The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Bandag, Incorporated Reports 4th Quarter and Annual Results

Bandag, Inc.

Flash Results

(Numbers in Millions, Except Per Share Data)

Q4 2004 Q4 2003 12 Mos. 2004 12 Mos. 2003 Net sales $232.8 $225.7 $854.2 $816.4 Net earnings $30.8 $29.1 $66.9 $60.2 Diluted earnings per share $1.56 $1.50 $3.39 $3.11 Shares outstanding - diluted 19.8 19.5 19.7 19.4

MUSCATINE, Iowa, Jan. 31 -- Bandag, Incorporated today reported consolidated net sales for fourth quarter 2004 were $232.8 million, an increase of three percent compared to fourth quarter 2003 consolidated net sales of $225.7 million. Speedco, Bandag's on-highway quick-service truck lubrication subsidiary, which was acquired in the first quarter of 2004, contributed $16.9 million to fourth quarter 2004 net sales. Net sales were positively impacted by approximately $6.5 million due to the effect of translating foreign currency denominated net sales into U.S. dollars.

Consolidated net earnings were $30.8 million, or $1.56 per diluted share, for the fourth quarter of 2004, which compares to fourth quarter 2003 consolidated net earnings of $29.1 million, or $1.50 per diluted share. Net earnings for the fourth quarter of 2004 includes a gain of approximately $6.0 million ($3.7 million after tax, or $0.19 per diluted share), due to the sale of assets. Net earnings for the fourth quarter of 2004 were also favorably impacted by $6.4 million, or $0.32 per diluted share, for the resolution and reassessment of certain tax matters. Fourth quarter 2003 net earnings included favorable tax adjustments of $3.0 million, or $0.15 per diluted share, due to the resolution of certain tax matters.

For the full year 2004, Bandag reported consolidated net earnings of $66.9 million, or $3.39 per diluted share, compared to 2003 consolidated net earnings of $60.2 million, or $3.11 per diluted share. Consolidated net sales for 2004 increased five percent to $854.2 million from $816.4 million in 2003. Speedco contributed $55.1 million to net sales in 2004.

In announcing fourth quarter 2004 results, Martin G. Carver, Bandag's Chairman of the Board and Chief Executive Officer, said, "Bandag's fourth quarter tread shipments were down approximately ten percent, reflecting a combination of factors including the loss of the Roadway business, dealers in Europe and Brazil buying ahead of price increases announced in the third quarter and the reduction in the number of dealers in some markets. In addition, dealers in North America increased purchases in the fourth quarter of 2003 to take advantage of a year-end incentive program that was significantly modified in 2004. Purchases of new trucking equipment increased significantly in 2004. According to some analysts, large fleets have elected to replace rather than expand their capacity which may have adversely impacted the sale of retreads. Typically, an increase in new equipment purchases precedes increased demand for new and retread replacement tires by several months." Noting several challenging market factors such as higher raw material costs and Bandag distribution reductions in Europe and elsewhere, Mr. Carver said, "While fourth quarter tread volume was off approximately ten percent, full-year volume was off by less than one percent." He added that Bandag made significant strategic progress during the quarter, citing the company's December announcement of its new tire management outsourcing agreement with U.S. Xpress Leasing, Inc., the November opening of Speedco's first new full-service location and continued tire lane expansion of existing sites, and continued performance improvement at Tire Distribution Systems, Inc. (TDS), Bandag's tire distribution subsidiary.

  Financial Highlights

   -- Factors that affected consolidated net sales for the fourth quarter of
      2004 as compared to the fourth quarter of 2003 were:

        -- North America business unit volume and net sales decreased
           nine percent, a portion of which is attributed to the loss of the
           Roadway business.  The North America business unit announced a
           price increase effective December 1, 2004.  The increase varies
           between products and countries, but the weighted average
           increases are approximately five percent.

        -- Speedco net sales were $16.9 million for the quarter.

        -- European business unit volume decreased fifteen percent and net
           sales decreased one percent.  Net sales were positively impacted
           by approximately $4.3 million due to the effect of translating
           foreign currency denominated net sales into U.S. dollars.

        -- International business unit volume decreased eight percent while
           net sales increased eight percent.  Net sales were positively
           impacted by price increases and by approximately $1.0 million due
           to the effect of translating foreign currency denominated net
           sales into U.S. dollars.

        -- Net sales from TDS were $48.3 million, compared to $49.3 million
           in the fourth quarter of 2003.  In November 2004, TDS sold
           fifteen Texas locations.  These locations had net sales of
           $59.6 million in 2004 prior to being sold, and $65.8 million for
           the year ended December 31, 2003.

   -- Fourth quarter 2004 consolidated gross margin declined by
      three percentage points.  The decrease in consolidated gross margin is
      primarily due to the North America business unit gross margin
      decreasing five percentage points, mostly due to an increase in raw
      material costs.

   -- Consolidated operating and other expenses for fourth quarter 2004 were
      $8.4 million higher than the prior year period, primarily due to
      $5.0 million in expense related to Speedco operations.  Corporate
      expense and other was negatively impacted by $1.7 million of net
      foreign exchange losses related to U.S. dollar cash balances held
      outside the United States, compared to a loss of $0.3 million in the
      fourth quarter of 2003.

   -- Other income was positively impacted by $6.0 million due to the gain
      on sale of assets.

On January 20, 2005, Bandag notified the Securities and Exchange Commission through a filing of Form 8-K that reported earnings for fiscal years 1997 through 2002 will be restated to correct for an accounting error in 1997 and 1998 related to the acquisition of tire dealerships by TDS. The restatement will have no impact on Bandag's previously reported revenues or cash flows and will not change net earnings for fiscal years 2003 or 2004.

Commenting on the overall outlook for 2005, Mr. Carver said, "Even though 2004 had its challenges, we made considerable strategic progress, including the acquisition of an 87.5% interest in Speedco, and in demonstrating the strength and attractiveness of Bandag's fleet offerings. While strong trucking activity in North America is cause for optimism as we enter 2005, we continue to take a conservative view of the global economy given continued uncertainties concerning the strength of the U.S. dollar and the volatility of raw material costs."

Bandag, Incorporated manufactures retreading materials and equipment for its worldwide network of approximately 1,000 franchised dealers that produce and market retread tires and provide tire management services. Bandag's traditional business serves end-users through a wide variety of products offered by dealers, ranging from tire retreading and repairing to tire management systems outsourcing for commercial truck fleets. TDS sells and services new and retread tires. In addition, Bandag has an 87.5% interest in Speedco, Inc., a provider of on-highway truck lubrication and routine tire services to commercial truck owner-operators and fleets.

                             Bandag, Incorporated
                        Unaudited Financial Highlights
                    (In thousands, except per share data)

  Consolidated              Fourth Quarter            Twelve Months
   Statements of          Ended December 31,        Ended December 31,
   Earnings               2004          2003        2004          2003

  Income
  Net sales             $232,783     $225,651     $854,193     $816,397
  Other                    7,786        1,795       13,760        6,954
                         240,569      227,446      867,953      823,351

  Costs and expenses
  Cost of products sold  144,038      133,482      536,116      508,139
  Operating & other
   expenses               67,299       58,915      249,828      233,744
                         211,337      192,397      785,944      741,883

  Income from operations  29,232       35,049       82,009       81,468
  Interest income          1,502        1,329        4,883        4,835
  Interest expense          (596)        (666)      (1,990)      (2,403)
  Earnings before income
   taxes and minority
   interest               30,138       35,712       84,902       83,900
  Income taxes              (793)       6,593       17,648       23,700
  Minority interest           88            -          374            -
    Net earnings         $30,843      $29,119      $66,880      $60,200

  Earnings per share
    Basic                  $1.60        $1.52        $3.47        $3.14
    Diluted                $1.56        $1.50        $3.39        $3.11

  Weighted average
   shares outstanding
    Basic                 19,333       19,193       19,293       19,161
    Diluted               19,795       19,451       19,707       19,369

                            Fourth Quarter              Twelve Months
                          Ended December 31,         Ended December 31,
  Segment Information     2004          2003         2004          2003

  Net Sales

  North America         $110,702     $121,380     $401,778     $399,939
  Europe                  28,168       28,403       90,689       83,064
  International           28,714       26,587      105,866       93,667
  TDS                     48,268       49,281      200,795      239,727
  Speedco                 16,931            -       55,065            -
    Total net sales     $232,783     $225,651     $854,193     $816,397

  Segment Operating
   Profit (Loss)

  North America          $26,102      $29,957      $72,529      $78,524
  Europe                   2,456        2,402        2,789        3,442
  International            4,177        4,049       14,886       13,102
  TDS                        818        1,598        1,506       (3,017)
  Speedco                  1,613            -        6,249            -
  Corporate expenses
   & other                (5,934)      (2,957)     (15,950)     (10,583)
  Net interest income        906          663        2,893        2,432
  Earnings before income
   taxes and minority
   interest              $30,138      $35,712      $84,902      $83,900

  Note: Certain prior year amounts have been reclassified to conform with
        the current year presentation.

                             Bandag, Incorporated
                        Unaudited Financial Highlights
                                (In thousands)

                                                  Dec. 31,       Dec. 31,
  Condensed Consolidated Balance Sheets             2004           2003

  Assets:
  Cash and cash equivalents                       $202,761       $189,976
  Investments                                            -         10,808
  Accounts receivable - net                        157,809        156,894
  Inventories                                       69,892         62,765
  Other current assets                              55,793         78,733
    Total current assets                           486,255        499,176

  Property, plant, and equipment - net             170,018        107,975
  Other assets                                      74,454         50,136
    Total assets                                  $730,727       $657,287

  Liabilities & shareholders' equity:
  Accounts payable                                 $33,138        $25,710
  Income taxes payable                               2,995         14,946
  Accrued liabilities                              104,559         97,285
  Short-term notes payable and current portion
   of other obligations                             17,480         10,252
    Total current liabilities                      158,172        148,193

  Long-term debt and other obligations              30,328         35,259
  Deferred income tax liabilities                    7,502              -
  Minority interest                                  2,417              -
  Shareholders' equity
    Common stock                                    19,451         19,269
    Additional paid-in capital                      28,861         17,903
    Retained earnings                              513,152        474,257
    Accumulated other comprehensive loss           (29,156)       (37,594)
      Total shareholders' equity                   532,308        473,835
      Total liabilities & shareholders' equity    $730,727       $657,287

                                                       Twelve Months
                                                     Ended December 31,
  Condensed Consolidated Statements of Cash Flows   2004           2003

  Operating Activities
    Net earnings                                   $66,880        $60,200
    Provisions for depreciation and amortization    28,200         27,179
    Decrease (increase) in operating assets and
     liabilities - net                                 (23)        (9,257)
      Net cash provided by operating activities     95,057         78,122
  Investing Activities
    Additions to property, plant and equipment     (39,230)       (16,265)
    Sales of investments - net                      10,808          3,453
    Payments for acquisitions of businesses        (73,460)             -
    Proceeds from divestiture of businesses         15,255         21,315
    Proceeds from sale of tire and wheel assets     34,023              -
      Net cash provided by (used in)
       investing activities                        (52,604)         8,503
  Financing Activities
    Principal payments on short-term notes
     payable and other long-term liabilities        (7,368)        (7,066)
    Cash dividends                                 (25,164)       (24,595)
    Purchases of common stock                       (2,844)          (238)
    Stock options exercised                          4,154          1,300
      Net cash used in financing activities        (31,222)       (30,599)
  Effect of exchange rate changes on cash and
   cash equivalents                                  1,554          4,538
      Increase (decrease) in cash and
       cash equivalents                             12,785         60,564
  Cash and cash equivalents at beginning of year   189,976        129,412
      Cash and cash equivalents at end of period  $202,761       $189,976