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 EPS of $0.62

Bandag, Inc.

Flash Results

(Numbers in Millions, Except Per Share Data)

Q4 2005 Q4 2004 12 Mos. 2005 12 Mos. 2004

Net sales $252.3 $235.2 $914.6 $864.3 Net earnings $12.1 $30.8 $49.5 $66.9 Diluted earnings per share $0.62 $1.56 $2.52 $3.39

MUSCATINE, Iowa, Feb. 1 -- Bandag, Incorporated today reported consolidated net sales for fourth quarter 2005 of $252.3 million, an increase of seven percent, compared to consolidated net sales of $235.2 million in fourth quarter 2004. Net sales in fourth quarter 2005 were positively impacted by approximately $3.5 million due to the effect of translating foreign currency denominated net sales into U.S. dollars.

Consolidated net earnings were $12.1 million, or $0.62 per diluted share, for fourth quarter 2005, compared to fourth quarter 2004 consolidated net earnings of $30.8 million, or $1.56 per diluted share. Net earnings for the fourth quarter of 2004 included 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.

For full year 2005, Bandag reported consolidated net sales of $914.6 million compared to consolidated net sales in 2004 of $864.3 million. Consolidated net earnings for 2005 were $49.5 million, or $2.52 per diluted share, compared to 2004 consolidated net earnings of $66.9 million, or $3.39 per diluted share.

In announcing fourth quarter 2005 results, Martin G. Carver, Bandag's Chairman of the Board and Chief Executive Officer, said, "Bandag's tread volume increased one percent in fourth quarter compared to 2004 and was even for the year compared to 2004. Multiple price increases in the North American, European and International business units could not keep pace with unprecedented volatility in raw materials costs, which exerted pressure on margins."

"Continued strength in the transportation, mining and construction markets throughout the year was clearly evident in the robust performance at Tire Distribution Systems, Inc. (TDS), Bandag's tire distribution subsidiary. And, while Speedco continued to generate strong sales, the earnings contribution was slowed by aggressive investment in new stores and the addition of tire lanes to existing stores," said Mr. Carver.

  Financial Highlights
  -- Factors that affected consolidated net sales for fourth quarter 2005
     were:
      - North American business unit volume increased two percent and net
        sales increased eight percent as compared to fourth quarter 2004.
        Net sales were positively impacted by price increases in December
        2004 and May 2005.  Net sales were also positively impacted by
        approximately $1.1 million due to the effect of translating foreign
        currency denominated net sales into U.S. dollars.
      - European business unit volume increased four percent and net sales
        increased four percent.  Net sales were positively impacted by a
        September 2004 price increase.  Net sales were negatively impacted
        by approximately $1.2 million due to the effect of translating
        foreign currency denominated net sales into U.S. dollars.
      - International business unit volume decreased four percent while net
        sales increased fourteen percent.  All international operations
        experienced a decrease in volume except for Mexico and Asia.  Net
        sales were positively impacted by price increases and by
        approximately $3.6 million due to the effect of translating foreign
        currency denominated net sales into U.S. dollars.
      - TDS sales declined $2.6 million from the prior year period,
        reflecting the divestitures during 2004.  The divested locations had
        net sales of approximately $9.3 million in the fourth quarter of
        2004.
      - Speedco sales increased $5.6 million compared to the prior year
        period.  Net sales were positively impacted by an increase in volume
        at existing locations, the addition of two facilities and the
        addition of tire lanes to eighteen existing facilities.

  -- Fourth quarter 2005 consolidated gross margin declined by 5.1
     percentage points.  Speedco's gross margin declined 8.9 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 2.1 percentage points.  Traditional business gross
     margin declined 6.9 percentage points, primarily due to higher raw
     material costs and a decline in the profitability of fleet contract
     business.  North American business unit gross margin declined 8.5
     percentage points.  Since the beginning of 2004 the North American
     business unit has experienced increases of approximately 33% and 27% in
     raw material costs for tread and cushion, respectively.  The gross
     margin impact of the rising raw material costs was partially offset by
     price increases.  Continued margin pressure is expected in 2006.

  -- Consolidated operating and other expenses for fourth quarter 2005 were
     $3.8 million higher than the prior year period.  European business unit
     operating and other expenses were negatively impacted by approximately
     $3.1 million for charges related to a reduction in workforce.  Speedco
     operating and other expenses increased $2.8 million primarily
     related to the additional stores and tire lanes.

  -- Consolidated interest income increased $0.5 million and $3.2 million
     for the quarter and year-to-date periods ended December 31, 2005,
     respectively, from the prior year periods, primarily due to an increase
     in interest rates.

  -- Capital expenditures were $63.4 million through December 31, 2005,
     compared to $39.2 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.

  Outlook

Commenting on the overall outlook for 2006, Mr. Carver said, "Unprecedented increases in energy prices and rapid globalization of the tire industry are clear evidence that the business norms we have managed to are quickly changing. TDS and Speedco act as bellwethers for Bandag, providing useful insight to the direction and trends in the trucking and off-the-road markets for commercial tires. Both indicate that the trucking economy remains vibrant, giving us confidence in the continued strength of Bandag, Speedco and TDS to take advantage of opportunities in the marketplace. Nevertheless, we are well aware of the more volatile aspects of the business, particularly raw material costs, and we are inclined to manage conservatively in order to minimize their impact on Bandag and the Bandag Strategic Alliance of Dealers."

Bandag, Incorporated manufactures retreading materials and equipment for its worldwide network of approximately 900 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)

                               Fourth Quarter            Twelve Months
  Consolidated Statements    Ended December 31,        Ended December 31,
  of Earnings                2005         2004         2005         2004

  Income
  Net sales                $252,278     $235,171     $914,640     $864,343
  Other                       1,639        7,583        6,299       12,305
                            253,917      242,754      920,939      876,648

  Costs and expenses
  Cost of products sold     169,387      145,869      598,433      543,956
  Operating & other expenses 71,483       67,653      255,291      250,683
                            240,870      213,522      853,724      794,639

  Income from operations     13,047       29,232       67,215       82,009
  Interest income             1,963        1,502        8,090        4,883
  Interest expense             (435)        (596)      (1,951)      (1,990)
  Earnings before income
   taxes and minority
   interest                  14,575       30,138       73,354       84,902
  Income taxes                1,994         (793)      22,954       17,648
  Minority interest             527           88          921          374
    Net earnings            $12,054      $30,843      $49,479      $66,880

  Earnings per share
    Basic                     $0.62        $1.60        $2.55       $ 3.47
    Diluted                   $0.62        $1.56        $2.52       $ 3.39

  Weighted average shares
   outstanding
    Basic                    19,350       19,333       19,393       19,293
    Diluted                  19,591       19,795       19,671       19,707

                               Fourth Quarter            Twelve Months
                             Ended December 31,        Ended December 31,
  Segment Information        2005         2004         2005         2004

  Net Sales

  Traditional Business
    North America          $122,198     $113,090     $447,434     $411,928
    Europe                   29,221       28,168       91,398       90,689
    International            32,666       28,714      124,578      105,866
  TDS                        45,659       48,268      168,522      200,795
  Speedco                    22,534       16,931       82,708       55,065
    Total net sales        $252,278     $235,171     $914,640     $864,343

  Segment Operating Profit (Loss)

  Traditional Business
    North America           $15,137      $26,102      $63,026      $72,529
    Europe                   (1,038)       2,456         (262)       2,789
    International             3,834        4,177       14,821       14,886
  TDS                         1,670          818        6,584        1,506
  Speedco                    (1,152)       1,613          581        6,249
  Corporate expenses & other (5,404)      (5,934)     (17,535)     (15,950)
  Net interest income         1,528          906        6,139        2,893
  Earnings before income
   taxes and minority
   interest                 $14,575      $30,138      $73,354      $84,902

  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              2005           2004

  Assets:
  Cash and cash equivalents                        $97,071        $66,646
  Investments                                       60,150        136,115
  Accounts receivable - net                        174,017        157,809
  Inventories                                       84,668         69,892
  Other current assets                              59,960         55,793
    Total current assets                           475,866        486,255

  Property, plant, and equipment - net             209,640        170,018
  Other assets                                      69,531         74,454
    Total assets                                  $755,037       $730,727

  Liabilities & shareholders' equity:
  Accounts payable                                 $45,794        $33,138
  Income taxes payable                               2,477          2,995
  Accrued liabilities                              100,647        104,580
  Short-term notes payable and current
   portion of other obligations                     15,351         17,845
    Total current liabilities                      164,269        158,558

  Long-term debt and other obligations              24,061         29,963
  Deferred income tax liabilities                    4,771          7,502
  Minority interest                                  2,779          2,417
  Shareholders' equity
    Common stock                                    19,436         19,452
    Additional paid-in capital                      37,191         28,839
    Retained earnings                              529,372        513,152
    Accumulated other comprehensive loss           (26,842)       (29,156)
      Total shareholders' equity                   559,157        532,287
      Total liabilities & shareholders' equity    $755,037       $730,727

                                                       Twelve Months
                                                      Ended December 31,
  Condensed Consolidated Statements of Cash Flows    2005           2004

  Operating Activities
    Net earnings                                   $49,479        $66,880
    Provision for depreciation                      26,302         27,182
    (Increase) decrease in operating assets
      and liabilities - net                        (18,798)         1,023
       Net cash provided by operating activities    56,983         95,085
  Investing Activities
    Additions to property, plant and equipment     (63,428)       (39,230)
    Sales (purchases) of investments - net          75,965        (46,465)
    Payments for acquisitions of businesses         (2,978)       (73,488)
    Proceeds from divestiture of businesses          2,251         15,255
    Proceeds from sale of tire and wheel assets          -         34,023
       Net cash (provided by) used in investing
        activities                                  11,810       (109,905)
  Financing Activities
    Principal payments on short-term notes payable
     and other long-term liabilities               (16,938)        (7,368)
    Proceeds from short-term notes payable           6,645              -
    Cash dividends                                 (25,774)       (25,164)
    Purchases of common stock                       (8,053)        (2,844)
    Stock options exercised                          2,235          4,154
       Net cash used in financing activities       (41,885)       (31,222)
  Effect of exchange rate changes on cash
   and cash equivalents                              3,517          1,554
    Increase (decrease) in cash and cash
     equivalents                                    30,425        (44,488)
  Cash and cash equivalents at beginning of year    66,646        111,134
    Cash and cash equivalents at end of period     $97,071        $66,646

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