---

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, 2005 |  | 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.)



Suite 202, 103 Foulk
Road, Wilmington, Delaware 19803

(Address of principal executive officeszip code)



(302) 656-1950

(Registrants telephone number, including area code)



---



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



None



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



Common Stock, Par Value $0.01 Per Share



---



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 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 an accelerated filer (as defined in Exchange Act Rule
12b-2).  Yes ̈No  x



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, 2005, the last business day of the registrants most recently completed second fiscal quarter, at a closing price of $12.78 per share as reported by the Nasdaq National Market, was approximately $62,499,031.
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, 2005 was 15,947,533.



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 2006 Annual Meeting of Stockholders (the Proxy Statement).



---



---

INDEX TO ANNUAL REPORT

ON FORM 10-K



Table
Of Contents



|         |  |                                                                                                              |  |     
|-------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|         |  |                                                                                                              |  | Page
|         |  | PART I:                                                                                                      |  |     
|         |  |                                                                                                             
|Item 1.  |  | Business                                                                                                     |  | 3   
|Item 1A. |  | Risk Factors                                                                                                 |  | 8   
|Item 1B. |  | Unresolved Staff Comments                                                                                    |  | 8   
|Item 2.  |  | Properties                                                                                                   |  | 8   
|Item 3.  |  | Legal Proceedings                                                                                            |  | 9   
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 9   
|Item 4A. |  | 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 6.  |  | Selected Financial Data                                                                                      |  | 11  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 12  
|Item 7A. |  | Quantitative and Qualitative Disclosures about Market Risk                                                   |  | 23  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 25  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 55  
|Item 9A. |  | Controls and Procedures                                                                                      |  | 55  
|Item 9B. |  | Other Information                                                                                            |  | 55  
|         |  |                                                                                                             
|         |  | PART III:                                                                                                    |  |     
|         |  |                                                                                                             
|Item 10. |  | Directors and Executive Officers of the Registrant                                                           |  | 55  
|Item 11. |  | Executive Compensation                                                                                       |  | 55  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 55  
|Item 13. |  | Certain Relationships and Related Transactions                                                               |  | 56  
|Item 14. |  | Principal Accountant Fees and Services                                                                       |  | 56  
|         |  |                                                                                                             
|         |  | PART IV:                                                                                                     |  |     
|         |  |                                                                                                             
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | 57  



2



---

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 Suite 202, 103 Foulk Road, Wilmington, Delaware 19803 and its telephone number is (302) 656-1950.



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 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 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, slitting, edge trimming of hot and cold-rolled steel coils and inventory control services for automotive and steel industry customers. The Company has fifteen 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 1960s. 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).



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 significant stockholder of the Company.



3



---

Products and Manufacturing Processes



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



|                                                |  |                         |         |      |   |         |  |   |        
|----------------------------------------------- |  | ----------------------- | ------- | ---- | - | ------- |  | - | -------
|                                                |  | Years Ended October 31,
|                                                |  | 2005                    |         | 2004 |   | 2003   
|                                                |  | (dollars in thousands) 
|Complex stampings and modular assemblies        |  | $                       | 219,011 |      | $ | 238,373 |  | $ | 266,638
|Engineered welded blanks                        |  |                         | 247,642 |      |   | 238,967 |  |   | 182,131
|Blanking                                        |  |                         | 119,574 |      |   | 104,632 |  |   | 85,463 
|Tools, dies, steel processing, scrap, and other |  |                         | 48,352  |      |   | 56,529  |  |   | 50,066 
|                                                |  |                         |         |      |   |         |  |   |        
|Total                                           |  | $                       | 634,579 |      | $ | 638,501 |  | $ | 584,298
|                                                |  |                         |         |      |   |         |  |   |        



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 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 also manufactures deep draw stampings, such as mufflers, oil pans, transmission pans and valve covers. The Companys complex stampings and assemblies are principally used as components for bumper beams, door
impact beams, steering column support, chassis components, seat frames, structural rails, window lifts, vehicle brakes and other structural body components for automobiles.



The Company produces engineered welded blanks utilizing 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.



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



4



---

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, heating, ventilation and air conditioning (HVAC), home appliance and construction 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 DaimlerChrysler AG (DaimlerChrysler), and sales to DaimlerChrysler grew to exceed 10% of consolidated revenues in
fiscal 2004. The Company supplies DaimlerChrysler with engineered welded blanks, blanks, and deep draw stampings.



In fiscal 2005, General Motors, DaimlerChrysler and Ford accounted for approximately 41%, 9% and 8% of the Companys revenues, 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



---

Operations and Engineering



The Company operates ten manufacturing facilities in the United States and one manufacturing facility in Mexico, along with
two 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. 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 are 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 stampings is intense, coming from numerous companies, including independent domestic and international suppliers, and from internal divisions of General Motors, Ford and DaimlerChrysler, as well as
independent domestic and international Tier I and Tier II suppliers, some of which have blanking facilities. Competition for sales of automotive stamping and assemblies is also intense. Primary competitors in North America for the engineered
stamping and assemblies business are AZ Automotive Corp., Cosma, a division of Magna International, Inc., Oxford Automotive, Inc. and Tower Automotive. The significant areas of competition with these companies are price, product quality, delivery
and engineering capabilities. Competitors for engineered welded blanks include Noble International, Ltd., TWB Co, LLC, Olympic Steel, Inc., Powerlaser Ltd., Procoil Corp. and Laser Welding International, Inc. The significant areas of competition
with these companies are product quality, price, delivery, location and engineering capabilities.



Employees



As of
November 25, 2005, the Company had approximately 1,940 employees. An aggregate of approximately 590 employees at four of the Companys subsidiaries are covered by four collective bargaining agreements that are due to expire in May
2007, August 2008, June 2009 and May 2010.



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 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 shutdowns and new model changeovers of production lines.



6



---

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.



MTD Automotive,
at its facilities in Parma and Valley City, Ohio, has engaged in industrial manufacturing operations since 1946 and 1968, respectively, during which time various hazardous substances have been handled at each facility. As a consequence of these
historic operations, the potential for liability relating to contamination of soil and groundwater may exist at the Parma facility, which the Company leases from MTD Products Inc, and the Valley City facility, which the Company owns. Although the
Company could be liable for cleanup costs at these facilities, MTD Products Inc, a subsidiary of MTD Holdings Inc, is contractually obligated to indemnify the Company against any such costs arising as a result of operations prior to the
Companys acquisition of the MTD Automotive business.



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 impact 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 eleven manufacturing facilities for the latest and highest international quality standard for
the automotive industry, ISO/TS 16949:2002. The Company believes this certification will be a market requirement for doing business in the future 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 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 foreign subsidiary in Mexico were $37.9 million, $47.4 million and $46.7 million for fiscal years 2005, 2004 and 2003, respectively. These revenues represent 6% of total revenue for
fiscal year 2005, 7% of total revenues for fiscal year 2004 and 8% for fiscal year 2003, respectively. Long-lived assets consist primarily of net property, plant and equipment. Long-lived assets of the Companys foreign subsidiary totaled $19.1
million and $20.4 million at October 31, 2005 and 2004, respectively. The consolidated long-lived assets of the Company totaled $244.6 million and $259.2 million at October 31, 2005 and 2004, respectively.



7



---

|Item 1A. | Risk Factors
|-------- | ------------



Not applicable until the Companys Annual Report on Form 10-K for fiscal year ended October 31, 2006.



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



Not applicable.



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



The Company is a Delaware holding company that has fifteen wholly owned subsidiaries located in Ohio, Michigan, Georgia, Tennessee and Mexico. 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 (except for its Parma, Ohio manufacturing
facility and its Troy, Michigan technical center), are as follows:



|                                                        |  |                         |  |                      |  |               |     |  |              |  |                                                                                                                 
|------------------------------------------------------- |  | ----------------------- |  | -------------------- |  | ------------- | --- |  | ------------ |  | ----------------------------------------------------------------------------------------------------------------
|Subsidiary                                              |  | FacilityName            |  | Location             |  | SquareFootage |     |  | YearOccupied |  | Description of Use                                                                                              
|Shiloh Corporation                                      |  | Mansfield Blanking      |  | Mansfield, Ohio      |  | 295,000       |     |  | 1955         |  | Blanking/Tool and Die Production                                                                                
|                                                        |  |                         |  |                      | 
|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    |  | 250,000       |     |  | 1999         |  | Complex Stamping and Modular Assembly                                                                           
|                                                        |  |                         |  |                      | 
|Shiloh Automotive, Inc.                                 |  | Cleveland Manufacturing |  | Parma, Ohio          |  | 342,000       | (1) |  | 1999         |  | Complex Stamping and Modular Assembly/ Administration                                                           
|                                                        |  |                         |  |                      | 
|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
|                                                        |  |                         |  |                      | 
|Greenfield Die & Manufacturing Corp.                    |  | Troy Technical Center   |  | Troy, Michigan       |  | 1,900         | (2) |  | 2005         |  | Sales and Marketing/ Engineering and Development                                                                
|                                                        |  |                         |  |                      | 
|Jefferson Blanking Inc.                                 |  | Jefferson Blanking      |  | Pendergrass, Georgia |  | 185,500       |     |  | 1998         |  | Blanking/Engineered Welded Blanks                                                                               
|                                                        |  |                         |  |                      | 
|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                                                                                        

---

|(1) | The Parma facility is leased to the Company by MTD Products Inc.
|--- | ----------------------------------------------------------------

|(2) | The Troy Technical Center is leased to the Company.
|--- | ---------------------------------------------------



8



---

|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 2005.



|Item 4A. | Executive Officers of the Registrant
|-------- | ------------------------------------



The information under this Item 4A 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 66 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. From January 2001 to January 2002, he served as President
of Strategic Partners International, LLC, a management consulting firm. From November 1999 to December 2000, Mr. Zampetis independently conducted research and performed certain consulting services. Previously, he had worked for 27 years at The
Standard Products Company, a global manufacturer of rubber and plastic parts principally for automotive original equipment manufacturers, where he held various positions including President and Chief Operating Officer of World Wide Operations from
1991 to 1999, at which point Standard Products was sold to Cooper Tire. Mr. Zampetis is 60 years old.



Stephen E. Graham, Chief Financial Officer.    Mr. Graham was named Chief Financial Officer in October 2001. From February 2000
to October 2001, Mr. Graham served as Executive Vice President and Chief Financial Officer of Republic Technologies International, a steel manufacturing company that filed for bankruptcy in April 2001. From May 1996 to February 2000,
Mr. Graham served as Vice President and Chief Financial Officer of Dura Automotive, a Tier I automotive supplier. Mr. Graham is 48 years old.



James F. Keys, Senior Vice President of Advanced Technology/Sales and Marketing.    Mr. Keys was named Senior Vice President of
Advanced Technology/Sales and Marketing in May 2002. From January 2001 to May 2002, Mr. Keys served as Senior Partner of Strategic Partners International, LLC, a management consulting firm. Mr. Keys was self-employed during calendar year
2000. Mr. Keys worked for The Standard Products Company from 1971 through 1999, at which point Standard Products was sold to Cooper Tire. During 1999, Mr. Keys served as Executive Vice President of Research and Advanced
TechnologyWorldwide for Standard Products. From 1996 to 1999, Mr. Keys served as Executive Vice PresidentInternational Operations. Mr. Keys is 52 years old.



9



---

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 National Market
under the symbol SHLO. On December 16, 2005, the closing price for the Companys Common Stock was $13.24 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 2005 and 2004.



|        |  |      |       |      |   |       |  |     |       |  |   |     
|------- |  | ---- | ----- | ---- | - | ----- |  | --- | ----- |  | - | ----
|        |  | 2005 |       | 2004
|Quarter |  | High |       | Low  |   | High  |  | Low
|1st     |  | $    | 16.18 |      | $ | 8.72  |  | $   | 11.79 |  | $ | 4.35
|2nd     |  | $    | 17.86 |      | $ | 11.30 |  | $   | 10.00 |  | $ | 6.99
|3rd     |  | $    | 13.90 |      | $ | 9.36  |  | $   | 18.67 |  | $ | 7.05
|4th     |  | $    | 13.94 |      | $ | 11.15 |  | $   | 16.44 |  | $ | 7.70



As of the close of
business on December 16, 2005, there were 126 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 has not declared
or paid any cash dividends on its Common Stock since its incorporation in April 1993. The Company currently intends to retain earnings and does not anticipate paying Common Stock dividends in the foreseeable future.



10



---

|Item 6. | Selected Financial Data
|------- | -----------------------



The following table sets forth selected consolidated financial data of the Company. The data for each of the five years in the period ended
October 31, 2005 are derived from the audited consolidated financial statements of the Company. The data presented below should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of
Operations and the consolidated financial statements and the notes thereto included elsewhere in this Annual Report.



|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|--------------------------------------------------------------- |  | ----------------------- | ------- | ---- | - | ------- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                |  | Years Ended October 31, |        
|(Amounts in thousands, except per share)                        |  | 2005                    |         | 2004 |   | 2003    |  |   | 2002    |   |  | 2001 |        
|STATEMENT OF OPERATIONS DATA:                                   |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Revenues                                                        |  | $                       | 634,579 |      | $ | 638,501 |  | $ | 584,298 |   |  | $    | 625,577 |   |  | $ | 662,447 |  
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Operating income (loss)                                         |  | $                       | 42,673  |      | $ | 39,664  |  | $ | 21,345  |   |  | $    | (6,897  | ) |  | $ | (29,313 | )
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Income (loss) before cumulative effect of accounting change     |  | $                       | 26,752  |      | $ | 18,759  |  | $ | 5,576   |   |  | $    | (26,756 | ) |  | $ | (35,482 | )
|Cumulative effect of accounting change                          |  |                         |        |      |   |        |  |   | (1,963  | ) |  |      |        |   |  |   |        |  
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss)                                               |  | $                       | 26,752  |      | $ | 18,759  |  | $ | 3,613   |   |  | $    | (26,756 | ) |  | $ | (35,482 | )
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|EARNINGS (LOSS) PER SHARE:                                      |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Basic earnings (loss) per share:                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) before cumulative effect of accounting change |  | $                       | 1.69    |      | $ | 1.18    |  | $ | 0.35    |   |  | $    | (1.81   | ) |  | $ | (2.40   | )
|Cumulative effect of accounting change                          |  |                         |        |      |   |        |  |   | (0.13   | ) |  |      |        |   |  |   |        |  
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss)                                               |  | $                       | 1.69    |      | $ | 1.18    |  | $ | 0.22    |   |  | $    | (1.81   | ) |  | $ | (2.40   | )
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Basic weighted average number of common shares                  |  |                         | 15,915  |      |   | 15,646  |  |   | 15,246  |   |  |      | 14,887  |   |  |   | 14,798  |  
|                                                                |  |                         |         |      |  
|Diluted earnings (loss) per share:                              |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) before cumulative effect of accounting change |  | $                       | 1.64    |      | $ | 1.15    |  | $ | 0.35    |   |  | $    | (1.81   | ) |  | $ | (2.40   | )
|Cumulative effect of accounting change                          |  |                         |        |      |   |        |  |   | (0.13   | ) |  |      |        |   |  |   |        |  
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss)                                               |  | $                       | 1.64    |      | $ | 1.15    |  | $ | 0.22    |   |  | $    | (1.81   | ) |  | $ | (2.40   | )
|                                                                |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Diluted weighted average number of common shares                |  |                         | 16,421  |      |   | 16,156  |  |   | 15,482  |   |  |      | 14,887  |   |  |   | 14,798  |  
|                                                                |  |                         |         |      |  
|OTHER DATA:                                                     |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Capital expenditures                                            |  | $                       | 22,394  |      | $ | 13,945  |  | $ | 22,123  |   |  | $    | 16,964  |   |  | $ | 41,172  |  
|Depreciation, amortization and other non-cash charges           |  |                         | 35,119  |      |   | 33,137  |  |   | 29,590  |   |  |      | 29,050  |   |  |   | 28,164  |  
|                                                                |  |                         |         |      |  
|BALANCE SHEET DATA (as of period end):                          |  |                         |         |      |   |         |  |   |         |   |  |      |         |   |  |   |         |  
|Working capital (deficit)                                       |  | $                       | 26,392  |      | $ | 1,448   |  | $ | (13,657 | ) |  | $    | 45,287  |   |  | $ | 87,029  |  
|Total assets                                                    |  |                         | 394,793 |      |   | 399,181 |  |   | 389,205 |   |  |      | 448,355 |   |  |   | 529,460 |  
|Total long-term debt                                            |  |                         | 92,384  |      |   | 100,329 |  |   | 137,838 |   |  |      | 209,955 |   |  |   | 268,545 |  
|Other long-term obligations                                     |  |                         | 28,282  |      |   | 30,803  |  |   | 14,999  |   |  |      | 18,999  |   |  |   | 33,032  |  
|Stockholders equity                                            |  |                         | 150,334 |      |   | 129,561 |  |   | 111,155 |   |  |      | 107,650 |   |  |   | 131,687 |  



11



---

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

(Dollar amounts in thousands)



Sustainable Business Model



The following
narrative, which includes, among other things, a description of the results of operations of the Company for fiscal 2005 compared to fiscal 2004 and fiscal 2004 compared to fiscal 2003, reports significant variations and improvements in the
Companys recent results. These results are the outcome of instituting a new sustainable business model for the Company built upon the concepts of process characterization and process optimization throughout the organization. Process
characterization is based on self analysis of the business processes of the Company by the process owners, who are the people in the organization responsible for the success or failure of that process. Process characterization represents the
response to seeking a way to perform a business process in a more productive or efficient manner. Logically applying these steps requires establishing priorities in order that the most serious and rewarding issues are addressed sooner rather than
later. Examples of the application of the concepts of process characterization and process optimization include identifying and overcoming causes of equipment downtime, reducing die changeover time, coil yield analysis, and obstacles to the accurate
transmission of electronic data interchange.



The objective of
instituting these concepts was to stabilize the Company and to achieve quality and productivity improvements in all processes of the Companys business, including plant operations and administrative functions. Since inception of the new
business model in mid-year of fiscal 2002, the Company has been exiting unprofitable and non-strategic businesses and has achieved manufacturing cost reductions, launched new products, improved gross margins and reduced administrative costs. These
efforts have led to improved working capital management and reduced cash requirements as well as contributed to positive cash generation and debt reduction.



During fiscal 2003, once stabilized, the Company began the process of renewal, capitalizing on its key capabilities. This phase continued throughout 2004.
Fiscal 2005 began with the renewal phase continuing and leading to an emphasis on profitable growth during 2005 and beyond. The application of the Companys sustainable business model continues to be the focus of the Companys management
for fiscal 2006. As noted below under Forward-Looking Statements, the future success of the Company depends upon, among other factors, continuing to successfully institute this strategic initiative.



General



The Company 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 traditional domestic manufacturers, such as General Motors, DaimlerChrysler and Ford. According to industry statistics, traditional domestic manufacturer
production for fiscal 2005 declined by 3.7% and total North American car and light truck production for fiscal 2005 declined 0.1% from the production of fiscal 2004.



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. At
October 31, 2005, the Companys facilities were operating at approximately 49% capacity. 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.



12



---

The majority of the Companys stamping and engineered welded blank operations purchase steel 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 generally been increasing recently for several reasons,
including capacity restraints, higher raw material costs and the weakening of the U.S. dollar in relation to foreign currencies. 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 results 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 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.



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.    In
accordance with Securities and Exchange Commission Staff Accounting Bulletin No. 104, the Company recognizes revenue 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 generally records revenues upon shipment of product to customers and transfer of title under standard commercial terms. Price adjustments 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.



13



---

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.



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.



Deferred Tax Assets.    Deferred taxes are recognized at currently enacted tax rates for
temporary differences between the financial reporting and income tax bases of assets and liabilities and operating loss and tax credit carryforwards. In assessing the realizability of deferred tax assets, the Company established a valuation
allowance to record its deferred tax assets at an amount that is more likely than not to be realized. 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, 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 recorded amount, an adjustment to the deferred tax asset 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 asset would be charged to income in the
period such determination was made.



Impairment of
Long-lived Assets.    The Companys long-lived assets primarily include property, plant and equipment. If an indicator of impairment exists for certain groups of property, plant and equipment, the Company will compare
the forecasted undiscounted cash flows attributable to the assets to their carrying value. If the carrying values exceed the undiscounted cash flows, the Company then determines the fair values of the assets. If the carrying value exceeds the fair
value of the assets, then an impairment charge is recognized for the difference.



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 current facts, the Company believes there is currently no impairment to the Companys long-lived assets.



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 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.



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. When determining the discount rate, the Company considers the most recent available interest rates on Moodys Aa Corporate bonds with maturities of at least twenty years as of year-end. Based upon this analysis, the Company
reduced the discount rate used to measure its pension and post-retirement



14



---

liabilities to 5.50% at October 31, 2005 from 6.00% at October 31, 2004. A change of 25 basis points in the discount rate would increase or
decrease expense on an annual basis by approximately $216.



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 $103.



The Companys investment policy for assets of the plans is to maintain an allocation generally of 40 to 60 percent in equity securities, 40 to 60 percent in debt securities, and 0 to 10 percent 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,
2005, the actual return on pension plans assets for all of the Companys plans approximated 7.5% to 12.1%, which was a higher rate of return than the 7.25% to 8.00% expected rates of return on plan assets used to derive pension expense.
The higher actual return on plans assets reflects the recovery of the equity markets experienced from the depressed levels, which have existed since the end of 2001. Based on recent and projected market and economic conditions, the Company revised
its estimate for the expected long-term return on its plan assets to 7.25% to 7.50% for fiscal 2006, from 7.25% to 8.00%, the assumptions used to derive fiscal 2005 expense.



If the fair value of the pension plans assets are below the plans accumulated benefit obligation
(ABO), the Company is required to record a minimum liability. If the amount of the ABO in excess of the fair value of plan assets is large enough, the Company may be required, by law to make additional contributions to the pension plans.
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.



Results of Operations



Year Ended October 31, 2005 Compared to Year Ended October 31, 2004



Revenues.    Sales for fiscal 2005 were $634,579 compared to sales of $638,501 for fiscal 2004, a decrease of $3,922, or 0.6%.
The slight decrease in sales resulted from weaker demand for the Companys products in the automotive markets that the Company supplies. According to industry statistics, traditional domestic manufacturer production for fiscal 2005 declined by
3.7% and total North American car and light truck production for fiscal 2005 declined by 0.1% from the production of fiscal 2004. Fiscal 2005 was favorably affected by sales of parts for the heavy truck market as the heavy truck industry build
increased year-over-year.



Gross
Profit.    Gross profit for fiscal 2005 was $78,261, an increase of $1,842 over the gross profit of fiscal 2004 of $76,419. As a percentage of sales, gross profit in fiscal 2005 was 12.3% compared to 12.0% in fiscal 2004. The
improvement in gross profit was primarily a result of a decline in manufacturing expenses in fiscal 2005 compared to fiscal 2004. The decline in manufacturing expenses in fiscal 2005 compared to fiscal 2004 was based on a reduction in personnel,
lower personnel related expenses, lower maintenance and repair



15



---

costs, lower costs of manufacturing supplies and increased depreciation expense in fiscal 2005 compared to fiscal 2004. This improvement in gross profit was
partially offset by the reduced volumes of sales experienced in fiscal 2005 compared to fiscal 2004 as well as increased material costs in fiscal 2005 compared to fiscal 2004.



Selling, General and Administrative Expenses.    Selling, general and administrative expenses
were $35,588, or 5.6% of fiscal 2005 sales, compared to $36,755, or 5.8% of sales in fiscal 2004, a decrease of $1,167. Selling, general and administrative expenses declined in fiscal 2005 compared to fiscal 2004 due a reduction in personnel and
lower personnel related costs.



Other.    For fiscal 2005, interest expense was $8,010, a decrease of $800 from interest expense incurred in fiscal 2004. In January 2005, the Company entered into an Amended and Restated Credit Agreement,
resulting in the accelerated amortization of deferred financing costs of $1,322 included in interest expense in fiscal 2005. In fiscal 2004, interest expense included approximately $350 of accelerated amortization of deferred financing costs
associated with the Companys former credit agreement. Remaining interest expense of $6,688 accrued on debt for fiscal 2005 decreased by $1,772 from interest expense accrued on debt for fiscal 2004 as a result of a lower level of borrowed
funds, offset slightly by an increase in the rate of interest. Borrowed funds averaged $120,388 during fiscal 2005 and the weighted average interest rate was 5.00%. For fiscal 2004, borrowed funds averaged $141,063 while the weighted average
interest rate was 4.89%.



Other expense, net was $83 in fiscal
2005. In fiscal 2004, other income, net was $226. In fiscal 2005, the expense was a result of foreign currency transaction losses, while in fiscal 2004, other income was primarily due to foreign currency transaction gains. In each year, these
transactions occurred at the Companys Mexican subsidiary.



The provision for income taxes in fiscal 2005 was $7,973. The provision includes the income tax benefits for a reduction in the deferred tax valuation allowance, the resolution of certain tax contingencies, the recognition of the benefit of
additional ordinary losses allocated to the Company and the impact of a change in the State of Ohio tax on income on the Companys deferred tax assets and liabilities. In previous fiscal years, the Company had provided a valuation allowance for
tax credits and capital loss carryforwards and reserves for certain other tax contingencies recorded against net operating loss carryforwards since the Company was experiencing losses and realization of the credits and other items was uncertain. In
the second and third quarters of fiscal 2005, these matters were resolved, eliminating the requirement for a portion of the valuation allowance and these reserves. The Company, therefore, recorded a benefit in the tax provision of $4,506 in fiscal
2005, representing the reduction of the valuation allowance and other related reserves associated with these tax credits and tax contingencies and the elimination of the benefit of the capital loss carryforwards and the related valuation allowance
together with the recognition of the tax benefit of additional ordinary losses allocated to the Company that are currently realizable. The provision for income taxes also includes the benefit of $1,102 for the effect of the change in the State of
Ohio corporate income tax on the Companys deferred tax assets and liabilities.



The provision for income taxes in fiscal 2004 was $12,426 on income before taxes of $31,185 for an effective tax rate of 39.8%. For fiscal 2005, the Company had income before taxes of $34,725, and tax benefits of
$5,608 resulted in a provision for income taxes of $7,973, for an effective tax rate of 23.0%. Without the income tax benefits of $5,608 recorded in fiscal 2005, the Company would have had a provision for income taxes of $13,581 on income before
taxes of $34,725, which would have resulted in an effective tax rate of 39.1% for fiscal 2005, comparable to the effective tax rate for fiscal 2004. The Company is presenting taxes and tax rates without tax benefits to facilitate comparisons between
the periods.



Net Income.    Net
income for fiscal 2005 was $26,752, or $1.69 per share, basic, and $1.64 per share, diluted. For fiscal 2004, net income was $18,759 or $1.18 per share, basic, and $1.15 per share, diluted.



16



---

Year Ended October 31, 2004 Compared to Year Ended October 31, 2003



Revenues.    Sales for fiscal 2004 were $638,501
compared to sales of $584,298 for fiscal 2003, an increase of $54,203, or 9.3%. The Companys sales increased over last year because of the favorable build levels of the models for which the Company supplies products in spite of the decline in
North American car and light truck production of 0.7% in fiscal 2004 compared to fiscal 2003. The remainder of the Companys sales increase was attributable to the production of new vehicle models that were introduced during fiscal 2004. The
Company did not previously provide parts for the predecessors of these new models. New models launched during fiscal 2004 for which the Company supplied parts included the Chevrolet Malibu and Cobalt, Pontiac G6, Dodge Durango, Ford Mustang, and
Nissan Frontier, Pathfinder and Xterra. Fiscal 2004 was also favorably affected by sales of parts for the heavy truck market because heavy truck industry build increased year-over-year.



Gross Profit.    Gross profit for fiscal 2004 was $76,419, an increase of $18,901 over the gross
profit of fiscal 2003. As a percentage of sales, gross profit in fiscal 2004 was 12.0% compared to 9.8% in fiscal 2003, an improvement of 2.2 percentage points. For fiscal 2004, gross profit improved due to the increased sales experienced in fiscal
2004 compared to the prior year. Gross profit was also favorably impacted by the net recovery of material cost increases. Manufacturing expenses in fiscal 2004 were less than manufacturing expenses of fiscal 2003. The decline in manufacturing
expenses was partially attributable to personnel reductions and a decline in personnel-related expenses as the Company continues to improve productivity, offset by increased depreciation expenses. During the fourth quarter of fiscal 2004, the
Company completed an inventory of its fixed assets and recorded an adjustment to depreciation expense of $1,356 to remove fixed assets that were previously scrapped or otherwise retired from service. This adjustment plus the depreciation of fixed
asset additions of earlier years resulted in increased depreciation expense.



Selling, General and Administrative Expenses.    Selling, general and administrative expenses were $36,755, or 5.8% of fiscal 2004 sales, compared to $36,173, or 6.2% of sales in fiscal
2003, an increase of $582. The increase in these expenses on a dollar basis was not the result of any one significant factor, and no unusual or non-routine expenses were incurred. With selling, general, and administrative expenses remaining steady
between years and with increasing sales, these expenses have declined as a percent of sales between fiscal years.



Other.    Interest expense for fiscal 2004 was $8,810 compared to $11,792 a year ago, an improvement of $2,982. The
Companys weighted average interest rate on borrowed funds was 4.89% for fiscal 2004 versus 5.02% for fiscal 2003. The improved effective interest rate and a lower level of borrowed funds during fiscal 2004 compared to fiscal 2003 combined to
result in the lower level of interest expense. Borrowed funds a year ago averaged $190,700 during fiscal 2003 and the average borrowed funds of fiscal 2004 were $141,063.



Other income (expense) was income of $226 in fiscal 2004 compared to expense of $207 in fiscal 2003. Income in fiscal 2004
was primarily the result of foreign currency transaction gains, while the expense in fiscal 2003 represented losses on disposal of several fixed assets.



The provision for income taxes in fiscal 2004 was $12,426, resulting in an effective tax rate of 39.8%. The fiscal 2003 provision for income taxes was
$3,898 on pre-tax income of $9,474 before consideration of the cumulative effect of an accounting change, resulting in an effective tax rate of 41.1%. The fiscal 2003 effective tax rate was greater than the fiscal 2004 effective tax rate because of
a dividend received from the Companys Mexican subsidiary, which dividend did not occur in fiscal 2004.



In the first quarter of fiscal 2003, the Company adopted Statement of Financial Accounting Standard (SFAS) No. 142, Goodwill and
Other Intangible Assets. The Company recorded a charge of $3,021 to record the impairment of goodwill associated with a division of the Company. The related tax benefit of the charge was $1,058 resulting in an after-tax expense of $1,963. The
Company has no other assets impacted by SFAS No. 142.



Net Income.    The net income for fiscal 2004 of $18,759 was $15,146 more than the net income of $3,613 for fiscal 2003.



17



---

Liquidity And Capital Resources



On January 18, 2005, the Company entered into an Amended and Restated Credit Agreement (the Amended Credit
Agreement) with a syndicate of lenders consisting of primarily the same banks included in its former credit and security agreement. The syndicate of lenders is led by LaSalle Bank National Association, as lead arranger, sole book runner and
administrative agent, National City Bank, as co-syndication agent, KeyBank National Association, as co-syndication agent, Citizens Bank of Pennsylvania, as co-documentation agent, and U.S. Bank National Association, as co-documentation agent. The
Amended Credit Agreement provides the Company with borrowing capacity of $175,000 in the form of a five-year $125,000 revolving credit facility and a five-year term loan of $50,000, each maturing January 2010. The Amended Credit Agreement replaced
the Companys former credit and security agreement entered into on January 15, 2004.



Under the Amended Credit Agreement, the Company has the option to select the applicable interest rate based upon two indicesa Base Rate, as defined in the Amended Credit Agreement, or the Eurodollar rate, as
adjusted by the Eurocurrency Reserve Percentage, if any (LIBOR). The selected index is combined with a designated margin from an agreed upon pricing matrix. The Base Rate is the greater of the LaSalle Bank publicly announced prime rate
or the Federal Funds effective rate plus 0.5% per annum. LIBOR is the published Bloomberg Financial Markets Information Service rate. At October 31, 2005, the interest rate for the revolving credit facility and the term loan was LIBOR plus
1.75%. The margins for the revolving credit facility and the term loan improve if the Company achieves improved ratios of funded debt to EBITDA, as defined in the Amended Credit Agreement.



Borrowings under the Amended 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.



The Amended Credit Agreement requires the Company to observe several financial covenants. At October 31, 2005, the
covenants required a minimum fixed coverage ratio of 1.25 to 1.00, a maximum leverage ratio of 2.75 to 1.00 and a minimum net worth equal to the sum of $100,000 plus 50% of consolidated net income for the year ended October 31, 2005. The
Amended Credit Agreement also establishes limits for additional borrowings, dividends, investments, acquisitions or mergers and sales of assets. At October 31, 2005, the Company was in compliance with the covenants under the Amended Credit
Agreement.



Borrowings under the revolving credit facility must
be repaid in full in January 2010. Repayments of borrowings under the term loan are in equal quarterly installments of $2,500 with the final payment due on December 31, 2009. The Company may prepay the borrowings under the revolving credit
facility and the term loan without penalty.



The Amended 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 Amended Credit Agreement, the outstanding borrowings become due and payable. However, the Company does not anticipate at this time any change in business conditions or operations that could be
deemed as a material adverse change by the lenders.



In June
2004, the Company entered into a finance agreement with an insurance broker for various insurance policies. The financing transaction bore interest at 4.89% and required monthly payments of $93 through April 2005. In June 2005, the Company entered
into a new finance agreement with an insurance broker for various insurance policies that bears interest at a fixed rate of 4.99% and requires monthly payments of $94 through April 2006. As of October 31, 2005 and October 31, 2004, $465
and $457, respectively, remained outstanding under these agreements and were classified as current debt in the Companys consolidated financial statements.



18



---

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.



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
|2006                |  | $                       | 10,000  |            | $ | 893   |  | $ | 10,893 
|2007                |  |                         | 10,000  |            |   | 432   |  |   | 10,432 
|2008                |  |                         | 10,000  |            |   | 389   |  |   | 10,389 
|2009                |  |                         | 10,000  |            |   | 342   |  |   | 10,342 
|2010                |  |                         | 60,600  |            |   | 351   |  |   | 60,951 
|2011 and thereafter |  |                         |        |            |   | 270   |  |   | 270    
|                    |  |                         |         |            |   |       |  |   |        
|Total               |  | $                       | 100,600 |            | $ | 2,677 |  | $ | 103,277
|                    |  |                         |         |            |   |       |  |   |        



At October 31,
2005, total debt was $103,277 and total equity was $150,334, resulting in a capitalization rate of 40.7% debt, 59.3% equity. Current assets were $150,185 and current liabilities were $123,793 resulting in working capital of $26,392.



Cash was generated by income and non-cash items amounting to $65,048 in
fiscal 2005 compared to $65,148 in fiscal 2004, which is comparable between years. Working capital changes since October 31, 2005 required funds of $47,052, including an increase in accounts receivable of $26,148. As anticipated, accounts
receivable have increased as the accelerated collection programs that had previously existed with automotive customers came to an end. These programs permitted collection of accounts due approximately 30 days sooner than normal collection terms of
approximately 45 days average. The transition to the new collection cycle has been completed and accounts receivable are expected to maintain the current level, subject to sales volume variation. Inventory declined since October 31, 2004 by
$7,522, reflecting billing for tooling work that was completed. In addition, payables increased in connection with the increased sales volume experienced in the last quarter of fiscal 2005, which increase was partially offset by the increase in
overdraft balances that are included in financing activities.



Capital expenditures in fiscal 2005 were $22,394 and included several non-recurring transactions. The Company had previously sold several presses to MTD Products Inc (MTD Products) and leased the presses from MTD Products for
use in production of parts for MTD Products. By agreement, the Company retained the right to repurchase the equipment at the original selling price to MTD Products less lease payments paid to MTD Products during the term of the lease. In December
2004, the Company repurchased the presses from an affiliate of MTD Products for $2,225. During the same month, the Company entered into an agreement with Comerica Bank (Comerica) regarding certain debt of VCS LLC owed to Comerica that
was secured by a first mortgage on land and a building owned by the Company that was leased to VCS LLC. VCS LLC was a joint venture in which the Company owned a minority interest (49%) and Viking Steel, LLC (Viking) owned a majority
interest (51%). In November 2002, Viking, as the majority member of VCS LLC, voted to unilaterally file a voluntary petition for protection under Chapter 11 of the United States Bankruptcy Code on behalf of VCS LLC. During the third quarter of
fiscal 2003, substantially all of the assets of VCS LLC were sold to a third party, but the proceeds were insufficient to satisfy the debt owed to Comerica. The agreement between the Company and Comerica effectively results in the discharge of the
Company under the debt and protects the Companys ownership interest in the land and building from foreclosure. The transaction, in the amount of $3,072, was recorded in land and building and the building is being depreciated over 20 years.



19



---

Financing activity in fiscal 2005 resulted from the borrowings under the Amended Credit Agreement. Once
the Amended Credit Agreement was completed, the Company repaid a term loan under its former credit agreement and borrowed additional funds under the revolving credit facility to sufficiently provide for working capital requirements, fixed asset
additions, financing costs related to the Amended Credit Agreement and the repurchase of preferred stock.



In January 2002, the Company issued 42,780 shares of Series A Preferred Stock to MTD Products Inc to satisfy a note payable issued in connection with the
purchase of the automotive division of MTD Products. In November 2004, pursuant to the terms of the Series A Preferred Stock, the Company elected to redeem the Series A Preferred Stock at the stated redemption value of $100.00 per share and paid to
MTD Holdings Inc (MTD Holdings), which received the Series A Preferred Stock when it was established as a holding company, $4,524, which included dividends of $246 for the period November 1, 2003 to October 31, 2004. Dividends
prior to November 1, 2003 had been waived by agreement with MTD Holdings.



After considering letters of credit of $2,180 that the Company has issued, available funds under the Amended Credit Agreement were $64,720 at October 31, 2005. The Company believes that funds available under the
Amended Credit Agreement and cash flow from operations will provide sufficient liquidity to meet its cash requirements through October 31, 2006 and until the expiration of the revolving credit facility in January 2010, including capital
expenditures, pension obligations and scheduled repayments of $10,000 in the aggregate under the Amended Credit Agreement in accordance with the repayment terms, plus repayments of $893 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 declaring borrowed amounts as immediately due and
payable.



During fiscal 2004, the Company entered into an
unconditional purchase obligation for transportation services and paid $4,777 in fiscal 2005. The agreement provides for a fixed weekly fee plus an additional charge based upon mileage. During fiscal years 2006 and 2007 the agreement requires
minimum purchases of $1,449 and $956 respectively.



As of
October 31, 2005, the Company has $10,083 of commitments for capital expenditures, commitments under non-cancelable operating leases aggregating $15,934 and $298 committed under capital lease obligations. These capital expenditures in 2006 are
for the support of current and new business, expected increases in existing business, and enhancements of production.



20



---

The following table reflects the Companys contractual obligations and commercial commitments as of
October 31, 2005. Commercial commitments include standby letters of credit, guarantees and other potential cash outflows resulting from a contingent event that requires performance by the Company.



Contractual Obligations and Commitments

(amounts in thousands)



|                                                            |  |       |         |                       |   |        |  |      |        |      |   |                    |  |   |        |  |   |        |  |   |    
|----------------------------------------------------------- |  | ----- | ------- | --------------------- | - | ------ |  | ---- | ------ | ---- | - | ------------------ |  | - | ------ |  | - | ------ |  | - | ---
|                                                            |  | Total |         | Payment due by period
|                                                            |  | 2006  |         | 2007                  |   | 2008   |  | 2009 |        | 2010 |   | 2011 andthereafter
|Insurance broker financing agreement                        |  | $     | 465     |                       | $ | 465    |  | $    |       |      | $ |                   |  | $ |       |  | $ |       |  | $ |   
|Credit facility(1)                                          |  |       | 100,600 |                       |   | 10,000 |  |      | 10,000 |      |   | 10,000             |  |   | 10,000 |  |   | 60,600 |  |   |   
|Purchase obligations(2)                                     |  |       | 61,301  |                       |   | 60,345 |  |      | 956    |      |   |                   |  |   |       |  |   |       |  |   |   
|Capital leases, including interest                          |  |       | 298     |                       |   | 124    |  |      | 114    |      |   | 59                 |  |   | 1      |  |   |       |  |   |   
|Operating leases                                            |  |       | 15,934  |                       |   | 4,357  |  |      | 3,412  |      |   | 3,220              |  |   | 3,162  |  |   | 1,760  |  |   | 23 
|Current funding for pension and post-retirement benefits(3) |  |       | 8,401   |                       |   | 8,401  |  |      |       |      |   |                   |  |   |       |  |   |       |  |   |   
|Other long-term obligations, including interest             |  |       | 2,098   |                       |   | 365    |  |      | 365    |      |   | 365                |  |   | 365    |  |   | 365    |  |   | 273
|                                                            |  |       |         |                       |   |        |  |      |        |      |   |                    |  |   |        |  |   |        |  |   |    
|Total contractual obligations                               |  | $     | 189,097 |                       | $ | 84,057 |  | $    | 14,847 |      | $ | 13,644             |  | $ | 13,528 |  | $ | 62,725 |  | $ | 296
|                                                            |  |       |         |                       |   |        |  |      |        |      |   |                    |  |   |        |  |   |        |  |   |    
|Capital expenditure commitments                             |  | $     | 10,083  |                       | $ |       |  | $    |       |      | $ |                   |  | $ |       |  | $ |       |  | $ |   
|Letters of credit                                           |  |       | 2,180   |                       |   |       |  |      |       |      |   |                   |  |   |       |  |   |       |  |   |   
|                                                            |  |       |         |                       |   |        |  |      |        |      |   |                    |  |   |        |  |   |        |  |   |    
|Total commitments                                           |  | $     | 12,263  |                       | $ |       |  | $    |       |      | $ |                   |  | $ |       |  | $ |       |  | $ |   
|                                                            |  |       |         |                       |   |        |  |      |        |      |   |                    |  |   |        |  |   |        |  |   |    

---

|(1) | Interest is not included in the table, as amounts are variable. See Note 8 to the Consolidated Financial Statements.
|--- | --------------------------------------------------------------------------------------------------------------------

|(2) | In the ordinary course of business, the Company authorizes its suppliers to supply the Company with the materials necessary to fulfill its obligation to supply released production
schedules to its automotive customers. The Companys authorizations to its suppliers amounted to approximately $59 million as of October 31, 2005, and are included in the Contractual Obligations and Commitments table above under Purchase
Obligations. The Companys releases from its customers for products containing such material amounted to approximately $78 million at October 31, 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Amount represents expected contributions to the Companys defined benefit pension and post-retirement plans for the year ending October 31, 2006. Future expected amounts
have not been disclosed as such amounts are dependent upon the annual actuarial valuation of pension plan assets and liabilities.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Off-Balance Sheet Arrangements



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



New Accounting Standards



In November 2004, the Financial Accounting Standards Board
(FASB) issued SFAS No. 151, Inventory Costs, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. This standard requires that such items be recognized as
current-period charges. This standard also establishes the concept of normal capacity and requires the allocation of fixed production overhead to inventory based on the normal capacity of the production facilities. Any unallocated
overhead must be recognized as an expense in the period incurred. This standard is effective for inventory costs incurred starting November 1, 2005. The Company believes that it is in compliance with the provisions of SFAS No. 151.



21



---

In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets. This
standard amended Accounting Principles Board (APB) Opinion No. 29, Accounting for Nonmonetary Transactions, to eliminate the exception from fair value measurement for nonmonetary exchanges of similar productive assets.
This standard replaces this exception with a general exception from fair value measurement for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. This statement is effective for all nonmonetary asset exchanges completed by the Company starting November 1, 2005. The Company has not engaged in nonmonetary asset
exchanges and, therefore, believes that the provisions of SFAS No. 153 are not applicable at this time.



In December 2004, the FASB issued SFAS No. 123 (Revised 2004), Share-Based Payment (SFAS No. 123R). SFAS No. 123R
addresses all forms of share-based payment (SBP) awards, including shares issued under employee stock purchase plans, stock options, restricted stock and stock appreciation rights. SFAS No. 123R will require the Company to expense
SBP awards with compensation cost for SBP transactions measured at fair value. The Company is required to adopt the new accounting provisions of SFAS No. 123R effective November 1, 2005. The Company has evaluated the provisions of this
standard, and it is not expected to have a significant negative effect on consolidated net income or cash flows.



In March 2005, the FASB issued Interpretation (FIN) No. 47, Accounting for Conditional Asset-Retirement Obligations. This
standard codifies SFAS No. 143, Asset Retirement Obligations, and states that companies must recognize a liability for the fair value of a legal obligation to perform asset-retirement obligations that are conditional on a future
event if the amount can be reasonably estimated. Specifically, FIN No. 47 provides additional guidance on whether the fair value is reasonably estimable. FIN No. 47 is effective for the Company starting November 1, 2005. The Company
does not believe the adoption of this standard will have a material impact on its financial position, results of operations, or cash flows.



In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections (SFAS No. 154). This statement
establishes new standards on accounting for changes in accounting principles. Pursuant to SFAS No. 154, all such changes must be accounted for by retrospective application to the financial statements of prior periods unless it is impracticable
to do so. SFAS No. 154 completely replaces APB Opinion No. 20 and SFAS No. 3, though it carries forward the guidance in those pronouncements with respect to accounting for changes in estimates, changes in the reporting entity and the
correction of errors. This statement shall be effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not believe the adoption of this standard will have a material
impact on its financial position, results of operations or cash flows.



Effect of Inflation



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 general level of inflation has not had a material effect on the Companys financial
results.



Forward-looking Statements



Certain statements made by Shiloh Industries, Inc. in this Annual Report on
Form 10-K regarding 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 which
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 are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. 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



22



---

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 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 and regulations and policies regarding international trade;
financial and business downturns of the Companys customers or vendors, including any 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 Shiloh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. In addition to the disclosures contained herein, readers should carefully review risks and uncertainties contained in other
documents the Company files from time to time with the Securities and Exchange Commission.



|Item 7A. | Quantitative And Qualitative Disclosures About Market Risk
|-------- | ----------------------------------------------------------



The Companys major market risk exposure is primarily due to possible fluctuations in interest rates as they relate to its variable rate debt. The
Company does not enter into derivative financial investments for trading or speculation purposes. As a result, the Company believes that its market risk exposure is not material to the Companys financial position, liquidity or results of
operations.



Interest Rate Risk



The Company is exposed to market risk through variable rate debt
instruments. As of October 31, 2005, the Company had $100.6 million outstanding under the Amended Credit Agreement. Based on October 31, 2005 debt levels, a 50 basis point change in interest rates would impact interest expense by
approximately $0.3 million annually.



In the normal course of
business, the Company employs established policies and procedures to manage exposure to changes in interest rates. The Companys objective in managing the exposure to interest rate changes is to limit the volatility and impact of interest rate
changes on earnings and cash flows. In January 2005, the Company entered into a $25.0 million interest rate collar agreement that results in fixing the interest rate on a portion of the term loan under the Amended Credit Agreement between a floor of
3.08% and a cap of 5.25%. To the extent that the three-month LIBOR rate is below the collar floor, payment is due from the Company for the difference. To the extent that the three-month LIBOR rate is above the collar cap, the Company is entitled to
the difference. This collar agreement, which will terminate on January 12, 2007, declines quarterly by $1.25 million as principal payments are made during the term of the loan. At October 31, 2005, the notional amount of debt related to
the collar agreement was $21.25 million and the fair value of the collar was a $10 thousand asset. The Company does not engage in hedging activity for speculative or trading purposes.



In accordance with SFAS No. 133, the Company had designated the interest rate collar as a cash flow hedge and
recognizes the fair value of the interest rate swap agreement on the consolidated balance sheet. Gains and losses related to a hedge and that result from changes in the fair value of the hedge are either recognized in



23



---

income immediately to offset the gain or loss on the hedged item, or deferred and reported as a component of other comprehensive income (loss) in
stockholders equity and subsequently recognized in income when the hedged item affects net income. The ineffective portion of the change in fair value of a hedge is recognized in income immediately. There was no hedge ineffectiveness for the
year ended October 31, 2005.



Foreign Currency Exchange
Rate Risk



In order to reduce the impact of changes in
foreign exchange rates on the consolidated results of operations, the Company enters into foreign currency forward exchange contracts periodically. There were no foreign currency forward exchange contracts outstanding at October 31, 2005. The
intent of any contracts entered by the Company is to reduce exposure to currency movements affecting foreign currency purchase commitments. Changes in the fair value of forward exchange contracts are recorded in the consolidated statements of
operations. 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.



24



---

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



INDEX TO FINANCIAL STATEMENTS



|                                                                                           |  |     
|------------------------------------------------------------------------------------------ |  | ----
|                                                                                           |  | Page
|Reports of Independent Registered Public Accounting Firms                                  |  | 26  
|Consolidated Balance Sheets at October 31, 2005 and 2004                                   |  | 28  
|Consolidated Statements of Operations for the three years ended October 31, 2005           |  | 29  
|Consolidated Statements of Cash Flows for the three years ended October 31, 2005           |  | 30  
|Consolidated Statements of Stockholders Equity for the three years ended October 31, 2005 |  | 31  
|Notes to Consolidated Financial Statements                                                 |  | 32  



The following
Financial Statement Schedule for the three years ended October 31, 2005 is included in Item 15 of this Annual Report on Form 10-K:



|                                                           |  |   
|---------------------------------------------------------- |  | --
|Schedule IIValuation and Qualifying Accounts and Reserves |  | 58



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



25



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholders of Shiloh Industries, Inc.



We have audited the accompanying consolidated balance sheets of Shiloh Industries, Inc. and subsidiaries (the
Company) as of October 31, 2005 and 2004, and the related consolidated statements of operations, stockholders equity, and cash flows for the years then ended. Our audits also included the financial statement schedule listed in
the Index at Item 15(a)2. These financial statements and the financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on the financial statements and the 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 audits 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, such 2005 and 2004 consolidated financial statements present fairly, in all material respects, the financial position of Shiloh
Industries, Inc. and subsidiaries as of October 31, 2005 and 2004, 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, such financial statement schedule, when considered in relation to the 2005 and 2004 basic consolidated financial statements taken as a whole, presents fairly in all material respects the 2005 and 2004 information set forth
therein.



/s/    Deloitte & Touche LLP



Cleveland, Ohio

December 20, 2005



26



---

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholders of Shiloh
Industries, Inc.



In our opinion, the consolidated financial
statements listed in the accompanying index present fairly, in all material respects, the results of operations and cash flows of Shiloh Industries, Inc. for the one year in the period ended October 31, 2003 in conformity with accounting
principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements. 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 audit. We conducted our audit of these statements 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 misstatements. An audit 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, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.



As discussed in Note 2 to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, effective November 1, 2002.



/s/ PricewaterhouseCoopers LLP



Cleveland, Ohio

January 22, 2004



27



---

SHILOH INDUSTRIES, INC.



CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except per share data)



|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------- | ------- | - | ---- | - | ------- | -
|                                                                                                                                                                         |  | October 31, |        
|                                                                                                                                                                         |  | 2005        |         |   | 2004 |  
|ASSETS:                                                                                                                                                                  |  |             |         |   |      |   |         |  
|Cash and cash equivalents                                                                                                                                                |  | $           | 661     |   |      | $ | 3,470   |  
|Accounts receivable, net                                                                                                                                                 |  |             | 110,891 |   |      |   | 82,807  |  
|Related party accounts receivable                                                                                                                                        |  |             | 3,084   |   |      |   | 5,020   |  
|Income tax receivable                                                                                                                                                    |  |             |        |   |      |   | 351     |  
|Inventories, net                                                                                                                                                         |  |             | 29,658  |   |      |   | 37,180  |  
|Deferred income taxes                                                                                                                                                    |  |             | 4,407   |   |      |   | 8,907   |  
|Prepaid expenses                                                                                                                                                         |  |             | 1,484   |   |      |   | 2,201   |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total current assets                                                                                                                                                     |  |             | 150,185 |   |      |   | 139,936 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Property, plant and equipment, net                                                                                                                                       |  |             | 239,270 |   |      |   | 252,643 |  
|Other assets                                                                                                                                                             |  |             | 5,338   |   |      |   | 6,602   |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total assets                                                                                                                                                             |  | $           | 394,793 |   |      | $ | 399,181 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY:                                                                                                                                    |  |             |         |   |      |   |         |  
|Current debt                                                                                                                                                             |  | $           | 10,893  |   |      | $ | 16,391  |  
|Accounts payable                                                                                                                                                         |  |             | 79,889  |   |      |   | 82,637  |  
|Accrued income taxes                                                                                                                                                     |  |             | 1,497   |   |      |   |        |  
|Other accrued expenses                                                                                                                                                   |  |             | 31,514  |   |      |   | 39,460  |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total current liabilities                                                                                                                                                |  |             | 123,793 |   |      |   | 138,488 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Long-term debt                                                                                                                                                           |  |             | 92,384  |   |      |   | 100,329 |  
|Deferred income taxes                                                                                                                                                    |  |             | 15,534  |   |      |   | 18,902  |  
|Long-term benefit liabilities                                                                                                                                            |  |             | 12,316  |   |      |   | 11,228  |  
|Other liabilities                                                                                                                                                        |  |             | 432     |   |      |   | 673     |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities                                                                                                                                                        |  |             | 244,459 |   |      |   | 269,620 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Commitments and contingencies                                                                                                                                            |  |             |         |   |      |   |         |  
|Stockholders equity:                                                                                                                                                    |  |             |         |   |      |   |         |  
|Preferred stock, $.01 per share; 5,000,000 shares authorized; zero and 42,780 shares issued and outstanding at October 31, 2005 and
2004                                 |  |             |        |   |      |   | 1       |  
|Preferred stock paid-in capital                                                                                                                                          |  |             |        |   |      |   | 4,044   |  
|Common stock, par value $.01 per share; 25,000,000 shares authorized; 15,945,534 and 15,652,071 shares issued and outstanding at
October 31, 2005 and 2004, respectively |  |             | 159     |   |      |   | 157     |  
|Common stock paid-in capital                                                                                                                                             |  |             | 57,876  |   |      |   | 57,428  |  
|Retained earnings                                                                                                                                                        |  |             | 111,673 |   |      |   | 85,153  |  
|Unearned compensation                                                                                                                                                    |  |             |        |   |      |   | (106    | )
|Accumulated other comprehensive loss:                                                                                                                                    |  |             |         |   |      |   |         |  
|Minimum pension liability, net                                                                                                                                           |  |             | (19,513 | ) |      |   | (17,214 | )
|Fair value of interest rate collar                                                                                                                                       |  |             | 6       |   |      |   |        |  
|Unrealized holding gain on investments                                                                                                                                   |  |             | 133     |   |      |   | 98      |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total stockholders equity                                                                                                                                               |  |             | 150,334 |   |      |   | 129,561 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  
|Total liabilities and stockholders equity                                                                                                                               |  | $           | 394,793 |   |      | $ | 399,181 |  
|                                                                                                                                                                         |  |             |         |   |      |   |         |  



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



28



---

SHILOH INDUSTRIES, INC.



CONSOLIDATED STATEMENTS OF OPERATIONS

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



|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|------------------------------------------------------------------------------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- |  | - | ------- | -
|                                                                                                                    |  | Years Ended October 31, |        
|                                                                                                                    |  | 2005                    |         |   | 2004 |   | 2003    | 
|Revenues                                                                                                            |  | $                       | 634,579 |   |      | $ | 638,501 |  | $ | 584,298 |  
|Cost of sales                                                                                                       |  |                         | 556,318 |   |      |   | 562,082 |  |   | 526,780 |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Gross profit                                                                                                        |  |                         | 78,261  |   |      |   | 76,419  |  |   | 57,518  |  
|Selling, general and administrative expenses                                                                        |  |                         | 35,588  |   |      |   | 36,755  |  |   | 36,173  |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Operating income                                                                                                    |  |                         | 42,673  |   |      |   | 39,664  |  |   | 21,345  |  
|Interest expense                                                                                                    |  |                         | 8,010   |   |      |   | 8,810   |  |   | 11,792  |  
|Interest income                                                                                                     |  |                         | 145     |   |      |   | 105     |  |   | 128     |  
|Other (expense) income, net                                                                                         |  |                         | (83     | ) |      |   | 226     |  |   | (207    | )
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Income before income taxes and cumulative effect of accounting change                                               |  |                         | 34,725  |   |      |   | 31,185  |  |   | 9,474   |  
|Provision for income taxes                                                                                          |  |                         | 7,973   |   |      |   | 12,426  |  |   | 3,898   |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Income before cumulative effect of accounting change                                                                |  |                         | 26,752  |   |      |   | 18,759  |  |   | 5,576   |  
|Cumulative effect of accounting change, net of income tax benefit of $1,058                                         |  |                         |        |   |      |   |        |  |   | (1,963  | )
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Net income                                                                                                          |  | $                       | 26,752  |   |      | $ | 18,759  |  | $ | 3,613   |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Earnings per share:                                                                                                 |  |                         |         |   |      |   |         |  |   |         |  
|Basic earnings per share available to common stockholders before cumulative effect of accounting change             |  | $                       | 1.69    |   |      | $ | 1.18    |  | $ | 0.35    |  
|Cumulative effect of accounting change per share                                                                    |  |                         |        |   |      |   |        |  |   | (0.13   | )
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Basic earnings per share                                                                                            |  | $                       | 1.69    |   |      | $ | 1.18    |  | $ | 0.22    |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Weighted average number of common shares                                                                            |  |                         | 15,915  |   |      |   | 15,646  |  |   | 15,246  |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Diluted earnings per share available to common stockholders before cumulative effect of accounting change per share |  | $                       | 1.64    |   |      | $ | 1.15    |  | $ | 0.35    |  
|Cumulative effect of accounting change per share                                                                    |  |                         |        |   |      |   |        |  |   | (0.13   | )
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Diluted earnings per share                                                                                          |  | $                       | 1.64    |   |      | $ | 1.15    |  | $ | 0.22    |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  
|Weighted average number of common shares                                                                            |  |                         | 16,421  |   |      |   | 16,156  |  |   | 15,482  |  
|                                                                                                                    |  |                         |         |   |      |   |         |  |   |         |  



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



29



---

SHILOH INDUSTRIES, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands)



|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|--------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                  |  | Years Ended October 31, |         
|                                                                                  |  | 2005                    |          |   | 2004 |   |          | 2003 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Net income                                                                        |  | $                       | 26,752   |   |      | $ | 18,759   |      |  | $ | 3,613    |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                         |          |   |      |   |          |      |  |   |          |  
|Depreciation, amortization and other non-cash charges                             |  |                         | 35,119   |   |      |   | 33,137   |      |  |   | 29,590   |  
|Amortization of unearned compensation                                             |  |                         | 106      |   |      |   | 447      |      |  |   | 531      |  
|Amortization of deferred financing costs                                          |  |                         | 1,783    |   |      |   | 1,380    |      |  |   | 1,390    |  
|Cumulative effect of change in accounting                                         |  |                         |         |   |      |   |         |      |  |   | 1,963    |  
|Deferred income taxes                                                             |  |                         | 1,001    |   |      |   | 10,879   |      |  |   | 3,566    |  
|Tax benefit on employee stock options and stock compensation                      |  |                         | 261      |   |      |   | 289      |      |  |   |         |  
|Loss on sale of assets                                                            |  |                         | 26       |   |      |   | 257      |      |  |   | 540      |  
|Changes in operating assets and liabilities:                                      |  |                         |          |   |      |   |          |      |  |   |          |  
|Accounts receivable                                                               |  |                         | (26,148  | ) |      |   | (20,241  | )    |  |   | 12,241   |  
|Inventories                                                                       |  |                         | 7,522    |   |      |   | 970      |      |  |   | 24,005   |  
|Prepaids and other assets                                                         |  |                         | 745      |   |      |   | 876      |      |  |   | 74       |  
|Payables and other liabilities                                                    |  |                         | (31,019  | ) |      |   | 35,602   |      |  |   | (13,088  | )
|Accrued income taxes                                                              |  |                         | 1,848    |   |      |   | 149      |      |  |   | 6,675    |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                                         |  |                         | 17,996   |   |      |   | 82,504   |      |  |   | 71,100   |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Capital expenditures                                                              |  |                         | (22,394  | ) |      |   | (13,945  | )    |  |   | (22,123  | )
|Proceeds from sale of assets                                                      |  |                         | 218      |   |      |   | 52       |      |  |   | 50       |  
|Purchase of investment securities                                                 |  |                         | (252     | ) |      |   | (252     | )    |  |   | (253     | )
|Acquisitions, net of cash                                                         |  |                         |         |   |      |   |         |      |  |   | 1,472    |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash used in investing activities                                             |  |                         | (22,428  | ) |      |   | (14,145  | )    |  |   | (20,854  | )
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                         |          |   |      |   |          |      |  |   |          |  
|Proceeds from short-term borrowings                                               |  |                         | 923      |   |      |   | 817      |      |  |   | 829      |  
|Repayments of short-term borrowings                                               |  |                         | (917     | ) |      |   | (809     | )    |  |   | (843     | )
|Repayment of promissory notes to related parties                                  |  |                         |         |   |      |   | (460     | )    |  |   |         |  
|Payment of capital lease                                                          |  |                         | (98      | ) |      |   | (101     | )    |  |   | (31      | )
|Increase (decrease) increase in overdraft balances                                |  |                         | 20,106   |   |      |   | (29,850  | )    |  |   | 9,052    |  
|Proceeds from long-term borrowings                                                |  |                         | 169,300  |   |      |   | 191,300  |      |  |   | 49,100   |  
|Repayments of long-term borrowings                                                |  |                         | (182,651 | ) |      |   | (224,025 | )    |  |   | (109,600 | )
|Proceeds from exercise of stock options                                           |  |                         | 197      |   |      |   | 457      |      |  |   | 107      |  
|Redemption of preferred shares                                                    |  |                         | (4,524   | ) |      |   |         |      |  |   |         |  
|Payment of deferred financing costs                                               |  |                         | (713     | ) |      |   | (2,776   | )    |  |   | (90      | )
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net cash provided by (used) in financing activities                               |  |                         | 1,623    |   |      |   | (65,447  | )    |  |   | (51,476  | )
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Net (decrease) increase in cash and cash equivalents                              |  |                         | (2,809   | ) |      |   | 2,912    |      |  |   | (1,230   | )
|Cash and cash equivalents at beginning of year                                    |  |                         | 3,470    |   |      |   | 558      |      |  |   | 1,788    |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents at end of year                                          |  | $                       | 661      |   |      | $ | 3,470    |      |  | $ | 558      |  
|                                                                                  |  |                         |          |   |      |   |          |      |  |   |          |  



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



30



---

SHILOH INDUSTRIES, INC.



CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(Dollar amounts in thousands, except per share data)



|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------ |  | -------------------------------- | -- | - | ------------------------------ | - | ------ | ----------------------------- |  | --------------- | --- |  | ----------------- | ------ | - | --------------------- | - | ------- | ------------------------------------ |  | - | -------------------------- | - |  | - | ------- | - |  | - | ------- | -
|                                                                         |  | Preferred Stock ($.01 Par Value) |    |   | Preferred Stock Paid-InCapital |   |        | Common Stock ($.01 Par Value) |  | Paid-In Capital |     |  | Retained Earnings |        |   | Unearned Compensation |   |         | Accumulated Other Comprehensive Loss |  |   | Total Stockholders Equity |  
|November 1, 2002                                                         |  | $                                | 1  |   |                                | $ | 4,044  |                               |  | $               | 148 |  | $                 | 56,583 |   |                       | $ | 63,027  |                                      |  | $ | (1,084                     | ) |  | $ | (15,069 | ) |  | $ | 107,650 |  
|Net income                                                               |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   | 3,613   |                                      |  |   |                           |   |  |   |        |   |  |   | 3,613   |  
|Minimum pension liability, net of tax of $501                            |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | (804    | ) |  |   | (804    | )
|Unrealized holding gain                                                  |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | 58      |   |  |   | 58      |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|Comprehensive income                                                     |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 2,867   |  
|Exercise of stock options                                                |  |                                  |   |   |                                |   |       |                               |  |                 | 1   |  |                   | 106    |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 107     |  
|Issuance of common stock in connection with unearned compensation        |  |                                  |   |   |                                |   |       |                               |  |                 | 3   |  |                   | (3     | ) |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   |        |  
|Unearned compensation                                                    |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   | 531                        |   |  |   |        |   |  |   | 531     |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|October 31, 2003                                                         |  |                                  | 1  |   |                                |   | 4,044  |                               |  |                 | 152 |  |                   | 56,686 |   |                       |   | 66,640  |                                      |  |   | (553                       | ) |  |   | (15,815 | ) |  |   | 111,155 |  
|Net income                                                               |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   | 18,759  |                                      |  |   |                           |   |  |   |        |   |  |   | 18,759  |  
|Minimum pension liability, net of tax of $837                            |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | (1,343  | ) |  |   | (1,343  | )
|Unrealized holding gain                                                  |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | 42      |   |  |   | 42      |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|Comprehensive income                                                     |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 17,458  |  
|Preferred dividends declared                                             |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   | (246    | )                                    |  |   |                           |   |  |   |        |   |  |   | (246    | )
|Exercise of stock options                                                |  |                                  |   |   |                                |   |       |                               |  |                 | 2   |  |                   | 617    |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 619     |  
|Issuance of common stock in connection with unearned compensation        |  |                                  |   |   |                                |   |       |                               |  |                 | 3   |  |                   | 125    |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 128     |  
|Unearned compensation                                                    |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   | 447                        |   |  |   |        |   |  |   | 447     |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|October 31, 2004                                                         |  |                                  | 1  |   |                                |   | 4,044  |                               |  |                 | 157 |  |                   | 57,428 |   |                       |   | 85,153  |                                      |  |   | (106                       | ) |  |   | (17,116 | ) |  |   | 129,561 |  
|Net income                                                               |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   | 26,752  |                                      |  |   |                           |   |  |   |        |   |  |   | 26,752  |  
|Minimum pension liability, net of tax benefit of $131                    |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | (2,299  | ) |  |   | (2,299  | )
|Fair value of hedge                                                      |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | 6       |   |  |   | 6       |  
|Unrealized holding gain                                                  |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   | 35      |   |  |   | 35      |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|Comprehensive income                                                     |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 24,494  |  
|Redemption of preferred shares                                           |  |                                  | (1 | ) |                                |   | (4,044 | )                             |  |                 |    |  |                   |       |   |                       |   | (232    | )                                    |  |   |                           |   |  |   |        |   |  |   | (4,277  | )
|Exercise of stock options                                                |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   | 278    |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 278     |  
|Related party transactions with MTD Consumer Group Inc, net of tax of $4 |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   | (7     | ) |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | (7      | )
|Issuance of common stock in connection with unearned compensation        |  |                                  |   |   |                                |   |       |                               |  |                 | 2   |  |                   | 177    |   |                       |   |        |                                      |  |   |                           |   |  |   |        |   |  |   | 179     |  
|Unearned compensation                                                    |  |                                  |   |   |                                |   |       |                               |  |                 |    |  |                   |       |   |                       |   |        |                                      |  |   | 106                        |   |  |   |        |   |  |   | 106     |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  
|October 31, 2005                                                         |  | $                                |   |   |                                | $ |       |                               |  | $               | 159 |  | $                 | 57,876 |   |                       | $ | 111,673 |                                      |  | $ |                           |   |  | $ | (19,374 | ) |  | $ | 150,334 |  
|                                                                         |  |                                  |    |   |                                |   |        |                               |  |                 |     |  |                   |        |   |                       |   |         |                                      |  |   |                            |   |  |   |         |   |  |   |         |  



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



31



---

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. 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 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 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, slitting, edge trimming of hot and cold-rolled steel coils and inventory control services for automotive and
steel industry customers. The Company has fifteen wholly owned subsidiaries at locations in Ohio, Michigan, Georgia, Tennessee and Mexico.



Principles of Consolidation



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



Revenue Recognition



In accordance with
Securities and Exchange Commission Staff Accounting Bulletin No. 104, the Company recognizes revenue 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 are recognized in the period when management believes that such amounts become
probable.



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.



Inventories



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



32



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



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 five 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, which cover a majority of the Companys employees in accordance with Statement of
Financial Accounting Standards (SFAS) No. 87, Employers Accounting for Pensions. 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 a limited number of employees.



Stock-Based Compensation



Prior to November 1, 2005, in accordance with the provisions of SFAS
No. 148, Accounting for Stock-Based CompensationTransition and Disclosurean amendment of SFAS No. 123 (SFAS No. 148), the Company elected to continue applying the intrinsic value approach under the
APB Opinion No. 25 in accounting for its stock-based compensation plans. Accordingly, the Company did not recognize compensation expense for stock options when the exercise price at the grant date is equal to or greater than the fair market
value of the stock at that date.



The following table
illustrates the effect on net income and net income per share as if the fair value based method had been applied to all outstanding and vested awards in each period:



|                                                                    |  |      |        |   |      |   |        |      |  |   |       |  
|------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ----- | -
|                                                                    |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Net income, as reported                                             |  | $    | 26,752 |   |      | $ | 18,759 |      |  | $ | 3,613 |  
|Less: Cumulative preferred stock dividend, as if declared           |  |      |       |   |      |   | (246   | )    |  |   | (246  | )
|Add back: Stock-based compensation expense, net of tax, as reported |  |      | 65     |   |      |   | 268    |      |  |   | 313   |  
|Less: Stock-based compensation expense, net of tax, pro forma       |  |      | (453   | ) |      |   | (604   | )    |  |   | (467  | )
|                                                                    |  |      |        |   |      |   |        |      |  |   |       |  
|Pro forma net income                                                |  | $    | 26,364 |   |      | $ | 18,177 |      |  | $ | 3,213 |  
|                                                                    |  |      |        |   |      |   |        |      |  |   |       |  
|Basic net income per shareas reported                              |  | $    | 1.69   |   |      | $ | 1.18   |      |  | $ | 0.22  |  
|Basic net income per sharepro forma                                |  | $    | 1.67   |   |      | $ | 1.16   |      |  | $ | 0.21  |  
|Diluted net income per shareas reported                            |  | $    | 1.64   |   |      | $ | 1.15   |      |  | $ | 0.22  |  
|Diluted net income per sharepro forma                              |  | $    | 1.62   |   |      | $ | 1.13   |      |  | $ | 0.21  |  



Income Taxes



In accordance with SFAS No. 109,
Accounting for Income Taxes, the Company utilizes the asset and liability method in accounting for income taxes. This method requires the recognition of deferred tax assets and



33



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



liabilities for the expected future tax consequences of events that have been recognized in the Companys consolidated financial statements or tax
returns. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of various assets and liabilities and operating loss and tax credit carryforwards using enacted rates in effect for the
year in which differences are expected to reverse. The Company establishes a valuation allowance against deferred tax assets whenever it is more likely than not that such deferred tax assets will not be realized.



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 in accordance with SFAS No. 144, Accounting
for the Impairment or Disposal of Long-Lived Assets.



Comprehensive Income



SFAS
No. 130, Comprehensive Income, establishes standards for reporting and display of comprehensive income and its components in financial statements. Comprehensive income consists of net income, minimum pension liability adjustments,
net unrealized holding gains on available for sale securities and the fair value of hedge adjustments and is presented in the consolidated statements of stockholders equity.



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 Ended October 31, |      
|                                             |  | 2005                    |       | 2004 |   | 2003  | 
|Cash paid for:                               |  |                         |       |      |   |       |  |   |        |  
|Interest                                     |  | $                       | 6,298 |      | $ | 7,567 |  | $ | 10,103 |  
|Income taxes, net of refunds                 |  | $                       | 5,485 |      | $ | 1,387 |  | $ | (7,411 | )
|Non-cash investing and financing activities: |  |                         |       |      |   |       |  |   |        |  
|Purchase of assets under capital lease       |  | $                       |      |      | $ | 22    |  | $ |       |  



Concentration of
Credit 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 15Business Segment Information for discussion of concentration of revenues.



34



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



As of October 31, 2005, the Company had approximately 2,060 employees. A total of approximately
590 employees at four of the Companys subsidiaries are covered by four collective bargaining agreements that are due to expire in May 2007, August 2008, June 2009 and May 2010.



Fair Value of Financial Instruments



The carrying amount of cash and cash equivalents, trade receivables and
payables approximates 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.



In
accordance with SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, the Company has determined that all of its investments associated with the supplemental executive retirement plan are to be classified
as available-for-sale. These investments are carried at fair value, with the unrealized gain reported in other comprehensive income.



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 in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS No. 133), as amended. As of October 31, 2005, there were no foreign currency forward exchange
contracts outstanding.



In the normal course of business, the
Company employs established policies and procedures to manage exposure to changes in interest rates. The Companys objective in managing the exposure to interest rate changes is to limit the volatility and impact of interest rate changes on
earnings and cash flows. In January 2005, the Company entered into a $25,000 interest rate collar agreement that results in fixing the interest rate on a portion of the term loan under the Amended Credit Agreement between a floor of 3.08% and a cap
of 5.25%. To the extent that the three-month LIBOR rate is below the collar floor, payment is due from the Company for the difference. To the extent the three-month LIBOR rate is above the collar cap, the Company is entitled to receive the
difference. The collar agreement, which will terminate on January 12, 2007, declines by $1,250 as quarterly principal payments are made during the term of the loan. At October 31, 2005, the notional amount of debt related to the collar
agreement was $21,250 and the fair value of the collar was a $10 asset. The Company does not engage in hedging activity for speculative or trading purposes.



In accordance with SFAS No. 133, the Company had designated the interest rate collar as a cash flow hedge and recognizes the fair value of the
interest rate swap agreement on the consolidated balance sheet. Gains and losses related to a hedge and that result from changes in the fair value of the hedge are either recognized in income immediately to offset the gain or loss on the hedged
item, or deferred and reported as a component of other comprehensive income (loss) in stockholders equity and subsequently recognized in income when the hedged item affects net income. The ineffective portion of the change in fair value of a
hedge is recognized in income immediately. There was no hedge ineffectiveness for the year ended October 31, 2005.



35



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Guarantees



The Company adopted FASB Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for
Guarantees, Including Indirect Guarantees of Indebtedness of Others, an Interpretation of FASB Statements No. 5, 57 and 107 and Rescission of FASB Interpretation No. 34 (FIN No. 45), during fiscal 2003. The Company
has certain indemnification clauses within its credit facility and certain lease agreements that are considered to be guarantees within the scope of FIN No. 45. 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.



New Accounting Standards



In November 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 151, Inventory
Costs, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs and wasted material. This standard requires that such items be recognized as current-period charges. This standard also establishes the
concept of normal capacity and requires the allocation of fixed production overhead to inventory based on the normal capacity of the production facilities. Any unallocated overhead must be recognized as an expense in the period incurred.
This standard is effective for inventory costs incurred starting November 1, 2005. The Company believes that it is in compliance with the provisions of SFAS No. 151.



In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets. This standard amended APB
Opinion No. 29, Accounting for Nonmonetary Transactions, to eliminate the exception from fair value measurement for nonmonetary exchanges of similar productive assets. This standard replaces this exception with a general exception
from fair value measurement for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the
exchange. This statement is effective for all nonmonetary asset exchanges completed by the Company starting November 1, 2005. The Company has not engaged in nonmonetary asset exchanges and, therefore, believes that the provisions of SFAS
No. 153 are not applicable at this time.



In December
2004, the FASB issued SFAS No. 123 (Revised 2004), Share-Based Payment (SFAS No. 123R). SFAS No. 123R addresses all forms of share-based payment (SBP) awards, including shares issued under employee
stock purchase plans, stock options, restricted stock and stock appreciation rights. SFAS No. 123R will require the Company to expense SBP awards with compensation cost for SBP transactions measured at fair value. The Company is required to
adopt the new accounting provisions of SFAS No. 123R effective November 1, 2005. The Company has evaluated the provisions of this standard, and does not believe that the provisions of SFAS No. 123R will have a significant negative
effect on consolidated net income or cash flows.



In March
2005, the FASB issued Interpretation (FIN) No. 47, Accounting for Conditional Asset-Retirement Obligations. This standard codifies SFAS No. 143, Asset Retirement Obligations, and states that companies
must recognize a liability for the fair value of a legal obligation to perform asset-retirement



36



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



obligations that are conditional on a future event if the amount can be reasonably estimated. Specifically, FIN No. 47 provides additional guidance on
whether the fair value is reasonably estimable. FIN No. 47 is effective for the Company starting November 1, 2005. The Company does not believe the adoption of this standard will have a material impact on its financial position, results of
operations, or cash flows.



In May 2005, the FASB issued SFAS
No. 154, Accounting Changes and Error Corrections (SFAS No. 154). This statement establishes new standards on accounting for changes in accounting principles. Pursuant to SFAS No. 154, all such changes must be
accounted for by retrospective application to the financial statements of prior periods unless it is impracticable to do so. SFAS No. 154 completely replaces APB Opinion No. 20 and SFAS No. 3, although it carries forward the guidance
in those pronouncements with respect to accounting for changes in estimates, changes in the reporting entity and the correction of errors. This statement shall be effective for accounting changes and corrections of errors made in fiscal years
beginning after December 15, 2005. The Company does not believe the adoption of this standard will have a material impact on its financial position, results of operations or cash flows.



Note 2Goodwill



Effective November 1, 2002, the Company adopted SFAS No. 142, Goodwill and Other Intangible Assets
(SFAS No. 142), which required that the Company prospectively cease amortization of goodwill and conduct periodic impairment tests of goodwill. As a result of the impairment tests in fiscal 2003, the Company recorded a charge of
$1,963, net of a $1,058 income tax benefit, to write-off its balance of goodwill as a cumulative effect of a change in accounting principle. The Company has no other intangible assets impacted by SFAS No. 142.



Note 3Asset Impairment Charges (Recovery) and Restructuring Charges



In October 2000, the Company committed to plans to sell its former
subsidiary, Valley City Steel, and recorded an asset impairment charge of $13,874 based on then current offers to purchase the business, net of disposal costs. On July 31, 2001, the Company completed the sale of certain assets and liabilities
of Valley City Steel to Valley City Steel, LLC, controlled by Viking Steel, LLC (Viking) for $12,400. As a result of this sale changing from a 100% sale to a partial sale in fiscal 2001, the Company reduced its estimated asset impairment
loss of $13,874 at October 31, 2000 by $11,709. The resulting pre-tax loss on the transaction was $2,165. In connection with this transaction, the Company and Viking formed a joint venture, Valley City Steel, LLC (VCS LLC), in which
the Company owned a minority interest (49%) in the new entity and Viking owned a majority interest (51%). The Company also contributed certain other assets and liabilities of Valley City Steel to VCS LLC. The Company retained ownership of the
land and building in which VCS LLC conducted its operations, and leased these facilities to VCS LLC. In order to finance the business, VCS LLC borrowed $12,400 in the form of a $4,100 term loan, a $4,900 mortgage loan, and an asset based revolving
credit facility. The loans were secured by the assets of VCS LLC and by a mortgage on the real estate owned by the Company and leased to VCS LLC. On October 10, 2002, VCS LLC executed a forbearance agreement with its secured lender, which
expired November 1, 2002. On November 27, 2002, Viking, as a majority member of VCS LLC voted to unilaterally file a voluntary petition for protection under Chapter 11 of the United States Bankruptcy Code on behalf of VCS LLC. Following
the filing for bankruptcy, the Company determined, based on the facts at that time, that it was probable that the Company would not recover the carrying value of the land and building leased to VCS LLC because of the threatened foreclosure. The
Company, therefore, recorded an impairment loss of $10,024 during the fourth quarter of fiscal 2002 based on the net book value of these assets at October 31, 2002, reducing the value to $0.



From the bankruptcy date through June 30, 2003, VCS LLC operated under
debtor-in-possession financing approved by the bankruptcy court. During the third quarter of fiscal 2003, the bankruptcy court ruled in favor of a third-party limited liability company, which purchased substantially all of the assets of VCS LLC,
excluding the land and building, out of bankruptcy for approximately $5,700. Under the courts ruling, $800 of the purchase price,



37



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



which represented lease payments from the lease payment default date of April 2002 through June 2003, was paid to the first mortgage holder, Comerica Bank
(Comerica), and monthly lease payments thereafter of approximately $60 were paid directly to the first mortgage holder by the purchaser from July 2003 through November 2004. Approximately $5,000 of the purchase price was applied toward
the bank indebtedness. The first mortgage holder filed foreclosure papers to sell or liquidate the land and building to recover the remaining outstanding debt.



In December 2004, the Company entered into an agreement with Comerica regarding the remaining debt of VCS LLC that was secured by a first mortgage on
land and a building owned by the Company. The agreement between the Company and Comerica effectively resulted in the discharge of the Company under the debt and protects the Companys ownership interest in the land and building from
foreclosure. The transaction, in the amount of $3,072, was recorded in land and building and the building is being depreciated over 20 years.



During 2005, the purchaser of the assets of VCS LLC continued to operate the business while proceedings by the creditors of VCS LLC continued in
bankruptcy court. At October 31, 2005, various legal challenges are pending. The Company believes that its liability or recovery, if any, under these pending matters will not materially affect its financial condition, results of operations, or
cash flows.



Note 4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 $1,302 and $1,546 at October 31, 2005 and 2004, respectively.



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 5Inventories



|                                      |  |             |        |      |   |       
|------------------------------------- |  | ----------- | ------ | ---- | - | ------
|                                      |  | October 31,
|                                      |  | 2005        |        | 2004
|Inventories consist of the following: |  |             |        |      |   |       
|Raw materials                         |  | $           | 13,969 |      | $ | 14,149
|Work-in-process                       |  |             | 5,830  |      |   | 7,108 
|Finished goods                        |  |             | 7,662  |      |   | 10,056
|                                      |  |             |        |      |   |       
|Total material                        |  |             | 27,461 |      |   | 31,313
|Tooling                               |  |             | 2,197  |      |   | 5,867 
|                                      |  |             |        |      |   |       
|Total inventory                       |  | $           | 29,658 |      | $ | 37,180
|                                      |  |             |        |      |   |       



Total cost of
inventory is net of reserves to reduce certain inventory from cost to net realizable value. Such reserves aggregated $2,665 and $2,948 at October 31, 2005 and 2004, respectively.



Note 6Other Assets



|                                       |  |             |       |      |   |      
|-------------------------------------- |  | ----------- | ----- | ---- | - | -----
|                                       |  | October 31,
|                                       |  | 2005        |       | 2004
|Other assets consist of the following: |  |             |       |      |   |      
|Long-term pension assets               |  | $           | 2,914 |      | $ | 3,373
|Deferred financing costs               |  |             | 1,105 |      |   | 2,180
|Investments in rabbi trust             |  |             | 1,244 |      |   | 896  
|Other                                  |  |             | 75    |      |   | 153  
|                                       |  |             |       |      |   |      
|Total                                  |  | $           | 5,338 |      | $ | 6,602
|                                       |  |             |       |      |   |      



38



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Deferred financing costs are amortized over the term of the debt. During fiscal years 2005, 2004 and
2003, amortization of these costs amounted to $1,783, $1,380 and $1,390, respectively. Accumulated amortization was $2,469 and $686 as of October 31, 2005 and 2004, respectively. The Company recorded additional amortization of deferred
financing costs as a result of entry into the amended and restated credit agreement on January 18, 2005 and the credit and security agreement on January 15, 2004 in the amount of $1,322 in fiscal year 2005 and $350 in fiscal 2004.



Note 7Property, Plant and Equipment



Property, plant and equipment consist of the following:



|                                   |  |             |         |      |   |        
|---------------------------------- |  | ----------- | ------- | ---- | - | -------
|                                   |  | October 31,
|                                   |  | 2005        |         | 2004
|Land                               |  | $           | 8,385   |      | $ | 8,118  
|Buildings and improvements         |  |             | 102,665 |      |   | 98,820 
|Machinery and equipment            |  |             | 313,201 |      |   | 309,077
|Furniture and fixtures             |  |             | 23,135  |      |   | 23,410 
|Construction in progress           |  |             | 8,582   |      |   | 3,112  
|                                   |  |             |         |      |   |        
|Total, at cost                     |  |             | 455,968 |      |   | 442,537
|Less: Accumulated depreciation     |  |             | 216,698 |      |   | 189,894
|                                   |  |             |         |      |   |        
|Property, plant and equipment, net |  | $           | 239,270 |      | $ | 252,643
|                                   |  |             |         |      |   |        



Depreciation expense
in fiscal 2005 was $33,533. Combined with charges for assets for which the sales of customer product concluded during the year of $1,586, total depreciation and non-cash charges were $35,119. Depreciation expense was $33,127 and $29,585 for fiscal
years 2004 and 2003, respectively.



During the years ended
October 31, 2005, 2004 and 2003, interest capitalized as part of property, plant and equipment was $352, $405 and $480, respectively. The Company had commitments for capital expenditures of approximately $10,083 at October 31, 2005. At
October 31, 2005 and 2004, property, plant and equipment included equipment with a cost of $540 each year and accumulated depreciation of $365 and $254, respectively, as a result of capital leases outstanding.



Note 8Financing Arrangements



Debt consists of the following:



|                                                                                                                                                              |  |             |         |      |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------- | ------- | ---- | - | -------
|                                                                                                                                                              |  | October 31,
|                                                                                                                                                              |  | 2005        |         | 2004
|Amended and Restated Credit Agreement (former Credit Agreement dated January 14, 2004)interest at 5.87% and 5.26% at
October 31, 2005 and 2004, respectively |  | $           | 100,600 |      | $ | 113,875
|Insurance broker financing agreement                                                                                                                          |  |             | 465     |      |   | 457    
|State of Ohio promissory note                                                                                                                                 |  |             | 1,924   |      |   | 2,000  
|Capital lease debt                                                                                                                                            |  |             | 288     |      |   | 388    
|                                                                                                                                                              |  |             |         |      |   |        
|Total debt                                                                                                                                                    |  |             | 103,277 |      |   | 116,720
|Less: Current debt                                                                                                                                            |  |             | 10,893  |      |   | 16,391 
|                                                                                                                                                              |  |             |         |      |   |        
|Total long-term debt                                                                                                                                          |  | $           | 92,384  |      | $ | 100,329
|                                                                                                                                                              |  |             |         |      |   |        



39



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The weighted average interest rate of all debt excluding the capital lease debt was 5.00%, 4.89% and
5.02% for fiscal years 2005, 2004 and 2003, respectively.



On
January 18, 2005, the Company entered into an Amended and Restated Credit Agreement (the Amended Credit Agreement) with a syndicate of lenders consisting of primarily the same banks included in its former credit and security
agreement. The syndicate of lenders is led by LaSalle Bank National Association, as lead arranger, sole book runner and administrative agent, National City Bank, as co-syndication agent, KeyBank National Association, as co-syndication agent,
Citizens Bank of Pennsylvania, as co-documentation agent, and U.S. Bank National Association, as co-documentation agent. The Amended Credit Agreement provides the Company with borrowing capacity of $175,000 in the form of a five-year $125,000
revolving credit facility and a five-year term loan of $50,000, each maturing January 2010. The Amended Credit Agreement replaced the Companys former credit and security agreement entered into on January 15, 2004.



Under the Amended Credit Agreement, the Company has the option to select the
applicable interest rate based upon two indicesa Base Rate, as defined in the Amended Credit Agreement, or the Eurodollar rate, as adjusted by the Eurocurrency Reserve Percentage, if any (LIBOR). The selected index is combined with
a designated margin from an agreed upon pricing matrix. The Base Rate is the greater of the LaSalle Bank publicly announced prime rate or the Federal Funds effective rate plus 0.5% per annum. LIBOR is the published Bloomberg Financial Markets
Information Service rate. At October 31, 2005, the interest rate for the revolving credit facility and the term loan was LIBOR plus 1.75%. The margins for the revolving credit facility and the term loan improve if the Company achieves improved
ratios of funded debt to EBITDA, as defined in the Amended Credit Agreement.



Borrowings under the Amended 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.



The Amended Credit
Agreement requires the Company to observe several financial covenants. At October 31, 2005, the covenants required a minimum fixed coverage ratio of 1.25 to 1.00, a maximum leverage ratio of 2.75 to 1.00 and a minimum net worth equal to the sum
of $100,000 plus 50% of consolidated net income for the year ended October 31, 2005. The Amended Credit Agreement also establishes limits for additional borrowings, dividends, investments, acquisitions or mergers and sales of assets. At
October 31, 2005, the Company was in compliance with the covenants under the Amended Credit Agreement.



Borrowings under the revolving credit facility must be repaid in full in January 2010. Repayments of borrowings under the term loan began in March 2005 in
equal quarterly installments of $2,500 with the final payment due on December 31, 2009. The Company may prepay the borrowings under the revolving credit facility and the term loan without penalty.



The Amended 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
Amended Credit Agreement, the outstanding borrowings become due and payable. However, the Company does not anticipate at this time any change in business conditions or operations that could be deemed as a material adverse change by the lenders.



In June 2004, the Company entered into a finance agreement
with an insurance broker for various insurance policies that bears interest at a fixed rate of 4.89% and requires monthly payments of $93 through April 2005. In June 2005, the Company entered into a finance agreement with an insurance broker for
various insurance policies



40



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



that bears interest at a fixed rate of 4.99% and requires monthly payments of $94 through April 2006. As of October 31, 2005 and 2004, $465 and $457,
respectively, remained outstanding under these agreements and were classified as current debt in the Companys consolidated financial statements.



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.



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



|                    |  |                  |         |            |   |       |  |   |        
|------------------- |  | ---------------- | ------- | ---------- | - | ----- |  | - | -------
|Year                |  | Credit Agreement |         | Other Debt |   | Total
|2006                |  |                  | 10,000  |            |   | 893   |  |   | 10,893 
|2007                |  |                  | 10,000  |            |   | 432   |  |   | 10,432 
|2008                |  |                  | 10,000  |            |   | 389   |  |   | 10,389 
|2009                |  |                  | 10,000  |            |   | 342   |  |   | 10,342 
|2010                |  |                  | 60,600  |            |   | 351   |  |   | 60,951 
|2011 and thereafter |  |                  |        |            |   | 270   |  |   | 270    
|                    |  |                  |         |            |   |       |  |   |        
|Total               |  | $                | 100,600 |            | $ | 2,677 |  | $ | 103,277
|                    |  |                  |         |            |   |       |  |   |        



After considering
letters of credit of $2,180 that the Company has issued, available funds under the Amended Credit Agreement were $64,720 at October 31, 2005. Overdraft balances were $20,106 at October 31, 2005, and are included in accounts payable in the
Companys consolidated balance sheets. There were no overdraft balances at October 31, 2004.



Assets under capital leases, which consist primarily of telephone hardware and equipment, are accounted for in accordance with SFAS No. 13,
Accounting for Leases, as amended, using interest rates appropriate at the inception of the lease. Future minimum lease payments for these assets under capital leases as of October 31, 2005 are as follows:



|                                         |  |   |    
|---------------------------------------- |  | - | ---
|2006                                     |  | $ | 124
|2007                                     |  |   | 114
|2008                                     |  |   | 59 
|2009                                     |  |   | 1  
|                                         |  |   |    
|Total minimum obligations                |  |   | 298
|Less interest                            |  |   | 10 
|                                         |  |   |    
|Present value of net minimum obligations |  |   | 288
|Current portion                          |  |   | 117
|                                         |  |   |    
|Long-term portion                        |  | $ | 171
|                                         |  |   |    



41



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 9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 longest lease term of the Companys current leases extends to December 2010. Rent expense under operating leases for fiscal years 2005, 2004, and 2003 was $6,696, $7,618, and $7,904, respectively. Future
minimum lease payments under operating leases are as follows at October 31, 2005:



|     |  |   |      
|---- |  | - | -----
|2006 |  | $ | 4,357
|2007 |  |   | 3,412
|2008 |  |   | 3,220
|2009 |  |   | 3,162
|2010 |  |   | 1,760
|2011 |  |   | 23   



Note 10Employee Benefit Plans



The Company maintains pension plans covering most
employees. The Company also provides an unfunded postretirement health care benefit plan for a limited number of employees and their dependents. The Company uses an October 31 measurement date for its plans.



Obligations and Funded Status

At October 31



|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|---------------------------------------------------------------------- |  | ---------------- | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                       |  | Pension Benefits |         |   | Other Post RetirementBenefits |  
|                                                                       |  | 2005             |         |   | 2004                          |   |         | 2005 |  |   | 2004   |  
|Change in benefit obligation:                                          |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation at beginning of year                                |  | $                | (59,019 | ) |                               | $ | (50,806 | )    |  | $ | (2,689 | ) |  | $ | (2,600 | )
|Service cost                                                           |  |                  | (3,462  | ) |                               |   | (3,445  | )    |  |   | (41    | ) |  |   | (38    | )
|Interest cost                                                          |  |                  | (3,491  | ) |                               |   | (3,137  | )    |  |   | (158   | ) |  |   | (159   | )
|Amendments                                                             |  |                  | 9       |   |                               |   | (69     | )    |  |   | 1,894  |   |  |   | 91     |  
|Actuarial loss                                                         |  |                  | (4,088  | ) |                               |   | (4,136  | )    |  |   | (308   | ) |  |   | (257   | )
|Benefits paid                                                          |  |                  | 2,929   |   |                               |   | 2,574   |      |  |   | 141    |   |  |   | 274    |  
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Benefit obligation at end of year                                      |  |                  | (67,122 | ) |                               |   | (59,019 | )    |  |   | (1,161 | ) |  |   | (2,689 | )
|                                                                       |  |                  |         |  
|Change in plan assets:                                                 |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets at beginning of year                         |  |                  | 37,040  |   |                               |   | 29,618  |      |  |   |       |   |  |   |       |  
|Actual return on plan assets                                           |  |                  | 3,268   |   |                               |   | 2,665   |      |  |   |       |   |  |   |       |  
|Employer contributions                                                 |  |                  | 9,009   |   |                               |   | 7,331   |      |  |   | 141    |   |  |   | 274    |  
|Benefits paid                                                          |  |                  | (2,929  | ) |                               |   | (2,574  | )    |  |   | (141   | ) |  |   | (274   | )
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Fair value of plan assets at end of year                               |  |                  | 46,388  |   |                               |   | 37,040  |      |  |   |       |   |  |   |       |  
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Funded status                                                          |  |                  | (20,734 | ) |                               |   | (21,979 | )    |  |   | (1,161 | ) |  |   | (2,689 | )
|Unrecognized:                                                          |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Transition obligation                                                  |  |                  | 177     |   |                               |   | 264     |      |  |   |       |   |  |   |       |  
|Prior service cost                                                     |  |                  | 2,737   |   |                               |   | 3,109   |      |  |   | (2,319 | ) |  |   | (491   | )
|Unrecognized actuarial loss                                            |  |                  | 30,675  |   |                               |   | 28,437  |      |  |   | 2,919  |   |  |   | 2,734  |  
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Prepaid (accrued) benefit cost before adjustment for minimum liability |  |                  | 12,855  |   |                               |   | 9,831   |      |  |   | (561   | ) |  |   | (446   | )
|Adjustment to recognize minimum liability                              |  |                  | (33,027 | ) |                               |   | (31,318 | )    |  |   |       |   |  |   |       |  
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  
|Accrued benefit cost                                                   |  | $                | (20,172 | ) |                               | $ | (21,487 | )    |  | $ | (561   | ) |  | $ | (446   | )
|                                                                       |  |                  |         |   |                               |   |         |      |  |   |        |   |  |   |        |  



42



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Amounts recognized in the consolidated balance sheets consist of:



|                                       |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|-------------------------------------- |  | ---------------- | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ---- | - |  | - | ---- | -
|                                       |  | Pension Benefits |         |   | Other Post RetirementBenefits |  
|                                       |  | 2005             |         |   | 2004                          |   |         | 2005 |  |   | 2004 |  
|Prepaid benefit costs                  |  | $                | 12,855  |   |                               | $ | 9,831   |      |  | $ |     |   |  | $ |     |  
|Accrued benefit costs                  |  |                  |        |   |                               |   |        |      |  |   | (561 | ) |  |   | (446 | )
|Intangible assets                      |  |                  | (2,914  | ) |                               |   | (3,374  | )    |  |   |     |   |  |   |     |  
|Accumulated other comprehensive income |  |                  | (30,113 | ) |                               |   | (27,944 | )    |  |   |     |   |  |   |     |  
|                                       |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Net amount recognized                  |  | $                | (20,172 | ) |                               | $ | (21,487 | )    |  | $ | (561 | ) |  | $ | (446 | )
|                                       |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  



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



|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|----------------------------- |  | ---------------- | ------- | - | ----------------------------- | - | ------- | ---- |  | - | ---- | - |  | - | ---- | -
|                              |  | Pension Benefits |         |   | Other Post RetirementBenefits |  
|                              |  | 2005             |         |   | 2004                          |   |         | 2005 |  |   | 2004 |  
|Other accrued expenses        |  | $                | (8,401  | ) |                               | $ | (10,705 | )    |  | $ |     |   |  | $ |     |  
|Long-term benefit liabilities |  |                  | (11,771 | ) |                               |   | (10,782 | )    |  |   | (561 | ) |  |   | (446 | )
|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  
|Total                         |  | $                | (20,172 | ) |                               | $ | (21,487 | )    |  | $ | (561 | ) |  | $ | (446 | )
|                              |  |                  |         |   |                               |   |         |      |  |   |      |   |  |   |      |  



The accumulated
benefit obligation for all defined benefit pension plans was $66,560 and $58,526 at October 31, 2005 and 2004, respectively.



Information for pension plans with an accumulated benefit obligation in excess of plan assets



|                               |  |             |        |      |   |       
|------------------------------ |  | ----------- | ------ | ---- | - | ------
|                               |  | October 31,
|                               |  | 2005        |        | 2004
|Projected benefit obligation   |  | $           | 67,122 |      | $ | 59,019
|Accumulated benefit obligation |  |             | 66,560 |      |   | 58,526
|Fair value of plan assets      |  |             | 46,388 |      |   | 37,040



Components of Net Periodic Benefit
Cost



|                                          |  |                  |        |   |                                |   |        |      |  |   |        |   |  |      |     |   |      |   |     |   |  |   |      |  
|----------------------------------------- |  | ---------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | ---- | --- | - | ---- | - | --- | - |  | - | ---- | -
|                                          |  | Pension Benefits |        |   | Other Post Retirement Benefits |  
|                                          |  | 2005             |        |   | 2004                           |   |        | 2003 |  |   | 2005   |   |  | 2004 |     |   | 2003 |  
|Service cost                              |  | $                | 3,462  |   |                                | $ | 3,445  |      |  | $ | 3,526  |   |  | $    | 41  |   |      | $ | 38  |   |  | $ | 11   |  
|Interest cost                             |  |                  | 3,491  |   |                                |   | 3,137  |      |  |   | 3,093  |   |  |      | 158 |   |      |   | 159 |   |  |   | 20   |  
|Expected return on plan assets            |  |                  | (3,156 | ) |                                |   | (2,629 | )    |  |   | (1,911 | ) |  |      |    |   |      |   |    |   |  |   |     |  
|Amortization of prior service cost        |  |                  | 331    |   |                                |   | 331    |      |  |   | 331    |   |  |      | (68 | ) |      |   | (64 | ) |  |   | (351 | )
|Amortization of transition loss           |  |                  | 86     |   |                                |   | 86     |      |  |   | 86     |   |  |      |    |   |      |   | 4   |   |  |   | 26   |  
|Plan amendments                           |  |                  | 42     |   |                                |   | 69     |      |  |   |       |   |  |      |    |   |      |   |    |   |  |   |     |  
|Amortization of net actuarial loss (gain) |  |                  | 1,730  |   |                                |   | 1,540  |      |  |   | 1,404  |   |  |      | 125 |   |      |   | 110 |   |  |   | (1   | )
|                                          |  |                  |        |   |                                |   |        |      |  |   |        |   |  |      |     |   |      |   |     |   |  |   |      |  
|Net periodic benefit cost (income)        |  | $                | 5,986  |   |                                | $ | 5,979  |      |  | $ | 6,529  |   |  | $    | 256 |   |      | $ | 247 |   |  | $ | (295 | )
|                                          |  |                  |        |   |                                |   |        |      |  |   |        |   |  |      |     |   |      |   |     |   |  |   |      |  



43



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Additional Information



|                                                                     |  |                  |       |                               |   |       |  |      |  |    
|-------------------------------------------------------------------- |  | ---------------- | ----- | ----------------------------- | - | ----- |  | ---- |  | ---
|                                                                     |  | Pension Benefits |       | Other Post RetirementBenefits
|                                                                     |  | 2005             |       | 2004                          |   | 2005  |  | 2004
|Increase in minimum liability included in other comprehensive income |  | $                | 2,168 |                               | $ | 2,180 |  | N/A  |  | N/A



Assumptions



|                                                                                 |      |                  |   |      |                               |   |      |      |   |      |      |  
|-------------------------------------------------------------------------------- | ---- | ---------------- | - | ---- | ----------------------------- | - | ---- | ---- | - | ---- | ---- | -
|Weighted-average assumptions used to determine benefit obligations at October 31 |      | Pension Benefits |   |      | Other Post RetirementBenefits |  
|                                                                                 | 2005 |                  |   | 2004 |                               |   | 2005 |      |   | 2004 |     
|Discount rate                                                                    |      | 5.50             | % |      | 6.00                          | % |      | 5.50 | % |      | 6.00 | %
|Rate of compensation increase                                                    |      | 4.50             | % |      | 4.50                          | % |      |     |   |      |     |  



|                                                                                                    |      |                  |   |      |                               |   |      |           |   |      |      |   |      |      |   |      |      |  
|--------------------------------------------------------------------------------------------------- | ---- | ---------------- | - | ---- | ----------------------------- | - | ---- | --------- | - | ---- | ---- | - | ---- | ---- | - | ---- | ---- | -
|Weighted-average assumptions used to determine net periodicbenefit costs for years ended October 31 |      | Pension Benefits |   |      | Other Post RetirementBenefits |  
|                                                                                                    | 2005 |                  |   | 2004 |                               |   | 2003 |           |   | 2005 |      |   | 2004 |      |   | 2003 |     
|Discount rate                                                                                       |      | 6.00             | % |      | 6.25                          | % |      | 7.00      | % |      | 6.00 | % |      | 6.25 | % |      | 7.00 | %
|Expected long-term return on plan assets                                                            |      | 7.25-8.00        | % |      | 7.25-8.00                     | % |      | 7.25-8.00 | % |      |     |   |      |     |   |      |     |  
|Rate of compensation increase                                                                       |      | 4.50             | % |      | 4.50                          | % |      | 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 2005, the assumptions used to determine net periodic benefit costs were established at
October 31, 2004, while the assumptions used to determine the benefit obligations were established at October 31, 2005.



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                                     |  | 2005 |   |  | 2004 |  
|Health care cost trend rate assumed for next year                                 |  | 10.0 | % |  | 10.0 | %
|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                                |  | 2010 |   |  | 2010 |  



Assumed healthcare
cost trend rates have a significant effect on the amounts reported for the healthcare plan. A one-percentage point change in assumed healthcare cost trend rates would have the following effects at October 31, 2005:



|                                                        |  |                              |     |                              |   |      |  
|------------------------------------------------------- |  | ---------------------------- | --- | ---------------------------- | - | ---- | -
|                                                        |  | One-PercentagePoint Increase |     | One-PercentagePoint Decrease |  
|Effect on total of service and interest cost components |  | $                            | 23  |                              | $ | (18  | )
|Effect on post retirement obligation                    |  | $                            | 133 |                              | $ | (108 | )



The Medicare
Prescription Drug, Improvement and Modernization Act of 2003 (the Medicare Act) added a new Part D benefit providing for prescription drug benefits under Medicare, and providing a subsidy to plan



44



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



sponsors who determine that the prescription drug benefits under their plan are at least actuarially equivalent to the new Medicare Part D
benefit. The Medicare Act is effective January 1, 2006. The Company has directed existing retirees who are eligible for benefits under the Companys post retirement health care plan to elect for Part D coverage with Medicare as the primary
provider and the Company as the secondary provider. As a result, the Company will not be electing to receive the subsidy available under the Medicare Act. The result of directing existing retirees to elect Part D coverage with Medicare was a
reduction of the Companys benefit obligation for other post retirement benefits.



Plan Assets



The Companys pension plan
weighted-average asset allocations at October 31, 2005 and 2004, by asset category are as follows:



|                  |  |                            |      |  |                            |      |  |     |  
|----------------- |  | -------------------------- | ---- |  | -------------------------- | ---- |  | --- | -
|                  |  | TargetAllocationPercentage |      |  | Plan Assets at October 31, |     
|                  |  |                            | 2005 |  |                            | 2004 | 
|Asset Category    |  |                            |      |  |                            |      |  |     |  
|Equity securities |  | 40-60                      | %    |  | 61                         | %    |  | 56  | %
|Debt securities   |  | 40-60                      | %    |  | 32                         | %    |  | 38  | %
|Real estate       |  | 0-10                       | %    |  | 7                          | %    |  | 6   | %
|                  |  |                            |      |  |                            |      |  |     |  
|Total             |  | 100                        | %    |  | 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 $8,401 to its pension plan in fiscal 2006, compared to $9,009 funded in fiscal 2005. The funding levels of fiscal 2005
combined with the investment performance resulted in improved funding ratios of pension plan assets to liabilities, which lowered the contribution levels for fiscal 2006.



Estimated Future Benefit Payments



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



|          |  |                  |        |                |   |    
|--------- |  | ---------------- | ------ | -------------- | - | ---
|          |  | Pension Benefits |        | Other Benefits
|2006      |  | $                | 2,380  |                | $ | 79 
|2007      |  |                  | 4,639  |                |   | 76 
|2008      |  |                  | 3,040  |                |   | 78 
|2009      |  |                  | 3,410  |                |   | 85 
|2010      |  |                  | 3,720  |                |   | 85 
|2011-2015 |  |                  | 25,890 |                |   | 396



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



45



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



to statutory limitations. In addition, the Company may make a discretionary profit sharing contribution on an annual basis. The Company recorded expense of
$866, $1,104 and $1,310 during fiscal years 2005, 2004 and 2003, respectively, for its defined contribution plans.



During 1997, the Company initiated a Supplemental Executive Retirement Plan (SERP) for key employees of the Company. Currently, the former
SERP is in effect for one retired key employee. Compensation expense relating to this plan was $126, $114 and $80 in fiscal 2005, 2004 and 2003, respectively. The benefits accrued under this plan were $546 and $671 at October 31, 2005 and 2004,
respectively.



Note 11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. The computations of basic and diluted earnings per share in fiscal 2004 and 2003 also considered shares that were issuable to
the Companys President and Chief Executive Officer in accordance with his employment agreement. 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,                       |       
|                                                                                         |  | 2005                                          |        | 2004 |   |        | 2003 | 
|                                                                                         |  | (Amounts in thousands, except per share data) |       
|Income before cumulative effect of change in accounting                                  |  | $                                             | 26,752 |      | $ | 18,759 |      |  | $ | 5,576  |  
|Add: Effect of preferred share redemption                                                |  |                                               | 197    |      |   |       |      |  |   |       |  
|Less: Cumulative preferred stock dividend, as if declared                                |  |                                               |       |      |   | (246   | )    |  |   | (246   | )
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Income available to common stockholders before cumulative effect of change in accounting |  | $                                             | 26,949 |      | $ | 18,513 |      |  | $ | 5,330  |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Net income                                                                               |  | $                                             | 26,752 |      | $ | 18,759 |      |  | $ | 3,613  |  
|Add: Effect of preferred share redemption                                                |  |                                               | 197    |      |   |       |      |  |   |       |  
|Less: Cumulative preferred stock dividend, as if declared                                |  |                                               |       |      |   | (246   | )    |  |   | (246   | )
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Net income available to common stockholders                                              |  | $                                             | 26,949 |      | $ | 18,513 |      |  | $ | 3,367  |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Basic weighted average shares                                                            |  |                                               | 15,915 |      |   | 15,646 |      |  |   | 15,246 |  
|                                                                                         |  |                                               |       
|Effect of dilutive securities:                                                           |  |                                               |        |      |   |        |      |  |   |        |  
|                                                                                         |  |                                               |       
|Stock options                                                                            |  |                                               | 506    |      |   | 477    |      |  |   | 157    |  
|Chief Executive Officer compensation shares                                              |  |                                               |       |      |   | 33     |      |  |   | 79     |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Diluted weighted average shares                                                          |  |                                               | 16,421 |      |   | 16,156 |      |  |   | 15,482 |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Basic earnings per share before cumulative effect of accounting change                   |  | $                                             | 1.69   |      | $ | 1.18   |      |  | $ | 0.35   |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Basic earnings per share                                                                 |  | $                                             | 1.69   |      | $ | 1.18   |      |  | $ | 0.22   |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Diluted earnings per share before cumulative effect of accounting change                 |  | $                                             | 1.64   |      | $ | 1.15   |      |  | $ | 0.35   |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  
|Diluted earnings per share                                                               |  | $                                             | 1.64   |      | $ | 1.15   |      |  | $ | 0.22   |  
|                                                                                         |  |                                               |        |      |   |        |      |  |   |        |  



In fiscal 2003,
226,000 options to purchase shares were outstanding, but excluded from the computation of diluted earnings per share because the exercise prices were greater than the average market price of Common Stock during the period.



46



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 12Preferred Shares and Stock and Bonus Plans



Preferred Shares



In December 2001, of the 5,000,000 preferred shares authorized, the Company
designated 100,000 shares as Series A Preferred Stock. In January 2002, the Company issued MTD Products 42,780 shares of Series A Preferred Stock. These shares, with a par value of $.01 per share, ranked senior to the Companys Common Stock.
The Series A Preferred Stock were entitled to cumulative dividends, at a rate of $5.75 per share per annum, if and when declared by the Company. These shares were non-voting and were not convertible into any other securities of the Company. In the
event of any liquidation, each Series A Preferred Stock holder was entitled to, prior and in preference to any other distribution, $100 per share plus all accrued but unpaid dividends. The Company was entitled to redeem any or all outstanding shares
of the Series A Preferred Stock annually for $100 per share plus all accrued but unpaid dividends.



In November 2004, the Company elected to redeem the Series A Preferred Stock in accordance with its terms, and paid to MTD Holdings, which received the
Series A Preferred Stock when it was established as a holding company, $4,524, which included dividends of $246 for the period November 1, 2003 to October 31, 2004. Dividends prior to November 1, 2003 have been waived by agreement
with the preferred stockholder.



1993 Key Employee Stock
Incentive Plan



The Company maintains the Amended and
Restated Key Employee Stock Incentive Program (the Incentive Plan), which authorizes grants to officers and other key employees of the Company and its subsidiaries of (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. A summary of option activity under the
plan follows:



|                                |  |                               |   |  |                               |      
|------------------------------- |  | ----------------------------- | - |  | ----------------------------- | -----
|                                |  | Number of Shares Under Option |   |  | Weighted Average Option Price
|Outstanding at November 1, 2002 |  | 637,750                       |   |  | $                             | 3.63 
|Granted                         |  | 338,500                       |   |  | $                             | 2.48 
|Exercised                       |  | (62,156                       | ) |  | $                             | 1.74 
|Canceled                        |  | (83,850                       | ) |  | $                             | 4.79 
|                                |  |                               |   |  |                               |      
|Outstanding at October 31, 2003 |  | 830,244                       |   |  | $                             | 2.96 
|Granted                         |  | 52,000                        |   |  | $                             | 8.96 
|Exercised                       |  | (141,821                      | ) |  | $                             | 3.22 
|Canceled                        |  | (52,168                       | ) |  | $                             | 8.22 
|                                |  |                               |   |  |                               |      
|Outstanding at October 31, 2004 |  | 688,255                       |   |  | $                             | 2.96 
|Granted                         |  | 41,000                        |   |  | $                             | 13.06
|Exercised                       |  | (43,463                       | ) |  | $                             | 4.54 
|Canceled                        |  | (20,501                       | ) |  | $                             | 7.30 
|                                |  |                               |   |  |                               |      
|Outstanding at October 31, 2005 |  | 665,291                       |   |  | $                             | 3.34 
|                                |  |                               |   |  |                               |      



47



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



There were 487,458 options exercisable as of October 31, 2005 with a weighted average exercise
price of $2.39.



The following table provides additional
information regarding options outstanding as of October 31, 2005:



|                        |  |                    |  |                                |       |                                           |      |                    |         |                                                      |   |      
|----------------------- |  | ------------------ |  | ------------------------------ | ----- | ----------------------------------------- | ---- | ------------------ | ------- | ---------------------------------------------------- | - | -----
|Range ofExercise Prices |  | OptionsOutstanding |  | Weighted AverageExercise Price |       | Weighted AverageRemainingContractual Life |      | OptionsExercisable |         | Weighted AverageExercise Price ofOptions Exercisable
|$1.70                   |  | 382,354            |  | $                              | 1.70  |                                           | 7.00 |                    | 299,021 |                                                      | $ | 1.70 
|$2.38                   |  | 26,733             |  | $                              | 2.38  |                                           | 6.65 |                    | 26,733  |                                                      | $ | 2.38 
|$2.50                   |  | 100,000            |  | $                              | 2.50  |                                           | 6.59 |                    | 100,000 |                                                      | $ | 2.50 
|$3.75                   |  | 11,200             |  | $                              | 3.75  |                                           | 5.10 |                    | 11,200  |                                                      | $ | 3.75 
|$4.67                   |  | 58,004             |  | $                              | 4.67  |                                           | 7.99 |                    | 35,171  |                                                      | $ | 4.67 
|$8.96                   |  | 46,000             |  | $                              | 8.96  |                                           | 8.99 |                    | 15,333  |                                                      | $ | 8.96 
|$13.06                  |  | 41,000             |  | $                              | 13.06 |                                           | 9.99 |                    | 0       |                                                      | $ | 13.06
|                        |  |                    |  |                                |       |                                           |      |                    |         |                                                      |   |      
|Totals                  |  | 665,291            |  |                                |       |                                           |      |                    | 487,458 |                                                      |   |      
|                        |  |                    |  |                                |       |                                           |      |                    |         |                                                      |   |      



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 for fiscal years 2005, 2004 and 2003:



|                               |  |       |   |  |       |   |  |      |  
|------------------------------ |  | ----- | - |  | ----- | - |  | ---- | -
|                               |  | 2005  |   |  | 2004  |   |  | 2003 |  
|Risk-free interest             |  | 4.45  | % |  | 3.32  | % |  | 4.49 | %
|Dividend yield                 |  | 0.00  | % |  | 0.00  | % |  | 0.00 | %
|Volatility factormarket       |  | 72.23 | % |  | 82.77 | % |  | 61.7 | %
|Expected life of optionsyears |  | 6.0   |   |  | 5.0   |   |  | 10.0 |  



Based upon the
preceding assumptions, the weighted average fair values of stock options granted during fiscal years 2005, 2004 and 2003 were $8.79, $6.06 and $1.82 per share, respectively.



President and Chief Executive Officer Employment Agreement



Under the terms of the five-year employment agreement with the
Companys President and Chief Executive Officer, the executive received an annual base salary, in arrears, in unrestricted shares of Common Stock for the first three years of the agreement. The Company initially recorded the issuance of the
total stock award of 900,000 shares of Common Stock as unearned compensation, reducing stockholders equity by $1,530 for the value of the award at $1.70 per share, the market price of the Common Stock at the date of the agreement. The related
compensation expense was recognized over the service period during the first three years of the agreement. On January 31, 2005, 2004 and 2003, the Company issued 250,000, 300,000 and 350,000 shares, respectively, of Common Stock for services
rendered from the period February 1, 2004 through January 31, 2005, February 1, 2003 through January 31, 2004, and February 1, 2002 through January 31, 2003, the first three years of the employment agreement. For
years ended October 31, 2005, 2004 and 2003, the Company recorded, as compensation expense, $106, $447 and $531, respectively. As of October 31, 2005, no portion of the award remains unearned. The executive is currently receiving a base
salary paid in cash for the remainder of the agreement.



In
addition, as part of the employment agreement, the Company effectively granted the executive a total of 500,000 options and the Company established a supplemental executive retirement plan whereby the executive will be entitled to a benefit of
$1,868 at the end of the five-year employment agreement, in January 2007. The



48



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Company also established a rabbi trust for the President and Chief Executive Officer to set aside assets to pay for benefits under the supplemental executive
retirement plan. These assets remain subject to claims by the Companys general creditors in preference to the claims of the plans participant and beneficiaries. The trust is currently active and is funded as follows:



|                             |  |                          |       |                                      |   |                        |  |   |    
|---------------------------- |  | ------------------------ | ----- | ------------------------------------ | - | ---------------------- |  | - | ---
|Investment Type              |  | Cost at October 31, 2005 |       | Fair Market Value atOctober 31, 2005 |   | UnrealizedHolding Gain
|Money Market Funds           |  | $                        | 6     |                                      | $ | 6                      |  | $ |   
|Mutual Funds                 |  |                          | 852   |                                      |   | 985                    |  |   | 133
|Real Estate Trust Investment |  |                          | 253   |                                      |   | 253                    |  |   |   
|                             |  |                          |       |                                      |   |                        |  |   |    
|Total Investments            |  | $                        | 1,111 |                                      | $ | 1,244                  |  | $ | 133
|                             |  |                          |       |                                      |   |                        |  |   |    
|                             |  |                          |      
|Investment Type              |  | Cost at October 31, 2004 |       | Fair Market Value atOctober 31, 2004 |   | UnrealizedHolding Gain
|Money Market Funds           |  | $                        | 6     |                                      | $ | 6                      |  | $ |   
|Mutual Funds                 |  |                          | 556   |                                      |   | 654                    |  |   | 98 
|Real Estate Trust Investment |  |                          | 236   |                                      |   | 236                    |  |   |   
|                             |  |                          |       |                                      |   |                        |  |   |    
|Total Investments            |  | $                        | 798   |                                      | $ | 896                    |  | $ | 98 
|                             |  |                          |       |                                      |   |                        |  |   |    



In accordance with
SFAS No. 115, the Company has classified these assets as available for sale and accordingly has recognized the change in fair value in other comprehensive income.



Executive Incentive Bonus Plan



The Company maintains a Senior Management Bonus Plan (the Management Plan) to provide the Chief Executive
Officer, the Chief Financial Officer and the Senior Vice President of Advanced Technology and Marketing 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 2005, the Compensation
Committee established performance goals based on the Companys earnings before interest, taxes, depreciation and amortization (EBITDA), entitling these executives to be paid a bonus based upon varying percentages of their respective
base salaries and the level of achievement of EBITDA in relation to the target established by the Compensation Committee. For fiscal 2005, these executives are entitled to receive an aggregate of $644 under the Management Plan.



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. During fiscal 2005, 2004 and 2003, $1,270, $2,212 and $1,600 was approved and provided under the Bonus Plan. The executives that participate in the Management Bonus Plan previously participated in the
Bonus Plan in fiscal 2004 and 2003.



49



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 13Income Taxes



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



|                |  |                         |       |   |      |   |        |  |   |       |  
|--------------- |  | ----------------------- | ----- | - | ---- | - | ------ |  | - | ----- | -
|                |  | Years Ended October 31, |      
|                |  | 2005                    |       |   | 2004 |   | 2003   | 
|Current:        |  |                         |       |   |      |   |        |  |   |       |  
|Federal         |  | $                       | 4,885 |   |      | $ | 185    |  | $ | (407  | )
|State and local |  |                         | 1,367 |   |      |   | 395    |  |   | (531  | )
|Foreign         |  |                         | 723   |   |      |   | 967    |  |   | 1,270 |  
|                |  |                         |       |   |      |   |        |  |   |       |  
|                |  |                         | 6,975 |   |      |   | 1,547  |  |   | 332   |  
|Deferred:       |  |                         |       |   |      |   |        |  |   |       |  
|Federal         |  |                         | 2,490 |   |      |   | 9,154  |  |   | 3,780 |  
|State and local |  |                         | (942  | ) |      |   | 1,351  |  |   | 392   |  
|Foreign         |  |                         | (550  | ) |      |   | 374    |  |   | (606  | )
|                |  |                         |       |   |      |   |        |  |   |       |  
|                |  | $                       | 7,973 |   |      | $ | 12,426 |  | $ | 3,898 |  
|                |  |                         |       |   |      |   |        |  |   |       |  



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



|                                                        |  |                         |         |   |      |   |         |  
|------------------------------------------------------- |  | ----------------------- | ------- | - | ---- | - | ------- | -
|                                                        |  | Years Ended October 31, |        
|                                                        |  | 2005                    |         |   | 2004 |  
|Deferred tax assets:                                    |  |                         |         |   |      |   |         |  
|Accrued workers compensation                           |  | $                       | 1,351   |   |      | $ | 1,672   |  
|Bad debt reserves                                       |  |                         | 2,058   |   |      |   | 1,764   |  
|Inventory reserves                                      |  |                         | 780     |   |      |   | 893     |  
|State income tax grants, credits and loss carryforwards |  |                         | 3,000   |   |      |   | 3,787   |  
|Accrued group insurance                                 |  |                         |        |   |      |   | 646     |  
|AMT carryforwards                                       |  |                         | 2,488   |   |      |   | 185     |  
|Accrued vacation reserves                               |  |                         | 506     |   |      |   | 469     |  
|Capital loss carryforwards                              |  |                         |        |   |      |   | 2,503   |  
|Post retirement benefits                                |  |                         | 204     |   |      |   | 285     |  
|Pension obligations                                     |  |                         | 5,150   |   |      |   | 5,314   |  
|Other reserves                                          |  |                         | 1,751   |   |      |   | 2,255   |  
|Charitable contribution carryforward                    |  |                         |        |   |      |   | 34      |  
|Goodwill amortization                                   |  |                         | 1,003   |   |      |   | 1,170   |  
|Net operating loss carryforward                         |  |                         |        |   |      |   | 4,195   |  
|Research and development credits                        |  |                         | 867     |   |      |   | 867     |  
|                                                        |  |                         |         |   |      |   |         |  
|                                                        |  |                         | 19,158  |   |      |   | 26,039  |  
|Less: Valuation allowance                               |  |                         | (2,792  | ) |      |   | (6,398  | )
|                                                        |  |                         |         |   |      |   |         |  
|Total deferred tax assets                               |  |                         | 16,366  |   |      |   | 19,641  |  
|Deferred tax liabilities:                               |  |                         |         |   |      |   |         |  
|Fixed assets                                            |  |                         | (26,982 | ) |      |   | (29,636 | )
|Prepaid expenses                                        |  |                         | (511    | ) |      |   |        |  
|                                                        |  |                         |         |   |      |   |         |  
|Net deferred tax liability                              |  | $                       | (11,127 | ) |      | $ | (9,995  | )
|                                                        |  |                         |         |   |      |   |         |  
|Change in net deferred tax liability:                   |  |                         |         |   |      |   |         |  
|Provision for deferred taxes                            |  | $                       | (998    | ) |      | $ | (10,879 | )
|Other                                                   |  |                         | (3      | ) |      |   | 289     |  
|Items of other comprehensive loss                       |  |                         | (131    | ) |      |   | 837     |  
|                                                        |  |                         |         |   |      |   |         |  
|Total change in net deferred tax liability              |  | $                       | (1,132  | ) |      | $ | (9,753  | )
|                                                        |  |                         |         |   |      |   |         |  



50



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In previous fiscal years, the Company had provided a tax valuation allowance to reduce its deferred
tax assets to their estimated realizable value. A valuation allowance for the tax benefit of tax credits was recorded in previous years since realization of these tax credits was uncertain at that time. In addition, reserves for certain tax
contingencies were recorded in previous years against the tax benefit of net operating loss carryforwards since the Company was experiencing losses and realization of this benefit was uncertain at that time. In the second quarter of fiscal 2005,
these matters were resolved, eliminating the requirement for the valuation allowance and these reserves. The Company, therefore, recorded a benefit in the tax provision of $2,003, representing the reversal of the valuation allowance and other
related reserves associated with these credits and tax contingencies.



In previous fiscal years, an additional tax valuation allowance was recorded related to capital loss carryforwards. The capital loss carryforwards resulted from the Companys loss of its investment in its joint venture, VCS LLC, after
the majority owner of VCS LLC unilaterally filed a voluntary petition under Chapter 11 of the United States Bankruptcy Code on behalf of VCS LLC. The loss was characterized as a capital loss, and because of the Companys financial performance
at the time and the remote possibility of sufficient capital gain income to ensure utilization of the capital loss carryforward, the Company recorded a valuation allowance of $2,503.



Since filing for bankruptcy, VCS LLC continued to operate under debtor in possession financing until the sale of
substantially all of the assets of VCS LLC to another party. During this period of operation, VCS LLC continued to generate operating losses. In the third quarter of fiscal 2005, upon receiving notice of the filing of VCS LLCs tax returns for
the tax years ending 2002 through 2004, the Company was allocated additional ordinary losses that reduced its tax basis in the limited liability company to zero. Accordingly, the Company will not realize a capital loss from this investment and,
therefore, the tax benefit previously recorded with respect to the anticipated capital loss as well as the related tax valuation allowance were reversed in the third quarter of fiscal 2005. However, as a result of the additional ordinary losses
allocated to the Company that can be fully utilized to reduce taxes currently due in fiscal 2005, a tax benefit in the amount of $2,503 was recorded in the third quarter of fiscal 2005.



The State of Ohio passed into law, effective July 1, 2005, tax legislation that, among other things, gradually
eliminates the State of Ohio corporate tax on income. As a result, the Company evaluated the effect of the legislation on the Companys deferred tax assets and liabilities and recorded a reduction of net deferred liabilities and a benefit in
the tax provision of $1,102 in the third quarter of fiscal 2005. Effective July 1, 2005, the Company became subject to Ohios corporate tax on gross receipts. In addition, in the third quarter of fiscal 2005, the Company reduced its
deferred tax asset and stockholders equity by $894 related to the Companys minimum pension liability included in accumulated other comprehensive income (loss).



A valuation allowance of approximately $2,792 remains at October 31, 2005 for deferred tax assets whose realization
remains uncertain at this time. The comparable amount of the valuation allowance at October 31, 2004 was $6,398. The net reduction in the valuation allowance of $3,606 relates to reductions in the second and third quarter of 2005 discussed
above of $3,370, a reduction of $343 related to the Ohio Manufacturers Grant (formerly known as the Ohio Manufacturers Credit) and an increase of $107 related to state and city operating loss carryforwards. In addition, while there was a
reduction in the valuation allowance associated with the Ohio Manufacturers Grant, there was also an increase in tax reserves of approximately $800 in fiscal 2005 related to this item due to a current third-party lawsuit not involving the
Company. In the lawsuit, the federal Sixth Circuit Court of Appeals ruled the Ohio Manufacturing Credit, which was amended to become the Ohio Manufacturers Grant, to be invalid. This ruling has been appealed to the U.S. Supreme Court, which
has agreed to hear the case. The ultimate impact of this lawsuit, and legislation implemented in the State of Ohio related to this matter, on the Company is uncertain.



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 its deferred assets will not be fully realized and that the tax valuation allowance is appropriate. In



51



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



the event the Company were to determine that it would be able to realize some or all of its deferred tax assets in the future in excess of their recorded
amount, an adjustment to the deferred tax asset valuation allowance would increase income in the period such determination was made. Likewise, should the Company determine that it would not be able to realize its deferred tax assets in the future,
an adjustment to the valuation allowance 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, |  
|                                                         |  | 2005                    |   |  | 2004 |   |  | 2003 |  
|Federal income tax at statutory rate                     |  | 35.0                    | % |  | 35.0 | % |  | 34.0 | %
|State and local income taxes, net of federal benefit     |  | 3.3                     |   |  | 3.4  |   |  | 0.7  |  
|SFAS 109 rate differential                               |  |                        |   |  |     |   |  | 1.0  |  
|Valuation allowance change                               |  | (8.8                    | ) |  | (1.0 | ) |  |     |  
|Foreign dividend income                                  |  |                        |   |  |     |   |  | 5.2  |  
|State law change                                         |  | (3.2                    | ) |  |     |   |  |     |  
|Net operating loss benefit and reversal of contingencies |  | (3.3                    | ) |  |     |   |  |     |  
|Other                                                    |  |                        |   |  | 2.4  |   |  | 0.2  |  
|                                                         |  |                         |   |  |      |   |  |      |  
|Effective income tax rate                                |  | 23.0                    | % |  | 39.8 | % |  | 41.1 | %
|                                                         |  |                         |   |  |      |   |  |      |  



At October 31,
2005, the Company has no federal net operating loss carryforward. At October 31, 2004, the Company had a federal net operating loss carryforward of $11,986 that was fully utilized in the current fiscal year.



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. The amount of these earnings was approximately $4.5 million at October 31, 2005. The
related US income tax cost of the repatriation of such earnings is approximately $1.6 million.



Note 14Related Party Transactions



The Company had sales to MTD Products Inc and its affiliates of $31,620, $24,825 and $20,286 for fiscal years 2005, 2004 and 2003, respectively. At October 31, 2005 and 2004, the Company had receivable balances
of $3,083 and $5,020, respectively, due from MTD Products Inc and its affiliates, and payable balances of $62 and $34, respectively, due to MTD Products Inc and its affiliates.



In connection with a former credit agreement, the Company was required to generate additional liquidity. Accordingly, the
Company agreed to sell certain machinery and equipment to MTD Products Inc. In May 2002, the Company completed this sale of assets with a net book value of $4,630 for $6,541 resulting in a pre-tax gain of $1,911, which was recorded as a component of
stockholders equity. Additionally, in May 2002, the Company entered into a three-year supply agreement with MTD Products Inc to provide various services related to the manufacturing of products for MTD Products Inc at Company locations.
Pursuant to the supply agreement, the Company manufactured parts for MTD Products Inc on an ongoing basis at market-based prices. As compensation for these services, the Company received $1,000 that was being amortized over the life of the
agreement. The unearned amount of $167 at October 31, 2004 is recorded in the accompanying consolidated balance sheet. There is no unearned portion of the agreement at October 31, 2005. Lastly, the Company paid a $75 rent provision each
month to MTD Products Inc from the inception of the agreement until December 2004.



In December 2004, the Company acquired from MTD Consumer Group Inc, a wholly owned subsidiary of MTD Holdings, the manufacturing equipment that it had been leasing since May 2002, for $2,225. Upon acquisition of the
manufacturing equipment, the monthly rental payment of approximately $75 from the



52



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Company to MTD Products Inc ceased. The equipment is recorded in machinery and equipment at the net book value of the equipment as if the original sale had
not occurred and depreciation had continued while the equipment was leased. A $7 charge, net of tax, was recorded in stockholders equity to record the difference in the purchase price and the computed net book value.



Transactions with VCS LLC, the Companys joint venture, during the year
ended October 31, 2003 included purchases of $551. There were no transactions with VCS LLC in fiscal years 2005 and 2004. As of October 31, 2005 and 2004, the Company had amounts due from VCS LLC of $2,697 and $2,718, respectively, which
were fully reserved, and the Company owed VCS LLC $1,030 at October 31, 2005 and 2004. Purchases from VCS LLC were intended to be substantially at market prices. In fiscal 2005 and 2004, the Company did not recognize any income or expense
related to this joint venture.



Note 15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 $37,924, $47,369 and $46,677 for fiscal 2005, 2004 and 2003,
respectively. These revenues represent 6%, 7%, and 8% of total revenues for fiscal years 2005, 2004 and 2003, respectively. Long-lived assets consist primarily of net property, plant and equipment. Long-lived assets of the Companys foreign
subsidiary totaled $19,072 and $20,418 at October 31, 2005 and 2004, respectively. The consolidated long-lived assets of the Company totaled $244,608 and $259,245 at October 31, 2005 and 2004, respectively.



The Company derived greater than 10% of its revenues from General Motors in
fiscal 2005 with $260,164 in revenues. The Company derived greater than 10% of its revenues from General Motors, DaimlerChrysler and Ford in fiscal year 2004, and from General Motors and Ford in fiscal years 2003. Revenues from General Motors
amounted to $240,417 and $196,007 and revenues from Ford were $62,569 and $79,683 in fiscal 2004 and 2003, respectively. In fiscal 2004, DaimlerChrysler surpassed 10% of the Companys revenues for the first time. Revenues from DaimlerChrysler
were $67,569 in 2004.



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



|                                                |  |                         |         |      |   |         |  |   |        
|----------------------------------------------- |  | ----------------------- | ------- | ---- | - | ------- |  | - | -------
|                                                |  | Years Ended October 31,
|                                                |  | 2005                    |         | 2004 |   | 2003   
|Complex stampings and modular assemblies        |  | $                       | 219,011 |      | $ | 238,373 |  | $ | 266,638
|Engineered welded blanks                        |  |                         | 247,642 |      |   | 238,967 |  |   | 182,131
|Blanking                                        |  |                         | 119,574 |      |   | 104,632 |  |   | 85,463 
|Tools, dies, steel processing, scrap, and other |  |                         | 48,352  |      |   | 56,529  |  |   | 50,066 
|                                                |  |                         |         |      |   |         |  |   |        
|Total                                           |  | $                       | 634,579 |      | $ | 638,501 |  | $ | 584,298
|                                                |  |                         |         |      |   |         |  |   |        



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



53



---

SHILOH INDUSTRIES, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Note 16Quarterly Results of Operations (Unaudited)



|                                   |  |               |         |                |   |               |  |                |         |  |   |        
|---------------------------------- |  | ------------- | ------- | -------------- | - | ------------- |  | -------------- | ------- |  | - | -------
|October 31, 2005                   |  | First Quarter |         | Second Quarter |   | Third Quarter |  | Fourth Quarter
|Revenues                           |  | $             | 151,523 |                | $ | 166,803       |  | $              | 139,399 |  | $ | 176,854
|Gross profit                       |  |               | 19,256  |                |   | 22,039        |  |                | 13,187  |  |   | 23,779 
|Operating income                   |  |               | 10,946  |                |   | 12,588        |  |                | 4,714   |  |   | 14,425 
|Net income                         |  |               | 4,695   |                |   | 8,525         |  |                | 5,479   |  |   | 8,053  
|Net income per share basic         |  |               | .31     |                |   | .54           |  |                | .34     |  |   | .50    
|Net income per share diluted       |  |               | .30     |                |   | .52           |  |                | .33     |  |   | .49    
|Weighted average number of shares: |  |               |         |                |   |               |  |                |         |  |   |        
|Basic                              |  |               | 15,870  |                |   | 15,920        |  |                | 15,929  |  |   | 15,943 
|Diluted                            |  |               | 16,396  |                |   | 16,442        |  |                | 16,412  |  |   | 16,438 
|                                   |  |               |         |               
|October 31, 2004                   |  | First Quarter |         | Second Quarter |   | Third Quarter |  | Fourth Quarter
|Revenues                           |  | $             | 140,894 |                | $ | 179,805       |  | $              | 146,493 |  | $ | 171,309
|Gross profit                       |  |               | 13,226  |                |   | 26,024        |  |                | 16,995  |  |   | 20,174 
|Operating income                   |  |               | 4,510   |                |   | 16,296        |  |                | 8,085   |  |   | 10,773 
|Net income                         |  |               | 1,113   |                |   | 8,357         |  |                | 3,841   |  |   | 5,448  
|Net income per share basic         |  |               | .07     |                |   | .53           |  |                | .24     |  |   | .34    
|Net income per share diluted       |  |               | .07     |                |   | .51           |  |                | .23     |  |   | .33    
|Weighted average number of shares: |  |               |         |                |   |               |  |                |         |  |   |        
|Basic                              |  |               | 15,468  |                |   | 15,616        |  |                | 15,705  |  |   | 15,772 
|Diluted                            |  |               | 16,059  |                |   | 16,177        |  |                | 16,297  |  |   | 16,308 



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 statement and the reported amounts of revenues and expenses during the reporting periods. During the fourth quarter of fiscal 2005, the Company refined its estimates and assumptions for several asset and liability accounts. As a
result, the Company recorded total favorable adjustments, net of tax, of $252 in the fourth quarter. These adjustments related to sales discounts, workers compensation, medical insurance and incentive compensation. During the fourth quarter of
fiscal 2004, the Company refined its estimates and assumptions for several asset and liability accounts. As a result, the Company recorded total unfavorable adjustments, net of tax, of $40 in the fourth quarter. These adjustments related to pension
and post-retirement benefits, sales discounts and tax accounts. Also in the fourth quarter, the Company completed an inventory of its fixed assets and recorded an adjustment to depreciation expense of $1,356 pretax ($815 after tax) to remove fixed
assets that were previously scrapped or otherwise retired from service. The adjustment was not material to the results of operations reported in prior periods.



Note 17Commitments and Contingent Liabilities



In fiscal 2004, the Company entered into an unconditional purchase obligation for transportation services, and paid $4,777 in fiscal 2005 under the terms
of the agreement, which calls for a fixed weekly fee plus an additional charge based upon mileage. During fiscal years 2006 and 2007 the contract calls for minimum purchases of $1,449 and $956, respectively.



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 would not materially affect its financial condition, results of operations or cash flows.



54



---

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



None.



|Item 9A. | Controls and Procedures
|-------- | -----------------------



The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in reports
that it files or submits under the Securities Exchange Act of 1934 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 Chief Executive Officer and
Chief Financial Officer. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures are effective.



There have been no changes in the Companys internal control over
financial reporting during the fourth quarter of fiscal 2005 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



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



None.



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 as Item 4A of Part I of this Annual Report on Form 10-K 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 NASD listing standards.



|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 (except for the Compensation Committee Report on Executive Compensation and the Comparative Stock Performance Graph).



|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.



55



---

Summary of Equity Compensation Plans



Shown below is information concerning all equity compensation plans and individual compensation arrangements in effect as of
October 31, 2005.



|                                                           |  |                                                                     |  |                                                   |      |                                                                                          |        
|---------------------------------------------------------- |  | ------------------------------------------------------------------- |  | ------------------------------------------------- | ---- | ---------------------------------------------------------------------------------------- | -------
|                                                           |  | Equity Compensation Plan Information                               
|Plan Category                                              |  | Number of SecuritiesTo Be Issued UponExercise ofOutstanding Options |  | WeightedAverageExercisePrice ofOutstandingOptions |      | Number of SecuritiesRemaining AvailableFor Future IssuanceUnder EquityCompensation Plans
|Equity compensation plans approved by security holders     |  | 665,291                                                             |  | $                                                 | 3.34 |                                                                                          | 718,369
|Equity compensation plans not approved by security holders |  |                                                                    |  |                                                   |     |                                                                                          |       
|                                                           |  |                                                                     |  |                                                   |      |                                                                                          |        
|Total                                                      |  | 665,291                                                             |  | $                                                 | 3.34 |                                                                                          | 718,369
|                                                           |  |                                                                     |  |                                                   |      |                                                                                          |        



For additional
information regarding the Companys equity compensation plans, refer to the discussion in Note 12 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.



56



---

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 Firms



Consolidated Balance Sheets at October 31, 2005 and 2004.

Consolidated Statements of Operations for the three years ended October 31, 2005.

Consolidated
Statements of Cash Flows for the three years ended October 31, 2005.

Consolidated Statements of Stockholders Equity for the
three years ended October 31, 2005.

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 accountants 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.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



57



---

SCHEDULE II



SHILOH INDUSTRIES,
INC.



VALUATION AND QUALIFYING ACCOUNTS AND RESERVES



|                                            |  |                              |       |                                         |   |            |  |   |                        |     |  |   |      
|------------------------------------------- |  | ---------------------------- | ----- | --------------------------------------- | - | ---------- |  | - | ---------------------- | --- |  | - | -----
|Description                                 |  | Balance at Beginning of Year |       | Additions Charged to Costs and Expenses |   | Deductions |  |   | Balance at End of Year
|Valuation allowance for accounts receivable |  |                              |       |                                         |   |            |  |   |                        |     |  |   |      
|Year ended October 31, 2005                 |  | $                            | 1,546 |                                         | $ | 659        |  | $ | 903                    |     |  | $ | 1,302
|Year ended October 31, 2004                 |  | $                            | 1,156 |                                         | $ | 1,126      |  | $ | 736                    |     |  | $ | 1,546
|Year ended October 31, 2003                 |  | $                            | 1,344 |                                         | $ | 680        |  | $ | 868                    |     |  | $ | 1,156
|Valuation allowance for deferred tax assets |  |                              |       |                                         |   |            |  |   |                        |     |  |   |      
|Year ended October 31, 2005                 |  | $                            | 6,398 |                                         | $ | 107        |  | $ | 3,713                  | (1) |  | $ | 2,792
|Year ended October 31, 2004                 |  | $                            | 6,907 |                                         | $ | 82         |  | $ | 591                    |     |  | $ | 6,398
|Year ended October 31, 2003                 |  | $                            | 7,183 |                                         | $ | 228        |  | $ | 504                    |     |  | $ | 6,907



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.

---

|(1) | The deduction of $3,713 represents a reversal of the valuation reserve and a benefit in the fiscal 2005 tax provision as discussed in Note 13 of the Notes to Consolidated Financial
Statements.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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.



58



---

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 21, 2005



SHILOH INDUSTRIES, INC.By:

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

/s/    STEPHEN E. GRAHAMStephen E. GrahamChief 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.
ZAMPETISTheodore K.
Zampetis |  | President and Chief ExecutiveOfficer and Director (Principal Executive Officer) |  | December 21, 2005
|                                                |  |                                                                                
|/s/    STEPHEN E.
GRAHAMStephen E.
Graham       |  | Chief Financial Officer(Principal Accounting andPrincipal Financial Officer)    |  | December 21, 2005
|                                                |  |                                                                                
|*Curtis E. Moll                                 |  | Chairman and Director                                                           |  | December 21, 2005
|                                                |  |                                                                                
|*Cloyd Abruzzo                                  |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*George G. Goodrich                             |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*David J. Hessler                               |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*Gary A. Oatey                                  |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*John J. Tanis                                  |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*Dieter Kaesgen                                 |  | Director                                                                        |  | December 21, 2005
|                                                |  |                                                                                
|*Robert J. King, Jr.                            |  | Director                                                                        |  | December 21, 2005



|* | 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/    STEPHEN E. GRAHAMStephen E. Graham, Attorney-In-Fact




59



---

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)   |  | By-Laws of the Company are incorporated herein reference to Exhibit 3.1 (ii) of the Companys Annual Report on Form 10-K for the
fiscal year ended October 31, 1995 (Commission FileNo. 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 FileNo. 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       |  | Transitional Services Agreement, dated October 31, 1999, by and among the Company, Shiloh Automotive, Inc. and MTD Products Inc is
incorporated herein by reference to Exhibit 10.11 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 1999 (Commission File No. 0-21964).                                                                              
|           | 
|10.5       |  | Operating Agreement for Valley City Steel LLC, dated July 31, 2001, by and among Viking Steel, Valley City Steel Company and Valley City
Steel-779, LLC, is incorporated herein by reference to Exhibit 10.14 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2001 (Commission File No. 0-21964).                                                     
|           | 
|10.6       |  | Joint Development Agreement, dated June 4, 2001, by and between the Company and Pullman Industries, Inc., is incorporated herein by
reference to Exhibit 10.15 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2001 (Commission FileNo. 0-21964).                                                                                                     
|           | 
|10.7*      |  | Employment Agreement, including Forms of Option Agreement, Supplemental Executive Retirement Plan and Noncompetitive Agreement, between
Shiloh Industries, Inc. and Theodore K. Zampetis, dated February 1, 2002, is incorporated herein by reference to Exhibit 10.1 of the Companys Quarterly Report on Form 10-Q for the quarter ended April 30, 2002 (Commission File No.
0-21964).
|           | 
|10.8       |  | Cognovit Promissory Note, dated May 9, 2002, on behalf of Shiloh Industries, Inc. payable to Dieter Kaesgen, is incorporated herein by
reference to Exhibit 10.4 of the Companys Quarterly Report on Form 10-Q for the quarter ended July 31, 2002 (Commission File No. 0-21964).                                                                                                      



60



---

|           |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|---------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNo. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|10.9       |  | Cognovit Promissory Note, dated May 9, 2002, on behalf of Shiloh Industries, Inc. payable to Curtis E. Moll, is incorporated herein by
reference to Exhibit 10.5 of the Companys Quarterly Report on Form 10-Q for the quarter ended July 31, 2002 (Commission File No. 0-21964).                                                                                                                                                                                                                                                                      
|           | 
|10.10      |  | Manufacturing Supply Arrangement, dated May 10, 2002, between MTD Products Inc and Shiloh Corporation, is incorporated herein by reference
to Exhibit 10.6 of the Companys Quarterly Report on Form 10-Q for the quarter ended July 31, 2002 (Commission File No. 0-21964).                                                                                                                                                                                                                                                                            
|           | 
|10.11      |  | Manufacturing Supply Arrangement, dated May 10, 2002, between MTD Products Inc and Shiloh Automotive, Inc., is incorporated herein by
reference to Exhibit 10.7 of the Companys Quarterly Report on Form 10-Q for the quarter ended July 31, 2002 (Commission File No. 0-21964).                                                                                                                                                                                                                                                                       
|           | 
|10.12      |  | Credit and Security Agreement, dated January 15, 2004, among the Company and the lenders party thereto, LaSalle Bank National Association
as lead arranger and administrative agent, National City Bank as co-lead arranger and syndication agent and KeyBank National Association as documentation agent, is incorporated herein by reference to Exhibit 10.23 of the Companys Annual Report
on Form 10-K for the fiscal year ended October 31, 2003 (Commission FileNo. 0-21964).                                                                    
|           | 
|10.13*     |  | Indemnification Agreement, dated July 2, 1993, by and between the Company and Robert L. Grissinger (with an attached schedule identifying
the directors and officers of the Company that have entered into an identical agreement) is incorporated herein by reference to Exhibit 10.10 of the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 1995 (Commission
File No. 0-21964).                                                                                                                                           
|           | 
|10.14      |  | Amended and Restated Credit Agreement, dated January 18, 2005, among the Company, the other loan parties thereto, LaSalle Bank National
Association as lead arranger and administrative agent, National City Bank and KeyBank National Association as co-syndication agents and Citizens Bank of Pennsylvania and U.S. Bank National Association as co-documentation agents is incorporated
herein by reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed with the Commission on January 24, 2005 (Commission File No. 0-21964).
|           | 
|10.15      |  | 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).                                                                                                                                                                                                                                                                                                                        
|           | 
|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 Deloitte & Touche LLP.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|           | 
|23.2       |  | Consent of PricewaterhouseCoopers 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.
|- | -----------------------------------------------------------------------------------------------------------------------------------------



61