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 3rd Quarter EPS of $0.95

Bandag, Inc.

Flash Results

(Numbers in Millions, Except Per Share Data)

Q3 2005 Q3 2004 9 Mos. 2005 9 Mos. 2004 Net sales $245.3 $239.3 $662.4 $629.2 Net earnings $18.7 $20.1 $37.4 $36.0 Diluted earnings per share $0.95 $1.02 $1.90 $1.83

MUSCATINE, Iowa, Oct. 19 -- Bandag, Incorporated today reported consolidated net earnings of $18.7 million, or $0.95 per diluted share, for third quarter 2005, compared to third quarter 2004 consolidated net earnings of $20.1 million, or $1.02 per diluted share. Consolidated net sales for third quarter 2005 were $245.3 million, an increase of 2.5 percent, compared to consolidated net sales of $239.3 million in third quarter 2004. Net sales in 2005 were positively impacted by approximately $5.1 million due to the effect of translating foreign currency denominated net sales into U.S. dollars.

For the first nine months of 2005, Bandag reported consolidated net earnings of $37.4 million, or $1.90 per diluted share. This compares to consolidated net earnings of $36.0 million, or $1.83 per diluted share, in the same period of 2004. Consolidated net sales for the first nine months of 2005 were $662.4 million, an increase of five percent from consolidated net sales of $629.2 million in the first nine months of 2004.

In announcing third quarter results, Martin G. Carver, Bandag's Chairman and Chief Executive Officer, said, "While we experienced growth in North American tread volume during the quarter, results from Bandag's European and International businesses declined, primarily due to competitive pressures in individual markets."

   Financial Highlights
    -- Factors that affected consolidated net sales for third quarter 2005
       were:
       -- North America business unit volume increased two percent and net
          sales increased eleven percent as compared to third quarter 2004.
          Net sales were positively impacted by price increases in December
          2004 and May 2005.
       -- European business unit volume decreased seven percent and net
          sales decreased two percent.  Net sales were positively impacted
          by a September 2004 price increase.
       -- International business unit volume decreased seventeen percent
          while net sales increased seven percent.  All international
          operations experienced a decrease in volume except for South
          Africa and Asia, with Brazil experiencing the largest decrease of
          approximately thirty percent.  Net sales were positively impacted
          by price increases and by approximately $3.9 million due to the
          effect of translating foreign currency denominated net sales into
          U.S. dollars.
       -- Tire Distribution Systems, Inc. (TDS) sales declined $13.4 million
          from the prior year period, reflecting the divestitures during
          2004.  The divested locations had net sales of approximately
          $19.2 million in the third quarter of 2004.
       -- Speedco sales increased $5.0 million compared to the prior year
          period.  Net sales were positively impacted by an increase in
          volume at existing locations, the addition of three facilities and
          the addition of twenty-seven tire lanes.

    -- Third quarter 2005 consolidated gross margin declined by 2.1
       percentage points.  Speedco's gross margin declined 7.2 percentage
       points, primarily due to expenses associated with the start-up of new
       stores and the addition of tire lanes to existing stores.  TDS' gross
       margin increased 3.3 percentage points.  Traditional business gross
       margin declined 4.3 percentage points, primarily due to higher raw
       material costs and a decline in the profitability of fleet contract
       business.

    -- Consolidated operating and other expenses for third quarter 2005 were
       $0.5 million lower than the prior year period.  North American
       business unit operating and other expenses were negatively impacted
       by a $1.6 million impairment charge on fixed assets.

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

    -- Capital expenditures were $39.9 million through September 30, 2005,
       compared to $25.4 million for the same period last year.  The
       increase in capital expenditures is primarily due to expenditures
       made by Speedco for new facilities and expansions of tire lanes at
       existing facilities.

    -- Subsequent to the end of the third quarter, the European business
       unit announced a reduction in workforce and expects to record related
       charges of approximately $5.0 million in the fourth quarter of 2005.

  Outlook

Commenting on the outlook for the remainder of the year, Mr. Carver said, "It was an eventful quarter, particularly in North America where two hurricanes raised havoc with critical oil well and oil refining operations that supply materials for production of our tread products. I am quite proud of the Bandag team that quickly took precautions against the potential impact of these storms to assure our tread manufacturing operations an uninterrupted flow of raw materials in the fourth quarter. Nevertheless, the impact of the hurricanes reduces the likelihood that the raw material and energy price volatility will subside anytime soon. While we are cautious about the continuing strength of the global economy, we carefully monitor energy and raw material prices and manage our business to minimize their impact on Bandag's operations around the world."

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               Third Quarter              Nine Months
   Statements of          Ended September 30,       Ended September 30,
   Earnings               2005         2004         2005          2004

  Income
  Net sales             $245,345     $239,311     $662,362     $629,172
  Other                    1,512        2,076        4,660        4,722
                         246,857      241,387      667,022      633,894

  Costs and expenses
  Cost of products sold  155,742      146,803      429,046      398,087
  Operating & other
   expenses               64,128       64,676      183,808      183,030
                         219,870      211,479      612,854      581,117

  Income from operations  26,987       29,908       54,168       52,777
  Interest income          2,155        1,339        6,127        3,381
  Interest expense          (431)        (275)      (1,516)      (1,394)
  Earnings before income
   taxes and minority
   interest               28,711       30,972       58,779       54,764
  Income taxes             9,738       10,757       20,960       18,441
  Minority interest          249           91          394          286
    Net earnings         $18,724      $20,124      $37,425      $36,037

  Earnings per share
    Basic                  $0.96        $1.04        $1.93        $1.87
    Diluted                $0.95        $1.02        $1.90        $1.83

  Weighted average shares
   outstanding
    Basic                 19,404       19,285       19,408       19,278
    Diluted               19,673       19,690       19,697       19,677

                            Third Quarter               Nine Months
                         Ended September 30,        Ended September 30,
  Segment Information     2005         2004          2005         2004

  Net Sales

  Traditional Business
    North America       $123,534     $110,835     $325,236     $298,838
    Europe                21,409       21,751       62,177       62,521
    International         31,091       29,061       91,912       77,152
  TDS                     47,265       60,651      122,863      152,527
  Speedco                 22,046       17,013       60,174       38,134
    Total net sales     $245,345     $239,311     $662,362     $629,172

  Segment Operating
   Profit (Loss)

  Traditional Business
    North America        $24,310      $24,797      $47,889      $46,427
    Europe                  (418)         307          776          333
    International          4,103        4,796       10,987       10,709
  TDS                      3,341        3,563        4,914          688
  Speedco                     96        1,979        1,733        4,636
  Corporate expenses &
   other                  (4,445)      (5,534)     (12,131)     (10,016)
  Net interest income      1,724        1,064        4,611        1,987
  Earnings before income
   taxes and minority
   interest              $28,711      $30,972      $58,779      $54,764

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

                             Bandag, Incorporated
                        Unaudited Financial Highlights
                                (In thousands)

                                                  Sept. 30,      Dec. 31,
  Condensed Consolidated Balance Sheets             2005          2004

  Assets:
  Cash and cash equivalents                        $78,660        $66,646
  Investments                                      106,100        136,115
  Accounts receivable - net                        176,937        157,809
  Inventories                                       83,951         69,892
  Other current assets                              53,696         55,793
    Total current assets                           499,344        486,255

  Property, plant, and equipment - net             191,982        170,018
  Other assets                                      73,866         74,454
    Total assets                                  $765,192       $730,727

  Liabilities & shareholders' equity:
  Accounts payable                                 $40,106        $33,138
  Income taxes payable                              12,774          2,995
  Accrued liabilities                               97,934        104,580
  Short-term notes payable and current
   portion of other obligations                     17,860         17,845
    Total current liabilities                      168,674        158,558

  Long-term debt and other obligations              32,296         29,963
  Deferred income tax liabilities                    4,714          7,502
  Minority interest                                  2,597          2,417
  Shareholders' equity
    Common stock                                    19,517         19,452
    Additional paid-in capital                      36,164         28,839
    Retained earnings                              526,271        513,152
    Accumulated other comprehensive loss           (25,041)       (29,156)
      Total shareholders' equity                   556,911        532,287
      Total liabilities & shareholders' equity    $765,192       $730,727

                                                         Nine Months
                                                     Ended September 30,
  Condensed Consolidated Statements of Cash Flows    2005          2004

  Operating Activities
    Net earnings                                   $37,425        $36,037
    Provision for depreciation                      19,160         18,198
    (Increase) decrease in operating assets
     and liabilities - net                         (15,731)        14,367
      Net cash provided by operating activities     40,854         68,602
  Investing Activities
    Additions to property, plant and equipment     (39,909)       (25,393)
    Sales (purchases) of investments - net          30,015        (28,557)
    Payments for acquisitions of businesses              -        (72,682)
    Proceeds from divestiture of businesses          2,251          1,946
    Proceeds from sale of tire and wheel assets          -         34,023
      Net cash used in investing activities         (7,643)       (90,663)
  Financing Activities
    Principal payments on short-term notes
     payable and other long-term liabilities        (2,378)          (763)
    Cash dividends                                 (19,329)       (18,862)
    Purchases of common stock                       (4,852)        (2,477)
    Stock options exercised                          2,057          2,500
      Net cash used in financing activities        (24,502)       (19,602)
  Effect of exchange rate changes on cash and
   cash equivalents                                  3,305             46
      Increase (decrease) in cash and
       cash equivalents                             12,014        (41,617)
  Cash and cash equivalents at beginning of year    66,646        100,326
  Cash and cash equivalents at end of period       $78,660        $58,709

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