Tredegar (TG) 10-Q 2005 Q3 Quarterly report

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2005
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________________   to   _______________________

Commission file number1-10258

Tredegar Corporation

(Exact Name of Registrant as Specified in Its Charter)

Virginia	54-1497771
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer  Identification No.)

1100 Boulders Parkway Richmond, Virginia	23225
(Address of Principal Executive Offices)	(Zip Code)

Registrant’s Telephone Number, Including Area Code: (804) 330-1000

            Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No o

            Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x  No o

            Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o  No x

            The number of shares of Common Stock, no par value, outstanding as of October 31, 2005: 38,654,418.

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

Tredegar Corporation
Consolidated Balance Sheets
(In Thousands)
(Unaudited)

	Sept. 30, 2005			Dec. 31, 2004
Assets
Current assets:
Cash and cash equivalents	$	23,447		$	22,994
Accounts and notes receivable, net		131,816			117,314
Income taxes recoverable		8,627			—
Inventories		52,806			65,360
Deferred income taxes		6,657			10,181
Prepaid expenses and other		3,947			4,689
Total current assets		227,300			220,538
Property, plant and equipment, at cost		638,395			621,725
Less accumulated depreciation		311,627			305,033
Net property, plant and equipment		326,768			316,692
Other assets and deferred charges		97,476			89,261
Goodwill and other intangibles		138,091			142,983
Total assets	$	789,635		$	769,474
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable	$	63,401		$	63,852
Accrued expenses		40,485			38,141
Income taxes payable		—			1,446
Current portion of long-term debt		115,197			13,125
Total current liabilities		219,083			116,564
Long-term debt		—			90,327
Deferred income taxes		72,016			71,141
Other noncurrent liabilities		11,030			11,000
Total liabilities		302,129			289,032
Commitments and contingencies (Notes 1 and 2)
Shareholders’ equity:
Common stock, no par value		109,913			109,450
Common stock held in trust for savings              restoration plan		(1,282	)		(1,274	)
Unearned compensation on restricted stock		(1,036	)		(1,402	)
Unrealized gain on available-for-sale securities		39			—
Foreign currency translation adjustment		15,489			19,562
Gain on derivative financial instruments		264			884
Minimum pension liability		(965	)		(1,156	)
Retained earnings		365,084			354,378
Total shareholders’ equity		487,506			480,442
Total liabilities and shareholders’ equity	$	789,635		$	769,474

See accompanying notes to financial statements.

2

Tredegar Corporation
Consolidated Statements of Income
(In Thousands, Except Per Share Data)
(Unaudited)

	Three Months Ended Sept. 30					Nine Months Ended Sept. 30
	2005			2004		2005		2004
Revenues and other items:
Sales	$	240,716		$	222,515	$	717,197	$	634,487
Other income (expense), net		(394	)		8,232		3,104		14,690
		240,322			230,747		720,301		649,177
Costs and expenses:
Cost of goods sold		201,917			185,087		604,346		526,314
Freight		6,281			5,759		18,626		16,054
Selling, general and administrative		15,746			14,938		49,200		43,370
Research and development		1,851			3,770		7,217		11,905
Amortization of intangibles		50			90		262		224
Interest expense		1,196			707		3,252		2,228
Asset impairments and costs associated with exit and            disposal activities		1,159			2,876		12,517		19,663
Total		228,200			213,227		695,420		619,758
Income before income taxes		12,122			17,520		24,881		29,419
Income taxes		4,465			2,228		9,542		6,519
Net income	$	7,657		$	15,292	$	15,339	$	22,900
Earnings per share:
Basic	$	.20		$	.40	$	.40	$	.60
Diluted		.20			.40		.40		.60
Shares used to compute earnings per share:
Basic		38,465			38,317		38,453		38,261
Diluted		38,565			38,519		38,598		38,457
Dividends per share	$	.04		$	.04	$	.12	$	.12

See accompanying notes to financial statements.

3

Tredegar Corporation
Consolidated Statements of Cash Flows
(In Thousands)
(Unaudited)

	Nine Months Ended Sept. 30
	2005			2004
Cash flows from operating activities:
Net income	$	15,339		$	22,900
Adjustments for noncash items:
Depreciation		28,203			24,919
Amortization of intangibles		262			224
Deferred income taxes		6,801			(614	)
Accrued pension income and postretirement benefits		(1,611	)		(3,065	)
Gain on sale of assets		(2,507	)		(6,547	)
Loss on asset impairments and divestitures		6,556			13,831
Changes in assets and liabilities, net of effects of acquisitions           and divestitures:
Accounts and notes receivable		(15,327	)		(34,718	)
Inventories		12,631			(6,292	)
Income taxes recoverable		(8,627	)		61,505
Prepaid expenses and other		789			(603	)
Accounts payable		(3,169	)		11,181
Accrued expenses and income taxes payable		(1,132	)		1,238
Other, net		(2,767	)		(460	)
Net cash provided by operating activities		35,441			83,499
Cash flows from investing activities:
Capital expenditures		(49,027	)		(39,983	)
Acquisitions		—			(1,420	)
Novalux investment in 2004		—			(5,000	)
Proceeds from the sale of assets and property disposals		3,368			8,230
Other, net		737			(197	)
Net cash used in investing activities		(44,922	)		(38,370	)
Cash flows from financing activities:
Dividends paid		(4,641	)		(3,068	)
Debt principal payments		(33,875	)		(67,724	)
Borrowings		45,620			29,275
Book overdrafts		3,642			—
Proceeds from exercise of stock options		406			1,588
Net cash provided by (used in) financing activities		11,152			(39,929	)
Effect of exchange rate changes on cash		(1,218	)		204
Increase in cash and cash equivalents		453			5,404
Cash and cash equivalents at beginning of period		22,994			19,943
Cash and cash equivalents at end of period	$	23,447		$	25,347

See accompanying notes to financial statements.

4

Tredegar Corporation
Consolidated Statement of Shareholders’ Equity
(In Thousands, Except Per Share Data)
(Unaudited)

													Accumulated Other Comprehensive Income (Loss)
	Common Stock			Retained Earnings			Trust for Savings Restora- tion Plan			Unearned Restricted Stock Compen- sation			Unrealized Gain on Available- for-Sale Securities		Foreign Currency Trans- lation			Gain (Loss) on Derivative Financial Instruments			Minimum Pension Liability			Total Share- holders’ Equity
Balance December 31, 2004	$	109,450		$	354,378		$	(1,274	)	$	(1,402	)	$	—	$	19,562		$	884		$	(1,156	)	$	480,442
Comprehensive income:
Net income		—			15,339			—			—			—		—			—			—			15,339
Other comprehensive income (loss):
Available-for-sale securities adjustment            (net of tax of $21)		—			—			—			—			39		—			—			—			39
Foreign currency translation adjustment            (net of tax of $2,192)		—			—			—			—			—		(4,073	)		—			—			(4,073	)
Derivative financial instruments            adjustment (net of tax of $349)		—			—			—			—			—		—			(620	)		—			(620	)
Minimum pension liability adjustment            (net of tax of $101)		—			—			—			—			—		—			—			191			191
Comprehensive income																									10,876
Cash dividends declared ($.12 per share)		—			(4,641	)		—			—			—		—			—			—			(4,641	)
Restricted stock forfeitures		(49	)		—			—			49			—		—			—			—			—
Restricted stock amortization		—			—			—			317			—		—			—			—			317
Issued upon exercise of stock options and
stock compensation plans (including
related income tax benefits of $106)		512			8			(8	)		—			—		—			—			—			512
Balance September 30, 2005	$	109,913		$	365,084		$	(1,282	)	$	(1,036	)	$	39	$	15,489		$	264		$	(965	)	$	487,506

See accompanying notes to financial statements.

5

TREDEGAR CORPORATION
NOTES TO THE CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Unaudited)

1.

In the opinion of management, the accompanying consolidated financial statements of Tredegar Corporation and Subsidiaries (“Tredegar”) contain all adjustments necessary to present fairly, in all material respects, Tredegar’s consolidated financial position as of September 30, 2005, the consolidated results of operations for the three and nine months ended September 30, 2005 and 2004, and the consolidated cash flows for the nine months ended September 30, 2005 and 2004. All such adjustments are deemed to be of a normal, recurring nature. These financial statements should be read in conjunction with the consolidated financial statements and related notes included in Tredegar’s Annual Report on Form 10-K for the year ended December 31, 2004. The results of operations for the three and nine months ended September 30, 2005, are not necessarily indicative of the results to be expected for the full year.

2.

Plant shutdowns, asset impairments and restructurings in the third quarter of 2005 shown in the segment operating profit table in Note 8 include:

• Pretax charges of $906,000 for severance and other employee-related costs in connection with restructurings in Film Products ($514,000), Aluminum Extrusions ($207,000), and at corporate headquarters ($185,000; included in “Corporate expenses, net” in the segment operating profit table);

• A net pretax charge of $595,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products (of this amount, $657,000 in pretax charges for employee relocation and recruitment is included in “Selling, R&D and general expenses” in the condensed consolidated statements of income);

• A pretax charge of $198,000 related to the shutdown of the aluminum extrusions facility in Aurora, Ontario; and

• Pretax charges of $117,000 for accelerated depreciation related to restructurings in Film Products.

               Plant shutdowns, asset impairments and restructurings in the first nine months of 2005 shown in the segment operating profit table in Note 8 include:

• A pretax charge of $10 million related to the sale or assignment of substantially all of AFBS’ (formerly Therics) assets, including asset impairment charges of $5.6 million, lease-related losses of $3 million and severance and other transaction-related costs of $1.4 million (see page 8 for additional information);

• Pretax charges of $1.8 million related to severance and other employee-related costs in connection with restructurings in Film Products ($991,000), Aluminum Extrusions ($648,000) and at corporate headquarters ($185,000; included in “Corporate expenses, net” in the segment operating profit table);

• A net pretax gain of $1.6 million related to the shutdown of the films manufacturing facility in New Bern, North Carolina, including a $1.8 million gain on the sale of the facility (included in “Other income (expense), net” in the condensed consolidated statements of income), partially offset by shutdown-related expenses of $225,000;

• A pretax charge of $1 million for process reengineering costs associated with the implementation of a global information system in Film Products (included in “Costs of goods sold” in the condensed consolidated statements of income);

• A net pretax charge of $725,000 associated with the restructuring of the research and development operations in Film Products including, $1.2 million in pretax charges for

6

employee relocation and recruitment (included in “Selling, R&D and general expenses” in the condensed consolidated statements of income), partially offset by the reversal to income of certain severance and employee-related accruals of $477,000;

• A pretax gain of $653,000 related to the shutdown of the films manufacturing facility in Carbondale, Pennsylvania, including a $630,000 gain on the sale of the facility (included in “Other income (expense), net” in the condensed consolidated statements of income), and the reversal to income of certain shutdown-related accruals of $23,000;

• A net pretax charge of $597,000 related to the shutdown of the aluminum extrusions facility in Aurora, Ontario, including $1.1 million of shutdown-related costs, partially offset by the reversal to income of certain severance and employee-related accruals of $474,000; and

• Pretax charges of $322,000 for accelerated depreciation related to restructurings in Film Products.

               Plant shutdowns, asset impairments and restructurings in the third quarter of 2004 shown in the segment operating profit table in Note 8 include:

• Pretax charges of $828,000 for accelerated depreciation related to plant shutdowns and restructurings in Film Products;

• A pretax charge of $709,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products;

• Pretax charges of $617,000 related to severance and other costs associated with the planned shutdown of the films manufacturing facility in New Bern, North Carolina;

• A pretax charge of $357,000 related to the sale of the films business in Argentina;

• A pretax charge of $195,000 related to the planned shutdown of the aluminum extrusions facility in Aurora, Ontario; and

• A pretax charge of $170,000 for additional costs incurred related to a plant shutdown in Film Products.

              Plant shutdowns, asset impairments and restructurings in the first nine months of 2004 shown in the segment operating profit table in Note 8 include:

• A pretax charge of $9.8 million related to the planned shutdown of the aluminum extrusions facility in Aurora, Ontario, including asset impairment charges of $7.1 million and severance and other costs of $2.7 million;

• A pretax charge of $3 million related to the sale of the films business in Argentina;

• Pretax charges of $2.5 million related to accelerated depreciation from plant shutdowns and restructurings in Film Products;

• Pretax charges of $1.5 million related to severance and other costs associated with the planned shutdown of the films manufacturing facility in New Bern, North Carolina;

• A pretax charge of $879,000 related to the estimated loss on the sub-lease of a portion of the AFBS facility in Princeton, New Jersey;

• A pretax charge of $709,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products;

• Pretax charges of $575,000 in Film Products and $146,000 in Aluminum Extrusions related to asset impairments;

• Pretax charges of $470,000 for additional costs incurred related to plant shutdowns in Film Products; and

• A pretax charge of $145,000 related to severance costs in AFBS.

7

                 A reconciliation of the beginning and ending balances of accrued expenses associated with plant shutdowns and divestitures for the nine months ended September 30, 2005 is as follows:

(In Thousands)	Severance			Asset Impairments			Accelerated Deprec.*			Other			Total
Balance, December 31, 2004	$	5,091		$	—		$	—		$	3,394		$	8,485
Changes during 2005:
Charges		2,737			5,638			322			5,996			14,693
Cash spent		(5,606	)		—			—			(3,234	)		(8,840	)
Charged against assets		—			(5,638	)		(322	)		—			(5,960	)
Foreign currency translation		(8	)		—			—			—			(8	)
Reversed to income		(901	)		—			—			(73	)		(974	)
Balance, September 30, 2005	$	1,313		$	—		$	—		$	6,083		$	7,396

*  Represents depreciation accelerated due to plant shutdowns and restructurings based on a remaining useful life of less than one year.

                On June 30, 2005, substantially all of the assets of AFBS, Inc., a wholly-owned subsidiary of Tredegar (formerly known as Therics, Inc.), were sold or assigned to a newly-created limited liability company, Therics, LLC, controlled and managed by an individual not affiliated with Tredegar. AFBS received a 17.5% equity interest in Therics, LLC, valued at $170,000 and a 3.5% interest in Theken Spine, LLC, valued at $800,000, along with potential future payments based on the sale of certain products by Therics, LLC. AFBS retained substantially all of its liabilities in the transaction, which included customary indemnification provisions for pre-transaction liabilities. Tredegar has no obligation or intent to fund any future losses that may occur at Therics, LLC or Theken Spine, LLC. The ownership interest in Therics, LLC is accounted for under the equity method of accounting with losses limited to its initial carrying value of $170,000. The ownership interest in Theken Spine, LLC is accounted for under the cost method, with an impairment loss recognized and a new cost basis established for any write-down to estimated fair value, if necessary. The potential future payments due from Therics, LLC based on the sale of certain products will be recognized as income when earned.

                Gain on sale of corporate assets for the nine months ended September 30, 2005 includes a pretax gain of $61,000 related to the sale of corporate real estate. Gain on sale of corporate assets in 2004 includes a second-quarter pretax gain on the sale of corporate real estate of $413,000 and a first-quarter pretax gain on the sale of public equity securities of $6.1 million. These gains are included in “Other income (expense), net” in the consolidated statements of income and separately shown in the operating profit by segment table in Note 8.

                During the first quarter of 2005, we recognized a pretax gain for interest receivable on tax refund claims of $508,000 (included in “Other income (expense), net” in the consolidated statements of income and “Corporate expenses, net” in the operating profit by segment table in Note 8). Income taxes in 2004 include a third-quarter tax benefit of $4 million related to the reversal of income tax contingency accruals upon favorable conclusion of IRS and state examinations through 2000.

                The other pretax gain in 2004 of $7.3 million included in the Aluminum Extrusions section of the operating profit by segment table in Note 8 is comprised of the present value of an insurance settlement of $8.4 million (future value of $8.5 million) associated with environmental costs related to prior years, partially offset by accruals for expected future environmental costs of $1 million. The company received $5.2 million of the $8.5 million insurance settlement in September of 2004 and recognized receivables at present value for future amounts due ($1.5 million received in February of 2005 and $1.8 million due in February 2006). The gain from the insurance settlement is included in “Other income (expense), net” in the condensed consolidated statements of income, while the accruals for expected future environmental costs are included in “Cost of goods sold.”

8

                In October 2005, we invested an additional $1.1 million in a new convertible secured bridge financing for Novalux, Inc. bringing our aggregate investment to $6.1 million. Novalux is developing a laser technology for potential use in a variety of applications, including flat panel displays for home theaters. In conjunction with our most recent investment, we entered into a forbearance agreement with Novalux pursuant to which we have agreed to forbear our ability to vote the number of shares that we hold which account for more than 19.5% of the total voting shares of Novalux (our voting interest in Novalux prior to the new financing was approximately 18% on an issued and outstanding basis and 15% on a fully diluted basis). We do not believe that our $6.1 million investment in Novalux provides us significant influence over its operating and financial policies. Accordingly, we continue to account for our investment in Novalux under the cost method.

                Tredegar expects to refinance its debt by the end of 2005 with a new multi-year revolving credit facility. Under the current credit agreement, $3.8 million is due for each of the next three quarters with the remainder due on September 30, 2006.

3. The components of other comprehensive income or loss are as follows:

	Three Months Ended Sept. 30				Nine Months Ended Sept. 30
(In Thousands)	2005		2004		2005			2004
Net income	$	7,657	$	15,292	$	15,339		$	22,900
Other comprehensive income (loss), net of tax       of approximately 35%:
Available-for-sale securities adjustment:
Unrealized net holding gains arising              during the period		8		—		39			1,217
Reclassification adjustment for net              gains realized in income		—		—		—			(3,987	)
Available-for-sale securities adjustment		8		—		39			(2,770	)
Foreign currency translation adjustment:
Unrealized foreign currency translation              adjustment arising during period		3,043		4,034		(4,073	)		1,052
Reclassification adjustment of foreign              currency translation loss included in              income (relates to films business in              Argentina sold - see Note 2)		—		21		—			1,161
Foreign currency translation adjustment		3,043		4,055		(4,073	)		2,213
Derivative financial instrument adjustment		736		151		(620	)		118
Minimum pension liability adjustment		—		—		191			—
Comprehensive income (loss)	$	11,444	$	19,498	$	10,876		$	22,461

4. The components of inventories are as follows:

(In Thousands)	Sept. 30, 2005		Dec. 31, 2004
Finished goods	$	10,756	$	13,452
Work-in-process		3,070		3,097
Raw materials		26,803		36,567
Stores, supplies and other		12,177		12,244
Total	$	52,806	$	65,360

9

5. Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding. Diluted earnings per share is computed by dividing net income by the weighted average common and potentially dilutive common equivalent shares outstanding, determined as follows:

	Three Months Ended Sept. 30					Nine Months Ended Sept. 30
(In Thousands)	2005		2004		2005		2004
Weighted average shares outstanding used      to compute basic earnings per share		38,465		38,317		38,453		38,261
Incremental shares attributable to stock      options and restricted stock		100		202		145		196
Shares used to compute diluted earnings      per share		38,565		38,519		38,598		38,457

                Incremental shares attributable to stock options and restricted stock are computed using the average market price during the related period. During the three and nine months ended September 30, 2005 and three and nine months ended September 30, 2004, 2,102,035, 1,974,576, 2,017,088 and 2,206,547 respectively, of average out-of-the-money options to purchase shares were excluded from the calculation of incremental shares attributable to stock options and restricted stock.

6. We account for stock options granted to employees and directors in accordance with Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees.” Accordingly, no compensation expense has been recognized since the exercise price of the options was equal to the fair value of the underlying common stock on the date of grant. Had compensation cost for stock option grants been determined based on the fair value of the options at the grant dates consistent with the method of accounting under Statement of Financial Accounting Standards No. 123, “Accounting for Stock Based Compensation,” our net income and earnings per share would have been reduced to the pro forma amounts indicated below:

	Three Months Ended Sept. 30						Nine Months Ended Sept. 30
(In Thousands, Except Per Share Data)	2005			2004			2005			2004
Net income:
As reported	$	7,657		$	15,292		$	15,339		$	22,900
Stock option-based compensation cost, net         of tax, based on the fair value method		(271	)		(271	)		(814	)		(1,862	)
Pro forma net income	$	7,386		$	15,021		$	14,525		$	21,038
Basic earnings per share:
As reported		.20			.40			.40			.60
Pro forma		.19			.39			.38			.55
Diluted earnings per share:
As reported		.20			.40			.40			.60
Pro forma		.19			.39			.38			.55

                Stock option grants during the first nine months of 2005 were not material. At September 30, 2005, Tredegar had stock options outstanding of 1,428,890 with an exercise price of less than $20 per share and 878,555 with an exercise price of greater than or equal to $20 per share. During the third quarter of 2005, we granted 7,000 shares of restricted Tredegar common stock to new employees. The price on the date of grant was $12.92 per share, and compensation expense of $90,440 ($58,786 after taxes) is being amortized over the vesting period of five years, subject to accelerated vesting based on Tredegar meeting certain financial targets. During the first quarter of 2004, we also granted 125,000 shares of restricted Tredegar common stock to senior management (15,000 shares were cancelled when employees left the company prior to vesting). The price on

10

the date of grant was $13.95 per share, and compensation expense of $1.5 million ($1 million after taxes) is being amortized over the vesting period of five years, subject to accelerated vesting based on meeting certain financial targets.

7. The components of net periodic benefit income (cost) for our pension and other post-retirement benefit programs are shown below:

	Pension Benefits for 3 Months Ended Sept. 30						Other Post-Retirement Benefits for 3 Months Ended Sept. 30
(In Thousands)	2005			2004			2005			2004
Service cost	$	(1,616	)	$	(1,326	)	$	(23	)	$	(30	)
Interest cost		(3,172	)		(3,031	)		(116	)		(141	)
Employee contributions		113			89			—			—
Other		(29	)		(25	)		—			—
Expected return on plan assets		5,526			5,593			—			—
Amortization of prior service costs, gains or      losses and net transition asset		(185	)		(119	)		1			13
Net periodic benefit income (cost)	$	637		$	1,181		$	(138	)	$	(158	)

	Pension Benefits for 9 Months Ended Sept. 30						Other Post-Retirement Benefits for 9 Months Ended Sept. 30
(In Thousands)	2005			2004			2005			2004
Service cost	$	(4,892	)	$	(3,969	)	$	(80	)	$	(87	)
Interest cost		(9,463	)		(9,053	)		(407	)		(420	)
Employee contributions		340			246			—			—
Other		40			(70	)		—			—
Expected return on plan assets		16,550			16,733			—			—
Amortization of prior service costs, gains or      losses and net transition asset		(476	)		(353	)		(1	)		38
Net periodic benefit income (cost)	$	2,099		$	3,534		$	(488	)	$	(469	)

                We expect required contributions to our pension plans to be about $850,000 in 2005. We fund our other post-retirement benefits (life insurance and health benefits) on a claims-made basis, which were $525,000 in 2004 and $443,000 in 2003. We expect higher cost trends to continue in this area in 2005. On December 8, 2003, the Medicare Prescription Drug Improvement and Modernization Act of 2003 (the “Act”) was signed into law. Our prescription drug benefits are not actuarially equivalent to the Act and therefore we do not expect that any federal subsidies will apply.

11

8. Information by business segment is reported below. There are no accounting transactions between segments and no allocations to segments. There have been no significant changes to identifiable assets by segment. Net sales (sales less freight) and operating profit from ongoing operations are the measures of sales and operating profit used by the chief operating decision maker of each segment for purposes of assessing performance.

Tredegar Corporation
Net Sales and Operating Profit by Segment
(In Thousands)
(Unaudited)

	Three Months Ended Sept. 30						Nine Months Ended Sept. 30
	2005			2004			2005			2004
Net Sales
Film Products	$	116,350		$	104,570		$	344,305		$	301,940
Aluminum Extrusions		118,085			112,051			354,014			316,227
AFBS (formerly Therics)		—			135			252			266
Total net sales		234,435			216,756			698,571			618,433
Add back freight		6,281			5,759			18,626			16,054
Sales as shown in the Consolidated Statements of Income	$	240,716		$	222,515		$	717,197		$	634,487
Operating Profit
Film Products:
Ongoing operations	$	13,822		$	10,966		$	36,796		$	31,853
Plant shutdowns, asset impairments and restructurings,         net of gain on sale of assets		(1,225	)		(2,681	)		(812	)		(8,718	)
Aluminum Extrusions:
Ongoing operations		4,362			7,376			14,580			19,340
Plant shutdowns, asset impairments and restructurings		(406	)		(195	)		(1,246	)		(9,921	)
Other		—			7,316			—			7,316
AFBS (formerly Therics):
Ongoing operations		—			(2,204	)		(3,467	)		(7,238	)
Loss on investment in Therics, LLC		(91	)		—			(91	)		—
Restructurings		—			—			(10,049	)		(1,024	)
Total		16,462			20,578			35,711			31,608
Interest income		146			86			386			232
Interest expense		1,196			707			3,252			2,228
Gain on sale of corporate assets		—			—			61			6,547
Corporate expenses, net		3,290			2,437			8,025			6,740
Income before income taxes		12,122			17,520			24,881			29,419
Income taxes		4,465			2,228			9,542			6,519
Net income	$	7,657		$	15,292		$	15,339		$	22,900

12

9.	In May 2005, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 154,Accounting Changes and Error Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3. This statement provides guidance on the accounting for and reporting of changes in accounting principles and error corrections. It requires retrospective application to prior periods’ financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. The statement is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. Early adoption is permitted. The adoption of this standard will have no impact on cash flow, and we do not expect it to have an impact on amounts reported in the consolidated statement of income and balance sheet.
	In December 2004, the FASB revised SFAS No. 123,Share-Based Payment. This statement requires that the cost of employee services received in exchange for equity instruments be measured based on the fair value of the award on the grant date. The statement also requires that the cost be recognized over the employee service period required to receive the award. The statement applies to awards granted after the effective date and to awards modified, repurchased or cancelled after that date. The statement is effective beginning the first fiscal year that begins after June 15, 2005. Early adoption is permitted. The adoption of this standard will have no impact on cash flow. The primary impact of adoption on Tredegar will be the recognition of compensation expense for stock options granted. Currently, we disclose the pro forma effects of treating stock option grants as compensation expense under the fair value-based method (see Note 6). We expect to continue to use the Black-Scholes options-pricing model to determine the estimated fair value of option grants but are still evaluating our transition method. We believe that the pro forma effects that have been disclosed are not materially different from compensation expense that would have been recognized if this standard had been previously adopted.
	In November 2004, the FASB issued SFAS No. 151,Inventory Costs – An Amendment of ARB No. 43, Chapter 4. This statement clarifies that abnormal amounts of idle facility expense, freight, handling costs and wasted material (spoilage) should be expensed as current-period charges. In addition, this statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The statement is effective for inventory costs incurred during the fiscal years beginning after June 15, 2005. Early adoption is permitted. The adoption of this standard will have no impact on cash flow, and we do not expect it to have a significant impact on amounts reported in the consolidated statement of income and balance sheet.
	In October 2004, the American Jobs Creation Act of 2004 (“AJCA”) was signed into law. In December 2004, the FASB issued Staff Position No. 109-1 (“FSP 109-1”),Application of FASB Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004 and Staff Position No. 109-2 (“FSP 109-2”),Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004. FSP 109-1 clarifies that the manufacturer’s tax deduction provided for under the AJCA should be accounted for as a special deduction in accordance with SFAS No. 109 and not as a tax rate reduction. FSP 109-2 provides accounting and disclosure guidance for the repatriation of certain foreign earnings to a U.S. taxpayer as provided for in the AJCA. We do not expect that the tax benefits resulting from the AJCA will have a material impact on our financial statements.

13

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.  

Executive Summary

                Third-quarter 2005 net income was $7.6 million (20 cents per share) compared with $15.3 million (40 cents per share) in the third quarter of 2004. Net income was $15.3 million (40 cents per share) for the first nine months of 2005 compared with $22.9 million (60 cents per share) for the first nine months of 2004. Gains on the sale of assets and other items and losses related to plant shutdowns, assets impairments and restructurings are described in Note 2 on page 6. The business segment review begins on page 20.

                Third-quarter profits in Film Products improved over last year due primarily to growth in higher value-added products including surface protection, elastic and apertured materials. Given the intense upward pressure on resin costs, and the timing between these rising costs and corresponding price increases, we expect a significant decline in fourth-quarter profits from year-ago levels. The films business has resin index-based pass-through or cost-sharing agreements for the majority of its sales. However, under certain agreements, changes in resin costs are not passed through for an average period of 90 days. For non-indexed customers, Film Products has announced price increases, which it hopes will further mitigate the impact of rising resin costs.

                In Aluminum Extrusions, operating profit from ongoing operations in the third quarter declined to $4.4 million compared with $7.4 million last year. The profit decline was due to a $2.3 million increase in energy costs and a negative impact of $900,000 caused by appreciation of the Canadian Dollar. Third quarter volume was flat versus last year at 63.9 million pounds as relatively strong performance in U.S. operations was offset by softer demand across all Canadian markets.

                On June 30, 2005, substantially all of the assets of AFBS, Inc., a wholly-owned subsidiary of Tredegar (formerly known as Therics, Inc.), were sold or assigned to a newly-created limited liability company, Therics, LLC, controlled and managed by an individual not affiliated with Tredegar. AFBS received a 17.5% equity interest in Therics, LLC, valued at $170,000 and a 3.5% interest in Theken Spine, LLC, valued at $800,000, along with potential future payments based on the sale of certain products by Therics, LLC. AFBS retained substantially all of its liabilities in the transaction, which included customary indemnification provisions for pre-transaction liabilities. Tredegar has no obligation or intent to fund any future losses that may occur at Therics, LLC or Theken Spine, LLC. The ownership interest in Therics, LLC is accounted for under the equity method of accounting with losses limited to its initial carrying value of $170,000. The ownership interest in Theken Spine, LLC is accounted for under the cost method, with an impairment loss recognized and a new cost basis established for any write-down to estimated fair value, if necessary. The potential future payments due from Therics, LLC based on the sale of certain products will be recognized as income when earned.

                Net capitalization and other credit measures are provided in the liquidity and capital resources section beginning on page 22.

Critical Accounting Policies and Recently Issued Accounting Standards

                In the ordinary course of business, we make a number of estimates and assumptions relating to the reporting of results of operations and financial position in the preparation of financial statements in conformity with generally accepted accounting principles. We believe the estimates, assumptions and judgments described in the section “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies” of our Annual Report on Form 10-K for the year ended December 31, 2004, have the greatest potential impact on our financial statements, so we consider these to be our critical accounting policies. These policies include our accounting for impairment of long-lived assets and goodwill, pension benefits and income taxes. These policies require management to exercise judgments that are often difficult, subjective and complex due to the necessity of estimating the

14

effect of matters that are inherently uncertain. Actual results could differ significantly from those estimates under different assumptions and conditions. We believe the consistent application of these policies enables us to provide readers of our financial statements with useful and reliable information about our operating results and financial condition. There has been no significant change in these policies. See Note 2 on page 6 for losses related to plant shutdowns, assets impairments and restructurings occurring during 2005 and the comparable period in 2004.

                Recently issued accounting standards are summarized in Note 9 on page 13.

Results of Operations

Third quarter 2005 Compared with Third quarter 2004

                Overall, sales in the third quarter of 2005 increased 8.2% compared with 2004. Net sales (sales less freight) increased 11.3% in Film Products primarily due to growth in higher value-added products, including surface protection, elastic and apertured materials, and higher selling prices, which were driven by the pass-through of higher raw material costs. Net sales increased 5.4% in Aluminum Extrusions due to higher selling prices, which were driven primarily by higher metal costs. For more information on net sales and volume, see the business segment review beginning on page 20.

                Gross profit (sales minus cost of goods sold and freight) as a percentage of sales decreased to 13.5% in the third quarter of 2005 from 14.2% in 2004. At Film Products, an overall higher gross profit margin was driven primarily by growth in higher value-added products, including surface protection, elastic and apertured materials. At Aluminum Extrusions, the gross profit margin declined primarily due to higher energy costs and appreciation of the Canadian Dollar.

                As a percentage of sales, selling, general and administrative (“SG&A”) expenses decreased to 6.5% in the third quarter of 2005 compared with 6.7% in 2004 due to higher sales and the divestiture of substantially all of our interest in AFBS at the end of the second quarter of 2005.

                R&D expenses declined to $1.9 million in the third quarter of 2005 from $3.8 million in 2004 primarily due to the divestiture of substantially all of our interest in AFBS.

                Plant shutdowns, asset impairments and restructurings in the third quarter of 2005 shown in the segment operating profit table on page 20 include:

• Pretax charges of $906,000 for severance and other employee-related costs in connection with restructurings in Film Products ($514,000), Aluminum Extrusions ($207,000), and at corporate headquarters ($185,000; included in “Corporate expenses, net” in the segment operating profit table);

• A net pretax charge of $595,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products (of this amount, $657,000 in pretax charges for employee relocation and recruitment is included in “Selling, R&D and general expenses” in the condensed consolidated statements of income);

• A pretax charge of $198,000 related to the shutdown of the aluminum extrusions facility in Aurora, Ontario; and

• Pretax charges of $117,000 for accelerated depreciation related to restructurings in Film Products.

                Plant shutdowns, asset impairments and restructurings in the third quarter of 2004 shown in the segment operating profit table on page 20 include:

15

• Pretax charges of $828,000 for accelerated depreciation related to plant shutdowns and restructurings in Film Products;

• A pretax charge of $709,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products;

• Pretax charges of $617,000 related to severance and other costs associated with the planned shutdown of the films manufacturing facility in New Bern, North Carolina;

• A pretax charge of $357,000 related to the sale of the films business in Argentina;

• A pretax charge of $195,000 related to the planned shutdown of the aluminum extrusions facility in Aurora, Ontario; and

• A pretax charge of $170,000 for additional costs incurred related to a plant shutdown in Film Products.

                Recent restructurings associated with the R&D function in Film Products and the shutdown of the aluminum plant in Aurora, Ontario are substantially complete and no significant future charges are anticipated.

                Income taxes in 2004 include a third-quarter tax benefit of $4 million related to the reversal of income tax contingency accruals upon favorable conclusion of IRS and state examinations through 2000.

                 The other pretax gain in 2004 of $7.3 million included in the Aluminum Extrusions section of the operating profit by segment table on page 20 is comprised of the present value of an insurance settlement of $8.4 million (future value of $8.5 million) associated with environmental costs related to prior years, partially offset by accruals for expected future environmental costs of $1 million. The company received $5.2 million of the $8.5 million insurance settlement in September of 2004 and recognized receivables at present value for future amounts due ($1.5 million received in February of 2005 and $1.8 million due in February 2006). The gain from the insurance settlement is included in “Other income (expense), net” in the condensed consolidated statements of income, while the accruals for expected future environmental costs are included in “Cost of goods sold.”

                For more information on costs and expenses, see the business segment review beginning on page 20.

                Interest income, which is included in “Other income (expense), net” in the consolidated statements of income, was $146,000 in 2005 and $86,000 in 2004.

                Interest expense increased to $1.2 million in the third quarter of 2005 compared with $707,000 in 2004. Average debt outstanding and interest rates were as follows:

	Three Months Ended Sept. 30
(In Millions)	2005			2004
Floating-rate debt with interest charged on a       rollover basis at one-month LIBOR:
Average outstanding debt balance	$	112.0		$	93.5
Average interest rate		4.8	%		2.7	%
Fixed-rate and other debt:
Average outstanding debt balance	$	5.8		$	5.5
Average interest rate		5.8	%		5.2	%
Total debt:
Average outstanding debt balance	$	117.8		$	99.0
Average interest rate		4.8	%		2.8	%

16

                The effective tax rate was 36.8% in the third quarter of 2005, up from 12.7% in 2004. The increase is due primarily to a tax benefit in 2004 of $4 million related to the reversal of income tax contingency accruals upon favorable conclusion of IRS and state examinations through 2000.

First Nine months of 2005 Compared with First Nine months of 2004

                Overall, sales in the first nine months of 2005 increased 13.0% compared with 2004. Net sales (sales less freight) increased 14.0% in Film Products primarily due to growth of higher value-added new products (primarily surface protection, elastic and apertured materials). Net sales also benefited from higher selling prices driven by the pass-through of higher raw material costs and foreign exchange rate changes. Net sales increased 11.9% in Aluminum Extrusions due to higher selling prices, which were driven primarily by higher metal costs. For more information on net sales and volume, see the business segment review beginning on page 20.

                Gross profit (sales minus cost of goods sold and freight) as a percentage of sales decreased to 13.1% in the first nine months of 2005 from 14.5% in 2004. At Film Products, an overall lower gross profit margin was driven primarily by higher resin costs. At Aluminum Extrusions, the gross profit margin declined primarily due to higher energy costs and appreciation of the Canadian Dollar.

                As a percentage of sales, SG&A expenses increased to 6.9% in the first nine months of 2005 compared with 6.8% in 2004 due to the classification of certain costs at AFBS as operating versus R&D consistent with the commercialization of the company’s bone void filler products last year, partially offset by higher sales and the divestiture of substantially all of our interest in AFBS at the end of the second quarter of 2005.

                R&D expenses declined to $7.2 million in the first nine months of 2005 from $11.9 million in 2004. R&D spending at AFBS declined to $2.4 million in the first nine months of 2005 from $6 million in 2004 due to cost reduction efforts and the classification of certain costs as operating versus R&D consistent with the commercialization of the company’s bone void filler products last year, and the divestiture of substantially all of our interest in AFBS at the end of the second quarter of 2005. R&D spending at Film Products dropped to $4.8 million in the first nine months of 2005 compared with $5.9 million in 2004 due to restructuring.

                Plant shutdowns, asset impairments and restructurings in the first nine months of 2005 shown in the segment operating profit table on page 20 include:

• A pretax charge of $10 million related to the sale or assignment of substantially all of AFBS’ (formerly Therics) assets, including asset impairment charges of $5.6 million, lease-related losses of $3 million and severance and other transaction-related costs of $1.4 million (see page 14 for additional information);

• Pretax charges of $1.8 million related to severance and other employee-related costs in connection with restructurings in Film Products ($991,000), Aluminum Extrusions ($648,000) and at corporate headquarters ($185,000; included in “Corporate expenses, net” in the segment operating profit table);

• A net pretax gain of $1.6 million related to the shutdown of the films manufacturing facility in New Bern, North Carolina, including a $1.8 million gain on the sale of the facility (included in “Other income (expense), net” in the condensed consolidated statements of income), partially offset by shutdown-related expenses of $225,000;

• A pretax charge of $1 million for process reengineering costs associated with the implementation of a global information system in Film Products (included in “Costs of goods sold” in the condensed consolidated statements of income);

17

• A net pretax charge of $725,000 associated with the restructuring of the research and development operations in Film Products including, $1.2 million in pretax charges for employee relocation and recruitment (included in “Selling, R&D and general expenses” in the condensed consolidated statements of income), partially offset by the reversal to income of certain severance and employee-related accruals of $477,000;

• A pretax gain of $653,000 related to the shutdown of the films manufacturing facility in Carbondale, Pennsylvania, including a $630,000 gain on the sale of the facility (included in “Other income (expense), net” in the condensed consolidated statements of income), and the reversal to income of certain shutdown-related accruals of $23,000;

• A net pretax charge of $597,000 related to the shutdown of the aluminum extrusions facility in Aurora, Ontario, including $1.1 million of shutdown-related costs, partially offset by the reversal to income of certain severance and employee-related accruals of $474,000; and

• Pretax charges of $322,000 for accelerated depreciation related to restructurings in Film Products.

                Plant shutdowns, asset impairments and restructurings in the first nine months of 2004 shown in the segment operating profit table on page 20 include:

• A pretax charge of $9.8 million related to the planned shutdown of the aluminum extrusions facility in Aurora, Ontario, including asset impairment charges of $7.1 million and severance and other costs of $2.7 million;

• A pretax charge of $3 million related to the sale of the films business in Argentina;

• Pretax charges of $2.5 million related to accelerated depreciation from plant shutdowns and restructurings in Film Products;

• Pretax charges of $1.5 million related to severance and other costs associated with the planned shutdown of the films manufacturing facility in New Bern, North Carolina;

• A pretax charge of $879,000 related to the estimated loss on the sub-lease of a portion of the AFBS facility in Princeton, New Jersey;

• A pretax charge of $709,000 related to severance and other employee-related costs associated with the restructuring of the research and development operations in Film Products;

• Pretax charges of $575,000 in Film Products and $146,000 in Aluminum Extrusions related to asset impairments;

• Pretax charges of $470,000 for additional costs incurred related to plant shutdowns in Film Products; and

• A pretax charge of $145,000 related to severance costs in AFBS.

               Gain on sale of corporate assets for the nine months ended September 30, 2005 includes a pretax gain of $61,000 related to the sale of corporate real estate. Gain on sale of corporate assets in 2004 includes a second-quarter pretax gain on the sale of corporate real estate of $413,000 and a first-quarter pretax gain on the sale of public equity securities of $6.1 million. These gains are included in “Other income (expense), net” in the consolidated statements of income and separately shown in the operating profit by segment table on page 20.

               During the first quarter of 2005, we recognized a pretax gain for interest receivable on tax refund claims of $508,000 (included in “Other income (expense), net” in the consolidated statements of income and “Corporate expenses, net” in the operating profit by segment table on page 20). Income taxes in 2004 include a third-quarter tax benefit of $4 million related to the reversal of income tax contingency accruals upon favorable conclusion of IRS and state examinations through 2000.

               The other pretax gain in 2004 of $7.3 million included in the Aluminum Extrusions section of the operating profit by segment table on page 20 is comprised of the present value of an insurance settlement of $8.4 million (future value of $8.5 million) associated with environmental costs related to prior years, partially offset by accruals for expected future environmental costs of $1 million. The company received

18

$5.2 million of the $8.5 million insurance settlement in September of 2004 and recognized receivables at present value for future amounts due ($1.5 million received in February of 2005 and $1.8 million due in February 2006). The gain from the insurance settlement is included in “Other income (expense), net” in the condensed consolidated statements of income, while the accruals for expected future environmental costs are included in “Cost of goods sold.” 

        ��      For more information on costs and expenses, see the business segment review beginning on page 20.

               Interest income, which is included in “Other income (expense), net” in the consolidated statements of income, was $386,000 in 2005 and $232,000 in 2004.

               Interest expense increased to $3.3 million in the first nine months of 2005 compared with $2.2 million in 2004. Average debt outstanding and interest rates were as follows:

	Nine Months Ended Sept. 30
(In Millions)	2005			2004
Floating-rate debt with interest charged on a       rollover basis at one-month LIBOR:
Average outstanding debt balance	$	110.5		$	106.0
Average interest rate		4.3	%		2.5	%
Fixed-rate and other debt:
Average outstanding debt balance	$	5.9		$	5.4
Average interest rate		5.3	%		6.2	%
Total debt:
Average outstanding debt balance	$	116.4		$	111.4
Average interest rate		4.4	%		2.7	%

                The effective tax rate was 38.4% in the first nine months of 2005, up from 22.2% in 2004. The increase is due primarily to a tax benefit in 2004 of $4 million related to the reversal of income tax contingency accruals upon favorable conclusion of IRS and state examinations through 2000 and a 35% tax benefit accrued on operating losses, asset impairments and restructuring charges at AFBS versus a higher tax rate accrued on income-generating operations.

19

Business Segment Review

                The following tables present Tredegar’s net sales and operating profit by segment for the three and nine months ended September 30, 2005 and 2004:

Tredegar Corporation Net Sales and Operating Profit by Segment (In Thousands) (Unaudited)
	Three Months Ended Sept. 30						Nine Months Ended Sept. 30
	2005			2004			2005			2004
Net Sales
Film Products	$	116,350		$	104,570		$	344,305		$	301,940
Aluminum Extrusions		118,085			112,051			354,014			316,227
AFBS (formerly Therics)		—			135			252			266
Total net sales		234,435			216,756			698,571			618,433
Add back freight		6,281			5,759			18,626			16,054
Sales as shown in the Consolidated Statements of Income	$	240,716		$	222,515		$	717,197		$	634,487
Operating Profit
Film Products:
Ongoing operations	$	13,822		$	10,966		$	36,796		$	31,853
Plant shutdowns, asset impairments and restructurings,         net of gain on sale of assets		(1,225	)		(2,681	)		(812	)		(8,718	)
Aluminum Extrusions:
Ongoing operations		4,362			7,376			14,580			19,340
Plant shutdowns, asset impairments and restructurings		(406	)		(195	)		(1,246	)		(9,921	)
Other		—			7,316			—			7,316
AFBS (formerly Therics):
Ongoing operations		—			(2,204	)		(3,467	)		(7,238	)
Loss on investment in Therics, LLC		(91	)		—			(91	)		—
Restructurings		—			—			(10,049	)		(1,024	)
Total		16,462			20,578			35,711			31,608
Interest income		146			86			386			232
Interest expense		1,196			707			3,252			2,228
Gain on sale of corporate assets		—			—			61			6,547
Corporate expenses, net		3,290			2,437			8,025			6,740
Income before income taxes		12,122			17,520			24,881			29,419
Income taxes		4,465			2,228			9,542			6,519
Net income	$	7,657		$	15,292		$	15,339		$	22,900

20

Net sales (sales less freight) and operating profit from ongoing operations are the measures of sales and operating profit used by the chief operating decision maker of each segment for purposes of assessing performance.

Film Products

                Net sales (sales less freight) in Film Products increased 11.3% in the third quarter of 2005 compared with last year primarily due to growth in higher value-added products, including surface protection, elastic and apertured materials, and higher selling prices, which were driven by the pass-through of higher raw material costs. Growth in sales of higher value-added products was also the primary driver for improvement in ongoing operating profit in the third quarter of 2005.

                Resin costs have been steadily increasing since 2002. Hurricane-related supply shortages have contributed to particularly significant increases during the late third quarter of 2005 into the fourth quarter. As of October 31, enacted or announced increases in North America for polyethylene resin indicates that the average cost of this material purchased in the fourth quarter will be about 25 cents per pound greater than the third quarter of 2005. Similar trends are expected in Europe. To mitigate the impact of resin cost fluctuations, the films business has resin index-based pass-through or cost-sharing agreements for the majority of its sales. However, under certain agreements, changes in resin costs are not passed through for an average period of 90 days. For non-indexed customers, Film Products has announced price increases, which it hopes will further mitigate the impact of rising resin costs. Given the intense upward pressure on resin costs, and the timing between these rising costs and corresponding selling price increases for our products, we expect a significant decline in fourth-quarter profits from year-ago levels.

                While resin supply tightness is expected to continue into the first quarter of 2006, we do not believe this situation will negatively affect our ability to satisfy our customers’ orders in the fourth quarter of 2005. We expect to source resin from existing inventories and purchases, including resin purchased from sources located outside of hurricane-damaged areas.

                Net sales and operating profit in Film Products increased in the first nine months of 2005 compared with 2004 primarily due to the same reasons discussed above for the third quarter.

                Aggregate capital expenditures in 2003 and 2004 totaled $102 million, and we expect to spend approximately $55 million in 2005 (we spent $39 million in the first nine months of 2005), including expansion of capacity for apertured and elastic materials and surface protection films and a new global information system. Approximately one-third of our capital expenditures during 2003 and 2004 and capital expenditures during 2005 (already spent or proposed to be spent) relate to customer-specific opportunities that are covered by capital indemnification, take-or-pay or similar arrangements. Excluding these opportunities and possible additional expansion needed to meet growing demand for surface protection films, we estimate that our ongoing capital expenditure requirement in Film Products is about $35 million annually. Long-term growth will depend on our ability to provide innovative materials at or below existing material costs. This includes lowering equipment and other capital costs.

Aluminum Extrusions

                Third-quarter and year-to-date 2005 net sales in Aluminum Extrusions were up 5.4% and 11.9%, respectively, due to higher selling prices, which were primarily driven by higher metal costs. Volume was flat for the quarter at 63.9 million pounds, and year-to-date volume increased slightly to 185.7 million pounds from 183.8 million pounds in 2004. A relatively strong performance in U.S. operations was offset by softer demand across all Canadian markets. The decline in ongoing operating profit for the quarter and year-to-date was primarily due to higher energy costs (adverse impact of $2.3 million for the quarter and about $4 million year-to-date) and appreciation of the Canadian Dollar (adverse impact of $900,000 for the quarter and about $3 million year-to-date). For every $1 mmBtu change in the price of natural gas, we

21

estimate a corresponding operating profit impact of approximately $150,000 per month. Aluminum Extrusions has increased selling prices in an effort to buffer the negative impact of rising energy costs.

               Capital expenditures for the first nine months of 2005 were $10.1 million and are expected to be approximately $15 million for the year. Capital expenditures related to ongoing support and continuity are about $10 million annually, or approximately the same level as depreciation ($10.9 million in 2004). Capital expenditures expected in 2005 in excess of ongoing support and continuity are primarily due to the consolidation of some of our Canadian operations, including closing the plant in Aurora, Ontario. We moved the Aurora plant’s largest press to the plant in Pickering, Ontario, and invested $8 million to upgrade the press and enlarge the facility. This consolidation is substantially complete and expected to reduce annual operating costs by approximately $2 million.

AFBS

               See the Executive Summary on page 14 regarding the sale or assignment of substantially all of the assets of AFBS.

Liquidity and Capital Resources

               Tredegar’s total assets increased to $789.6 million at September 30, 2005, from $769.5 million at December 31, 2004, due primarily to the net effects of:

• Higher accounts receivable (up $14.5 million or 12.4%) due primarily to higher net sales for all businesses (net sales for the third quarter of 2005 were up $14 million compared to the fourth quarter of 2004)

– Days sales outstanding remains in the 50-day range in Film Products

– Days sales outstanding in Aluminum Extrusions was 51 at September 30, up 5 days since June 30 but within the range experienced over the last eight quarters

•      Lower inventories (down $12.6 million or 19.2%)

– Inventory days dropped to 38 days in Film Products and 29 days in Aluminum Extrusions at September 30 compared with 47 days in Film Products and 35 days in Aluminum Extrusions at December 31

– Lower inventory days in Film Products are due mainly to hurricane-related supply shortages while inventory days in Aluminum Extrusions are consistent with September 30 of last year

• Higher net property, plant and equipment (up $10.1 million or 3.2%) due primarily to capital expenditures in excess of depreciation of $20.8 million, partially offset by foreign exchange changes of $6.1 million and asset impairments and disposals during the year in Film Products totaling $1.3 million and AFBS totaling $2.1 million

• Other assets increased by $8.2 million (9.2%) primarily due to higher prepaid pension assets (up $3.3 million), noncurrent income taxes recoverable (up $1.6 million), the carrying value of investments in Therics, LLC and Theken Spine ($878,000) and interest on tax overpayments (up $598,000).

               If inventories in Film Products are not replenished by year-end, a decrement may occur for inventories carried on the last-in first-out basis (“LIFO”) resulting in product costs charged to income at substantially lower costs than current replacement costs. Any significant income created by LIFO decrements will be separately disclosed.

              Cash provided by operating activities was $35.4 million in the first nine months of 2005 compared with $83.5 million in 2004. The decrease is due primarily to the income tax refund received in 2004 related to the sale in 2003 of the venture capital portfolio.

22

               Cash used in investing activities was $44.9 million in the first nine months of 2005 compared with $38.4 million in 2004. The change is primarily attributable to higher capital expenditures (up $9 million) and lower proceeds from the sale of assets and property disposals (down $4.9 million), partially offset by a small acquisition in Film Products in 2004 ($1.4 million) and an investment in Novalux in 2004 ($5 million). During the fourth quarter of 2005, we invested an additional $1.1 million in Novalux (see Note 2 beginning on page 6 for more information).

                Capital expenditures in the first nine months of 2005 include the normal replacement of machinery and equipment and primarily:

• Continued expansion of capacity for apertured and elastic materials and surface protection films and a new global information system in Film Products; and

• Moving and upgrading the largest press at the facility shut down in Aurora, Ontario to the plant in Pickering, Ontario, and enlargement of the Pickering facility.

                Capital expenditures for all of 2005 are expected to be approximately $55 million in Film Products and about $15 million in Aluminum Extrusions. See the business segment review beginning on page 20 for more information.

                  Net capitalization and indebtedness as defined under our Credit Agreement as of September 30, 2005 are as follows:

Net Capitalization and Indebtedness as of Sept. 30, 2005 (In Thousands)
Net capitalization:
Cash and cash equivalents	$	23,447
Book overdrafts		(3,803	)
Debt:
Credit Agreement:
Revolver		54,000
Term loan		55,000
Other debt		6,197
Total debt		115,197
Debt net of cash, cash equivalents and book overdrafts		95,553
Shareholders’ equity		487,506
Net capitalization	$	583,059
Indebtedness as defined in Credit Agreement:
Total debt	$	115,197
Face value of letters of credit		6,326
Liabilities relating to derivative financial instruments		—
Indebtedness	$	121,523

                  Under the Credit Agreement, revolving credit borrowings are permitted up to $125 million, and $70 million was unused at September 30, 2005. The credit spread and commitment fees charged on the unused amount under the Credit Agreement at various indebtedness-to-adjusted EBITDA levels are as follows:

Pricing Under Credit Agreement (Basis Points)
Indebtedness-to-Adjusted EBITDA Ratio	Credit Spread Over LIBOR				Commitment Fee
	Revolver		Term Loan
> 2x but <= 3x		150		150	30
> 1x but <= 2x		125		125	25
<= 1x		100		100	20

23

                At September 30, 2005, the interest rate on debt under the Credit Agreement was priced at one-month LIBOR plus the applicable credit spread of 125 basis points.

                The computations of adjusted EBITDA, adjusted EBIT, the leverage ratio and interest coverage ratio as defined in the Credit Agreement are presented below along with the related most restrictive covenants. Adjusted EBITDA and adjusted EBIT as defined in the Credit Agreement are not intended to represent cash flow from operations as defined by GAAP and should not be considered as either an alternative to net income or to cash flow.

Computations of Adjusted EBITDA, Adjusted EBIT, Leverage Ratio and Interest Coverage Ratio as Defined in Credit Agreement Along with Related Most Restrictive Covenants As of September 30, 2005 (In Thousands)
	Computations of adjusted EBITDA and adjusted EBIT as defined in
	Credit Agreement for the twelve months ended September 30, 2005:
	Net income	$	21,620
	Plus:
	After-tax losses related to discontinued operations		—
	Total income tax expense for continuing operations		12,245
	Interest expense		4,195
	Depreciation and amortization expense for continuing operations		37,744
	All non-cash losses and expenses, plus cash losses and expenses not
	to exceed $10,000, for continuing operations that are classified as
	unusual, extraordinary or which are related to plant shutdowns,
	asset impairments and/or restructurings (cash-related before
	maximum adjustment of $11,167)		16,940
	Minus:
	After-tax income related to discontinued operations		(2,921	)
	Total income tax benefits for continuing operations		—
	Interest income		(504	)
	All non-cash gains and income, plus cash gains and income not to
	exceed $10,000, for continuing operations that are classified as
	unusual, extraordinary or which are related to plant shutdowns,
	asset impairments and/or restructurings (cash-related before
	maximum adjustment of $4,028)		(4,028	)
	Plus or minus, as applicable, pro forma EBITDA adjustments associated
	with acquisitions and asset dispositions		5,356
	Adjusted EBITDA as defined in Credit Agreement		90,647
	Less: Depreciation and amortization expense for continuing operations
	(including pro forma for acquisitions and asset dispositions)		(37,017	)
	Adjusted EBIT as defined in Credit Agreement	$	53,630
	Shareholders’ equity at September 30, 2005	$	487,506
	Computations of leverage and interest coverage ratios as defined in
	Credit Agreement:
	Leverage ratio (indebtedness-to-adjusted EBITDA)		1.34x
	Interest coverage ratio (adjusted EBIT-to-interest expense)		12.78x
	Most restrictive covenants as defined in Credit Agreement:
	Maximum permitted aggregate amount of dividends that can be paid
	by Tredegar during the term of the Credit Agreement	$	100,000
	Minimum adjusted shareholders’ equity permitted (increases by
	50% of net income generated after September 30, 2003)		351,918
	Maximum leverage ratio permitted:
	Ongoing		3.00x
	Pro forma for acquisitions		2.50x
	Minimum interest coverage ratio permitted		2.50x

24

                We believe that as of September 30, 2005, and currently we are in compliance with all of our debt covenants. Noncompliance with any one or more of the debt covenants may have an adverse effect on financial condition or liquidity in the event such noncompliance cannot be cured or should we be unable to obtain a waiver from the lenders. Renegotiation of the covenant through an amendment to the Credit Agreement may effectively cure the noncompliance, but may have an effect on financial condition or liquidity depending upon how the covenant is renegotiated.

                Tredegar expects to refinance its debt by the end of 2005 with a new multi-year revolving credit facility. Under the current credit agreement, $3.8 million is due for each of the next three quarters with the remainder due on September 30, 2006. We believe that the borrowing availability under our expected new credit facility, our current cash balances and our cash flow from operations will be sufficient to satisfy our working capital, capital expenditure and dividend requirements for the foreseeable future.

Quantitative and Qualitative Disclosures About Market Risk

                Tredegar has exposure to the volatility of interest rates, polyethylene and polypropylene resin prices, aluminum ingot and scrap prices, energy prices, foreign currencies and emerging markets. See the section on liquidity and capital resources beginning on page 22 regarding Credit Agreement and interest rate exposures.

                 Changes in resin prices, and the timing of those changes, could have a significant impact on profit margins in Film Products. Profit margins in Aluminum Extrusions are sensitive to fluctuations in aluminum ingot and scrap prices as well as energy costs. There is no assurance of our ability to pass through higher raw material and energy costs to our customers.

                 Results in Film Products continue to be affected by higher resin prices, which have been increasing steadily since early 2002. Average quarterly prices of low density polyethylene resin are shown in the chart below (a primary raw material for Film Products).

Source: Quarterly averages computed by Tredegar using monthly data provided by Chemical Data Inc. (“CDI”). In January 2005, CDI reflected a 4 cents per pound non-market adjustment based on their estimate of the growth of discounts over the 2000 to 2003 period. The 4th quarter 2004 average rate of 67 cents per pound is shown on a pro forma basis as if the non-market adjustment was made in October 2004.

                Resin prices in Europe and Asia have exhibited similar trends. The price of resin is driven by several factors including supply and demand and the price of oil, ethylene and natural gas. To address fluctuating resin prices, we have indexed pass-through or cost-sharing agreements covering about 65% of our sales, but many have a 90-day lag. Most new customer contracts contain resin pass-through arrangements. As of October 31, 2005, enacted or announced increases in North America for polyethylene

25

resin indicates that the average cost of this material purchased in the fourth quarter will be about 25 cents per pound greater than the third quarter of 2005. Similar trends are expected in Europe. For non-indexed customers, Film Products has announced price increases, which it hopes will further mitigate the impact of rising resin costs.

                 In the normal course of business, we enter into fixed-price forward sales contracts with certain customers for the sale of fixed quantities of aluminum extrusions at scheduled intervals. In order to hedge our exposure to aluminum price volatility (see the chart below) under these fixed-price arrangements, which generally have a duration of not more than 12 months, we enter into a combination of forward purchase commitments and futures contracts to acquire or hedge aluminum, based on the scheduled deliveries.

	Source: Quarterly averages computed by Tredegar using daily closing data provided by Bloomberg.

                In Aluminum Extrusions, we hedge from time-to-time a portion of our exposure to natural gas price volatility (see the chart below) by entering into fixed-price forward purchase contracts with our natural gas suppliers. As of September 30, 2005, the Company had fixed prices through its natural gas suppliers for approximately 10% of its usage through March 2006. We estimate that, in an unhedged situation, every $1 per mmBtu per month change in the market price of natural gas has a $150,000 impact on the monthly operating profit of Aluminum Extrusions.

	Source: Quarterly averages computed by Tredegar using daily closing data provided by Bloomberg.

26

                We sell to customers in foreign markets through our foreign operations and through exports from U.S. plants. The percentage of sales from manufacturing operations related to foreign markets for the first nine months of 2005 and 2004 are as follows:

Percentage of Net Sales from Manufacturing Operations Related to Foreign Markets*
		Nine Months Ended Sept. 30
		2005						2004
		Exports from U.S.			Foreign Operations			Exports from U.S.			Foreign Operations
	Canada		5	%		15	%		3	%		17	%
	Europe		1			14			2			13
	Latin America		1			2			2			2
	Asia		4			4			3			3
	Total		11	%		35	%		10	%		35	%
	* Based on consolidated net sales from manufacturing operations (excludes AFBS).

                We attempt to match the pricing and cost of our products in the same currency (except in Canada where about 75% of our sales of aluminum extrusions are U.S. Dollar-based) and generally view the volatility of foreign currencies and emerging markets, and the corresponding impact on earnings and cash flow, as part of the overall risk of operating in a global environment. Exports from the U.S. are generally denominated in U.S. Dollars. Our foreign currency exposure on income from foreign operations in Europe primarily relates to the Euro and the Hungarian Forint.

                The relatively high percentage of U.S. Dollar-priced sales in Canada is partly due to the shifting of a large portion of the customers previously served by the aluminum extrusions plant in El Campo, Texas, in 2001. The resulting mismatch between the currency denomination of sales and costs causes lower U.S. Dollar translated profits when the Canadian Dollar appreciates since our costs are higher in U.S. Dollar equivalent terms while sales are mostly unaffected (the opposite effect occurs when the Canadian Dollar depreciates in value relative to the U.S. Dollar). We estimate that the appreciation of the Canadian Dollar relative to the U.S. Dollar had an adverse impact on the first nine months of 2005 compared with the first nine months of 2004 of about $3 million. In Film Products, where we have been able to better match the currency of our sales and costs, we estimate that the appreciation of the Euro and Hungarian Forint relative to the U.S. Dollar had a positive impact on results for the first nine months of about $1 million compared with the first nine months of 2004.

27

                We are continuing to review the loading of our aluminum extrusions plants in North America to optimize production mix and minimize cost in light of the increase in the U.S. Dollar equivalent cost structure of our plants in Canada.

	Source: Quarterly averages computed by Tredegar using daily closing data provided by Bloomberg.

Forward-looking and Cautionary Statements

                    From time to time, we may make statements (such as using the words “believe,” “hope,” “expect,” “are likely,” and similar expressions) that may constitute “forward-looking statements” within the meaning of the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995. Such statements are based on our then current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those addressed in the forward-looking statements. Factors that may cause such a difference include, but are not limited to the following:

General

• Our future performance is influenced by costs incurred by our operating companies including, for example, the cost of energy and raw materials.These costs include, without limitation, the cost of resin (the raw material on which Film Products primarily depends), natural gas (the principal fuel necessary for Aluminum Extrusions’ plants to operate), electricity and diesel fuel. Resin and natural gas prices have risen significantly, and may continue to do so in the future. There is no assurance that we will be able to offset fully or on a timely basis the effects of higher raw material costs through price increases. Further, there is no assurance that cost control efforts will be sufficient to offset any additional future declines in revenue or increases in energy, raw material or other costs. Tredegar attempts to mitigate the effects of increased costs through price increases, but there are no assurances that higher selling prices can be effectively passed through to our customers.

• Our substantial international operations subject us to risks of doing business in foreign countries, which could adversely affect our business, financial condition and results of operations.  Risks inherent in international operations include the following, by way of example: changes in general economic conditions, potential difficulty enforcing agreements and intellectual property rights, restrictions on foreign trade or investment, fluctuations in exchange rates, imposition of additional taxes on our foreign income, nationalization of private enterprises and unexpected adverse changes in foreign laws and regulatory requirements.

28

Film Products

• Film Products is highly dependent on sales associated with one customer, P&G.  P&G comprised 27% of Tredegar’s net sales in 2004, 29% in 2003 and 33% in 2002. The loss or significant reduction of sales associated with P&G would have a material adverse effect on our business, as would delays in P&G rolling out products utilizing new technologies developed by Tredegar. While we have undertaken efforts to expand our customer base, there can be no assurance that such efforts will be successful, or that they will offset any delay or loss of sales and profits associated with P&G.

• Growth of Film Products depends on our ability to develop and deliver new products at competitive prices, especially in the personal care market.  Personal care products are now being made with a variety of new materials, replacing traditional backsheet and other components. While we have substantial technical resources, there can be no assurance that our new products can be brought to market successfully, or if brought to market successfully, at the same level of profitability and market share of replaced films. A shift in customer preferences away from our technologies, our inability to develop and deliver new profitable products, or delayed acceptance of our new products in domestic or foreign markets, could have a material adverse effect on our business. In the long term, growth will depend on our ability to provide innovative materials at or below existing material costs, including lowering equipment and other capital costs.

• Film Products operates in a field where our significant customers and competitors have substantial intellectual property portfolios.  The continued success of this business depends on our ability not only to protect our own technologies and trade secrets, but also to develop and sell new products that do not infringe upon existing patents. Although we are not currently involved in any patent litigation, an unfavorable outcome of any such action could have a significant adverse impact on Film Products.

• As Film Products expands its personal care business, we have greater credit risk that is inherent in broadening our customer base.

Aluminum Extrusions

•

Sales volume and profitability of Aluminum Extrusions is cyclical and highly dependent on economic conditions of end-use markets in the United States and Canada, particularly in the construction, distribution and transportation industries. Our market segments are also subject to seasonal slowdowns during the winter months.  From 1992 to the second quarter of 2000, profits in Aluminum Extrusions grew as a result of positive economic conditions in the markets we serve and manufacturing efficiencies. However, a slowdown in these markets in the second half of 2000 resulted in a 13% decline in sales volume and 28% decline in ongoing operating profit compared with the second half of 1999. The aluminum extrusions industry continued to be affected by poor economic conditions in 2001 and 2002. In 2001, our sales volume declined 20% and operating profit declined 52% compared with 2000. Our sales volume declined 23% and operating profit declined 49% in 2002 compared with 2000. The decline in ongoing operating profit during these periods at approximately two to three times the rate of the decline in sales volume illustrates the operating leverage inherent in our operations (fixed operating costs). Moreover, in 2003 higher energy and insurance costs and the appreciation of the Canadian Dollar against the U.S. Dollar had an adverse impact on operating profits. Any benefits associated with cost reductions and productivity improvements may not be sufficient to offset the adverse effects on profitability from pricing and margin pressure and higher bad debts that usually accompany a downturn.

In 2004, operating profit from ongoing operations in Aluminum Extrusions increased to $22.6 million from $15.1 million in 2003. The $7.5 million or 50% increase in operating profit on 6.7% volume growth is primarily due to operating leverage and pricing improvements.

29

•	The markets for our products are highly competitive with product quality, service, delivery performance and price being the principal competitive factors.  Aluminum Extrusions has around 1,800 customers in a variety of end-use markets within the broad categories of building and construction, distribution, transportation, machinery and equipment, electrical and consumer durables. No single customer exceeds 4% of Aluminum Extrusion’s net sales. Due to the diverse customer mix across many end-use markets, we believe the industry generally tracks the real growth of the overall economy (historical cross-cycle volume growth has been in the 3% range).
	During improving economic conditions, excess industry capacity is absorbed and pricing pressure becomes less of a factor in many of our end-use markets. Conversely, during an economic slowdown, excess industry capacity often drives increased pricing pressure in many end-use markets as competitors protect their position with key customers.Because the business is susceptible to these changing economic conditions,Aluminum Extrusions targets complex, customized, service-intensive business with more challenging requirements which is competitively more defensible compared to higher volume, standard extrusion applications.
	Foreign imports, primarily from China, currently represent less than 5% of the North American aluminum extrusion market. Foreign competition to date has been primarily large volume, standard extrusion profiles that impact some of our less strategic end-use markets. Market share erosion in other end-use markets remains possible.
	There can be no assurance that we will be able to maintain current margins and profitability. Our continued success and prospects depend on our ability to retain existing customers and participate in overall industry cross-cycle growth.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

                See discussion under “Quantitative and Qualitative Disclosures About Market Risk” beginning on page 25.

Item 4. Controls and Procedures.

                Pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934, we carried out an evaluation, with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined under Rule 13a-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

                There has been no change in our internal control over financial reporting during the quarter ended September 30, 2005, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

30

PART II -	OTHER INFORMATION
Item 1.	Legal Proceedings.
	On June 23, 2005, the United States Environmental Protection Agency, Region 4 (“EPA”), issued an Administrative Order (Docket No. CAA-04-2005-1838, the “Order”) under the Clean Air Act (as amended from time to time, the “Act”) alleging certain violations by Aluminum Extrusions’ Carthage, Tennessee facility of the refrigerant management regulations promulgated pursuant to the Act. The Order alleges that the violations occurred primarily in 2002 and 2003.
	The Order requires Aluminum Extrusions to either replace the cooling system at issue or retrofit it with an EPA approved non-ozone depleting substance. The Order further requires Aluminum Extrusions to comply with certain applicable provisions of the Act and provide certified documentation verifying compliance with the Order. Aluminum Extrusions must comply with the Order within 180 days from issuance. Management expects to comply with the Order within the mandated time period.
	Although Aluminum Extrusions has not admitted any violations to the EPA pursuant to the Order, Aluminum Extrusions has elected to replace the affected cooling system. Aluminum Extrusions expects the replacement cost to approximate $110,000. While the Order does not impose penalties or fines, EPA has reserved the right to do so in the future. To resolve any such claim for penalties or fines, Aluminum Extrusions may undertake a supplemental environmental project at a cost of up to $120,000. Management believes that future penalties or fines assessed by EPA relating to this matter, if any, should not exceed $40,000 (which has been reflected in the financial statements). Management expects to comply with the Order within the mandated time period. Tredegar does not expect that the Order or any future fines or penalties assessed by EPA with respect to this matter will have a material adverse effect on Tredegar.
Item 5.	Other Information.
	None.
Item 6.	Exhibits.

Exhibit Nos.
31.1	Certification of Norman A. Scher, President and Chief Executive Officer of Tredegar Corporation, pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of D. Andrew Edwards, Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) of Tredegar Corporation, pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Norman A. Scher, President and Chief Executive Officer of Tredegar Corporation, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

31

32.2 Certification of D. Andrew Edwards, Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) of Tredegar Corporation, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

                                                                                           SIGNATURES

                Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		Tredegar Corporation
		(Registrant)
Date:	November 9, 2005	/s/ D. Andrew Edwards
		D. Andrew Edwards
		Vice President, Chief Financial Officer and
		Treasurer
		(Principal Financial and Accounting Officer)

32