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

Bandag, Inc.

Flash Results

(Numbers in Millions, Except Per Share Data)

Q1 2006 Q1 2005 Net sales $212.4 $189.8 Earnings from continuing operations $3.8* $6.0 Diluted EPS from continuing operations $0.19* $0.30

* Before loss from discontinued operations of $16.4 million, or $0.83 per diluted share.

MUSCATINE, Iowa, April 18 -- Bandag, Incorporated today reported consolidated net sales for first quarter 2006 of $212.4 million, an increase of twelve percent, compared to consolidated net sales of $189.8 million in first quarter 2005.

Consolidated earnings from continuing operations were $3.8 million, or $0.19 per diluted share, for first quarter 2006, compared to first quarter 2005 consolidated net earnings of $6.0 million, or $0.30 per diluted share. During the first quarter of 2006 Bandag recorded the previously announced deferred loss on the sale of its business in South Africa. Bandag recorded a net loss on discontinued operations of $16.4 million, or $0.83 per diluted share, resulting in a consolidated net loss of $12.6 million, or $0.64 per diluted share.

In announcing first quarter 2006 results, Martin G. Carver, Bandag's Chairman of the Board and Chief Executive Officer, said, "First quarter sales results showed progress, despite intensifying competitive climates. As expected, margins continued to experience pressure from higher raw material costs. Modest increases in tread volume in the North American and European business units were offset by declines in the International business unit. Sales of Tire Distribution Systems, Inc. (TDS), Bandag's tire distribution subsidiary, grew approximately 30%, which reflects increased unit sales as well as price increases."

  Financial Highlights
  -- Factors that affected consolidated net sales for first quarter 2006
     were:
     - North American business unit volume increased one percent and net
       sales increased ten percent as compared to first quarter 2005.  Net
       sales were positively impacted by price increases in May 2005 and
       January 2006.
     - European business unit volume increased nine percent and net sales
       increased one percent.  Net sales were negatively impacted by
       approximately $2.2 million due to the effect of translating foreign
       currency denominated net sales into U.S. dollars.
     - International business unit volume decreased seventeen percent and
       net sales decreased eight percent.  Unit volume and net sales were
       negatively impacted by 13% and 17%, respectively, due to the
       divestiture of South Africa.  Net sales were positively impacted by
       price increases and by approximately $2.9 million due to the effect
       of translating foreign currency denominated net sales into U.S.
       dollars.
     - TDS net sales increased $9.8 million, or 30%, from the prior year
       period.  Net sales were positively impacted by increased unit sales
       and higher prices.
     - Speedco sales increased $6.0 million compared to the prior year
       period.  Same store lube sales increased $2.8 million, or 16%, and
       same store tire sales increased $0.4 million, or, 93%.  Same store
       revenue is comprised of locations that have operated for twelve full
       months.  As of March 31, 2006 same store lube sales included
       33 locations and same store tire sales included seven locations.
       Speedco had 39 locations, 27 with tire service capabilities, as of
       March 31, 2006, compared to 33 locations, eight with tire service
       capabilities, for the same period last year.

  -- First quarter 2006 consolidated gross margin declined by 3.3 percentage
     points.  Speedco's gross margin declined 4.3 percentage points,
     primarily due to expenses associated with the start-up of new stores
     and the addition of tire lanes to existing stores.  Traditional
     business gross margin declined 3.7 percentage points, primarily due to
     higher raw material costs.  North American business unit gross margin
     declined 4.1 percentage points.

  -- Consolidated operating and other expenses for first quarter 2006 were
     $7.8 million, or fourteen percent higher than the prior year period.
     Speedco operating and other expenses increased $2.9 million, primarily
     related to the additional stores and tire lanes.

  -- Consolidated interest income increased $0.6 million for first quarter
     2006 due to an increase in interest rates.

  -- Capital expenditures were $22.7 million through March 31, 2006,
     compared to $8.9 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.

Bandag also reported that John C. McErlane, Vice President and President of TDS, was elected to the position of Vice President, North America. In that capacity, Mr. McErlane will report directly to Chief Executive Officer Martin G. Carver and will have responsibility for both the North American business unit and TDS. In addition, Mark A. Winkler was elected to the new position of Vice President, Vehicle Services. Mr. Winkler will be responsible for all vehicle services and will report directly to Mr. Carver. Mr. Winkler has been employed in various management capacities by Bandag since 1991. Bandag also made other changes in management reporting obligations and responsibilities.

Outlook

Commenting on the outlook in 2006, Mr. Carver said, "Globally, the intensifying competitive environment demands that we manage our business ever more closely to continue delivering value-added services to our dealers and fleets in major markets, and that is precisely what we are doing. We are confident that together TDS' solid operating performance, continued Speedco expansion and the underlying strength in trucking markets around the world provide a platform for continued Bandag progress in 2006."

Bandag, Incorporated manufactures retreading materials and equipment for its worldwide network of more than 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)

                                                       First Quarter
                                                       Ended March 31,
  Consolidated Statements of Earnings               2006           2005

  Income
  Net sales                                       $212,355       $189,756
  Other                                              4,556          2,061
                                                   216,911        191,817

  Costs and expenses
  Cost of products sold                            147,761        125,746
  Operating & other expenses                        65,179         57,396
                                                   212,940        183,142

  Income from operations                             3,971          8,675
  Interest income                                    2,454          1,813
  Interest expense                                    (314)          (456)
  Earnings before income taxes, minority
   interest and discontinued operations              6,111         10,032
  Income taxes                                       2,513          4,193
  Minority interest                                   (180)          (123)
  Earnings from continuing operations                3,778          5,962
  Net loss on discontinued operations              (16,356)             -
    Net earnings (loss)                           $(12,578)        $5,962

  Basic earnings (loss) per share
    Earnings from continuing operations              $0.20          $0.31
    Net loss on discontinued operations              (0.85)             -
      Net earnings (loss)                           $(0.65)         $0.31

  Diluted earnings (loss) per share
    Earnings from continuing operations              $0.19          $0.30
    Net loss on discontinued operations              (0.83)             -
      Net earnings (loss)                           $(0.64)         $0.30

  Weighted average shares outstanding
    Basic                                           19,324         19,392
    Diluted                                         19,571         19,707

                                                       First Quarter
                                                       Ended March 31,
  Segment Information                               2006           2005

  Net Sales

  Traditional Business
    North America                                 $100,100        $91,270
    Europe                                          19,522         19,389
    International                                   26,679         28,869
  TDS                                               42,475         32,677
  Speedco                                           23,579         17,551
    Total net sales                               $212,355       $189,756

  Segment Operating Profit (Loss)

  Traditional Business
    North America                                   $4,207         $8,605
    Europe                                             801            921
    International                                    3,248          3,439
  TDS                                                  (26)        (1,097)
  Speedco                                             (996)           799
  Corporate expenses & other                        (3,263)        (3,992)
  Net interest income                                2,140          1,357
  Earnings before income taxes and
   minority interest                                $6,111        $10,032

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

                           Bandag, Incorporated
                      Unaudited Financial Highlights
                              (In thousands)

                                                   Mar. 31,       Dec. 31,
  Condensed Consolidated Balance Sheets              2006           2005

  Assets:
  Cash and cash equivalents                        $75,239        $97,071
  Investments                                       64,900         60,150
  Accounts receivable - net                        149,015        174,017
  Inventories                                       85,515         84,668
  Other current assets                              58,161         59,960
    Total current assets                           432,830        475,866

  Property, plant, and equipment - net             225,143        209,640
  Other assets                                      75,983         69,531
    Total assets                                  $733,956       $755,037

  Liabilities & shareholders' equity:
  Accounts payable                                 $39,812        $45,794
  Income taxes payable                               1,789          2,477
  Accrued liabilities                               91,083        100,647
  Short-term notes payable and current
   portion of other obligations                     12,820         15,351
    Total current liabilities                      145,504        164,269

  Long-term debt and other obligations              23,512         24,061
  Deferred income tax liabilities                    5,853          4,771
  Minority interest                                  1,672          2,779
  Shareholders' equity
    Common stock                                    19,472         19,436
    Additional paid-in capital                      39,928         37,191
    Retained earnings                              509,419        529,372
    Accumulated other comprehensive loss           (11,404)       (26,842)
      Total shareholders' equity                   557,415        559,157
      Total liabilities & shareholders' equity    $733,956       $755,037

                                                        Three Months
                                                        Ended March 31,
  Condensed Consolidated Statements of Cash Flows    2006           2005

  Operating Activities
    Net earnings (loss)                           $(12,578)        $5,962
    Provision for depreciation                       6,653          6,482
    Decrease in operating assets and
     liabilities - net                              12,597          5,157
      Net cash provided by operating activities      6,672         17,601
  Investing Activities
    Additions to property, plant and equipment     (22,677)        (8,893)
    Purchases of investments - net                  (4,750)        (7,150)
    Payments for acquisitions of businesses         (7,997)             -
    Proceeds from divestiture of businesses            460          2,251
    Non-cash translation adjustment due to sale
     of South Africa                                14,212              -
      Net cash used in investing activities        (20,752)       (13,792)
  Financing Activities
    Principal payments on short-term notes
     payable and other long-term liabilities        (1,468)        (1,886)
    Cash dividends                                  (6,515)        (6,418)
    Purchases of common stock                         (946)          (481)
    Stock options exercised                          1,181            699
      Net cash used in financing activities         (7,748)        (8,086)
  Effect of exchange rate changes on cash
   and cash equivalents                                 (4)           262
    Decrease in cash and cash equivalents          (21,832)        (4,015)
  Cash and cash equivalents at beginning of year    97,071         66,646
    Cash and cash equivalents at end of period     $75,239        $62,631

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