ) |                              | $ | (7,163 | )    |  | $ | (259 | ) |  | $ | 343
|                                                                                |  |                  |         |   |                              |   |        |      |  |   |      |   |  |   |    



39



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Assumptions



|                                                                                 |      |                  |   |      |                              |   |      |      |   |      |      |  
|-------------------------------------------------------------------------------- | ---- | ---------------- | - | ---- | ---------------------------- | - | ---- | ---- | - | ---- | ---- | -
|Weighted-average assumptions used to determine benefit obligations at October 31 |      | Pension Benefits |   |      | OtherPost RetirementBenefits |  
|                                                                                 | 2009 |                  |   | 2008 |                              |   | 2009 |      |   | 2008 |     
|Discount rate                                                                    |      | 5.75             | % |      | 8.00                         | % |      | 5.75 | % |      | 8.00 | %
|Rate of compensation increase                                                    |      |                 |   |      | 4.50                         | % |      |     |   |      |     |  



|                                                                                                     |      |                  |   |      |                              |   |      |      |   |      |      |  
|---------------------------------------------------------------------------------------------------- | ---- | ---------------- | - | ---- | ---------------------------- | - | ---- | ---- | - | ---- | ---- | -
|Weighted-average assumptions used to determine net periodic benefit costs for years ended October 31 |      | Pension Benefits |   |      | OtherPost RetirementBenefits |  
|                                                                                                     | 2009 |                  |   | 2008 |                              |   | 2009 |      |   | 2008 |     
|Discount rate                                                                                        |      | 8.00             | % |      | 6.00                         | % |      | 8.00 | % |      | 6.00 | %
|Expected long-term return on plan assets                                                             |      | 7.25-7.50        | % |      | 7.25-7.50                    | % |      |     |   |      |     |  
|Rate of compensation increase                                                                        |      |                 |   |      | 4.50                         | % |      |     |   |      |     |  

These assumptions are used to develop the projected obligation at fiscal year end and
to develop net periodic benefit cost for the subsequent fiscal year. Therefore, for fiscal 2009, the assumptions used to determine net periodic benefit costs were established at October 31, 2008, while the assumptions used to determine the
benefit obligations were established at October 31, 2009. The Company formerly used the Moodys Aa Corporate bonds with maturities of at least twenty years as a benchmark when determining the discount rate. However, in fiscal 2008, the
Company determined the discount rate by selecting a single rate that produces a result equivalent to discounting expected benefit payments from the plans using the Citigroup Pension Discount Curve. This concept of matching the duration of cash flow
of benefit payments with the discount rate is recommended by the FASB ASC Topic 715, CompensationRetirement Benefits. At October 31, 2008, the resulting discount rate based on the Citigroup Pension Discount Curve was 8%
compared to a Moodys Aa Corporate bond rate of 7%. As a result, a discount rate of 8% was used to measure pension benefit obligations at October 31, 2008 and pension expense for fiscal 2009. The effect of a higher discount rate was to
reduce the benefit obligation by $5,700 at October 31, 2008 and to reduce pension expense by $300 for fiscal 2009.

At
October 31, 2009 the Citigroup Index had decreased to 5.75% because of current market conditions and that rate became the discount rate for fiscal 2009 year end pension obligation measurements. The lower discount rate has resulted in the
increased pension benefit obligation at October 31, 2009 compared to the previous year end.

The Company determines the
annual rate of return on pension assets by first analyzing the composition of its asset portfolio. Historical rates of return are applied to the portfolio. The Companys outside investment advisors and actuaries review the computed rate of
return. Industry comparables and other outside guidance are also considered in the annual selection of the expected rates of return on pension assets.



|                                                                                  |  |      |   |  |      |  
|--------------------------------------------------------------------------------- |  | ---- | - |  | ---- | -
|Assumed health care trend rates at October 31                                     |  | 2009 |   |  | 2008 |  
|Health care cost trend rate assumed for next year                                 |  | 6.0  | % |  | 7.0  | %
|Rate to which the cost trend rate is assumed to decline (the ultimate trend rate) |  | 5.0  | % |  | 5.0  | %
|Year that the rate reaches the ultimate trend rate                                |  | 2011 |   |  | 2010 |  



40



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Assumed healthcare cost trend rates have a significant effect on the amounts reported
for the healthcare plan. The Companys trend rate was based on reduced health care claims experienced by a small and declining retiree population. A one-percentage point change in assumed healthcare cost trend rates would have the following
effects at October 31, 2009:



|                                                        |  |                              |    |                              |   |     |  
|------------------------------------------------------- |  | ---------------------------- | -- | ---------------------------- | - | --- | -
|                                                        |  | One-PercentagePoint Increase |    | One-PercentagePoint Decrease |  
|Effect on total of service and interest cost components |  | $                            | 3  |                              | $ | (2  | )
|Effect on post retirement obligation                    |  | $                            | 35 |                              | $ | (31 | )

Plan Assets

The Company has established a targeted asset allocation percentage by asset category and rebalances the assets of each plan when pension contributions are funded. The Companys pension plan
weighted-average asset allocations at October 31, 2009 and 2008, by asset category and comparison to the target allocation percentage are as follows:



|                  |  |                            |   |  |                            |   |  |     |  
|----------------- |  | -------------------------- | - |  | -------------------------- | - |  | --- | -
|                  |  | TargetAllocationPercentage |   |  | Plan Assets at October 31, |  
|                  |  | 2009                       |   |  | 2008                       |  
|Asset Category    |  |                            |   |  |                            |   |  |     |  
|Equity securities |  | 0-70                       | % |  | 65                         | % |  | 60  | %
|Debt securities   |  | 0-70                       | % |  | 29                         | % |  | 30  | %
|Real estate       |  | 0-10                       | % |  | 6                          | % |  | 10  | %
|                  |  |                            |   |  |                            |   |  |     |  
|Total             |  |                            |   |  | 100                        | % |  | 100 | %
|                  |  |                            |   |  |                            |   |  |     |  

The Companys investment policy for assets of the plans is to obtain a
reasonable long-term return consistent with the level of risk assumed. The Company also seeks to control the cost of funding the plans within prudent levels of risk through the investment of plan assets and the Company seeks to provide
diversification of assets in an effort to avoid the risk of large losses and to maximize the return to the plans consistent with market and economic risk.

Cash Flows

Contributions

The Company expects to contribute $1,716 to its pension plans in fiscal 2010, compared to $302 funded in fiscal 2009. Investment performance
in late fiscal 2008 resulted in reduced values of the plans investments. As a result, pension expense for fiscal 2010 is expected to increase as a result of amortization of deferred investment losses. Funding of pension obligations will also
increase for plan year 2010 as a result of a lower ratio of plan assets to plan liabilities as of October 31, 2008.



41



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Estimated Future Benefit Payments

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid by the plans:



|          |  |                  |        |                |   |    
|--------- |  | ---------------- | ------ | -------------- | - | ---
|          |  | Pension Benefits |        | Other Benefits
|2010      |  | $                | 4,220  |                | $ | 87 
|2011      |  |                  | 3,370  |                |   | 87 
|2012      |  |                  | 3,710  |                |   | 71 
|2013      |  |                  | 3,590  |                |   | 76 
|2014      |  |                  | 3,850  |                |   | 76 
|2015-2019 |  |                  | 22,270 |                |   | 305

In addition to the defined benefit plans described above, the Company maintains a
number of defined contribution plans. Under the terms of the plans, eligible employees may contribute a selected percentage of their base pay. The Company matches a percentage of the employees contributions up to a stated percentage, subject
to statutory limitations. During fiscal 2007, the Company began automatically enrolling new employees in the defined contribution plan as well as automatically increasing employee contributions by 1% annually, unless the employee opts out of the
enrollment or contribution increases. Additionally, the Company increased the match of employee contributions to 100% of the first 3% of employee deferrals, and to contribute an additional 50% of deferrals of 4-5% of employee contributions. For
fiscal 2009, the Company has temporarily suspended the match of employee contributions in recognition of the current economic conditions affecting the automotive industry and the Company. The Company may make a discretionary profit sharing
contribution on an annual basis in future periods. The Company recorded expense of $0 and $1,603 during fiscal years 2009 and 2008, respectively, for its defined contribution plans.

Note 10Earnings Per Share

Basic earnings per share is computed by
dividing net income available to common stockholders by the weighted average number of shares of Common Stock outstanding during the period. In addition, the shares of Common Stock issuable pursuant to stock options outstanding under the
Companys Amended and Restated 1993 Key Employee Stock Incentive Plan are included in the diluted earnings per share calculation to the extent they are dilutive. For the years ended October 31, 2009 and 2008, 777 and 193, stock options,
respectively, were excluded from the computation of diluted earnings per share because they were anti-dilutive. The following is a reconciliation of the numerator and denominator of the basic and diluted earnings per share computation for net income
(loss) per share:



|                                                   |  |                                              |         |   |      |   |       
|-------------------------------------------------- |  | -------------------------------------------- | ------- | - | ---- | - | ------
|                                                   |  | Years Ended October 31,                     
|                                                   |  | 2009                                         |         |   | 2008
|                                                   |  | (Amounts in thousands,except per share data)
|Net income (loss) available to common stockholders |  | $                                            | (17,784 | ) |      | $ | 6,817 
|                                                   |  |                                              |         |   |      |   |       
|Basic weighted average shares                      |  |                                              | 16,375  |   |      |   | 16,356
|Effect of dilutive securities:                     |  |                                              |         |   |      |   |       
|Stock options                                      |  |                                              |        |   |      |   | 121   
|                                                   |  |                                              |         |   |      |   |       
|Diluted weighted average shares                    |  |                                              | 16,375  |   |      |   | 16,477
|                                                   |  |                                              |         |   |      |   |       
|Basic earnings (loss) per share                    |  | $                                            | (1.09   | ) |      | $ | 0.42  
|                                                   |  |                                              |         |   |      |   |       
|Diluted earnings (loss) per share                  |  | $                                            | (1.09   | ) |      | $ | 0.41  
|                                                   |  |                                              |         |   |      |   |       



42



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 11Stock Options and Incentive Compensation

1993 Key Employee Stock Incentive Plan

The Company maintains the Amended and Restated 1993 Key Employee Stock Incentive Program (as amended and restated December 12, 2002) (the Incentive Plan), which authorizes grants to
officers and other key employees of the Company and its subsidiaries (i) stock options that are intended to qualify as incentive stock options, (ii) nonqualified stock options and (iii) restricted stock awards. An aggregate of
1,700,000 shares of Common Stock at an exercise price equal to 100% of the market value on the date of grant, subject to adjustment upon occurrence of certain events to prevent dilution or expansion of the rights of participants that might otherwise
result from the occurrence of such events, has been reserved for issuance upon the exercise of stock options. An individual award is limited to 500,000 shares in a five-year period.

Non-qualified stock options and incentive stock options have been granted to date and all options have been granted at market price at the
date of grant. Options expire over a period not to exceed ten years from the date of grant and vest ratably over a three year period. A summary of option activity under the plan follows:



|                                |  |                            |   |  |                            |      
|------------------------------- |  | -------------------------- | - |  | -------------------------- | -----
|                                |  | Numberof SharesUnderOption |   |  | WeightedAverageOptionPrice
|Outstanding at November 1, 2007 |  | 360,242                    |   |  | $                          | 8.85 
|Granted                         |  | 20,000                     |   |  | $                          | 8.83 
|Exercised                       |  | (1,168                     | ) |  | $                          | 4.67 
|Canceled                        |  | (43,340                    | ) |  | $                          | 13.33
|                                |  |                            |   |  |                            |      
|Outstanding at October 31, 2008 |  | 335,734                    |   |  | $                          | 8.29 
|Granted                         |  | 657,900                    |   |  | $                          | 3.78 
|Exercised                       |  | (147,062                   | ) |  | $                          | 1.70 
|Canceled                        |  | (69,767                    | ) |  | $                          | 6.51 
|                                |  |                            |   |  |                            |      
|Outstanding at October 31, 2009 |  | 776,805                    |   |  | $                          | 5.88 

There were 113,005 options exercisable as of October 31, 2009 with a weighted
average exercise price of $13.47. At October 31, 2009 options outstanding had an intrinsic value of $659 and options exercisable had an intrinsic value $2. Options that have an exercise price greater than the market price on October 31,
2009 were excluded from the intrinsic value computation. The intrinsic value of options exercised during fiscal 2009 and 2008 was $368 and $6, respectively.

The following table provides additional information regarding options outstanding as of October 31, 2009:



|                |  |                    |  |                                                             |       |                    |         |                                           |     
|--------------- |  | ------------------ |  | ----------------------------------------------------------- | ----- | ------------------ | ------- | ----------------------------------------- | ----
|Exercise Prices |  | OptionsOutstanding |  | Exercise Price ofOptions Outstandingand Options Exercisable |       | OptionsExercisable |         | Weighted AverageRemainingContractual Life
|$3.75           |  | 3,001              |  | $                                                           | 3.75  |                    | 3,001   |                                           | 1.10
|$8.96           |  | 7,004              |  | $                                                           | 8.96  |                    | 7,004   |                                           | 4.99
|$13.06          |  | 23,000             |  | $                                                           | 13.06 |                    | 23,000  |                                           | 5.99
|$14.74          |  | 112,000            |  | $                                                           | 14.74 |                    | 74,667  |                                           | 7.29
|$8.83           |  | 16,000             |  | $                                                           | 8.83  |                    | 5,333   |                                           | 8.32
|$2.11           |  | 252,100            |  | $                                                           | 2.11  |                    | 0       |                                           | 9.12
|$2.33           |  | 25,000             |  | $                                                           | 2.33  |                    | 0       |                                           | 4.12
|$5.30           |  | 310,917            |  | $                                                           | 5.30  |                    | 0       |                                           | 9.78
|$5.83           |  | 27,783             |  | $                                                           | 5.83  |                    | 0       |                                           | 4.78
|                |  |                    |  |                                                             |       |                    |         |                                           |     
|Totals          |  | 776,805            |  |                                                             |       |                    | 113,005 |                                           |     
|                |  |                    |  |                                                             |       |                    |         |                                           |     



43



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



For the fiscal years ended October 31, 2009 and 2008, the Company recorded
compensation expense related to the stock options currently vesting, effectively reducing pretax income by $625 and $512, respectively. The impact on earnings per share for the fiscal years ended October 31, 2009 and 2008 was a reduction of
$.03 and $.02 per share, respectively, basic and diluted. The total compensation cost related to nonvested awards not yet recognized as of October 31, 2009 and 2008 is a total of $1,429 and $603, respectively, which will be recognized over the
next three fiscal years.

The fair value of these options was estimated at the date of grant using the Black-Scholes
option-pricing model with the following weighted average assumptions used for grants awarded during fiscal years 2009 and 2008:



|                               |  |       |   |  |       |  
|------------------------------ |  | ----- | - |  | ----- | -
|                               |  | 2009  |   |  | 2008  |  
|Risk-free interest             |  | 2.70  | % |  | 3.22  | %
|Dividend yield                 |  | 0.00  | % |  | 0.00  | %
|Volatility factormarket       |  | 85.81 | % |  | 62.79 | %
|Expected life of optionsyears |  | 5.9   |   |  | 6.0   |  

Based upon the preceding assumptions, the weighted average fair values of stock
options granted during fiscal years 2009 and 2008 were $2.78 and $5.28 per share, respectively.

Executive Incentive
Bonus Plans

The Company maintains a Senior Management Bonus Plan (the Management Plan) to provide the
Chief Executive Officer, the Chief Financial Officer, the Senior Vice President and Chief Technology Officer, the Vice President of Manufacturing Operations and the Vice President of Sales and Business Development incentives for superior
performance. The Management Plan, which was approved by the stockholders of the Company and is administered by the Compensation Committee of the Board of Directors, entitles the executives to be paid a cash bonus based upon the attainment of
objective performance criteria established annually by the Compensation Committee. For fiscal 2008 the Compensation Committee established performance goals based on the Companys earnings before interest, taxes, depreciation and amortization
(EBITDA) and return on invested capital (ROIC), entitling these executives to be paid a bonus based upon varying percentages of their respective base salaries and the level of achievement of EBITDA and ROIC in relation to the
target established by the Compensation Committee. Because of the economic conditions that are affecting the automotive industry at this time, a cash bonus for the executives who are members of the Management Plan was waived in fiscal 2008 and not
earned in fiscal 2009.

The Company maintains a Short-Term Incentive Plan (the Bonus Plan), which provides annual
incentive bonuses to its eligible employees (other than those employees that participate in the Management Plan). The Bonus Plan provides for an aggregate bonus pool as determined annually by the Compensation Committee and approved by the Board of
Directors. Payments are made to participants of the Bonus Plan based upon the achievement of defined objectives. In the case of corporate executives eligible for the Bonus Plan, 65% of the incentive depends upon meeting the goals for Company
performance and 35% of the incentive depends upon specific goals established by the Chief Executive Officer. Finally, in the case of the remaining employees eligible for the Bonus Plan, 35% of the incentive depends upon meeting the operating targets
of the employees operating unit established by the Chief Executive Officer, 35% is based upon attaining the corporate goals for Company performance and 30% of the incentive depends upon specific goals as established by the Chief Executive
Officer.

In fiscal 2008, recognizing the economic conditions that are affecting the automotive industry at this time, the
cash bonus earned was reduced to an approved payout of $295 to the eligible employees of the Bonus Plan. A cash bonus was not earned in fiscal 2009.



44



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 12Income Taxes

Income (loss) before income taxes consists of the following:



|         |  |                         |         |   |      |   |        |  
|-------- |  | ----------------------- | ------- | - | ---- | - | ------ | -
|         |  | Years Ended October 31, |        
|         |  | 2009                    |         |   | 2008 |  
|Domestic |  | $                       | (23,868 | ) |      | $ | 14,249 |  
|Foreign  |  |                         | (2,610  | ) |      |   | (1,996 | )
|         |  |                         |         |   |      |   |        |  
|Total    |  | $                       | (26,478 | ) |      | $ | 12,253 |  
|         |  |                         |         |   |      |   |        |  

The components of the provision for income taxes from continuing operations were as
follows:



|                |  |                         |        |   |      |   |        |  
|--------------- |  | ----------------------- | ------ | - | ---- | - | ------ | -
|                |  | Years Ended October 31, |       
|                |  | 2009                    |        |   | 2008 |  
|Current:        |  |                         |        |   |      |   |        |  
|Federal         |  | $                       | (7,525 | ) |      | $ | 5,759  |  
|State and local |  |                         | (46    | ) |      |   | 655    |  
|Foreign         |  |                         | 143    |   |      |   | 182    |  
|                |  |                         |        |   |      |   |        |  
|Total current   |  |                         | (7,428 | ) |      |   | 6,596  |  
|Deferred:       |  |                         |        |   |      |   |        |  
|Federal         |  |                         | (1,115 | ) |      |   | (1,177 | )
|State and local |  |                         | (131   | ) |      |   | 45     |  
|Foreign         |  |                         | (20    | ) |      |   | (28    | )
|                |  |                         |        |   |      |   |        |  
|Total deferred  |  |                         | (1,266 | ) |      |   | (1,160 | )
|                |  |                         |        |   |      |   |        |  
|                |  | $                       | (8,694 | ) |      | $ | 5,436  |  
|                |  |                         |        |   |      |   |        |  



45



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Temporary differences and carryforwards which give rise to deferred tax assets and
liabilities were comprised of the following:



|                                                   |  |                         |         |   |      |   |         |  
|-------------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | -
|                                                   |  | Years Ended October 31, |        
|                                                   |  | 2009                    |         |   | 2008 |  
|Deferred tax assets:                               |  |                         |         |   |      |   |         |  
|Accrued workers compensation                      |  | $                       | 583     |   |      | $ | 1,164   |  
|Bad debt reserves                                  |  |                         | 232     |   |      |   | 127     |  
|Inventory reserves                                 |  |                         | 686     |   |      |   | 830     |  
|State income credits and loss carryforwards        |  |                         | 1,124   |   |      |   | 1,087   |  
|Accrued vacation reserves                          |  |                         | 442     |   |      |   | 359     |  
|Post retirement benefits                           |  |                         | 243     |   |      |   | 171     |  
|Pension obligations                                |  |                         | 10,025  |   |      |   | 4,633   |  
|Foreign net operating loss                         |  |                         | 2,480   |   |      |   | 1,354   |  
|Personal property taxes                            |  |                         | 219     |   |      |   | 1,214   |  
|Litigation reserve                                 |  |                         | 20      |   |      |   | 800     |  
|Tax credits in foreign countries                   |  |                         | 1,011   |   |      |   | 1,037   |  
|Other reserves                                     |  |                         | 1,297   |   |      |   | 1,905   |  
|Goodwill amortization                              |  |                         | 340     |   |      |   | 508     |  
|                                                   |  |                         |         |   |      |   |         |  
|                                                   |  |                         | 18,702  |   |      |   | 15,189  |  
|Less: Valuation allowance                          |  |                         | (4,705  | ) |      |   | (3,492  | )
|                                                   |  |                         |         |   |      |   |         |  
|Total deferred tax assets                          |  |                         | 13,997  |   |      |   | 11,697  |  
|Deferred tax liabilities:                          |  |                         |         |   |      |   |         |  
|Fixed assets                                       |  |                         | (12,539 | ) |      |   | (16,374 | )
|Prepaid expenses                                   |  |                         | (427    | ) |      |   | (345    | )
|                                                   |  |                         |         |   |      |   |         |  
|Net deferred tax asset/(liability)                 |  | $                       | 1,031   |   |      | $ | (5,022  | )
|                                                   |  |                         |         |   |      |   |         |  
|Change in net deferred tax asset/(liability):      |  |                         |         |   |      |   |         |  
|Provision for deferred taxes                       |  | $                       | 1,266   |   |      | $ | 1,160   |  
|Other                                              |  |                         | 33      |   |      |   | 583     |  
|Components of other comprehensive income:          |  |                         |         |   |      |   |         |  
|Pension and post retirement benefits               |  |                         | 4,754   |   |      |   | 2,415   |  
|                                                   |  |                         |         |   |      |   |         |  
|Total change in net deferred tax asset/(liability) |  | $                       | 6,053   |   |      | $ | 4,158   |  
|                                                   |  |                         |         |   |      |   |         |  

The Company adopted the provisions of the FASB ASC Topic 740, Income
Taxes, on November 1, 2007, with respect to uncertain income tax positions. Previously, the Company had accounted for tax contingencies in accordance with FASB ASC Topic 450, Contingencies. As required by FASB ASC Topic 740,
the Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not
threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority. At the adoption date, the Company applied
FASB ASC Topic 740 to all income tax positions for which the statute of limitations remained open. As a result of the implementation of FASB ASC Topic 740, the Company recognized a net increase of approximately $1,527 in the liability for
unrecognized tax benefits, which was accounted for as a reduction to the November 1, 2007, balance of retained earnings.



46



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Activities and balances of unrecognized tax benefits for 2009 and 2008 are summarized
below:



|                                                                   |  |                         |       |   |      |   |       |  
|------------------------------------------------------------------ |  | ----------------------- | ----- | - | ---- | - | ----- | -
|                                                                   |  | Years Ended October 31, |      
|                                                                   |  | 2009                    |       |   | 2008 |  
|Balance at beginning of year                                       |  | $                       | 1,470 |   |      |   | 1,412 |  
|Additions based on tax positions related to the current year       |  |                         |      |   |      |   | 150   |  
|Reductions based on tax positions related to the current year      |  |                         | (19   | ) |      |   |      |  
|Additions for tax positions of prior years                         |  |                         | 9     |   |      |   | 2     |  
|Reductions for tax positions of prior years                        |  |                         | (253  | ) |      |   | (2    | )
|Reductions as result of lapse of applicable statute of limitations |  |                         | (131  | ) |      |   | (92   | )
|Settlements                                                        |  |                         | (250  | ) |      |   |      |  
|                                                                   |  |                         |       |   |      |   |       |  
|Balance at end of year                                             |  | $                       | 826   |   |      | $ | 1,470 |  
|                                                                   |  |                         |       |   |      |   |       |  

The beginning and ending balances for 2008 were adjusted from amounts reported in the
prior year by ($976) and ($1,063) respectively to exclude interest and penalties. The total amount of unrecognized tax benefits that, if recognized, would affect the effective rate was $537 at October 31, 2009 and $1,043 at October 31,
2008. The Company recognizes interest accrued and penalties related to unrecognized tax benefits as part of income tax expense. The Company recognized $299 of benefit in 2009 and $87 of expense in 2008 for interest and penalties. The Company had
accrued $764 at October 31, 2009 and $1,063 at October 31, 2008, for the payment of interest and penalties.

The
Company is subject to income taxes in the U.S. federal jurisdiction, and various states and foreign jurisdictions. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require
significant judgment to apply. With few exceptions, the Company is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for the years ending before November 1, 2006 and no longer subject to non-U.S.
income tax examinations for calendar years ending before December 31, 2004.

The Company recently concluded an
examination with the Internal Revenue Service for fiscal year ended October 31, 2006. The Company recorded an increase in tax expense of $189 as a result of the audit. The Company does not anticipate that within the next 12 months the total
unrecognized tax benefits will significantly change due to the settlement of examinations and the expiration of statute of limitations.

During October 2007, the Mexican Congress passed the Initiative to Amend the Tax Coordination Law and Income Tax Law. Effective January 1, 2008, a flat tax supplements the regular income tax. In
conjunction with this law change, a deferred tax asset for Mexican tax credits in the amount of $1,037 was recorded as of October 31, 2008. While future projections for taxable income and ongoing prudent and feasible tax planning strategies
have been considered in assessing the need for the valuation allowance, the Company believes that it is more likely than not that the tax credits will not be fully realized. Therefore, a valuation allowance in the amount of $1,037 was recorded in
fiscal 2008. The comparable amount in fiscal 2009 was $1,011, a decrease of $26.

A valuation allowance of approximately
$4,705 remains at October 31, 2009 for deferred tax assets whose realization remains uncertain at this time. The comparable amount of the valuation allowance at October 31, 2008 was $3,492. The net increase in the valuation allowance of
$1,213 relates to a decrease of $26 for flat tax credits associated with foreign jurisdictions, a $1,336 increase related to other foreign deferred tax assets and a decrease of $97 related to state and city operating loss carryforwards.



47



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The Company assesses both negative and positive evidence when measuring the need for a
valuation allowance. A valuation allowance has been established by the Company due to the uncertainty of realizing certain loss carryforwards and tax credits in Mexico and loss carryforwards in various state jurisdictions in the United States. The
Company believes the remaining deferred tax assets will be realizable based on future reversals of existing taxable temporary differences which would generate ordinary income in the U.S. and available tax planning strategies which would be
implemented to recognize the deferred tax assets. The Company intends to maintain the valuation allowance against certain deferred tax assets until such time that sufficient positive evidence exists to support realization of the deferred tax assets.
In the event the Company were to determine that it would be able to realize its deferred tax assets in the future in excess of their net recorded amount, an adjustment to the deferred tax assets would increase income in the period such determination
was made. Likewise, should the Company determine that it would not be able to realize all or part of its net deferred tax assets in the future, an adjustment to the deferred tax assets would be charged to income in the period such determination was
made.

A reconciliation of the statutory federal income tax rate to the effective tax rate is as follows:



|                                                         |  |                         |    |  |      |  
|-------------------------------------------------------- |  | ----------------------- | -- |  | ---- | -
|                                                         |  | Years Ended October 31, |   
|                                                         |  | 2009                    |    |  | 2008 |  
|Federal income tax at statutory rate                     |  | (35.0                   | )% |  | 35.0 | %
|State and local income taxes, net of federal benefit     |  | (0.6                    | )  |  | 3.8  |  
|Valuation allowance change                               |  | 5.4                     |    |  | 1.2  |  
|Net operating loss benefit and reversal of contingencies |  | 0.3                     |    |  | 0.4  |  
|Domestic production activities deduction                 |  | 0.8                     |    |  | (3.1 | )
|Domestic tax credits                                     |  | (0.3                    | )  |  | (0.8 | )
|Foreign operations                                       |  | (2.1                    | )  |  | 2.6  |  
|Stock option expense                                     |  | 0.7                     |    |  | 1.3  |  
|Tax credits in foreign countries                         |  | 0.1                     |    |  | 1.8  |  
|Adjustment of uncertain tax positions                    |  | (2.9                    | )  |  | 1.2  |  
|Other                                                    |  | 0.8                     |    |  | 1.0  |  
|                                                         |  |                         |    |  |      |  
|Effective income tax rate                                |  | (32.8                   | )% |  | 44.4 | %
|                                                         |  |                         |    |  |      |  

At October 31, 2009, the Company had foreign operating loss carryforward
benefits of approximately $2,480 with a full valuation allowance which will expire between 2016 and 2019. At October 31, 2008, the Company had foreign operating loss carryforward benefits of approximately $1,354 with a full valuation allowance.
The Company has various state and local net operating loss and tax credit carryforward benefits. As of October 31, 2009 and 2008, the Company had state and local net operating loss carryforward benefits of $883 and $982 with a full valuation
allowance which will expire between 2010 and 2029. Additionally, the Company has state tax credit carryforward benefits of $148 as of October 31, 2009 and 2008 that will expire in 2029.

The Company paid income taxes, net of refunds, of $(2,496) and $10,644 in 2009 and 2008, respectively. In fiscal year 2009, the
Companys income tax receivable increased by $4,274. The Company is expecting a $6,546 refund when the taxable loss from October 31, 2009 is carried back to reduce taxable income from prior years. The tax receivable at October 31,
2008 was received in fiscal 2009. U.S. income taxes and foreign withholding taxes are not provided on undistributed earnings of foreign subsidiaries because it is expected such earnings will be permanently reinvested in the operations of such
subsidiaries. It is not practical to determine the amount of income tax liability that would result had such earnings been repatriated. As of October 31, 2009, there were no undistributed foreign subsidiary earnings.



48



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 13Related Party Transactions

The Company had sales to MTD Products Inc and its affiliates of $9,990 and $25,382 for fiscal years 2009 and 2008, respectively. At
October 31, 2009 and 2008, the Company had receivable balances of $1,295 and $2,774, respectively, due from MTD Products Inc and its affiliates, and payable balances of $0 and $5, respectively, due to MTD Products Inc and its affiliates.

In October 2008, the Company sold machinery to MTD Consumer Group Inc. As a result of the sales, gains of $162 were recorded
to equity to capture the difference between the sale price and the net book value of the machinery.

Note 14Business Segment
Information

The Company conducts its business and reports its information as one operating segmentAutomotive
Products. The Chief Executive Officer of the Company has been identified as the chief operating decision maker as he has final authority over performance assessment and resource allocation decisions. In determining that one operating segment is
appropriate, the Company considered the nature of the business activities, the existence of managers responsible for the operating activities and information presented to the Board of Directors for its consideration and advice. Furthermore, the
Company is a full service manufacturer of first operation blanks, engineered welded blanks, complex stampings and modular assemblies predominately for the automotive and heavy truck markets. Customers and suppliers are substantially the same among
operations, and all processes entail the acquisition of steel and the processing of the steel for use in the automotive industry.

Revenues from the Companys Mexican subsidiary were $9,575 and $16,342 for fiscal 2009 and 2008, respectively. These revenues represent 4% and 3% of total revenues for fiscal years 2009 and 2008, respectively. Long-lived assets consist
primarily of net property, plant and equipment. Long-lived assets of the Companys foreign subsidiary totaled $16,876 and $17,156 at October 31, 2009 and 2008, respectively. The Companys Mexican subsidiary incurred foreign currency
transaction losses of $112 in fiscal 2009 and $116 in fiscal 2008. The consolidated long-lived assets of the Company totaled $152,615 and $176,378 at October 31, 2009 and 2008, respectively.

The Company derived greater than 10% of its revenues from General Motors in fiscal 2009 and 2008 with $108,025 and $197,882 in revenues,
respectively. At October 31, 2009 and 2008, General Motors accounted for 41.9% and 49.1% of the Companys accounts receivable.

Revenues derived from the Companys products were as follows:



|                                                |  |                         |         |      |   |        
|----------------------------------------------- |  | ----------------------- | ------- | ---- | - | -------
|                                                |  | Years Ended October 31,
|                                                |  | 2009                    |         | 2008
|Complex stampings and modular assemblies        |  | $                       | 89,795  |      | $ | 171,232
|Engineered welded blanks                        |  |                         | 116,734 |      |   | 186,420
|Blanking                                        |  |                         | 46,388  |      |   | 90,550 
|Tools, dies, steel processing, scrap, and other |  |                         | 16,464  |      |   | 59,738 
|                                                |  |                         |         |      |   |        
|Total                                           |  | $                       | 269,381 |      | $ | 507,940
|                                                |  |                         |         |      |   |        

Revenues of geographic regions are attributed to external customers based upon the
location of the entity recording the sale.



49



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 15Quarterly Results of Operations (Unaudited)



|                                   |  |              |         |   |               |   |         |              |  |   |               |   |  |   |         |  
|---------------------------------- |  | ------------ | ------- | - | ------------- | - | ------- | ------------ |  | - | ------------- | - |  | - | ------- | -
|October 31, 2009                   |  | FirstQuarter |         |   | SecondQuarter |   |         | ThirdQuarter |  |   | FourthQuarter |  
|Revenues                           |  | $            | 63,022  |   |               | $ | 62,239  |              |  | $ | 43,132        |   |  | $ | 100,988 |  
|Gross profit                       |  |              | (4,255  | ) |               |   | (1,142  | )            |  |   | (4,868        | ) |  |   | 5,132   |  
|Operating income(loss)             |  |              | (8,322  | ) |               |   | (8,538  | )            |  |   | (6,420        | ) |  |   | 98      |  
|Net income(loss)                   |  |              | (6,134  | ) |               |   | (6,232  | )            |  |   | (5,055        | ) |  |   | (363    | )
|Net loss per share basic           |  |              | (.38    | ) |               |   | (.38    | )            |  |   | (.31          | ) |  |   | (.02    | )
|Net loss per share diluted         |  |              | (.38    | ) |               |   | (.38    | )            |  |   | (.31          | ) |  |   | (.02    | )
|Weighted average number of shares: |  |              |         |   |               |   |         |              |  |   |               |   |  |   |         |  
|Basic                              |  |              | 16,356  |   |               |   | 16,356  |              |  |   | 16,356        |   |  |   | 16,431  |  
|Diluted                            |  |              | 16,356  |   |               |   | 16,356  |              |  |   | 16,356        |   |  |   | 16,431  |  
|                                   |  |              |         |  
|October 31, 2008                   |  | FirstQuarter |         |   | SecondQuarter |   |         | ThirdQuarter |  |   | FourthQuarter |  
|Revenues                           |  | $            | 134,894 |   |               | $ | 130,648 |              |  | $ | 124,229       |   |  | $ | 118,169 |  
|Gross profit                       |  |              | 10,755  |   |               |   | 12,248  |              |  |   | 12,780        |   |  |   | 8,507   |  
|Operating income                   |  |              | 3,834   |   |               |   | 4,734   |              |  |   | 5,911         |   |  |   | 2,391   |  
|Net income                         |  |              | 1,583   |   |               |   | 2,008   |              |  |   | 2,938         |   |  |   | 288     |  
|Net income per share basic         |  |              | .10     |   |               |   | .12     |              |  |   | .18           |   |  |   | .02     |  
|Net income per share diluted       |  |              | .10     |   |               |   | .12     |              |  |   | .18           |   |  |   | .01     |  
|Weighted average number of shares: |  |              |         |   |               |   |         |              |  |   |               |   |  |   |         |  
|Basic                              |  |              | 16,355  |   |               |   | 16,356  |              |  |   | 16,356        |   |  |   | 16,356  |  
|Diluted                            |  |              | 16,477  |   |               |   | 16,480  |              |  |   | 16,479        |   |  |   | 16,470  |  

In preparing the Companys financial statements in accordance with accounting
principles generally accepted in the United States of America, management has made assumptions and estimates that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and
expenses during the reporting periods. During the fourth quarter of fiscal 2009 and 2008, the Company refined its estimates and assumptions for several asset and liability accounts. As a result, the Company recorded net favorable adjustments of $82
and $825, net of tax, in the fourth quarter of fiscal 2009 and 2008. For fiscal 2009 and 2008, these adjustments were normal recurring adjustments of accrued estimates and adjustments related to sales discounts, workers compensation, medical
insurance, pension, professional fees, contingencies and incentive compensation. In the fourth quarter of fiscal 2008, the adjustments included the reversal of an accrual after settlement of a legal matter against the Company. The Company recorded a
benefit of $1,456, pre-tax, as discussed in Note 16. With the exception of the legal mater, none of the adjustments were individually material in relation to the net income of each fiscal year.

During the fourth quarter period of fiscal 2008, the Company prepared its financial plan for fiscal year 2009 and in the process of that
planning, the Company began to prepare its response to the declining car builds forecast for fiscal 2009 that would result in a decline in sales of the Company. That response included the freezing and reduction of wages of all personnel, suspension
of the Companys matching contribution for the 401-K plan, strict control of manpower planning in order to adjust the manpower levels to that which the forecast sales level could support and control of all variable spending. To preserve cash
for capital spending, all projects were carefully limited to only essential requirements. The Company is continuing these same initiatives as fiscal 2010 begins.



50



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 16Commitments and Contingencies

In November 1999, the Company acquired the assets associated with the automotive division of MTD Products Inc. The Ohio Tax Commissioner (the
Commissioner) disputed the fair market value assigned by the Company to the purchased assets. Accordingly, the Commissioner claimed that the Company owed an additional amount of personal property tax for such assets. The Company appealed
the Commissioners decision to the Ohio Board of Tax Appeals, but in July 2006, the Board of Tax Appeals upheld the Commissioners decision. The Company presented its appeal of the decision of the Board of Tax Appeals to the Ohio Supreme
Court. The Ohio Supreme Court, however, ruled in favor of the Board of Tax Appeals and the Commissioner and against the Company. The Company, however, had previously considered the probability of an adverse ruling and as a result provided an accrual
of $2,324 during the fourth quarter of fiscal year 2006 and has provided interest since the initial accrual, resulting in a balance of approximately $2,772 for this matter. The Company has agreed to payment terms with the State of Ohio that provide
for a payment of $924 in June 2009 and two future payments of $924 in November 2009 and February 2010.

Previous management of
the Company had entered an alleged purchase commitment with a supplier for the purchase of certain equipment. The supplier sued the Company for failure to fulfill the obligations under the alleged commitment. During the fourth quarter of fiscal
2006, a jury found in favor of the supplier and awarded the supplier damages and pre-judgment interest amounting to $2,726. Considering the adverse decision the Company evaluated the probable outcome upon appeal and provided an accrual of $2,726 in
fiscal 2006, representing damages plus pre-judgment interest. The Company continued to provide for interest on the obligation until the fourth quarter of fiscal 2008. During the fourth quarter of fiscal 2008, the Company negotiated and paid a
settlement of $1,500 with the supplier to fully conclude this matter. As a result of the settlement, the Company reversed the excess of the amount accrued, recording a benefit of $1,456 in the fourth quarter of fiscal 2008.

During the second quarter of fiscal 2007, a jury verdict was entered against Shiloh Industries, Inc., VCS Properties, LLC, Shiloh
Corporation, and Sectional Stamping, Inc. in the United States District Court in Akron, Ohio following a jury trial in a claim by the bankruptcy estate of Valley City Steel, LLC relating to the Companys sale of certain assets in 2001 (the
Valley City Steel Litigation). Valley City Steel, LLC claimed that the sale of certain assets to Valley City Steel, LLC, in connection with the creation of the joint venture in which the Company was a minority shareholder, amounted to a
constructive fraudulent conveyance under Ohio law. The plaintiff also alleged that certain amounts were due and owing on account to Valley City Steel, LLC. The jury rendered a verdict on the constructive fraudulent conveyance claims of approximately
$1,693 against Shiloh Industries, Inc., approximately $1,693 against VCS Properties, LLC and approximately $1,292 against Shiloh Corporation. The jury also held that Sectional Stamping, Inc. owed the bankruptcy estate of Valley City Steel, LLC
approximately $261 on account. Shiloh Industries, Inc., VCS Properties, LLC and Shiloh Corporation believed that the verdicts relating to the constructive fraudulent conveyance claims were contrary to the facts and the law and filed post-trial
motions including a motion for a new trial and other relief that were denied. The Company believed that there were valid grounds to reverse the final judgments relating to the constructive fraudulent conveyance claims on appeal and the Company
appealed this matter to the Sixth Circuit Court of Appeals. However, since there could be no assurance that the appeal would be successful, the Company provided a reserve of $2,070 for this matter in the second quarter of fiscal 2007. On
July 1, 2009, the Sixth Circuit Court of Appeals overturned the jurys verdict. The plaintiff moved to seek a rehearing before the Sixth Circuit Court of Appeals and the request for rehearing was denied. Based upon managements
estimate of the probable outcome of this matter, the Company has reversed this reserve as well as interest accrued since the reserve was established. The reversal was credited to selling, general, and administrative expense ($2,070) and to interest
expense ($266) in the accompanying condensed consolidated statements of operations for the fiscal year ended October 31, 2009.



51



---

##### Table of Contents

SHILOH INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In addition to the matters discussed above, the Company is a party to several lawsuits
and claims arising in the normal course of its business. In the opinion of management, the Companys liability or recovery, if any, under pending litigation and claims, other than those matters discussed above, would not materially affect its
financial condition, results of operations or cash flow.



52



---

##### Table of Contents

|Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

None.



|Item 9A(T). | Controls and Procedures
|----------- | -----------------------

Evaluation of
Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures, as defined in Rule 13a-15(e)
or 15d-15(e) of the Securities Exchange Act of 1934 (the Exchange Act), designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. As of the end of the period covered by this Annual Report, an evaluation of the effectiveness of the Companys disclosure controls
and procedures was carried out under the supervision and with the participation of the Companys management, including the Principal Executive Officer and Principal Financial Officer.

Based on that evaluation, the Principal Executive Officer and the Principal Financial Officer have concluded that the Companys
disclosure controls and procedures were effective as of October 31, 2009.

Changes in Internal Control Over Financial Reporting

There have been no changes in the Companys internal control over financial reporting during the fourth quarter of fiscal
2009 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

Managements Report on Internal Control Over Financial Reporting

The management of Shiloh Industries,
Inc. and its subsidiaries (the Company) is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. The internal control system of
the Company was designed to provide reasonable assurance to the Companys management and board of directors regarding the preparation and fair presentation of published financial statements.

All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be
effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Under the
supervision and with the participation of the Companys management, including the Principal Executive Officer and Principal Financial Officer, the Company assessed the effectiveness of the Companys internal control over financial
reporting as of October 31, 2009. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal ControlIntegrated Framework. Based
on the evaluation of internal control over financial reporting management has concluded that the Companys internal controls over financial reporting were effective at the reasonable assurance level as of October 31, 2009.

This annual report does not include an attestation report of the Companys independent registered public accounting firm regarding
internal control over financial reporting. Managements report was not subject to attestation by the Companys independent registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit
the Company to provide only managements report in this annual report.



|Item 9B. | Other Information
|-------- | -----------------

None.



53



---

##### Table of Contents

PART III



|Item 10. | Directors and Executive Officers of the Company
|-------- | -----------------------------------------------

Information with respect to Directors of the Company is set forth in the Proxy Statement under the heading Election of Directors, which information is incorporated herein by reference.
Information required by Item 401 of Regulation S-K regarding the executive officers of the Company is included in Part I of this Annual Report on Form 10-K under the caption Executive Officers of the Registrant as permitted by
Instruction 3 to Item 401(b) of Regulation S-K. Information required by Item 405 of Regulation S-K is set forth in the Proxy Statement under the heading Section 16(a) Beneficial Ownership Reporting Compliance, which information
is incorporated herein by reference.

The Company has adopted a code of ethics that applies to its President and Chief
Executive Officer, Chief Financial Officer and Corporate Controller as well as the other officers, directors and managers of the Company in accordance with the Marketplace Rules of the Nasdaq Stock Market.



|Item 11. | Executive Compensation
|-------- | ----------------------

Information with respect to executive compensation is set forth in the Proxy Statement under the heading Election of Directors and under the heading Compensation of Executive Officers, which information is
incorporated herein by reference.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

Information with respect to security ownership of certain beneficial owners and management is set forth in the Proxy Statement under the
heading Beneficial Ownership of Common Stock, which information is incorporated herein by reference.



54



---

##### Table of Contents

Summary of Equity Compensation Plans

Shown below is information concerning all equity compensation plans and individual compensation arrangements in effect as of
October 31, 2009.



|                                                           |  |                                                                    |  |                                                   |      |                                                                                         |       
|---------------------------------------------------------- |  | ------------------------------------------------------------------ |  | ------------------------------------------------- | ---- | --------------------------------------------------------------------------------------- | ------
|                                                           |  | Equity Compensation Plan Information                              
|Plan Category                                              |  | Number of SecuritiesTo Be Issued UponExercise ofOutstandingOptions |  | WeightedAverageExercisePrice ofOutstandingOptions |      | Number of SecuritiesRemainingAvailable ForFuture IssuanceUnder EquityCompensation
Plans
|Equity compensation plans approved by security holders     |  | 776,805                                                            |  | $                                                 | 5.88 |                                                                                         | 10,913
|Equity compensation plans not approved by security holders |  |                                                                   |  |                                                   |     |                                                                                         |      
|                                                           |  |                                                                    |  |                                                   |      |                                                                                         |       
|Total                                                      |  | 776,805                                                            |  | $                                                 | 5.88 |                                                                                         | 10,913
|                                                           |  |                                                                    |  |                                                   |      |                                                                                         |       

For additional information regarding the Companys equity compensation plans,
refer to the discussion in Note 11 to consolidated financial statements.



|Item 13. | Certain Relationships and Related Transactions
|-------- | ----------------------------------------------

Information with respect to certain relationships and related transactions is set forth in the Proxy Statement under the heading Election of DirectorsCompensation Committee Interlocks and
Insider Participation and Certain Relationships and Related Transactions, which information is incorporated herein by reference.



|Item 14. | Principal Accountant Fees and Services
|-------- | --------------------------------------

Information with respect to principal accountant fees and services is set forth in the Proxy Statement under the heading Principal Accountant Fees and Services, which information is
incorporated herein by reference.



55



---

##### Table of Contents

PART IV



|Item 15. | Exhibits and Financial Statement Schedules
|-------- | ------------------------------------------



| | (a) | The following documents are filed as a part of this Annual Report on Form 10-K under Item 8.
| | --- | --------------------------------------------------------------------------------------------



| | 1. | Financial Statements.
| | -- | ---------------------



|                                                                                         
|-----------------------------------------------------------------------------------------
|Reports of Independent Registered Public Accounting Firm                                 
|Consolidated Balance Sheets at October 31, 2009 and 2008.                                
|Consolidated Statements of Operations for the two years ended October 31,
2009.          
|Consolidated Statements of Cash Flows for the two years ended October 31,
2009.          
|Consolidated Statements of Stockholders Equity for the two years ended October 31, 2009.
|Notes of Consolidated Financial Statements.                                              



| | 2. | Financial Statement Schedule. The following consolidated financial statement schedule of the Company and its subsidiaries and the report of the independent accountant
thereon are filed as part of this Annual Report on Form 10-K and should be read in conjunction with the consolidated financial statements of the Company and its subsidiaries included in the Annual Report on Form 10-K.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



56



---

##### Table of Contents

SCHEDULE II

SHILOH INDUSTRIES, INC.

VALUATION AND QUALIFYING ACCOUNTS AND RESERVES



|                                            |  |                            |       |                                      |   |            |  |                       |     |  |   |      
|------------------------------------------- |  | -------------------------- | ----- | ------------------------------------ | - | ---------- |  | --------------------- | --- |  | - | -----
|Description                                 |  | Balance atBeginning ofYear |       | AdditionsCharged toCosts andExpenses |   | Deductions |  | Balance atEnd of Year
|Valuation allowance for accounts receivable |  |                            |       |                                      |   |            |  |                       |     |  |   |      
|Year ended October 31, 2009                 |  | $                          | 782   |                                      | $ | 777        |  | $                     | 830 |  | $ | 729  
|Year ended October 31, 2008                 |  | $                          | 685   |                                      | $ | 479        |  | $                     | 382 |  | $ | 782  
|Valuation allowance for deferred tax assets |  |                            |       |                                      |   |            |  |                       |     |  |   |      
|Year ended October 31, 2009                 |  | $                          | 3,492 |                                      | $ | 1,353      |  | $                     | 140 |  | $ | 4,705
|Year ended October 31, 2008                 |  | $                          | 3,335 |                                      | $ | 499        |  | $                     | 342 |  | $ | 3,492

Schedules not listed above have been omitted because they are not applicable or are
not required or the information required to be set forth therein is included in the consolidated financial statements or notes thereto.

3. Exhibits. The exhibits listed in the accompanying Exhibit Index and required by Item 601 of Regulation S-K (numbered in accordance with Item 601 of Regulation S-K) are filed as part of this
Annual Report.



57



---

##### Table of Contents

SIGNATURES

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

Date: December 18, 2009



SHILOH INDUSTRIES, INC.By:

/s/    THEODORE K.
ZAMPETISTheodore K. ZampetisPresident and Chief Executive OfficerBy:

/s/    KEVIN
BAGBYKevin BagbyChief Financial Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the registrant and the capabilities and on the dates indicated.



|                                                 |  |                                                                                  |  |                  
|------------------------------------------------ |  | -------------------------------------------------------------------------------- |  | -----------------
|Signature                                        |  | Title                                                                            |  | Date             
|                                                 |  |                                                                                 
|/S/    THEODORE K.
ZAMPETIS Theodore K. Zampetis |  | President and Chief Executive Officer and Director (Principal Executive Officer) |  | December 18, 2009
|                                                 |  |                                                                                 
|/S/    KEVIN
BAGBY Kevin Bagby                   |  | Chief Financial Officer (Principal Accounting and Principal Financial Officer)   |  | December 18, 2009
|                                                 |  |                                                                                 
|* Curtis E. Moll                                 |  | Chairman and Director                                                            |  | December 18, 2009
|                                                 |  |                                                                                 
|* Cloyd Abruzzo                                  |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* George G. Goodrich                             |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* David J. Hessler                               |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* Gary A. Oatey                                  |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* John J. Tanis                                  |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* Dieter Kaesgen                                 |  | Director                                                                         |  | December 18, 2009
|                                                 |  |                                                                                 
|* Robert J. King, Jr.                            |  | Director                                                                         |  | December 18, 2009



|* | The undersigned, by signing his name hereto, does sign and execute this Annual Report on Form 10-K pursuant to the Powers of Attorney executed by the above-named
officers and Directors of the Company and filed with the Securities and Exchange Commission on behalf of such officers and Directors.
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

By:

/s/    KEVIN
BAGBYKevin Bagby, Attorney-In-Fact




58



---

##### Table of Contents

EXHIBIT INDEX



|           |  |                                                                                                                                                                                                                                                                                                                          
|---------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description                                                                                                                                                                                                                                                                                                              
|3.1(i)     |  | Restated Certificate of Incorporation of the Company is incorporated herein by reference to Exhibit 3.1(i) of the Companys
Annual Report on Form 10-K for the fiscal year ended October 31, 1995 (Commission File No. 0-21964).                                                                                         
|           | 
|3.1(ii)    |  | Certificate of Designation, dated December 31, 2001, authorizing the issuance of 100,000 shares of Series A Preferred Stock,
par value $.01, is incorporated herein by reference to Exhibit 3.1(ii) of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2001 (Commission File No. 0-21964).
|           | 
|3.1(iii)   |  | Amended and Restated By-Laws of the Company, dated December 13, 2007 is incorporated herein by reference to Exhibit 3.1(iii) of
the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2007 (Commission File No. 0-21964).                                                                       
|           | 
|4.1        |  | Specimen certificate for the Common Stock, par value $.01 per share, of the Company is incorporated herein by reference to
Exhibit 4.1 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 1995 (Commission File No. 0-21964).                                                             
|           | 
|4.3        |  | Registration Rights Agreement, dated June 22, 1993, by and among the Company, MTD Products Inc and the stockholders named
therein is incorporated herein by reference to Exhibit 4.3 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 1995 (Commission File No. 0-21964).               
|           | 
|10.1*      |  | Amended and Restated 1993 Key Employee Stock Incentive Plan (as Amended and Restated as of December 12, 2002) is
incorporated herein by reference to Exhibit A of the Companys Proxy Statement on Schedule 14A for the fiscal year ended October 31, 2002 (Commission File No.0-21964).                                 
|           | 
|10.2*      |  | Form of Incentive Stock Option Agreement is incorporated herein by reference to Exhibit 10.2 of the Companys Annual Report
on Form 10-K for the fiscal year ended October 31, 2004 (Commission File No. 0-21964).                                                                                                       
|           | 
|10.3*      |  | Form of Nonqualified Stock Option Agreement is incorporated herein by reference to Exhibit 10.3 of the Companys Annual
Report on Form 10-K for the fiscal year ended October 31, 2004 (Commission File No. 0-21964).                                                                                                    
|           | 
|10.4*      |  | Shiloh Industries, Inc. Senior Management Bonus Plan is incorporated herein by reference to Exhibit B of the Companys Proxy
Statement on Schedule 14A for the fiscal year ended October 31, 2004 (Commission File No. 0-21964).                                                                                         
|           | 
|10.5       |  | Change in Control Severance Agreement between Theodore K. Zampetis and Shiloh Industries, Inc., dated February 5, 2007, is
incorporated herein by reference to Exhibit 10.16 of the Companys Quarterly Report on Form 10-Q for the quarter ended April 30, 2007.                                                        
|           | 
|10.6       |  | Change in Control Severance Agreement between James F. Keys and Shiloh Industries, Inc., dated February 5, 2007, is incorporated
herein by reference to Exhibit 10.18 of the Companys Quarterly Report on Form 10-Q for the quarter ended April 30, 2007.                                                               
|           | 
|10.7       |  | Change in Control Severance Agreement between Anthony M. Parente and Shiloh Industries, Inc., dated February 5, 2007, is
incorporated herein by reference to Exhibit 10.19 of the Companys Quarterly Report on Form 10-Q for the quarter ended April 30, 2007.                                                          
|           | 
|10.8       |  | Indemnification Agreement between Directors and Officers and Shiloh Industries, Inc., dated February 5, 2007, is incorporated
herein by reference to Exhibit 10.21 of the Companys Quarterly Report on Form 10-Q for the quarter ended April 30, 2007.                                                                  



59



---

##### Table of Contents

|           |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|---------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|10.9       |  | Credit and Security Agreement, dated August 1, 2008, among Shiloh Industries, Inc., the other loan parties thereto, National City
Bank, since succeeded by PNC Bank National Association, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent, is incorporated herein by reference to Exhibit
10.1 of the Companys Current Report on Form 8-K filed with the Commission on August 7, 2008 (Commission File No. 0-21964).               
|           | 
|10.11      |  | Credit and Security Agreement Second Amendment, dated April 27, 2009, among Shiloh Industries, Inc., the other loan parties
thereto, National City Bank, since succeeded by PNC Bank National Association, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent, is incorporated herein by
reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed with the Commission on May 26, 2009 (Commission File No. 0-21964).
|           | 
|10.12      |  | Credit and Security Agreement Third Amendment, dated June 30, 2009, among Shiloh Industries, Inc., the other loan parties
thereto, National City Bank, since succeeded by PNC Bank National Association, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent, is incorporated herein by
reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed with the Commission on July 7, 2009 (Commission File No. 0-21964).  
|           | 
|10.13      |  | Credit and Security Agreement Fourth Amendment, dated August 13, 2009, among Shiloh Industries, Inc., the other loan parties
thereto, PNC Bank National Association, successor to National City Bank, as co-lead arranger, sole book runner and administrative agent and The Privatebank and Trust Company as co-lead arranger and syndication agent, is incorporated herein by
reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed with the Commission on November 19, 2009 (Commission File No. 0-21964).
|           | 
|14.1       |  | Shiloh Industries, Inc. Code of Conduct, approved by the Companys Board of Directors on February 17, 2004 is
incorporated herein by reference to Exhibit 14.1 of the Companys Annual Report on Form 10-K for fiscal year ended October 31, 2004 (Commission File No. 0-21964).                                                                                                                                                                                                                                                   
|           | 
|21.1       |  | Subsidiaries of the Company.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|           | 
|23.1       |  | Consent of Grant Thornton LLP.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|           | 
|24.1       |  | Powers of Attorney.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|           | 
|31.1       |  | Principal Executive Officers Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                                             
|           | 
|31.2       |  | Principal Financial Officers Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                                                                                             
|           | 
|32.1       |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                                                                                                                                                                                                                                                                                                            



|* | Reflects management contract or other compensatory arrangement required to be filed as an exhibit pursuant to Item 15 (b) of this Report
|- | ----------------------------------------------------------------------------------------------------------------------------------------



60