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 1st Quarter EPS

Bandag, Inc.

Flash Results

(Numbers in Millions, Except Per Share Data)

Q1 2005 Q1 2004 Net sales $186.6 $173.5 Net earnings $6.0 $4.0 Diluted earnings per share $0.30 $0.20 Shares outstanding - diluted 19.7 19.7

MUSCATINE, IOWA, April 15 -- Bandag, Incorporated today reported consolidated net earnings of $6.0 million, or $0.30 per diluted share, for first quarter 2005. This compares to first quarter 2004 consolidated net earnings of $4.0 million, or $0.20 per diluted share. Consolidated net sales for first quarter 2005 were $186.6 million, an increase of eight percent, compared to consolidated net sales of $173.5 million in first quarter 2004. Net sales were positively impacted by approximately $4.2 million due to the effect of translating foreign currency denominated net sales into U.S. dollars.

In announcing first quarter 2005 results, Martin G. Carver, Chairman of the Board and Chief Executive Officer of Bandag said, "First quarter results reflected growing strength in the North American trucking industry. Globally, high raw material and transportation costs pressured margins in our traditional business. Bandag continued to invest in Speedco's expanding operations, building new on-highway truck lubrication and tire service locations as well as adding tire service lanes at existing locations. Tire Distribution Systems, Inc. (TDS) operating results improved by $1.7 million, largely attributable to strengthening demand and margin improvement."

  Financial Highlights
  -- Factors that affected consolidated net sales for first quarter 2005
     were:

        - Speedco sales increased by $10.8 million compared to the prior
          year period.  Sales in the first quarter of 2004 are included from
          February 13, 2004, the date Bandag acquired an 87.5% majority
          interest in Speedco.
        - TDS sales declined $8.3 million from the prior year period,
          reflecting the divestitures during 2004.  The divested locations
          had net sales of approximately $15.0 million in the first quarter
          of 2004.
        - North America business unit volume increased five percent and net
          sales increased seven percent as compared to first quarter 2004.
          Net sales were positively impacted by a December 2004 price
          increase.
        - European business unit volume decreased seventeen percent and net
          sales decreased nine percent.  Unit volume and net sales were
          negatively impacted by the loss of several dealers during 2004;
          however, net sales were positively impacted by approximately
          $1.3 million due to the effect of translating foreign currency
          denominated net sales into U.S. dollars.
        - International business unit volume increased six percent and net
          sales increased twenty-nine percent.  Net sales were positively
          impacted by price increases and by approximately $2.2 million due
          to the effect of translating foreign currency denominated net
          sales into U.S. dollars.

   -- First quarter 2005 consolidated gross margin declined by one
      percentage point.  TDS gross margin increased approximately four
      percentage points, primarily due to higher selling prices.
      Traditional business gross margin declined three percentage points
      primarily due to higher raw material costs.

   -- Consolidated operating and other expenses for first quarter 2005 were
      $0.5 million higher than the prior year period, primarily due to
      increased expenses related to Speedco expansion offset by the
      divestiture-related decrease at TDS.

   -- Interest income increased $0.8 million, primarily due to an increase
      in cash and interest rates.

   -- The effective tax rate increased to 41.8% from 36.5% in the prior
      year, largely attributable to an adjustment in the deferred tax
      balances.

  Outlook

Commenting on the outlook for 2005, Mr. Carver said, "On the positive side, we believe continued strength in the trucking industry in our major markets will work to Bandag's benefit as we continue delivering an expanded array of valued-added vehicle services, which complement our traditional business. At the same time, we recognize that continued increases in raw material and transportation costs will be a concern throughout 2005."

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)

                                                      First Quarter
                                                      Ended March 31,
  Consolidated Statements of Earnings               2005            2004

  Income
  Net sales                                       $186,617       $173,529
  Other                                              2,424          1,762
                                                   189,041        175,291

  Costs and expenses
  Cost of products sold                            123,294        112,803
  Operating & other expenses                        57,072         56,556
                                                   180,366        169,359

  Income from operations                             8,675          5,932
  Interest income                                    1,813          1,050
  Interest expense                                    (456)          (562)
  Earnings before income taxes and
   minority interest                                10,032          6,420
  Income taxes                                       4,193          2,343
  Minority interest                                   (123)            58
    Net earnings                                    $5,962         $4,019

  Earnings per share
    Basic                                            $0.31          $0.21
    Diluted                                          $0.30          $0.20

  Weighted average shares outstanding
    Basic                                           19,392         19,250
    Diluted                                         19,707         19,655

                                                        First Quarter
                                                        Ended March 31,
  Segment Information                                2005           2004

  Net Sales

  North America                                    $88,131        $82,217
  Europe                                            19,389         21,196
  International                                     28,869         22,443
  TDS                                               32,677         40,939
  Speedco                                           17,551          6,734
    Total net sales                               $186,617       $173,529

  Segment Operating Profit (Loss)

  North America                                     $8,605         $5,454
  Europe                                               921          1,690
  International                                      3,439          3,039
  TDS                                               (1,097)        (2,841)
  Speedco                                              799            903
  Corporate expenses & other                        (3,992)        (2,313)
  Net interest income                                1,357            488
  Earnings before income taxes and
   minority interest                               $10,032         $6,420

                           Bandag, Incorporated
                      Unaudited Financial Highlights
                              (In thousands)

                                                   Mar. 31,       Dec. 31,
  Condensed Consolidated Balance Sheets              2005           2004

  Assets:
  Cash and cash equivalents                       $205,896       $202,761
  Accounts receivable - net                        137,164        157,809
  Inventories                                       77,962         69,892
  Other current assets                              55,078         55,793
    Total current assets                           476,100        486,255

  Property, plant, and equipment - net             172,760        170,018
  Other assets                                      73,871         74,454
    Total assets                                  $722,731       $730,727

  Liabilities & shareholders' equity:
  Accounts payable                                 $29,454        $33,138
  Income taxes payable                               6,315          2,995
  Accrued liabilities                               95,197        104,580
  Short-term notes payable and current
   portion of other obligations                     15,446         17,845
    Total current liabilities                      146,412        158,558

  Long-term debt and other obligations              31,025         29,963
  Deferred income tax liabilities                    7,203          7,502
  Minority interest                                  2,249          2,417
  Shareholders' equity
    Common stock                                    19,573         19,452
    Additional paid-in capital                      32,297         28,839
    Retained earnings                              512,216        513,152
    Accumulated other comprehensive loss           (28,244)       (29,156)
      Total shareholders' equity                   535,842        532,287
      Total liabilities & shareholders' equity    $722,731       $730,727

                                                         Three Months
                                                        Ended March 31,
  Condensed Consolidated Statements of Cash Flows     2005           2004

  Operating Activities
    Net earnings                                    $5,962         $4,019
    Provision for depreciation                       6,482          5,610
    Decrease in operating assets and liabilities
     - net                                           7,408         20,402
      Net cash provided by operating activities     19,852         30,031
  Investing Activities
    Additions to property, plant and equipment      (8,893)        (6,446)
    Sales of investments - net                           -          3,396
    Payments for acquisitions of businesses              -        (52,959)
    Proceeds from divestiture of businesses              -            862
      Net cash (used in) investing activities       (8,893)       (55,147)
  Financing Activities
    Principal payments on short-term notes
     payable and other long-term liabilities        (1,886)          (758)
    Cash dividends                                  (6,418)        (6,260)
    Purchases of common stock                         (481)           (33)
    Stock options exercised                            699          1,129
      Net cash used in financing activities         (8,086)        (5,922)
  Effect of exchange rate changes on cash
   and cash equivalents                                262            223
    Increase (decrease) in cash and
     cash equivalents                                3,135        (30,815)
  Cash and cash equivalents at beginning of year   202,761        189,976
    Cash and cash equivalents at end of period    $205,896       $159,161