- --------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                         -------------------------------
                                    FORM 10-Q
                         -------------------------------

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the quarterly period ended April 3, 2005

                                       or

[  ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         For the transition period from ________________ to ____________________


                          Commission file number 1-4347
                         -------------------------------

                               ROGERS CORPORATION
             (Exact name of Registrant as specified in its charter)
                         -------------------------------

           Massachusetts                                  06-0513860
    (State or other jurisdiction of                   (I. R. S. Employer
     incorporation or organization)                    Identification No.)


P.O. Box 188, One Technology Drive, Rogers, Connecticut             06263-0188
           (Address of principal executive offices)                 (Zip Code)


       Registrant's telephone number, including area code: (860) 774-9605
                         -------------------------------

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
                                       -----    -----

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes   X    No
    -----  -----

The number of shares outstanding of the Registrant's common stock as of April
29, 2005 was 16,436,187.

- --------------------------------------------------------------------------------



                                       1




                               ROGERS CORPORATION
                                    FORM 10-Q
                                  April 3, 2005


                                      INDEX
                                      -----




                                                                                               Page No.
                                                                                               --------
                                                                                               


Part I - Financial Information
- ------------------------------

Item 1.  Condensed Consolidated Financial Statements (Unaudited):

      Condensed Consolidated Statements of Income                                                 3

      Condensed Consolidated Statements of Financial Position                                     4

      Condensed Consolidated Statements of Cash Flows                                             5

      Notes to Condensed Consolidated Financial Statements                                     6-16

Item 2.  Management's Discussion and Analysis of
          Financial Condition and Results of Operations                                       16-22

Item 3.  Quantitative and Qualitative Disclosures About Market Risk                              22

Item 4.  Controls and Procedures                                                              22-23

Part II - Other Information
- ---------------------------

Item 1.  Legal Proceedings                                                                       24

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                             24

Item 4.  Submission of Matters to a Vote of Security Holders                                  24-25

Item 6.  Exhibits                                                                             25-26

Signature                                                                                        26

Exhibits
- --------

Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002             Exhibit 31.1/31.2

Certifications Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                    Exhibit 32






                                       2




Part I - Financial Information

Item 1.  Financial Statements

                               ROGERS CORPORATION
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
           (Dollars in thousands, except per share amounts)(Unaudited)




                                                               Three Months Ended
                                                           April 3,           April 4,
                                                             2005               2004
                                                           ------             -------
                                                                           

Net Sales                                               $  86,545           $   97,670

Cost of Sales                                              63,141               64,285
Selling and Administrative Expenses                        14,400               14,895
Research and Development Expenses                           5,060                4,641
                                                      -----------          -----------
Total Costs and Expenses                                   82,601               83,821
                                                      -----------          -----------

Operating Income                                            3,944               13,849

Equity Income in Unconsolidated Joint Ventures              1,732                1,289
Other Income less Other Charges                               841                1,092
Interest Income, Net                                          228                   78
                                                      -----------          -----------

Income Before Income Taxes                                  6,745               16,308

Income Taxes                                                1,620                4,077
                                                      -----------          -----------

Net Income                                            $     5,125          $    12,231
                                                       ==========           ==========

Net Income Per Share:

    Basic                                             $     0.31           $      0.76
                                                       ==========           ==========

    Diluted                                           $     0.30           $      0.72
                                                       ==========           ==========

Weighted average shares outstanding:

    Basic                                              16,404,381           16,176,715
                                                       ==========           ==========

    Diluted                                            16,878,856           16,973,190
                                                       ==========           ==========




The accompanying notes are an integral part of the condensed financial
statements.



                                       3





                               ROGERS CORPORATION
             CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
           (Dollars in thousands, except per share amounts)(Unaudited)




                                                                             April 3,               January 2,
                                                                               2005                    2005
                                                                               ----                    ----
                                                                                                  

Assets
Current Assets:
    Cash and Cash Equivalents                                            $    40,707               $    37,967
    Short-term Investments                                                         -                     2,000
    Accounts Receivable, Net                                                  53,735                    57,264
    Account Receivable from Joint Ventures                                     4,719                     5,176
    Note Receivable, Current                                                   2,100                     2,100
    Inventories                                                               44,930                    49,051
    Current Deferred Income Taxes                                              9,064                     9,064
    Asbestos-Related Insurance Receivables                                     7,154                     7,154
    Other Current Assets                                                       3,066                     3,158
                                                                       -------------               -----------
           Total Current Assets                                              165,475                   172,934

Notes Receivable                                                               4,200                     4,200
Property, Plant and Equipment, Net of Accumulated
    Depreciation of $115,998 and $111,215                                    137,894                   140,384
Investments in Unconsolidated Joint Ventures                                  17,749                    18,671
Pension Asset                                                                  5,831                     5,831
Goodwill                                                                      21,928                    21,928
Other Intangible Assets                                                        7,018                     7,144
Asbestos-Related Insurance Receivables - Noncurrent                           28,803                    28,803
Other Assets                                                                   5,247                     5,300
                                                                       -------------              ------------
           Total Assets                                                   $  394,145                 $ 405,195
                                                                          ==========                 =========

Liabilities and Shareholders' Equity
Current Liabilities:
    Accounts Payable                                                      $   15,107                $   21,117
    Accrued Employee Benefits and Compensation                                13,293                    18,427
    Accrued Income Taxes Payable                                               9,045                     8,177
    Asbestos-Related Liabilities                                               7,154                     7,154
    Other Accrued Liabilities                                                  4,560                     2,512
                                                                         -----------               -----------
           Total Current Liabilities                                          49,159                    57,387

Deferred Income Taxes                                                         13,808                    14,111
Pension Liability                                                             14,763                    14,757
Retiree Health Care and Life Insurance Benefits                                6,483                     6,483
Asbestos-Related Liabilities                                                  29,045                    29,045
Other Long-Term Liabilities                                                    1,872                     2,045

Shareholders' Equity:
    Capital Stock, $1 Par Value:
        Authorized Shares 50,000,000; Issued and Outstanding
        Shares 16,350,133 and 16,437,790                                      16,350                    16,437
    Additional Paid-In Capital                                                36,216                    41,769
    Retained Earnings                                                        219,543                   214,418
    Accumulated Other Comprehensive Income                                     6,906                     8,743
                                                                         -----------                ----------
           Total Shareholders' Equity                                        279,015                   281,367
                                                                         -----------                ----------

           Total Liabilities and Shareholders' Equity                     $  394,145                 $ 405,195
                                                                          ==========                 =========



The accompanying notes are an integral part of the condensed financial
statements.


                                       4






                               ROGERS CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                       (Dollars in thousands) (Unaudited)





                                                                                      Three Months Ended
                                                                                  April 3,             April 4,
                                                                                   2005                 2004
                                                                                  ------                ------
                                                                                                     

Operating Activities
- --------------------
  Net Income                                                                   $    5,125           $    12,231
  Adjustments to Reconcile Net Income to Cash
    Provided by (Used in) Operating Activities:
      Depreciation and Amortization                                                 5,279                 4,789
      Deferred Income Taxes                                                            --                (1,371)
      Equity in Undistributed Income of Unconsolidated
        Joint Ventures, Net                                                        (1,732)               (1,289)
      Pension and Postretirement Benefits                                           1,317                 1,442
      Other, Net                                                                   (1,366)               (1,318)
      Changes in Operating Assets and Liabilities, Net of Effects of
       Acquisition of Businesses:
            Accounts Receivable                                                     3,475                (5,389)
            Accounts Receivable, Joint Ventures                                       457                   982
            Inventories                                                             3,682                (4,312)
            Other Current Assets                                                       46                   187
            Accounts Payable and Accrued Expenses                                  (9,523)                 (662)
                                                                             -------------             ---------

             Net Cash Provided by Operating Activities                              6,760                 5,290

Investing Activities
- --------------------
Capital Expenditures                                                               (4,160)               (6,640)
Acquisition of Business, Net                                                           --                (3,005)
Investments in Unconsolidated Joint Ventures and Affiliates                         2,813                 2,744
Short-Term Investments                                                              2,000                    --
                                                                             -------------             ---------

            Net Cash Provided by (Used in) Investing Activities                       653                (6,901)

Financing Activities
- --------------------
Proceeds from Sale of Capital Stock, Net                                            2,048                 2,943
Purchase of Stock                                                                  (6,995)                   --
Proceeds from Issuance of Shares to Employee Stock Ownership Plan                     399                   298
                                                                             -------------             ---------

            Net Cash Provided by (Used in) Financing Activities                    (4,548)                3,241

Effect of Exchange Rate Changes on Cash                                              (125)                  131
                                                                             -------------             ---------

Net Increase in Cash and Cash Equivalents                                           2,740                 1,761

Cash and Cash Equivalents at Beginning of Year                                     37,967                31,476
                                                                             -------------             ---------

Cash and Cash Equivalents at End of Quarter                                      $ 40,707             $  33,237
                                                                                 ========             =========

Supplemental Disclosure of Noncash Activities
- ---------------------------------------------

Contribution of Shares to Fund Employee Stock Ownership Plan                    $     369             $     337
                                                                                =========             ==========



The accompanying notes are an integral part of the condensed financial
statements.



                                       5



                               ROGERS CORPORATION

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1 - Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with U.S.  generally accepted  accounting  principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation  S-X.  Accordingly,  they do not include all of the information
and footnotes  required by U.S.  generally  accepted  accounting  principles for
complete financial  statements.  In the opinion of management,  the accompanying
balance sheets and related  interim  statements of income and cash flows include
all adjustments,  consisting only of normal recurring items, necessary for their
fair  presentation  in  accordance  with  U.S.  generally  accepted   accounting
principles. All significant intercompany transactions have been eliminated.

Interim results are not  necessarily  indicative of results for a full year. For
further information  regarding Rogers  Corporation's (the "Company" or "Rogers")
accounting policies,  refer to the audited consolidated financial statements and
footnotes  thereto  included in the Company's annual report on Form 10-K for the
fiscal year ended January 2, 2005.

The Company uses a 52- or 53-week fiscal  calendar  ending on the Sunday closest
to the last day in December of each year.  Fiscal 2005 is a 52-week  year ending
on January 1, 2006.

Certain prior period  amounts have been  reclassified  to conform to the current
period classification.

Income Taxes

The  Company's  effective  tax  rate  was 24%  and  25%,  respectively,  for the
three-month  periods  ended April 3, 2005 and April 4, 2004.  Income  taxes paid
were  $21,000  and  $480,050  in the  first  three  months  of  2005  and  2004,
respectively. In 2005, the effective tax rate benefited primarily from favorable
tax rates on certain foreign business activity, foreign tax credits and research
and  development  credits,  which  reduced the  effective tax rate by 7, 3 and 2
percentage points, respectively.

Inventories

Inventories were as follows:

                                                April 3,     January 2,
         (Dollars in thousands)                   2005          2005
                                                  ----          ----

      Raw materials                          $  15,562       $  16,121
      Work in process and finished goods        29,368          32,930
                                             ---------       ---------
                                             $  44,930       $  49,051
                                             =========       =========


                                       6





Comprehensive Income

Comprehensive income were as follows:

         (Dollars in thousands)                 April 3,      April 4,
                                                 2005           2004
                                                 ----           ----

      Net income                              $  5,125       $  12,231
      Foreign currency translation
       adjustments                              (1,837)            142
                                             ---------       ---------
         Comprehensive income                 $  3,288       $  12,373
                                             =========       =========

Accumulated   balances   related  to  each   component  of   Accumulated   Other
Comprehensive Income as of April 3, 2005 and January 2, 2005 were as follows:

         (Dollars in thousands)                  2005           2004
                                                 ----           ----

      Foreign currency translation
       adjustments                           $  10,797       $  12,634
      Minimum pension liability                 (3,891)         (3,891)
                                             ---------      ----------
      Accumulated Other Comprehensive Income $   6,906       $   8,743
                                             =========       =========

Recent Accounting Standards

Stock-Based Compensation

On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
Statement  of Financial  Accounting  Standards  (SFAS") No. 123 (revised  2004),
"Share  Based  Payment"  (SFAS  123R),  which is a  revision  of SFAS  No.  123,
"Accounting for Stock-Based  Compensation"  (SFAS 123). SFAS 123R supersedes APB
Opinion No. 25,  "Accounting for Stock Issued to Employees" (APB 25), and amends
SFAS No. 95, "Statement of Cash Flows." Generally,  the approach in SFAS 123R is
similar to the approach  described in SFAS 123. However,  SFAS 123R requires all
share-based  payments to employees,  including grants of employee stock options,
to be recognized in the income  statement based on their fair values.  Pro forma
disclosure is no longer an alternative.

On April 14, 2005,  the  Securities  and Exchange  Commission  announced that it
would provide for a phased-in  implementation process for SFAS 123R. This ruling
effectively  delayed  the  Company's  adoption of the  standard  until the first
quarter of 2006.  The Company will  continue to evaluate the  provisions of SFAS
123R to determine its impact on its financial  condition,  results of operations
and liquidity upon adoption.

Inventory Costs

In November 2004, the FASB issued SFAS No. 151,  "Inventory Costs - An Amendment
of ARB No. 43, Chapter 4" (SFAS 151). SFAS 151 amends the guidance in Accounting
Research  Bulletin  No.  43,  Chapter 4,  "Inventory  Pricing,"  to clarify  the
accounting  for abnormal  amounts of idle facility  expense,  freight,  handling
costs, and spoilage.  Among other  provisions,  the new rule requires that these
items be recognized as  current-period  charges  regardless of whether they meet
the criterion of "so abnormal" as stated in ARB No. 43.  Additionally,  SFAS 151
requires  that the  allocation  of fixed  production  overheads  to the costs of
conversion be based on the normal  capacity of the production  facilities.  SFAS
151 is effective for fiscal years  beginning after June 15, 2005 and is required
to be adopted by the Company in the first quarter of fiscal 2006. The Company is
currently  evaluating  the effect that the adoption of SFAS 151 will have on its
consolidated  results of operations and financial  condition but does not expect
SFAS 151 to have a material impact.


                                       7




Note 2 - Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per
share in conformity with SFAS No. 128, "Earnings per Share", for the first three
months ended April 3, 2005 and April 4, 2004:

   (Dollars in thousands, except per share amounts)
                                                          2005           2004
                                                          ----           ----
   Numerator:
     Net income                                         $  5,125     $  12,231

   Denominator:
      Denominator for basic earnings per share -
         Weighted-average shares                          16,404        16,177

     Effect of dilutive stock options                        475           796
                                                        --------      --------

     Denominator for diluted earnings per
        share - adjusted weighted-average
        shares and assumed conversions                    16,879        16,973
                                                        ========      ========

   Basic earnings per share                              $  0.31       $  0.76
                                                        ========      ========

   Diluted earnings per share                            $  0.30       $  0.72
                                                        ========      ========


Note 3 - Stock-Based Compensation

Under various plans, the Company may grant stock and stock options to directors,
officers, and other key employees. Stock-based compensation awards are accounted
for  using  the  intrinsic  value  method  prescribed  in  APB  25  and  related
interpretations.  Stock-based compensation costs for stock options are generally
not  reflected in net income as options  granted under the plans had an exercise
price equal to the market  value of the  underlying  common stock on the date of
the grant.  Stock-based compensation costs for stock awards are reflected in net
income over the awards' vesting period.

The Company has adopted the disclosure-only provisions of SFAS 123. Accordingly,
no  compensation  cost has been  recognized in the financial  statements for the
stock option plans. Had  compensation  cost for the Company's stock option plans
been determined based on the fair value at the grant date for awards  consistent
with the  provisions  of SFAS 123, the  Company's  net earnings and earnings per
share for the three  month  periods  ended April 3, 2005 and April 4, 2004 would
have been reduced to the pro forma amounts indicated below:

    (Dollars in thousands, except per share amounts)
                                                          2005           2004
                                                          ----           ----

Net income, as reported                                 $  5,125     $  12,231
  Less:  Total stock-based compensation expense
         determined under Black-Scholes option
         pricing model, net of related tax effect            804           857
                                                        ---------      --------

  Pro-forma net income                                  $  4,321     $  11,374
                                                        ========     =========

  Basic earnings per share:
          As reported                                    $  0.31       $  0.76
          Pro-forma                                         0.26          0.70

  Diluted earnings per share:
          As reported                                    $  0.30       $  0.72
          Pro-forma                                         0.26          0.67


                                       8



The  effects on pro forma net income and  earnings  per share of  expensing  the
estimated fair value of stock options are not necessarily  representative of the
effects on  reported  net income for  future  years,  due to such  things as the
variation in vesting periods of future stock options that might be granted,  the
variation  each year in the number of stock options  granted,  and the potential
variations  in the  future  assumptions  used  in the  Black-Scholes  model  for
calculating pro-forma compensation expense.

An average  vesting period of three years was used for the assumption  regarding
stock options granted,  except for options for approximately 353,000 shares that
were granted in the second quarter of 2004 and for options for 5,500 shares that
were  granted  in the first  quarter  of 2005 that  vested  immediately.  Shares
obtained by employees  through the  exercise of options  issued under these 2005
grants,  however, cannot be sold until after the fourth anniversary of the grant
date.

Note 4 - Pension Benefit and Other Postretirement Benefit Plans

Components of Net Periodic Benefit Cost

The components of net periodic benefit cost for the three-month periods ended
April 3, 2005 and April 4, 2004 are:





                                                 Pension Benefits              Other Benefits
(Dollars in thousands)                         2005            2004         2005            2004
                                               ----            ----         ----            ----
                                                                                 

Service cost                                $   1,044     $    1,022       $   173          $ 126
Interest cost                                   1,605          1,613           156            133
Expected return on plan assets                 (1,982)        (1,799)           --             --
Amortization of prior service cost                124            125            --             --
Amortization of net loss                          114            194            83             28
                                           ----------     ----------     ---------       --------
Net periodic benefit cost                   $     905       $  1,155       $   412         $  287
                                            =========       ========       =======         ======



Employer Contributions

The Company made no contributions to its qualified defined benefit pension plans
in the  first  quarter  of 2005.  The  Company  anticipates  making a  voluntary
contribution  to at least one of its qualified  defined benefit pension plans in
2005 (voluntary contributions approximated $3.3 million during fiscal 2004.

Medicare Prescription Drug, Improvement and Modernization Act of 2003

In December 2003, the US Congress  passed and the President  signed into law the
Medicare  Prescription  Drug,  Improvement and  Modernization  Act of 2003 ("the
Act").  The Act includes a  prescription  drug benefit under  Medicare Part D as
well as a  federal  subsidy  beginning  in 2006.  This  subsidy  will be paid to
sponsors of postretirement health care benefit plans that provide a benefit that
is at least actuarially equivalent (as defined in the Act) to Medicare Part D.

In May 2004, the FASB issued FSP FAS 106-2, which provides  accounting  guidance
to sponsors of  postretirement  health care plans that are  impacted by the Act.
The FSP is  effective  for interim or annual  periods  beginning  after June 15,
2004. Although detailed regulations  necessary to implement the Act have not yet
been finalized,  the Company believes that drug benefits offered to the salaried
retirees  under  Postretirement  Welfare  plans will  qualify for subsidy  under
Medicare Part D. During the third  quarter of 2004,  the effects of this subsidy
were  factored  into the 2004  annual  expense.  The  reduction  in the  benefit
obligation  attributable to past service cost was approximately $545,000 and was
recorded as an actuarial  gain in 2004 that will be amortized over the remaining
service  period of active  employees  (approximately  $49,000  and  $51,000  was
amortized in 2004 and will be amortized in 2005, respectively). The reduction in
expense  for  2004  and  the  first  quarter  of  2005  related  to  the  Act is
approximately $126,000 and $35,000, respectively.



                                       9



Note 5 - Equity

Common Stock Repurchase

From time to time the Company's Board of Directors authorizes the repurchase, at
management's discretion, of shares of the Company's capital stock. The most
recent regular authorization was approved on October 28, 2004 and provided for
the repurchase of up to an aggregate of $25,000,000 in market value of such
stock. As of April 3, 2005, the Company had repurchased approximately 240,000
shares of stock for a total of $10.2 million as a result of this plan, including
169,900 shares of stock for a total of approximately $7.0 million in the first
quarter of 2005.

Note 6 - Segment Information

The following table sets forth the information about the Company's operating
segments in conformity with SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information" for the three-month periods ended April 3,
2005 and April 4, 2004:

         (Dollars in millions)                      2005                2004
                                                    ----                -----

         Printed Circuit Materials
              Net Sales                            $ 39.6             $ 45.1
              Operating Income                        3.8                8.5

         High Performance Foams
              Net Sales                              23.4               22.1
              Operating Income                        1.3                0.6

         Polymer Materials & Components
              Net Sales                              23.5               30.5
              Operating Income (Loss)                (1.2)               4.7

Inter-segment sales have been eliminated from the sales data in the previous
table.

Note 7 - Joint Ventures

As of April 3, 2005, the Company had four joint ventures, each 50% owned, which
are accounted for by the equity method of accounting. Equity income of $1.7
million and $1.3 million for the first three months ended in 2005 and 2004 is
included in the consolidated statements of income. Each of the joint ventures is
described below:




  Joint Venture                               Location          Business Segment
  -------------                               --------          ----------------
                                                                  

  Rogers Inoac Corporation                    Japan             High Performance Foams
  Rogers Inoac Suzhou Corporation             China             High Performance Foams
  Polyimide Laminate Systems, LLC             U.S.              Printed Circuit Materials
  Rogers Chang Chun Technology Co., Ltd.      Taiwan            Printed Circuit Materials



The summarized financial information for these joint ventures is included in the
following  table for the  three-month  periods  ended April 3, 2005 and April 4,
2004.

         (Dollars in thousands)               2005              2004
                                              ----              ----

         Net sales                         $ 24,692          $ 13,874
         Gross profit                         7,696             6,033
         Net income                           3,921             1,851

                                       10



The effect of  transactions  between the Company  and its  unconsolidated  joint
ventures were  immaterial to the Company's  financial  statements in all periods
presented above.

Note 8 - Commitments and Contingencies

The Company is currently engaged in the following legal proceedings:

Environmental Remediation in Manchester, Connecticut

In the fourth quarter of 2002, the Company sold its Moldable Composites Division
("MCD")  located in Manchester,  Connecticut to Vyncolit North America,  Inc., a
subsidiary of the Perstorp Group, Sweden. Subsequent to the divestiture, certain
environmental  matters were  discovered  at the  Manchester  location and Rogers
determined  that  under  the  terms of the  arrangement,  the  Company  would be
responsible  for  estimated  remediation  costs of  approximately  $500,000  and
recorded this reserve in 2002. In the fourth  quarter of 2004,  the  Connecticut
Department of  Environmental  Protection  ("DEP") accepted the Company's plan of
remediation,  which was  subsequently  accepted by the Town of Manchester in the
first quarter of 2005 subject to the Company performing a study on the condition
of a sewer line that will cost the Company approximately  $25,000. In accordance
with SFAS No. 5,  "Accounting  for  Contingencies,"  the  Company  continues  to
maintain a reserve of  approximately  $500,000,  which represents a probable and
reasonably estimable amount to cover the anticipated  remediation costs based on
facts and  circumstances  known to the Company at the present time.  The Company
expects  the study of the sewer line to be  completed  in the second  quarter of
2005 and the remediation to be completed by the end of 2005 or soon  thereafter.
The Company will be  responsible  for monitoring the site for at least two years
after completion of the remediation.

Superfund Sites

The Company is currently involved as a potentially  responsible party ("PRP") in
four active cases  involving  waste  disposal  sites.  In certain  cases,  these
proceedings  are at a stage  where it is still  not  possible  to  estimate  the
ultimate cost of remediation,  the timing and extent of remedial action that may
be required by governmental authorities, and the amount of liability, if any, of
the Company alone or in relation to that of any other PRPs.  However,  the costs
incurred  since  inception for these claims have been  immaterial  and have been
primarily covered by insurance  policies,  for both legal and remediation costs.
In one particular case, the Company has been assessed a cost sharing  percentage
of 2.47% in relation to the range for  estimated  total  cleanup costs of $17 to
$24 million.  The Company has confirmed  sufficient  insurance coverage to fully
cover  this  liability  and has  recorded  a  liability  and  related  insurance
receivable of approximately  $0.5 million,  which  approximates its share of the
low end of the range.

In all its superfund  cases,  the Company has been deemed by the  respective PRP
administrator to be a de minimis participant and only allocated an insignificant
percentage  of the  total  PRP  cost  sharing  responsibility.  Based  on  facts
presently  known to it, the Company  believes  that the  potential for the final
results  of these  cases  having a  material  adverse  effect on its  results of
operations,  financial  position or cash flows is remote.  These cases have been
ongoing for many years and the Company  believes  that they will continue on for
the  indefinite  future.  No time frame for  completion  can be estimated at the
present time.

PCB Contamination

The Company  has been  working  with the DEP related to certain  polychlorinated
biphenyl ("PCB")  contamination in the soil beneath a section of cement flooring
at its Woodstock,  Connecticut facility.  The Company completed clean-up efforts
in 2000 and has  monitored  the site  since the clean up was  completed.  In the
fourth quarter of 2004,  additional PCB's were detected in one of the wells used
for  monitoring the site. The Company has reported the results to the DEP and is
awaiting the  government's  response.  The Company  anticipates  that it will be
required to install an additional  well cluster at the site and expects the cost
of this new well to be approximately $40,000.  Since inception,  the Company has
spent  approximately $2.5 million in remediation and monitoring costs related to
the site.  The future costs of monitoring the site are expected to be de minimis
and,  although it is reasonably  possible that the Company will incur additional
remediation  costs  associated  with the newly found PCB's,  the Company  cannot
estimate the range of costs based on facts and circumstances  known to it at the
present time. The Company believes that this situation will continue for several


                                       11



more years,  particularly  considering the newly  identified PCB presence at the
site. No time frame for completion can be estimated at the present time.

Asbestos Litigation

Overview
- --------

Over the past several  years,  there has been a significant  increase in certain
U.S.  states  in  asbestos-related  product  liability  claims  brought  against
numerous industrial  companies where the third-party  plaintiffs allege personal
injury  from  exposure  to  asbestos-containing  products.  The Company has been
named, along with hundreds of other industrial companies, as a defendant in some
of these claims. In virtually all of these claims filed against the Company, the
plaintiffs  are seeking  unspecified  damages or, if an amount is specified,  it
merely represents  jurisdictional amounts or amounts to be proven at trial. Even
in those situations where specific  damages are alleged,  the claims  frequently
seek  the same  amount  of  damages,  irrespective  of the  disease  or  injury.
Plaintiffs'  lawyers  often  sue  dozens  or  even  hundreds  of  defendants  in
individual  lawsuits on behalf of hundreds or even thousands of claimants.  As a
result,  even when  specific  damages  are  alleged  with  respect to a specific
disease or injury, those damages are not expressly identified as to the Company.
In fact, there are no cases in which the Company is the sole named defendant.

The Company did not mine,  mill,  manufacture or market  asbestos;  rather,  the
Company made some limited products,  which contained encapsulated asbestos. Such
products were provided to industrial  users. The Company stopped the manufacture
of these products in 1987.

Claims
- ------

The  Company  has been  named in  asbestos  litigation  primarily  in  Illinois,
Pennsylvania, and Mississippi. As of April 3, 2005, there were approximately 211
pending claims  compared to 232 pending claims at January 2, 2005. The number of
open claims during a particular time can fluctuate  significantly from period to
period  depending on how  successful the Company has been in getting these cases
dismissed  or  settled.  In  addition,  most of these  lawsuits  do not  include
specific dollar claims for damages,  and many include a number of plaintiffs and
multiple  defendants.  Therefore,  the Company  cannot  provide  any  meaningful
disclosure about the total amount of the damages sought.

The rate at which  plaintiffs filed  asbestos-related  suits against a number of
defendants, including the Company, increased in 2001, 2002 and the first half of
2003 because of increased  activity on the part of plaintiffs to identify  those
companies  that sold asbestos  containing  products,  but which did not directly
mine, mill or market asbestos. In addition, a significant increase in the volume
of asbestos-related  bodily injury cases arose in Mississippi  beginning in 2002
and extended  through  mid-year  2003.  This increase in the volume of claims in
Mississippi  was  apparently  due to the  passage  of  tort  reform  legislation
(applicable to asbestos-related  injuries),  which became effective on September
1,  2003  and  which  resulted  in a large  number  of  claims  being  filed  in
Mississippi  by  plaintiffs  seeking to ensure their claims would be governed by
the law in effect prior to the passage of tort reform.

Defenses
- --------

In many cases,  plaintiffs are unable to demonstrate that they have suffered any
compensable  loss as a result of exposure to the  Company's  asbestos-containing
products.  Management  continues to believe that a majority of the  claimants in
pending cases will not be able to demonstrate  exposure or loss.  This belief is
based in large  part on two  factors:  the  limited  number of  asbestos-related
products manufactured and sold by the Company and the fact that the asbestos was
encapsulated in such products.  In addition,  even at sites where a claimant can
verify his or her  presence  during the same period  those  products  were used,
liability  of the  Company  cannot be  presumed  because  even if an  individual
contracted an asbestos-related  disease, not everyone who was employed at a site
was exposed to the Company's  asbestos-containing  products.  Based on these and
other factors,  the Company has and will continue to vigorously defend itself in
asbestos-related matters.



                                       12



Dismissals and Settlements
- --------------------------

Cases  involving the Company  typically  name 50-300  defendants,  although some
cases  have  had as few as 6 and as many as 833  defendants.  The  Company  has,
however,  settled a small  number of cases for which all costs have been paid by
the Company's insurance carriers. The Company has obtained dismissals of many of
these claims.  In the first quarter of 2005 and full year 2004,  the Company was
able to have approximately 34 and 85 claims dismissed, respectively, and settled
4 and 8  claims,  respectively.  In the first  quarter  of 2005,  the  Company's
insurance  carriers  paid an  aggregate of  approximately  $3.0 million for such
settlements.  Although these  historical  figures  provide some insight into the
Company's  experience with asbestos  litigation,  no guarantee can be made as to
the dismissal and settlement rate the Company will experience in the future.

Settlements are made without any admission of liability.  Settlement amounts may
vary depending upon a number of factors,  including the  jurisdiction  where the
action  was  brought,  the  nature and  extent of the  disease  alleged  and the
associated  medical  evidence,  the  age and  occupation  of the  claimant,  the
existence or absence of other possible causes of the claimant's alleged illness,
and the availability of legal defenses, as well as whether the action is brought
alone  or as part of a group  of  claimants.  To  date,  the  Company  has  been
successful in obtaining dismissals for many of the claims and has settled only a
limited  number.  The  majority of settled  claims were  settled for  immaterial
amounts,  and such costs have been paid by the Company's insurance carriers.  In
addition,  to date, the Company has not been required to pay any punitive damage
awards.

Potential Liability
- -------------------

In late 2004, the Company  determined that it was reasonably  prudent,  based on
facts and  circumstances  known to it at that time, to perform a formal analysis
to project its potential  future  liability and related  insurance  coverage for
asbestos-related  matters. This determination was made based on several factors,
including the growing number of asbestos  related  claims and recent  settlement
history. As a result,  National Economic Research  Associates,  Inc. ("NERA"), a
consulting  firm with expertise in the field of evaluating  mass tort litigation
asbestos  bodily-injury  claims, was engaged to assist the Company in projecting
the Company's future asbestos-related  liabilities and defense costs with regard
to pending claims and future unasserted claims. Projecting future asbestos costs
is subject to  numerous  variables  that are  extremely  difficult  to  predict,
including the number of claims that might be received,  the type and severity of
the disease  alleged by each claimant,  the long latency period  associated with
asbestos exposure,  dismissal rates,  costs of medical treatment,  the financial
resources of other  companies that are  co-defendants  in claims,  uncertainties
surrounding the litigation  process from  jurisdiction to jurisdiction  and from
case to case,  and the impact of potential  changes in  legislative  or judicial
standards,  including potential tort reform.  Furthermore,  any predictions with
respect to these  variables  are  subject  to even  greater  uncertainty  as the
projection  period  lengthens.  In light of these  inherent  uncertainties,  the
Company's  limited  claims  history  and  consultations  with NERA,  the Company
believes that five years is the most reasonable period for recognizing a reserve
for future  costs,  and that costs that might be incurred  after that period are
not  reasonably  estimable at this time. As a result,  the Company also believes
that its ultimate net asbestos-related contingent liability (i.e., its indemnity
or other claim  disposition  costs plus related  legal fees) cannot be estimated
with certainty.

Insurance Coverage
- ------------------

The Company's  applicable  insurance  policies  generally  provide  coverage for
asbestos  liability  costs,  including  coverage for both resolution and defense
costs.  Following the initiation of asbestos  litigation,  an effort was made to
identify  all of the  Company's  primary  and  excess  insurance  carriers  that
provided applicable coverage beginning in the 1950s through the mid-1980s. There
appear to be three such primary carriers, all of which were put on notice of the
litigation.  In late 2004,  Marsh Risk Consulting  ("Marsh"),  a consulting firm
with expertise in the field of evaluating  insurance coverage and the likelihood
of recovery for asbestos-related claims, was engaged to work with the Company to
project the  insurance  coverage of the  Company  for  asbestos-related  claims.
Marsh's  conclusions were based primarily on a review of the Company's  coverage
history,  application  of reasonable  assumptions  on the allocation of coverage
consistent with industry standards, an assessment of the creditworthiness of the
insurance carriers,  analysis of applicable  deductibles,  retentions and policy
limits, and the experience of NERA and a review of NERA's report.


                                       13



Cost Sharing Agreement
- ----------------------

To  date,   the  Company's   primary   insurance   carriers  have  provided  for
substantially   all  of  the  legal  and  defense  costs   associated  with  its
asbestos-related  claims.  However, as claims continue to escalate,  the Company
and its insurance carriers have determined that it would be appropriate to enter
into a cost sharing  agreement to clearly  define the cost sharing  relationship
among the  carriers  and the  Company.  As of November 5, 2004,  an interim cost
sharing agreement was established that provided that the known primary insurance
carriers would continue to pay all legal and defense costs associated with these
claims until a definitive cost sharing arrangement was consummated.  The Company
expects a definitive  cost sharing  agreement to be finalized  during the latter
part of 2005,  at which time the final  terms of the cost  sharing  relationship
would be agreed to by these respective parties.

Impact on Financial Statements
- ------------------------------

Given the inherent  uncertainty in making future projections,  the Company plans
to have the  projections  of current  and future  asbestos  claims  periodically
re-examined,  and the Company will update them if needed based on the  Company's
experience,  changes in the  underlying  assumptions  that  formed the basis for
NERA's and Marsh's models,  and other relevant  factors,  such as changes in the
tort  system  and the  Company's  success  in  resolving  claims.  Based  on the
assumptions employed by and the report prepared by NERA and other variables,  in
the fourth  quarter of 2004 the  Company  recorded a reserve  for its  estimated
bodily injury  liabilities for  asbestos-related  matters,  including  projected
indemnity  and  legal  costs,  for  the  five-year  period  through  2009 in the
undiscounted amount of $36.2 million.  Likewise,  based on the analysis prepared
by Marsh, the Company recorded a receivable for its estimated insurance recovery
of $36.0  million.  This resulted in the Company  recording a pre-tax  charge to
earnings of $200,000 in 2004. As of April 3, 2005,  these balances have not been
adjusted as facts and  circumstances  surrounding  the  assumptions  used in the
original models have remained  materially  consistent since the initial analysis
was performed.

The amounts recorded by the Company for the  asbestos-related  liability and the
related insurance receivable described above were based on currently known facts
and a number of  assumptions.  However,  projecting  future events,  such as the
number of new claims to be filed each year,  the average  cost of  disposing  of
each such claims, coverage issues among insurers, and the continuing solvency of
various insurance companies,  as well as the numerous uncertainties  surrounding
asbestos  litigation in the United States,  could cause the actual liability and
insurance  recoveries for the Company to be higher or lower than those projected
or recorded.

There can be no assurance that the Company's  accrued asbestos  liabilities will
approximate  its actual  asbestos-related  settlement and defense costs, or that
its accrued insurance recoveries will be realized.  The Company believes that it
is reasonably  possible that it will incur  additional  charges for its asbestos
liabilities  and  defense  costs in the  future,  which  could  exceed  existing
reserves,  but such excess amount cannot be estimated at this time.  The Company
will  continue to  vigorously  defend  itself and  believes  it has  substantial
unutilized insurance coverage to mitigate future costs related to this matter.

Other Environmental Matters

In 2004,  the Company  became aware of a potential  environmental  matter at its
facility  in  Korea  involving  possible  soil  contamination.  The  Company  is
currently  in the initial  stages of  performing  an  assessment  on the site to
determine  if any  contamination  exists.  At  present,  it is not  possible  to
determine the  likelihood  or to  reasonably  estimate the cost of any potential
adverse  outcome  based on the facts and  circumstances  currently  known to the
Company.

The Company is also aware of a potential  environmental  matter  involving  soil
contamination  at one of its  European  facilities.  The  Company  is  currently
assessing  this matter and believes that it is probable that a loss  contingency
exists  relating to this site and that a reasonably  estimable  range of loss is
between  $200,000 and $400,000.  The Company has recorded a reserve in 2004 that
approximates the low end of the range. As of April 3, 2005, the Company believes
that this reserve  continues to be appropriate  based on facts and circumstances
presently known at this time.

In addition to the above issues,  the nature and scope of the Company's business
brings it in regular contact with the general public and a variety of businesses
and government agencies.  Such activities  inherently subject the Company to the
possibility of litigation, including environmental and product liability matters
that are defended and handled in the ordinary course of business.


                                       14


The Company has established  accruals for matters for which management considers
a loss to be probable and reasonably estimable.  It is the opinion of management
that facts known at the present time do not indicate that such litigation, after
taking into account insurance  coverage and the  aforementioned  accruals,  will
have a material adverse impact on the results of operations, financial position,
or cash flows of the Company.

Note 9 - Restructuring

On January 21, 2004, the Company announced that it would cease operations at its
South  Windham,  Connecticut  facility  by the end of 2004.  The  relocation  of
manufacturing  operations of the  Company's  molded  polyurethane  materials and
nitrile rubber floats to the Company's  facility in Suzhou,  China was completed
in the third  quarter of 2004.  Charges  associated  with this  transaction  are
projected to be approximately  $2.3 million related  primarily to severance that
has been or will be paid to employees upon termination and completion of service
requirements.  In addition,  the Company  recognized a $0.8 million  curtailment
charge on its defined  benefit  pension plan in the fourth  quarter of 2004 as a
result of the  termination  of employees as the  amortizable  prior service cost
related to  terminated  employees was  accelerated  into 2004 as a result of the
shutdown.

In accordance with SFAS No. 146,  "Accounting for Costs  Associated with Exit or
Disposal   Activities",   and  SFAS  No.   112,   "Employers'   Accounting   for
Postemployment  Benefits",  the Company  recorded $2.3 million in  restructuring
charges in 2004  beginning in the first  quarter for the cessation of operations
in the South  Windham,  Connecticut  facility,  which is included in selling and
administrative expenses on the statement of income. Actual costs charged against
the reserve to date are  approximately  $1.4 million,  including $0.3 million in
the first quarter of 2005, and the Company expects to pay the remaining  amounts
over the course of 2005 and the first  half of 2006.  No  additional  costs were
incurred in the first quarter of 2005.

On October 5, 2004, the Company  announced a  restructuring  plan resulting in a
headcount  reduction at its Durel division.  The terminations  occurred early in
the fourth  quarter of 2004 and, as such, the Company  recognized  approximately
$330,000 in charges associated with severance payments that have been or will be
made to  employees  as a result of this plan in  accordance  with SFAS No.  146.
Actual payments made to date are approximately $215,000, including approximately
$72,000 in the first  quarter of 2005,  with the  remainder  to be paid over the
course of 2005. No additional costs were accrued in the first quarter of 2005.

Note 10 - Related Parties

In the beginning of fiscal year 2002, the Company acquired certain assets of the
high performance polyolefin foam business of Cellect LLC, including intellectual
property  rights,  inventory,  machinery and equipment,  and customer lists, for
approximately  $10 million in cash,  plus a potential  earn-out  over five years
based upon  performance.  In June 2004, the Company  entered into a post-closing
agreement  with  Cellect  that  amended  the terms of the  original  acquisition
agreement,  particularly  as it related  to the  earn-out  provision.  Under the
post-closing agreement,  the Company agreed to accelerate the earn-out provision
to the  third  quarter  of 2004 and to fix the  amount of the  earn-out  at $3.0
million.  The obligation  was partially  satisfied in the second quarter of 2004
through a $200,000  cash  payment to Cellect and the  exchange of a $1.8 million
note  receivable  the Company had from  Cellect with the balance of $1.0 million
due at the conclusion of the supply agreement. In the third quarter of 2004, the
Company ceased production  activities at Cellect and is currently  manufacturing
polyolefins  exclusively at its Carol Stream facility.  As of April 3, 2005, the
Company has an account receivable from Cellect of $1.5 million,  which primarily
represents  the net  balance  of  various  transactions  during  the term of the
agreement.  This amount is net of the residual  $1.0  million due in  connection
with the  post-closing  agreement.  In  accordance  with SFAS No. 141,  the $3.0
million earn-out was recognized as additional  purchase price and capitalized as
goodwill in the second quarter of 2004. The Company is currently  finalizing its
net  financial  position  with  Cellect,  and does not  anticipate  the ultimate
outcome of its financial  settlement with Cellect will have a material effect on
the Company's results of operations, financial position or cash flows.


                                       15




Note 11 - Acquisitions and Divestitures

KF Inc.

On January 31, 2004, the Company acquired KF Inc. ("KF"), a Korean  manufacturer
of liquid  level  sensing  devices for the  automotive  market,  through a stock
purchase  agreement for approximately  $3.9 million.  The acquisition allows the
Company  to  position  itself for  further  growth  and  expansion  in the float
business  in Asia.  Under  the  terms  of the  agreement,  KF is a wholly  owned
subsidiary  of Rogers and was  included in the  Company's  consolidated  results
beginning on January 31, 2004. The  acquisition  was accounted for as a purchase
pursuant to SFAS No. 141, "Business  Combinations".  As such, the purchase price
was  allocated  to the  acquired  assets  as of the  date  of  acquisition.  The
following  table  summarizes the estimated fair values of the acquired assets as
of the date of  acquisition,  which  includes  amounts  recorded  in the  fourth
quarter of 2004 to finalize the purchase accounting for the acquisition:

      (Dollars in thousands)

      Purchase Price                                             $  3,902
      Less: Identified assets and liabilities:
              Cash                                                    495
              Accounts receivable                                     255
              Inventory                                               351
              Property, plant and equipment                           404
              Intangible assets                                       800
              Other assets                                             93
              Accounts payable and other accruals                    (434)
              Deferred tax liability                                 (235)
              Other liabilities                                       (51)
                                                                ---------
      Goodwill                                                    $ 2,224
                                                                  =======

Due to the  insignificant  effect of KF on  Rogers'  consolidated  statement  of
financial  position and operating  results,  no pro-forma  information  has been
presented.

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

Forward-Looking Statements

Statements in this report that are not strictly  historical  may be deemed to be
"forward-looking"  statements made pursuant to the safe harbor provisions of the
Private  Securities   Litigation  Reform  Act  of  1995.  These  forward-looking
statements should be considered as subject to the many  uncertainties that exist
in the Company's operations and environment. These uncertainties,  which include
economic  conditions,  market demand and pricing,  competitive and cost factors,
rapid  technological  change,  new  product  introductions,  and the  like,  are
discussed in greater  detail in Rogers' 2004 Form 10-K filed with the Securities
and Exchange  Commission and are incorporated by reference herein.  Such factors
could cause  actual  results to differ  materially  from those  expressed in the
forward-looking  statements.  The  Company  undertakes  no  duty to  update  any
forward-looking  statement to conform the  statement  to actual  results or to a
change in its expectations.

Business Overview

Rogers  Corporation  is a global  enterprise  that provides its  customers  with
innovative  solutions and industry leading products in three business  segments:
Printed Circuit  Materials,  High  Performance  Foams and Polymer  Materials and
Components.  These  segments  generate  revenues  and  cash  flows  through  the
development,  manufacturing,  and  distribution of specialty  materials that are
focused on the portable communications devices,  communications  infrastructure,
computer and office equipment, ground transportation, defense and aerospace, and
consumer  markets.  In these markets,  Rogers  primarily serves as a supplier of
diverse  products for varied  applications  to multiple  customers  that in turn
produce  end-user  products;  as such,  Rogers'  business  is highly  dependent,
although indirectly, on market demand for these end-user products. The Company's
ability to forecast  future  sales growth is largely  dependent on  management's
ability to anticipate changing market conditions and how the Company's customers
will react to these changing conditions;


                                       16




it is also highly  limited due to the short lead times demanded by the Company's
customers  and the  dynamics of serving as a  relatively  small  supplier in the
overall supply chain for these  end-user  products.  In addition,  the Company's
sales  represent  a number of  different  products  across a wide range of price
points  and  distribution  channels  that do not  always  allow  for  meaningful
quantitative analysis of changes in demand or price per unit with respect to the
effect on net sales.

The  Company's  current  focus is on  worldwide  markets  that have an increased
percentage  of  materials   being  used  to  support   growing  high  technology
applications,  such as cellular base stations and  antennas,  handheld  wireless
devices,  satellite  television  receivers,  hard  disk  drives  and  automotive
electronics.  The Company continues to focus on business  opportunities in Asian
markets,  as evidenced by the  continued  growth in  production at the Company's
facilities in Suzhou,  China and expanding Asian sales offices. The Company also
continues to focus on new products and emerging  technologies and opportunities,
such as  electroluminescent  lamps in cell phone keypads and polyolefin foams in
automotive  applications.  To better position itself from a strategic standpoint
in  certain  markets,  the  Company  completed  the  move in  2004  of both  its
polyolefin foam manufacturing  operations from St.  Johnsville,  New York to its
new facility in Carol Stream,  Illinois,  and its elastomer  component and float
manufacturing  operations from South Windham,  Connecticut to Suzhou, China. The
Company  believes  that these  relocations  will  enable it to better  serve its
customers and take advantage of more opportunities in the Asian marketplace. The
Company continues to focus on its Six Sigma initiatives, as it plans to increase
employee  participation  in this effort in 2005 by training more Green Belts and
project champions.  Six Sigma is a quantitative process improvement  methodology
used  by the  Company  to help  streamline  and  improve  its  processes  - from
manufacturing  to  transactional  and  from  product  to  service.  The  Company
continuously  has  projects  in  progress  as  it is  focused  on  gaining  both
operational and transactional efficiencies as a result of its Six Sigma efforts.
To date,  the Company's  ongoing  estimated  cost savings and value  creation is
greater than two-times its ongoing investment.

In the first  quarter  of 2005,  sales  were  $86.5  million,  a decline  of 11%
compared to the record  first  quarter  results of 2004.  Operating  profit also
declined  from $13.8 million in the first quarter of 2004 to $3.9 million in the
first quarter of 2005.  Significant  factors that affected  operating results in
the first quarter of 2005 as compared to the first quarter of 2004 include:  (i)
a decline of $5.4 million in sales and $4.7  million in operating  profit in the
Printed Circuit Materials segment,  primarily due to a decrease in sales of both
high  frequency and flexible  circuit  products,  compounded  by an  unfavorable
change  in sales  mix;  and (ii) a  decline  of $7.0  million  in sales and $5.9
million in operating  profit in the Polymer  Materials and  Components  segment,
driven by a softening  in sales at Durel in its  inverter  and  monochrome  cell
phone  display  products  and a decline in sales of  elastomer  components.  For
further discussion on segment results, see "Segment Analysis" below.

The Company's  sales volumes are impacted and can swing  significantly  based on
multiple  factors,  including,  but not  limited  to:  end user  market  trends,
suppliers and competitors,  availability of raw materials, commercial success of
new products,  and market  development  activities.  The Company has experienced
recent  upturns and downturns due to these varied  factors and while the Company
has projected sales volumes for resource planning and strategic  considerations,
the Company anticipates these factors will continue to impact actual results and
its  ability  to  accurately   forecast  and  plan  resources  and   initiatives
accordingly.  While the Company experienced  significant sales growth in 2004 as
compared to 2003 and expects to  continue  sequential  growth in 2005 in certain
applications,  such as urethane foams and electroluminescent  lamps, the Company
has seen and expects to continue to  experience  some  sequential  softening  in
various  flexible  circuit  material  applications,  such as those for  cellular
phones,  due to model volatility and the fact that many customers have increased
inventories to normalize seasonal purchasing  requirements,  as well as a number
of programs coming to end of life.

With  regard to  operating  performance,  as a number of the  Company's  various
strategic initiatives are completed,  such as the shift of polyolefin operations
to Carol  Stream,  Illinois and the movement of  elastomer  component  and float
manufacturing  to China,  the Company is now focused on the continued ramp up of
other product line production in China and moving up the learning curve with its
new process  technology in Carol Stream.  The Company expects to experience cost
savings  resulting  from the  elimination  of duplicate  operational  costs that
existed  in 2004  during  these  transitional  phases and from  improvements  in
production  efficiencies.  The Company  expects these  events,  along with other
cost-saving  initiatives,  such as Six Sigma and the continued implementation of
an enterprise-wide information system, will have a positive effect on the future
operating  results  of  the  Company.  Although  the  Company  expects  improved
operating  results in the second  half of 2005,  actual  results  will be highly
dependent on the dynamic nature of the Company's markets,  products,  and supply
chain,  the constant  emerging  operational  challenges in meeting its customers
evolving  needs,  and the  expected  trends in sales and product  mix  described
above.


                                       17




Results of Operations

The following  table sets forth,  for the periods  indicated,  selected  Company
operations data expressed as a percentage of net sales.

                                                            Three Months Ended
                                                            ------------------
                                                            April 3,   April 4,
                                                              2005       2004
                                                              ----       ----

      Net Sales                                             100.0%       100.0%
      Manufacturing Margin                                   27.0%        34.2%

      Selling and Administrative Expenses                    16.6%        15.3%
      Research and Development Expenses                       5.8%         4.8%
      Operating Profit                                        4.6%        14.2%

      Equity Income in Unconsolidated Joint Ventures          2.0%         1.3%
      Other Income                                            1.0%         1.1%

      Net Income                                              5.9%        12.5%

Net Sales

Net sales for the first  quarter of 2005 were $86.5 million as compared to $97.7
million in the first quarter of 2004, a decrease of $11.2  million,  or 11%. The
High Performance Foams segment reported an increase in sales of almost 6%, which
was offset by sales declines of 12% and 23% in the Printed Circuit Materials and
Polymer Materials and Components segments,  respectively. See "Segment Analysis"
below for further discussion on segment performance.

Manufacturing Margins

Manufacturing margins as a percentage of sales decreased from 34.2% in the first
quarter of 2004 to 27.0% in the first  quarter of 2005.  The decrease in margins
is primarily  attributable  to declines in the Polymer  Materials and Components
and Printed Circuit  Materials  segments.  In Polymer  Materials and Components,
margins  at  Durel   declined  as   inverter   sales   decreased   significantly
quarter-over-quarter   and   new   production   on   electroluminescent   keypad
applications  began to ramp up. Also,  elastomer  component  and float  products
experienced  negative  gross margins in the first quarter of 2005 as the Company
continues to experience challenges in ramping up production of these products in
China. Margins in the Printed Circuit Materials segment were negatively affected
by a decline  in sales in both  high  frequency  and  flexible  products  and an
unfavorable change in sales mix.

Selling and Administrative Expenses

Selling and  administrative  expenses  for the first  three  months of 2005 were
$14.4  million as compared to $14.9  million in the first  quarter of 2004. As a
percentage of sales, selling and administrative expenses increased from 15.3% in
the  first  quarter  of 2004 to 16.6% in the  first  quarter  of 2005.  Overall,
spending levels were comparable  quarter-over-quarter;  however, the Company was
able to leverage its existing overhead base to support the higher level of sales
experienced  in the first quarter of 2004,  which drove the  percentage of sales
for the first quarter of 2005 up in comparison to the first quarter of 2004.

Research and Development Expenses

Research and development  expenses increased 9.0% from $4.6 million in the first
quarter of 2004 to $5.1 million in the first quarter of 2005. As a percentage of
sales, research and development expenses were 5.8% of sales in the first quarter
of 2005 as compared to 4.8% in the comparable prior period. The rate increase as
compared to the prior year is partially a result of the decrease in sales in the
first quarter of 2005 and timing of development projects.


                                       18



The  Company  plans  to  reinvest  approximately  6% of sales  in  research  and
development  activities each year and its first quarter 2005 spending rate is in
line with its expectations.

Equity Income in Unconsolidated Joint Ventures

Equity income in  unconsolidated  joint ventures  increased from $1.3 million in
the first  quarter  of 2004 to $1.7  million in the first  quarter of 2005.  The
increase  was  primarily  due to the  continued  success of the  Company's  high
performance foams joint ventures,  which continue to show strong growth with new
industrial foam application wins as equity income increased by almost 33% in the
first quarter of 2005 as compared to the comparable  period in 2004. Also, sales
at Rogers'  joint  venture in Taiwan,  Rogers Chang Chun  Technology  Co.,  Ltd.
(RCCT),  increased by almost 44% compared to the first quarter of 2004, although
sales of this joint  venture have softened  sequentially  compared to the fourth
quarter of 2004 as flexible  laminate  circuit  material  sales have had various
programs come to end of life.

Income Taxes

The  Company's  effective  tax rate for the first  quarter of 2005 was 24%, down
from the 25%  effective  tax rate in the first  quarter  of 2004.  In 2005,  the
effective  tax rate  benefited  primarily  from  favorable  tax rates on certain
foreign  business  activity,  foreign tax credits and research  and  development
credits,  which reduced the effective tax rate by 7, 3 and 2 percentage  points,
respectively.

Segment Analysis

 (Dollars in millions)                               First Quarter
                                      ------------------------------------------

                                         2005       2004      $ Change  % Change
                                      ------------------------------------------
Printed Circuit Materials:
     Net Sales                        $  39.6     $  45.1     $  (5.4)     (12%)
     Operating Profit                     3.8         8.5        (4.7)     (55%)

High Performance Foams:
     Net Sales                           23.4        22.1         1.3         6%
     Operating Profit                     1.3         0.6         0.7       106%

Polymer Materials and Components:
     Net Sales                           23.5        30.5        (7.0)     (23%)
     Operating Profit (Loss)             (1.2)        4.7        (5.9)    (126%)


Net sales of Printed  Circuit  Materials in the first quarter of 2005 were $39.6
million,  a decrease of 12% from the first  quarter of 2004.  Segment  operating
profit  declined  from $8.5 million in the first quarter of 2004 to $3.8 million
in the first quarter of 2005. These decreases are attributable to sales declines
of 10% and 21% in high frequency materials and flexible products,  respectively.
In high  frequency,  the first quarter of 2004  represented a record quarter for
sales. High frequency sales levels declined  sequentially  throughout the course
of 2004,  but  increased by  approximately  23% in the first  quarter of 2005 as
compared to the fourth  quarter of 2004,  although not back to the levels of the
first quarter of 2004.  High  frequency  sales in the first quarter of 2005 were
driven by strength in cell phone base station  infrastructure  applications,  as
3G-infrastructure  spending  continues  to  increase,  and in the LNB  satellite
business, marking what the Company believes may be the beginning of an upturn in
these markets. The Company anticipates that sales into the satellite market will
also be strong in the  second  quarter  of 2005.  In  flexible  products,  sales
declined  approximately  44% sequentially  from the fourth quarter of 2004. This
sales decline was driven  primarily by a number of cellular  telephone  programs
coming to end of life. The Company is focused on growth in sales of its flexible
products in 2005 and 2006 through recent design wins and further diversification
of the customer base. The Company  recently  introduced a new family of flexible
circuit  materials  that  addresses  the growing  need for denser  circuits  and
thinner  constructions.  However, the Company anticipates that significant sales
for these new flexible circuit materials will not occur until 2006.


                                       19



High  Performance  Foams net sales  increased  almost  6% to $23.4  million  and
operating  profits  more than  doubled to $1.3  million in the first  quarter of
2005.  Sequentially,  High Performance  Foams net sales were only slightly below
the record sales levels experienced in the fourth quarter of 2004. The increases
from  the  first  quarter  of 2004 to the  first  quarter  of 2005  were  driven
primarily  by strong  sales of  polyurethane  foams in  industrial  and consumer
applications,  as sales  increased  13%.  This  increase was  mitigated by a 32%
decline in sales of polyolefin foam products as the Company continues to work at
improving  yields and throughput in the polyolefin  production  process and also
works to develop new,  significantly higher valued products to improve operating
results.

The Polymer  Materials and Components  segment had sales of $23.5 million in the
first  quarter  of 2005,  a  decrease  of 23% from the  first  quarter  of 2004.
Operating  results  for the  segment  declined  by $5.9  million  from the first
quarter of 2004 to an  operating  loss of $1.2  million in the first  quarter of
2005. These  quarter-over-quarter  decreases result primarily from a 30% decline
in sales at Durel, which is commensurate with the end of life on monochrome cell
phone  programs.  Sequentially,  segment  sales  increased  by 17% in the  first
quarter of 2005 from the  fourth  quarter of 2004.  Durel had  sequential  sales
growth of 20% in the first quarter of 2005 as compared to the fourth  quarter of
2004 as Durel continued to experience success in its flexible electroluminescent
keypad lamp applications  during the quarter as the program is ahead of original
forecasts  and the  Company  is  investing  in  additional  capacity  for future
production  requirements.  Durel is currently in production on several lamps for
backlighting  keypads for five cell phone  manufacturers and the Company expects
continued  growth by the end of 2005.  Sales of  elastomer  component  and float
products declined by 32% from the first quarter of 2004 as the Company ramped up
production and customers  purchased  excess inventory in 2004 in anticipation of
the Company's move of this product line to China.  Sequentially,  sales remained
relatively  flat in  comparison to the fourth  quarter of 2004.  The Company has
made steady  progress with this  business in China and has recently  experienced
expansion of the float business as most of the start-up  issues  associated with
the move to China have been resolved.  The Company is also expanding  production
of busbars into China and shipped the first  product from that  operation in the
first quarter of 2005. Sales of busbars increased  approximately 6% in the first
quarter of 2005 as compared to the first quarter of 2004 and 29% sequentially as
compared to the fourth quarter of 2004. This sequential  sales growth was driven
by power  drive and  transportation  applications  in Europe and the  Company is
optimistic about future sales opportunities for busbars in China.

Liquidity, Capital Resources and Financial Position

Rogers'  management  believes that the  Company's  ability to generate cash from
operations to reinvest in the business is one of its fundamental  strengths,  as
demonstrated by the Company's  financial position continuing to remain strong in
the first quarter of 2005. The Company  remains debt free and is able to finance
its operating needs through internally generated funds. Management believes that
over the next twelve months  internally  generated funds plus available lines of
credit will be  sufficient  to meet the  capital  expenditure  requirements  and
ongoing  needs of the business.  However,  the Company  continually  reviews and
evaluates the adequacy of its lending facilities and relationships.

At April 3, 2005,  cash,  cash  equivalents and short-term  investments  totaled
$40.7  million as compared to $40.0 million at January 2, 2005.  Cash  increased
even though the Company  repurchased  approximately  $7.0  million of its common
stock as part of its  share  repurchase  program  and spent  approximately  $4.2
million on capital requirements.  Working capital increased slightly from $115.5
million at January 2, 2005 to $116.3 million at April 3, 2005.

Significant changes in the Company's balance sheet accounts are as follows:

     o    Accounts  receivable  declined  approximately  $3.5 million from $57.3
          million at January 2, 2005 to $53.7 million at April 3, 2005 primarily
          due to the collection of annual royalty payments of approximately $3.2
          million in the first quarter of 2005.

     o    Inventories decreased by $4.1 million from $49.0 million at January 2,
          2005 to $44.9 million at April 3, 2005.  The decrease is due primarily
          to declines in elastomer  component  inventory ($1.3 million),  as the
          inventory build that took place in 2004 in preparation for the move of
          the Company's  production to China is now returning to more normalized
          levels as the move has been  completed,  declines in flexible  product
          inventory ($1.0 million),  as the overall market softening has led the
          Company to cut back on raw material purchases and work off of existing
          inventories,  and declines in inventories at Durel ($1.4 million),  as
          purchases  of  inverters  have  been  reduced  commensurate  with  the
          decrease in sales  volume and  additional  reserves  were  recorded on
          certain inverter inventory.


                                       20



     o    Accrued  employee  benefits  and  compensation  decreased  from  $18.4
          million  at  January  2,  2005 to $13.3  million  at April 3, 2005 due
          mainly to annual incentive  compensation payouts of approximately $7.0
          million in the first  quarter of 2005 that  related to 2004  operating
          performance;  offset  partially by accruals for employee  benefits for
          the 2005 fiscal year (approximately $2.0 million).

Cash flows from operations were  approximately $6.8 million in the first quarter
of 2005 as compared to $5.3 million in the first quarter of 2004.  This increase
was  caused  primarily  by  reductions  in  certain  working  capital  accounts,
including   inventory  and  accounts   receivable  (as  discussed  above).  Both
inventories  and accounts  receivable  decreased in the first quarter of 2005 as
the Company's sales levels and related production requirements were less than in
the first quarter of 2004. These decreases were mitigated by lower net income in
the first  quarter of 2005 ($5.1  million) as  compared to the first  quarter of
2004 ($12.2 million).

Contingencies

During  the first  quarter of 2005,  the  Company  did not  become  aware of any
material  developments related to environmental  matters or other contingencies.
The Company has not had any material  recurring  costs and capital  expenditures
related to environmental matters,  except for payments by its insurance carriers
of $3.0 million for settlements of asbestos-related  matters. Refer to Note 7 of
the unaudited condensed  consolidated financial statement for further discussion
on ongoing environmental and contingency matters.

Contractual Obligations

There have been no significant  changes  outside the ordinary course of business
in the Company's contractual obligations during the first quarter of 2005.

Off-Balance Sheet Arrangements

The Company does not have any off-balance  sheet  arrangements that have, or are
in the opinion of management likely to have, a current or future material effect
on the Company's financial condition or results of operations.

Related Parties

In the beginning of fiscal year 2002, the Company acquired certain assets of the
high performance polyolefin foam business of Cellect LLC, including intellectual
property  rights,  inventory,  machinery and equipment,  and customer lists, for
approximately  $10 million in cash,  plus a potential  earn-out  over five years
based upon performance. The acquisition was accounted for as a purchase pursuant
to SFAS No.  141,  "Business  Combinations".  As such,  the  purchase  price was
allocated to property,  plant and equipment and intangible assets based on their
respective fair values at the date of acquisition.

In June 2004,  the Company  entered into a  post-closing  agreement with Cellect
that amended the terms of the original acquisition agreement, particularly as it
related to the earn-out provision. Under the post-closing agreement, the Company
agreed to accelerate the earn-out  provision to the third quarter of 2004 and to
fix the amount of the earn-out at $3.0  million.  The  obligation  was partially
satisfied  in the second  quarter of 2004  through a  $200,000  cash  payment to
Cellect and the exchange of a $1.8 million note  receivable the Company had from
Cellect  with the balance of $1.0  million due at the  conclusion  of the supply
agreement.  In  the  third  quarter  of  2004,  the  Company  ceased  production
activities at Cellect and it was  manufacturing  polyolefins  exclusively at its
Carol Stream facility.  As of April 3, 2005, the Company has accounts receivable
from Cellect of approximately $1.5 million,  which primarily  represents the net
culmination of varied transactions during the term of the agreement. This amount
is net of the residual  $1.0  million due in  connection  with the  post-closing
agreement.  In  accordance  with SFAS No. 141,  the $3.0  million  earn-out  was
recognized  as  additional  purchase  price and  capitalized  as goodwill in the
second  quarter of 2004.  The Company is currently  finalizing its net financial
position  with  Cellect,  and does not  anticipate  the ultimate  outcome of its
financial  settlement  with Cellect will have a material effect on the Company's
results of operations, financial position or cash flows.


                                       21



New Accounting Policies

Stock-Based Compensation

On December 16, 2004, the FASB issued SFAS No. 123 (revised 2004),  "Share Based
Payment"  (SFAS  123R),  which is a revision  of SFAS No. 123,  "Accounting  for
Stock-Based Compensation" ("SFAS 123"). SFAS 123R supersedes APB Opinion No. 25,
"Accounting for Stock Issued to Employees",  and amends SFAS No. 95,  "Statement
of Cash Flows." Generally,  the approach in SFAS 123R is similar to the approach
described in SFAS 123. However,  SFAS 123R requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
income statement based on their fair values. Pro forma disclosure will no longer
be an alternative.

On April 14, 2005,  the  Securities  and Exchange  Commission  announced that it
would  provide for a phased-in  implementation  process for SFAS No. 123R.  This
ruling  effectively  delayed the  Company's  adoption of the standard  until the
first quarter of 2006.  The Company will continue to evaluate the  provisions of
SFAS  123R to  determine  its  impact on its  financial  condition,  results  of
operations and liquidity upon adoption.

Inventory Costs

In November 2004, the FASB issued SFAS No. 151,  "Inventory Costs - An Amendment
of ARB No.  43,  Chapter  4" ("SFAS  151").  SFAS 151  amends  the  guidance  in
Accounting Research Bulletin No. 43, Chapter 4, "Inventory  Pricing," to clarify
the accounting for abnormal amounts of idle facility expense,  freight, handling
costs, and spoilage.  Among other  provisions,  the new rule requires that these
items be recognized as  current-period  charges  regardless of whether they meet
the criterion of "so abnormal" as stated in ARB No. 43.  Additionally,  SFAS 151
requires  that the  allocation  of fixed  production  overheads  to the costs of
conversion be based on the normal  capacity of the production  facilities.  SFAS
151 is effective for fiscal years  beginning after June 15, 2005 and is required
to be adopted by the Company in the first quarter of fiscal 2006. The Company is
currently  evaluating  the effect that the adoption of SFAS 151 will have on its
consolidated  results of operations and financial  condition but does not expect
SFAS 151 to have a material impact.

Critical Accounting Policies

There have been no  significant  changes in the  Company's  critical  accounting
policies during the first quarter of 2005.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

There has been no significant  change in Rogers'  exposure to market risk during
the first quarter of 2005.  For  discussion of the Company's  exposure to market
risk, refer to Item 7A,  Quantitative and Qualitative  Disclosures  about Market
Risk,  contained  in  Rogers'  Annual  Report  set  forth in  Exhibit  13 to the
Company's Form 10-K for fiscal year 2004.

Item 4.  Controls and Procedures

a.   As of the end of the period covered by this report, management of Rogers
     conducted an evaluation, under the supervision and with the participation
     of the Company's Chief Executive Officer and Acting Chief Financial
     Officer, of the Company's disclosure controls and procedures (as defined in
     Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934).
     Based on this evaluation, and due to the material weakness in the Company's
     internal control over financial reporting in the Company's accounting for
     deferred income taxes as discussed below and as reported in the Company's
     Annual Report on Form 10-K for the year-ended January 2, 2005, the Chief
     Executive Officer and Acting Chief Financial Officer concluded that, as of
     April 3, 2005, the Company's disclosure controls and procedures were not
     effective.

b.   Management of Rogers is responsible for establishing and maintaining
     adequate internal control over financial reporting. The Company's internal
     control system was designed to provide reasonable assurance to the
     Company's management and the board of directors regarding the preparation
     and fair presentation of published financial statements.


                                       22



     All internal  control systems,  no matter how well designed,  have inherent
     limitations. Therefore, even those systems determined effective can provide
     only reasonable  assurance with respect to financial statement  preparation
     and presentation.

     As of January 2, 2005,  management's assessment of the effectiveness of its
     internal control over financial reporting identified a material weakness in
     the Company's internal control over financial reporting for deferred income
     taxes.  Specifically,  management determined that a change was necessary in
     the method used to reconcile  and account for  deferred  income taxes to be
     consistent with the application of the provisions of Statement of Financial
     Accounting  Standards  No. 109.  This  material  weakness is  discussed  in
     greater  detail  in the  Company's  Annual  Report  on  Form  10-K  for the
     year-ended January 2, 2005.

     During  the  first  quarter  of 2005,  the  Company  began the  process  of
     implementing  controls  and  procedures  to address the  material  weakness
     identified as of January 2, 2005 and believes that, once fully implemented,
     these controls and procedures will correct the material weakness  discussed
     above.

     Except as discussed above,  there were no changes in the Company's internal
     control over financial  reporting during its most recently completed fiscal
     quarter  that  have  materially   affected  or  are  reasonably  likely  to
     materially affect its internal control over financial reporting, as defined
     in Rule 13a-15(f) under the Exchange Act.







                                       23





Part II - Other Information

Item 1.      Legal Proceedings

See Note 8, "Commitments and Contingencies", to the condensed consolidated
financial statements in Part I, Item 1 of this Form 10-Q.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchase of Equity Securities





                                                                                                               (d) Maximum Number
                                                                                     (c)  Total Number of  (or Approximate Dollar
                                                                                        Shares (or Units)    Value) of Shares (or
                                        (a) Total Number of                           Purchase as Part of  Units) that May Yet Be
                                          Shares (or Units)  (b) Average Price Paid    Publicly Announced     Purchased Under the
Period                                           Purchased      per share (or Unit)     Plans or Programs       Plans or Programs
- ------                                   ------------------  ----------------------  ---------------------  ----------------------
                                                                                                  

February 28, 2005 through April 3, 2005        84,400                 $   40.64               84,400          $  14,823,758
January 31, 2005 through February 27, 2005     21,100                 $   42.50               21,100          $  18,253,368
January 3, 2005 through January 30, 2005       64,400                 $   41.44               64,400          $  19,150,157




On October 28, 2004, the Company's  Board of Directors  authorized the purchase,
at management's discretion, of up to an aggregate of $25 million in market value
of  shares of the  Company's  capital  stock in open  market  transactions.  The
buyback  program  will be completed or  cancelled  within  twelve  months of the
authorization date.

Item 4.      Submission of Matters to a Vote of Security Holders

(a) Rogers' Annual Meeting of Shareholders was held on April 28, 2005, during
the second fiscal quarter of 2005.

(b) All of the matters voted upon were approved and the specific votes are as
follows:


       1.     To elect the members of the Board of Directors:

                                           Number of Shares
                                           -----------------
        Name                            For               Withheld
        ----                            ---               --------

        Leonard M. Baker              14,271,743           274,804
        Walter E. Boomer               9,897,565         4,648,982
        Edward L. Diefenthal          14,344,293           202,254
        Gregory B. Howey              14,212,238           334,309
        Leonard R. Jaskol             14,271,940           274,607
        Eileen S. Kraus               13,756,268           790,279
        William E. Mitchell           13,714,691           831,856
        Robert G. Paul                13,764,934           781,613
        Robert D. Wachob              14,273,771           272,776

       2.     To approve the Rogers Corporation 2005 Equity Compensation Plan:

                For             Against          Abstentions           Non-Vote
                ---             -------          -----------           --------
              9,286,642        2,913,728            41,851            2,304,326


                                       24



       3.     To ratify the appointment of Ernst & Young LLP as the Company's
       registered public accounting firm for the fiscal year ending January 1,
       2006:

                             For             Against          Abstentions
                             ---             -------          -----------
                          14,300,424         240,924             5,199

Item 6.       Exhibits

List of Exhibits:

     3a         Restated Articles of Organization, filed with the Secretary of
                State of the Commonwealth of Massachusetts on April 6, 1966,
                were filed as Exhibit 3a to the Registrant's Annual Report on
                Form 10-K for the fiscal year ended January 1, 1989 (the 1988
                Form 10-K).

     3b         Articles of Amendment to the Articles of Organization, filed
                with the Secretary of State of the Commonwealth of Massachusetts
                on August 10, 1966, were filed as Exhibit 3b to the 1988 Form
                10-K.

     3c         Articles of Merger of Parent and Subsidiary Corporations, filed
                with the Secretary of State of the Commonwealth of Massachusetts
                on December 29, 1975, were filed as Exhibit 3c to the 1988 Form
                10-K.

     3d         Articles of Amendment, filed with the Secretary of State of the
                Commonwealth of Massachusetts on March 29, 1979, were filed as
                Exhibit 3d to the 1988 Form 10-K.

     3e         Articles of Amendment, filed with the Secretary of State of the
                Commonwealth of Massachusetts on March 29, 1979, were filed as
                Exhibit 3e to the 1988 Form 10-K.

     3f         Articles of Amendment, filed with the Secretary of State of the
                Commonwealth of Massachusetts on April 2, 1982, were filed as
                Exhibit 3f to the 1988 Form 10-K.

     3g         Articles of Merger of Parent and Subsidiary Corporations, filed
                with the Secretary of State of the Commonwealth of Massachusetts
                on December 31, 1984, were filed as Exhibit 3g to the 1988 Form
                10-K.

     3h         Articles of Amendment, filed with the Secretary of State of the
                Commonwealth of Massachusetts on April 6, 1988, were filed as
                Exhibit 3h to the 1988 Form 10-K.

     3i         Bylaws of Rogers Corporation, as amended and restated effective
                August 26, 2004, were filed as Exhibit 3.1 to the Company's
                Current Report of Form 8-K, filed with the Securities and
                Exchange Commission on September 1, 2004, were filed as Exhibit
                3i to the 2004 Form 10-K.

     3j         Articles of Amendment, as filed with the Secretary of State of
                the Commonwealth of Massachusetts on May 24, 1994, were filed as
                Exhibit 3j to the 1995 Form 10-K.

     3k         Articles of Amendment,  as filed with the Secretary of State of
                the  Commonwealth of  Massachusetts on May 8, 1998 were filed
                as Exhibit 3k to the 1998 Form 10-K.

     3l         Articles of Merger of Parent and Subsidiary Corporation, filed
                with the Secretary of State of the Commonwealth of Massachusetts
                on December 28, 2003, were filed as Exhibit 3l to the 2004 Form
                10-K.

     4a         1997 Shareholder Rights Plan was filed on Form 8-A dated March
                24, 1997. The June 19, 1997 and July 7, 1997 amendments were
                filed on Form 8-A/A dated July 21, 1997. The April 10, 2000
                amendment was filed on Form 8-K on May 16, 2000.

     4b         Certain Long-Term Debt Instruments, each representing
                indebtedness in an amount equal to less than 10 percent of the
                Registrant's total consolidated assets, have not been filed as
                exhibits to this Annual Report on Form 10-K. The Registrant
                hereby undertakes to file these instruments with the Commission
                upon request.

     10af       Rogers Corporation 2005 Equity Compensation Plan (the "2005
                Plan") (incorporated herein by reference to Exhibit 10.1 to
                Rogers' Registration Statement No. 333-124489 on Form S-8 dated
                April 28, 2005, and filed on April 29, 2005) *.

     10ag       Form of Incentive Stock Option Agreement under the 2005 Plan
                (incorporated herein by reference to Exhibit 10.2 to Rogers'
                Registration Statement No. 333-124489 on Form S-8 dated April
                28, 2005, and filed on April 29, 2005) *.

     10ah       Form of Non-Qualified Stock Option Agreement (For Officers and
                Employees, with vesting) under the 2005 Plan (incorporated
                herein by reference to Exhibit 10.3 to Rogers' Registration
                Statement No. 333-124489 on Form S-8 dated April 28, 2005, and
                filed on April 29, 2005) *.

     10ai       Form of Non-Qualified Stock Option Agreement (For Officers and
                Employees, without vesting) under the 2005 Plan (incorporated
                herein by reference to Exhibit 10.4 to Rogers' Registration
                Statement No. 333-124489 on Form S-8 dated April 28, 2005, and
                filed on April 29, 2005) *.


                                       25



     10aj       Form of Non-Qualified Stock Option Agreement (For Non-Employee
                Directors) under the 2005 Plan (incorporated herein by reference
                to Exhibit 10.5 to Rogers' Registration Statement No. 333-124489
                on Form S-8 dated April 28, 2005, and filed on April 29, 2005)*.

     10ak       Form of Stock Appreciation Right Agreement under the 2005 Plan
                (incorporated herein by reference to Exhibit 10.6 to Rogers'
                Registration Statement No. 333-124489 on Form S-8 dated April
                28, 2005, and filed on April 29, 2005) *.

     10al       Form of Restricted Stock Agreement under the 2005 Plan
                (incorporated herein by reference to Exhibit 10.7 to Rogers'
                Registration Statement No. 333-124489 on Form S-8 dated April
                28, 2005, and filed on April 29, 2005) *.

     10am       Amendment, effective April 28, 2005, to 1998 Stock Incentive
                Plan (incorporated by reference to Exhibit 10.8 to Rogers'
                Current Report on Form 8-K, filed May 2, 2005) *.

     10r-1      Amendment No. 1 to Summary of Director and Executive Officer
                Compensation, filed herewith *.

Exhibit 31.1    Certification of Chief Executive Officer Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002

Exhibit 31.2    Certification of Acting Chief Financial Officer Pursuant to
                Section 302 of the Sarbanes-Oxley Act of 2002

Exhibit 32      Certification of Chief Executive Officer and Acting Chief
                Financial Officer Pursuant to Section 906 of the
                Sarbanes-Oxley Act of 2002

*      Management Contract.

Part II, Items 3 and 5 are not applicable and have been omitted.

                                    Signature

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.


                                      ROGERS CORPORATION
                                      (Registrant)




                                      /s/ Paul B. Middleton
                                      ---------------------
                                      Paul B. Middleton
                                      Acting Chief Financial Officer and
                                      Corporate Controller

Dated:  May 9, 2005



                                       26