================================================================================
                                  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 July 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 July 29,
2005 was 16,253,786.

================================================================================

                                      -1-



                               ROGERS CORPORATION
                                    FORM 10-Q
                                  July 3, 2005


                                      INDEX
                                      -----


                                                                        Page No.
                                                                        --------

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

Item 1. Condensed Consolidated Financial Statements (Unaudited):

     Condensed Consolidated Statements of Operations                        3

     Condensed Consolidated Statements of Financial Position                4

     Condensed Consolidated Statements of Cash Flows                        5

     Notes to Condensed Consolidated Financial Statements                6-17

Item 2. Management's Discussion and Analysis of
         Financial Condition and Results of Operations                  17-25

Item 3. Quantitative and Qualitative Disclosures About Market Risk         25

Item 4. Controls and Procedures                                            25

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

Item 1. Legal Proceedings                                                  26

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds        26

Item 4. Submission of Matters to a Vote of Security Holders             26-27

Item 6. Exhibits                                                        28-29

Signature                                                                  29

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 OPERATIONS
           (Dollars in thousands, except per share amounts)(Unaudited)




                                                Three Months Ended          Six Months Ended

                                              July 3,        July 4,       July 3,       July 4,
                                               2005           2004          2004          2005
                                               ----           ----          ----          ----

                                                                        
Net Sales                               $     83,356   $     93,323  $    169,902   $    190,993

Cost of Sales                                 58,979         61,657       122,295        125,941
Selling and Administrative Expenses           15,122         13,402        29,350         28,896
Research and Development Expenses              5,177          4,926        10,236          9,569
Impairment Charges                            20,030           --          20,030           --
                                        ------------   ------------  ------------   ------------
Total Costs and Expenses                      99,308         79,985       181,911        164,406
                                        ------------   ------------  ------------   ------------

Operating Income (Loss)                      (15,952)        13,338       (12,009)        26,587

Equity Income (Loss) in Unconsolidated
   Joint Ventures                               (331)         1,897         1,400          3,186
Other Income less Other Charges                   10            478           852          2,170
Interest Income, Net                             134             22           362            100
                                        ------------   ------------  ------------   ------------

Income (Loss) Before Income Taxes            (16,139)        15,735        (9,395)        32,043

Income Tax Expense (Benefit)                  (7,325)         3,934        (5,707)         8,010
                                        ------------   ------------  ------------   ------------

Net Income (Loss)                       $     (8,814)  $     11,801  $     (3,688)  $     24,033
                                        ============   ============  ============   ============

Net Income (Loss) Per Share:

    Basic                               $      (0.54)  $       0.72             $     (0.23$1.48
                                        ============   ============  ============   ============

    Diluted                             $      (0.54)  $       0.68             $     (0.23$1.40
                                        ============   ============  ============   ============

Weighted Average Shares Outstanding:

    Basic                                 16,271,291     16,389,617    16,337,836     16,283,166
                                        ============   ============  ============   ============

    Diluted                               16,271,291     17,247,002    16,337,836     17,110,131
                                        ============   ============  ============   ============


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

                                      -3-



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

                                                             July 3,  January 2,
                                                              2005        2005
                                                              ----        ----
Assets
Current Assets:
    Cash and Cash Equivalents                                 $ 34,092  $ 37,967
    Short-term Investments                                        --       2,000
    Accounts Receivable, Net                                    52,156    57,264
    Account Receivable from Joint Ventures                       6,523     5,176
    Note Receivable, Current                                     2,100     2,100
    Inventories                                                 42,634    49,051
    Current Deferred Income Taxes                                9,064     9,064
    Asbestos-Related Insurance Receivables                       7,154     7,154
    Other Current Assets                                         3,526     3,158
                                                              --------  --------
           Total Current Assets                                157,249   172,934

Notes Receivable                                                 4,200     4,200
Property, Plant and Equipment, Net of Accumulated
    Depreciation of $119,543 and $111,215                      123,863   140,384
Investments in Unconsolidated Joint Ventures                    17,484    18,671
Pension Asset                                                    5,831     5,831
Goodwill                                                        21,928    21,928
Other Intangible Assets                                          1,259     7,144
Asbestos-Related Insurance Receivables - Noncurrent             28,803    28,803
Other Assets                                                     5,388     5,300
                                                              --------  --------
           Total Assets                                       $366,005  $405,195
                                                              ========  ========

Liabilities and Shareholders' Equity
Current Liabilities:
    Accounts Payable                                          $ 14,387  $ 21,117
    Accrued Employee Benefits and Compensation                  14,718    18,427
    Accrued Income Taxes Payable                                 7,552     8,177
    Asbestos-Related Liabilities                                 7,154     7,154
    Other Accrued Liabilities                                    3,640     2,512
                                                              --------  --------
           Total Current Liabilities                            47,451    57,387

Deferred Income Taxes                                            5,236    14,111
Pension Liability                                               12,769    14,757
Retiree Health Care and Life Insurance Benefits                  6,483     6,483
Asbestos-Related Liabilities                                    29,045    29,045
Other Long-Term Liabilities                                      1,441     2,045

Shareholders' Equity:
    Capital Stock, $1 Par Value:
        Authorized Shares 50,000,000; Issued and Outstanding
        Shares 16,263,736 and 16,437,790                        16,263    16,437
    Additional Paid-In Capital                                  32,141    41,769
    Retained Earnings                                          210,730   214,418
    Accumulated Other Comprehensive Income                       4,446     8,743
                                                              --------  --------
           Total Shareholders' Equity                          263,580   281,367
                                                              --------  --------

           Total Liabilities and Shareholders' Equity         $366,005  $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)




                                                                                  Six Months Ended

                                                                                  July 3,    July 4,
                                                                                   2005       2004
                                                                                 --------   --------
                                                                                     
Operating Activities
  Net Income (Loss)                                                             $ (3,688)  $ 24,033
  Adjustments to Reconcile Net Income (Loss) to Cash
    Provided by (Used in) Operating Activities:
      Depreciation and Amortization                                               10,476      9,004
      Deferred Income Taxes                                                       (8,118)      (954)
      Equity in Undistributed Income of Unconsolidated
        Joint Ventures, Net                                                       (1,400)    (3,186)
      Pension and Postretirement Benefits                                            707     (2,884)
      Other, Net                                                                  (3,168)    (1,491)
      Impairment Charges                                                          20,030       --
      Changes in Operating Assets and Liabilities, Net of Effects of
       Acquisition of Businesses:
            Accounts Receivable                                                    3,794     (7,259)
            Accounts Receivable, Joint Ventures                                   (2,071)      (133)
            Inventories                                                            5,323     (9,159)
            Other Current Assets                                                     138        273
            Accounts Payable and Accrued Expenses                                (10,795)     1,838
                                                                                --------   --------

             Net Cash Provided by Operating Activities                            11,228     10,082

Investing Activities
Capital Expenditures                                                             (12,051)   (13,538)
Acquisition of Business, Net                                                        --       (3,005)
Investments in Unconsolidated Joint Ventures and Affiliates                        2,813     (1,794)
Short-Term Investments                                                             2,000     (4,995)
                                                                                --------   --------

            Net Cash Used in Investing Activities                                 (7,238)   (23,332)

Financing Activities
Proceeds from Sale of Capital Stock, Net                                           3,691      6,837
Purchase of Capital Stock from Shareholders                                      (11,987)      --
Proceeds from Issuance of Shares to Employee Stock Ownership Plan                    897        719
                                                                                --------   --------

            Net Cash Provided by (Used in) Financing Activities                   (7,399)     7,556

Effect of Exchange Rate Changes on Cash                                             (466)       (52)
                                                                                --------   --------

Net Decrease in Cash and Cash Equivalents                                         (3,875)    (5,746)

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

Cash and Cash Equivalents at End of Quarter                                     $ 34,092   $ 25,730
                                                                                ========   ========

Supplemental Disclosure of Noncash Activities

Contribution of Shares to Fund Employee Stock Ownership Plan                    $    806   $    689
Exchange of Note Receivable as Partial Payment for Acquired Business                --        1,833



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
statements of financial  position and related  interim  statements of operations
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 (45%) and 25%, respectively,  for the three
month period ended July 3, 2005 and July 4, 2004 and (61%) and 25% for the first
six months of 2005 and 2004,  respectively.  The Company's  annual effective tax
rate,  excluding the effects of the impairment  charge, at the end of the second
quarter of 2005 was 20% as compared  to 25% at the end of the second  quarter of
2004,  and 24% at the end of the first  quarter of 2005.  Income taxes paid were
$21,000 and  $480,050 in the three  months  ended July 3, 2005 and July 4, 2004,
and  $41,000  and $3.7  million  for the  first  six  months  of 2005 and  2004,
respectively.  In 2005,  the effective  tax rate  benefited  primarily  from (i)
one-time  non-cash  pre-tax  charges of $21.4 million taken on certain assets of
the  Company's  polyolefin  business  (33.5  percentage  point  decrease),  (ii)
favorable tax rates on certain foreign  business  activity,  foreign tax credits
and research and development credits, which reduced the effective tax rate by 7,
4 and 2 percentage points, respectively, and (iii) a 4 percentage point decrease
due to lower  forecasted  income  levels  in 2005.  As a result  of the  benefit
related to the non-cash  charges for which tax deductions  will be realized over
an extended time period,  the Company's  deferred tax  liabilities  decreased by
approximately $8.1 million as of July 3, 2005.

Inventories

Inventories were as follows:

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

Raw materials                                              $13,564     $16,121
Work in process and finished goods                          29,070      32,930
                                                           -------     -------
                                                           $42,634     $49,051
                                                           =======     =======

                                      -6-



Comprehensive Income

Comprehensive income were as follows:



                                             Three-Months Ended     Six-Months Ended
                                             July 3,    July 4,    July 3,     July 4,
      (Dollars in thousands)                  2005       2004       2005        2004
                                              ----       ----       ----        ----

                                                                  
Net income (loss)                          $ (8,814)   $ 11,801   $ (3,688)   $ 24,033

Foreign currency translation adjustments     (2,460)        471     (4,297)       (336)
                                           --------    --------   --------    --------
   Comprehensive income (loss)             $(11,274)   $ 12,272   $ (7,985)   $ 23,697
                                           ========    ========   ========    ========



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

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

Foreign currency translation adjustments         $  8,337    $ 12,634
Minimum pension liability                          (3,891)     (3,891)
                                                 --------    --------
Accumulated Other Comprehensive Income           $  4,446    $  8,743
                                                 ========    ========

Recent Accounting Standards

Stock-Based Compensation

On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial Accounting Standards 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.  In April  2005,  the  Securities  and
Exchange  Commission extended the compliance dates for SFAS 123R, and therefore,
Rogers  will adopt SFAS 123R in the first  quarter of fiscal  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
(loss) per share in conformity with SFAS No. 128,  "Earnings per Share", for the
periods indicated:



                                                      Three-Months Ended        Six-Months Ended
                                                       July 3,    July 4,      July 3,      July 4,
         (Dollars in thousands)                         2005       2004         2005         2004
         ----------------------                         ----       ----         ----         ----
                                                                             

   Numerator:
   Net income (loss)                                 $ (8,814)   $ 11,801    $ (3,688)   $   24,033

Denominator:
    Denominator for basic earnings per share -
       Weighted-average shares                         16,271      16,390      16,338        16,283

   Effect of dilutive stock options                      --           857        --             827
                                                     --------    --------    --------    ----------

   Denominator for diluted earnings per
      share - adjusted weighted-average
      shares and assumed conversions                   16,271      17,247      16,338        17,110
                                                     ========    ========    ========    ==========

 Basic earnings (loss) per share                     $  (0.54)   $   0.72    $  (0.23)   $     1.48
                                                     ========    ========    ========    ==========

 Diluted earnings (loss) per share                   $  (0.54)   $   0.68    $  (0.23)   $     1.40
                                                     ========    ========    ========    ==========



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 income (loss) and earnings
(loss) per share for the periods  indicated  would have been  reduced to the pro
forma amounts indicated below:



                                                       Three-Months Ended         Six-Months Ended
                                                       July 3,       July 4,     July 3,      July 4,
 (Dollars thousands, except per share amounts)          2005          2004        2005         2004
                                                        ----          ----        ----         ----

                                                                               
Net income (loss), as reported                     $   (8,814)   $   11,801   $  (3,688)   $   24,033
Less:  Total stock-based compensation expense
        determined under Black-Scholes option
        pricing model, net of related tax effect        4,148         6,640       4,953         7,497
                                                   ----------    ----------   ---------    ----------

Pro-forma net income (loss)                        $  (12,962)   $    5,161   $  (8,641)   $   16,536
                                                   ==========    ==========   =========    ==========

Basic earnings (loss) per share:
            As reported                            $    (0.54)   $     0.72   $   (0.23)   $     1.48
            Pro-forma                                   (0.80)         0.31       (0.53)         1.02

Diluted earnings (loss) per share:
            As reported                            $    (0.54)   $     0.68   $   (0.23)   $     1.40
            Pro-forma                                   (0.80)         0.30       (0.53)         0.97


                                      -8-



The  effects on pro forma net income  (loss)  and  earnings  (loss) 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 331,000  shares
that  were  granted  in the first six  months of 2005 that  vested  immediately.
Shares obtained by employees  through the exercise of options issued under these
2004 and 2005 grants  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 periods indicated are:



                                                            Pension Benefits
                                                            ----------------
                                             Three-Months Ended          Six-Months Ended
                                             July 3,     July 4,        July 3,      July 4,
(Dollars in thousands)                        2005        2004           2005         2004
                                              ----        ----           ----         ----

                                                                        
Service cost                              $   1,041    $  1,022        $ 2,085      $ 2,044
Interest cost                                 1,646       1,613          3,250        3,226
Expected return on plan assets               (2,041)     (1,798)        (4,023)      (3,597)
Amortization of prior service cost              106         125            231          250
Amortization of net loss                        215         193            329          387
                                          ---------    --------        -------      -------
Net periodic benefit cost                 $     967    $  1,155        $ 1,872      $ 2,310
                                          =========    ========        =======      =======

                                                             Other Benefits
                                                             --------------
                                             Three-Months Ended          Six-Months Ended
                                             July 3,     July 4,        July 3,      July 4,
(Dollars in thousands)                        2005        2004           2005         2004
                                              ----        ----           ----         ----
(Dollars in thousands)

Service cost                                 $  173      $  126        $  346       $  252
Interest cost                                   156         133           311          266
Expected return on plan assets                   --          --            --           --
Amortization of prior service cost               --          --            --           --
Amortization of net loss                         83          28           165           56
                                             ------      ------        ------       ------
Net periodic benefit cost                    $  412      $  287        $  822       $  574
                                             ======      ======        ======       ======



Employer Contributions

The Company made a $2 million  contribution  to its  qualified  defined  benefit
pension  plan in the second  quarter of 2005  (contributions  approximated  $3.3
million during fiscal 2004).

                                      -9-



Medicare Prescription Drug, Improvement and Modernization Act of 2003

In December 2003 the Medicare  Prescription Drug,  Improvement and Modernization
Act of 2003 ("the Act") was enacted into law.  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 related to the Act was approximately $126,000 in 2004 and $69,000 in the
first half of 2005. The reduction in expense for the first and second quarter of
2005 is $35,000 and $34,000, respectively.

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  common  stock.  The most
recent regular  authorization  was approved on October 28, 2004 and provided for
the  repurchase  of up to an  aggregate  of $25 million in market  value of such
stock.  As of July 3, 2005, the Company had  repurchased  approximately  374,000
shares of stock for a total of $15.2 million as a result of this plan, including
approximately  133,900 shares of stock for a total of approximately $5.0 million
in the second 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 periods indicated:




                                    Three-Months Ended             Six-Months Ended
(Dollars in millions)          July 3, 2005   July 4, 2004   July 3, 2005   July 4, 2004
                               ------------   ------------   ------------   ------------
                                                               

Printed Circuit Materials
     Net Sales                   $  37.0       $  47.5      $   76.7       $   92.6
     Operating Income                4.2          11.5           8.0           20.0

Polymer Materials & Components
     Net Sales                   $  23.7       $  24.0      $   47.2       $   54.5
     Operating Income (Loss)        (0.5)          0.5          (1.7)           4.7

High Performance Foams
     Net Sales                   $  22.6       $  21.8      $   46.0       $   43.9
     Operating Income (Loss)       (19.6)          1.3         (18.3)           1.9

Total
     Net Sales                   $  83.4       $  93.3      $  169.9       $  191.0
     Operating Income (Loss)       (16.0)         13.3         (12.0)          26.6


High Performance Foams operating loss in 2005 includes  substantially all of the
effect of the impairment charges.

                                      -10-



Inter-segment  sales have been  eliminated  from the sales data in the  previous
table. Totals may not calculate due to rounding.

Note 7 - Joint Ventures

As of July 3, 2005, the Company had four joint ventures,  each 50% owned,  which
are  accounted  for by the equity  method of  accounting.  Equity income of $1.4
million  and $3.2  million for the first six months of 2005 and 2004 is included
in the consolidated  statements of operations,  respectively.  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 six-month periods ended July 3, 2005 and July 4, 2004.

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

         Net sales                    $ 45,870                    $ 36,405
         Gross profit                   10,953                      12,685
         Net income                      3,631                       6,653

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.
(Vyncolit), a subsidiary of the Perstorp Group (Perstorp), 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. In the second quarter of 2005, the study
was  completed  and found the sewer line to be in good  condition.  The findings
have been submitted to the town and await  approval.  Once approved by the town,
the plans will also have to be  approved  by  Sumitomo  Bakelite  Co.,  Ltd.,  a
Japanese company that purchased  Vyncolit from Perstorp in the second quarter of
2005. In accordance with SFAS No. 5, "Accounting for Contingencies," the Company
continues to maintain a reserve of approximately $0.5 million,  which represents
the costs to cover  the  anticipated  remediation,  which is both  probable  and
estimable,  based on facts and circumstances known to the Company at the present
time.  The  remediation  is expected 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.

                                      -11-



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,  which has been  accrued.  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 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 July 3, 2005, there were approximately 199
pending claims compared to 232 pending claims at January 2, 2005 and 211 pending
claims at April 3, 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.

                                      -12-



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.

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
obtained dismissals of many of these claims. In the first six months of 2005 and
full year 2004,  the  Company  was able to have  approximately  64 and 84 claims
dismissed,  respectively,  and settled 4 and 8 claims, respectively. 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's insurance carriers paid an
aggregate of approximately  $3.0 million for such settlements in the first three
months of 2005,  while there were no payments made during the second  quarter of
2005.  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,

                                      -13-



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.

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 July 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.

                                      -14-



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 initial assessment
on the site has been  completed and has confirmed  that there is  contamination.
The  Company is in the  process of  assessing  the extent of  contamination.  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  recorded a reserve in 2004 that
approximates  the low end of the range. As of July 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.  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 - Impairment Charge

In the second quarter of 2005, the Company recorded  non-cash pre-tax charges of
$21.4 million  related to the  polyolefin  foam  business in the Company's  High
Performance  Foams  business  segment.  This  charge  includes  a $19.8  million
impairment  charge on  certain  long-lived  assets  and $1.6  million in charges
related to the write down of inventory and receivables related to the polyolefin
foam business. The Company also recorded a non-cash pre-tax impairment charge of
$0.3  million  on its  facility  in South  Windham,  Connecticut  that  formerly
contained  the  manufacturing  operations of it elastomer  components  products,
which were relocated to Suzhou, China in 2004.

The Company acquired  certain assets of the polyolefin foam business,  including
intellectual property rights,  inventory,  machinery and equipment, and customer
lists from  Cellect  LLC,  in the  beginning  of fiscal  year 2002.  The Company
migrated the manufacturing process to its Carol Stream, Illinois facility, which
was completed at the end of the third quarter of 2004.  This migration  included
the development of new process  technology and the purchase of custom machinery,
which the Company  believed at the time would allow it to gain  efficiencies  in
the manufacturing process and improvements in product quality.  After completing
this transition,  the Company focused on realizing these previously  anticipated
efficiencies  and  improvements,  but encountered a variety of business  issues,
including  changing  customer  requirements  in the  polyolefin  marketplace,  a
significant  increase in raw  material  costs,  and other  quality and  delivery
issues.  In light of these  circumstances,  the Company commenced a study in the
first  quarter  of 2005 to update  its market  understanding  and the  long-term
viability of the  polyolefin  business.  This study was  completed in the second
quarter of 2005 and  confirmed  that the business  environment  surrounding  the
polyolefin  foam  business  had changed from the time of the  Company's  initial
purchase,  which  caused  the  Company  to  revisit  its  business  plan for the
polyolefin foam business.  The Company  concluded during the second quarter that
under the new  circumstances  it would be very difficult and cost prohibitive to
produce the current  polyolefin  products on a  profitable  basis and decided to
scale back on the current  business by shedding  unprofitable  customers  and to
concentrate on developing new, more profitable products.

                                      -15-



These  developments  resulted in the performance of an impairment  analysis that
was conducted in accordance with Statement of Financial Accounting Standards No.
144, (SFAS 144) "Accounting for the Impairment or Disposal of Long-Lived Assets"
and No. 142, (SFAS 142) "Goodwill and Other  Intangible  Assets".  This analysis
resulted in the impairment of certain long-lived assets, including machinery and
equipment ($14.1 million) and intangibles ($5.7 million),  and the write down of
certain  inventory ($1.2 million) and receivables  ($0.4 million) related to the
polyolefin foam business. A deferred income tax benefit of $8.1 million was also
recorded, resulting in a net after-tax charge of $13.2 million.

Additionally  during the second quarter of 2005, a non-cash  pre-tax  impairment
charge was recorded on the Company's  facility in South Windham,  Connecticut of
$0.3  million.  The South  Windham  facility  was  formerly  the location of the
manufacturing operations of the Company's elastomer components business prior to
it being moved to Suzhou,  China in the fall of 2004.  In the second  quarter of
2005,  the  Company  made the  decision to actively  market the  building.  As a
result,  a fair  value  analysis  was  performed  in  accordance  with SFAS 144,
resulting  in the  impairment  charge.  The  book  value of the  building  ($0.9
million) is classified as  held-for-sale  and was reclassified to "other current
assets" on the balance sheet.

Note 10 - 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. Total 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 Statement of Financial  Accounting  Standards No. 146, (SFAS
146) "Accounting for Costs Associated with Exit or Disposal Activities", and No.
112, (SFAS 112) "Employers' Accounting for Postemployment Benefits", the Company
recorded  $2.3  million in  restructuring  charges in 2004 for the  cessation of
operations  in the South  Windham,  Connecticut  facility,  which is included in
selling and administrative expenses on the statement of operations. Actual costs
charged against the reserve to date are  approximately  $2.0 million,  including
$0.9  million in the first six months of 2005.  The  Company  expects to pay the
remaining  amounts  over the  course  of 2005  and the  first  half of 2006.  No
additional costs were accrued in the first six months 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 146.  Actual
payments  made to  date  are  approximately  $246,000,  including  approximately
$103,000 in the first six months of 2005, with the remainder to be paid over the
course of 2005.  No  additional  costs  were  accrued in the first six months of
2005.

Note 11 - 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 Statement  of Financial  Accounting  Standard No. 141,  (SFAS 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.

                                      -16-



In the third quarter of 2004, the Company ceased production activities at
Cellect and it was manufacturing polyolefins exclusively at its Carol Stream
facility. In accordance with SFAS 141, the $3.0 million earn-out was recognized
as additional purchase price and capitalized as goodwill in the second quarter
of 2004.

In the second quarter of 2005, the Company reached an agreement with Cellect and
settled its  outstanding  obligations  by entering  into a note with Cellect for
$360,000,  which is to be paid to Rogers in  installments  over the  course of 2
years with the first  installment  due in August 2005.  This note  releases both
companies  from any future  obligations to each other.  The previous  receivable
outstanding  of $1.5  million  described  above had  previously  been  partially
reserved for and the write off of the remaining amount did not materially impact
the Company's results in the second quarter of 2005.

Note 12 - 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 an indirect  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.

                                      -17-



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;  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.  To better  position
itself from a strategic standpoint in certain markets, the Company completed the
move in 2004 of its elastomer component and float manufacturing  operations from
South Windham,  Connecticut  to Suzhou,  China.  The Company  believes that this
relocation  will enable it to better serve its customers  and take  advantage of
more  opportunities  in the Asian  marketplace.  During  2005,  the  Company has
continued to expand its manufacturing capacity at its Suzhou campus and plans to
manufacture  other  product  lines  in  Suzhou  by the  end of  2005,  including
electroluminescent lamps, busbars, and high frequency materials.

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 second quarter and first six months of 2005, sales were $83.4 million and
$169.9 respectively,  a decline of 10.7% and 11.0% compared to the record second
quarter and first six month results of 2004. Operating profit also declined from
$13.3  million in the second  quarter of 2004 to a loss of $16.0  million in the
second  quarter  of  2005,  additionally,  for the  first  six  months  of 2005,
operating profit declined $38.6 million to a loss of $12.0 million.  Significant
factors  that  affected  operating  results  in the  second  quarter  of 2005 as
compared to the second  quarter of 2004 include:  (i) an operating loss for High
Performance  Foams of $19.7,  which  includes  $21.4  million  non-cash  pre-tax
charges taken on certain  long-lived  assets and the write down of inventory and
receivables within the segment's polyolefin foam operation and (ii) a decline of
$10.4 million in sales and a decline of $7.2 million in operating  profit in the
Printed  Circuit  Materials  segment,  primarily  due to a decrease  in sales of
flexible  circuit  products,  increased raw material costs, and additional costs
for  incremental  capacity  investments  that were not utilized due to the sales
downturn.  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
projects 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.

                                      -18-



The Company  experienced  significant  sales growth in 2004 as compared to 2003,
particularly  in the  first  half of 2004,  but has  incurred  sequential  sales
declines since the second  quarter of 2004. The Company is optimistic  about its
anticipated sales during the remainder of 2005 and expects  sequential growth in
sales of certain product lines,  such as  electroluminescent  lamps and flexible
circuit materials.

With  regard  to  operating  performance,  a  number  of the  Company's  various
strategic  initiatives  have been  completed,  such as the movement of elastomer
component and float  manufacturing  to China.  The Company is now focused on the
continued  introduction  of other  product  line  production  in China,  such as
electroluminescent  lamps and  busbars.  The  Company  expects  to  continue  to
experience cost savings resulting from the elimination of duplicate  operational
costs that existed in 2004 during the transitional  phases and from improvements
in production  efficiencies.  Also, in the second  quarter of 2005,  the Company
shifted its strategic focus related to its polyolefin foam business as it became
apparent to the Company  that the  business  would not become  profitable  under
current market  conditions,  particularly  due to increasing raw material prices
and the existing product pricing structure.  Therefore, the Company shed many of
its unprofitable  customers and will focus on developing new applications  using
the polyolefin foam technology. This business decision resulted in an impairment
of certain assets related to the polyolefin business,  which resulted in a $21.4
million non-cash pre-tax charge to operations in the second quarter of 2005. The
Company  expects that 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.

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      Six Months Ended
                                                   ------------------      ----------------

                                                  July 3,      July 4,    July 3,     July 4,
                                                   2005         2004       2005        2004
                                                   ----         ----       ----        ----

                                                                          
Net Sales                                          100.0%      100.0%     100.0%      100.0%
Manufacturing Margin                                29.2%       33.9%      28.0%       34.1%

Selling and Administrative Expenses                 18.1%       14.4%      17.3%       15.1%
Research and Development Expenses                    6.2%        5.3%       6.0%        5.0%
Impairment Charge                                   24.0%         --       11.8%         --
Operating Profit (Loss)                            (19.1)%      14.3%      (7.1)%      13.9%

Equity Income in Unconsolidated Joint Ventures      (0.4)%       2.0%       0.8%        1.7%
Other Income                                           --        0.5%       0.5%        1.1%
Net Income (Loss)                                  (10.6)%      12.6%      (2.2)%      12.6%



Net Sales

Net sales for the second quarter of 2005 were $83.4 million as compared to $93.3
million in the second  quarter of 2004, a decrease of $9.9 million,  or 11%. For
the  first six  months of 2005,  net sales  decreased  $21.0  million  to $169.9
million,  versus $191.0 million for the first six months of 2004.  This decrease
was driven by a decline in sales of 17% in the Printed Circuit Materials segment
for the first six months of the year,  partially  offset by an increase in sales
of almost 5% in the High Performance Foams segment. See "Segment Analysis" below
for further discussion on segment performance.

                                      -19-



Manufacturing Margins

Manufacturing  margins  as a  percentage  of sales  decreased  from 33.9% in the
second  quarter  of 2004 to 29.2% in the second  quarter of 2005.  Year-to-date,
manufacturing  margins  decreased  from  34.1% in 2004 to  28.0%  in  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  commenced.  Also,  elastomer  component and float products
experienced  negative gross margins in the second quarter and first half of 2005
as the Company continues to experience challenges in transitioning production of
these products in China.  Margins in the Printed Circuit  Materials segment were
negatively affected by a decline in sales in flexible products.

Selling and Administrative Expenses

Selling and  administrative  expenses were up 12.8%,  or $1.7  million,  for the
second quarter of 2005 and up 1.6%, or $0.5 million, for the first six months of
2005 as  compared  to the prior  year.  As a  percentage  of sales,  selling and
administrative  expenses  increased  from 14.4% in the second quarter of 2004 to
18.1% in the second quarter of 2005 and from 15.1% to 17.3% in the first half of
2005 and  compared  to the first  half of 2004.  On a  year-to-date  basis,  the
increase in spending as a percentage  of net sales was based almost  entirely on
the  decline  in sales from the first half of 2004 to the first half of 2005 and
overall  spending  levels remained  relatively  consistent.  Quarterly  spending
increased in 2005 over 2004 primarily due to the increased  level of spending in
consultative  matters,  including  asbestos  litigation and financial  statement
impact analysis and Sarbanes-Oxley regulation and implementation.

Research and Development Expenses

Research and development expenses increased 6.1% from $4.9 million in the second
quarter of 2004 to $5.2 million in the second quarter of 2005. For the first six
months of 2005,  research and development  expenses were $10.2 million, a slight
increase over the first six months of 2004.  As a percentage of sales,  research
and development  expenses were 6.2% in the second quarter of 2005 as compared to
5.3% in the comparable prior period. The percentage  increase as compared to the
prior year is partially a result of the decrease in sales in the second  quarter
of 2005 and timing of  development  projects.  The Company's plan is to reinvest
approximately  6% of sales in research and development  activities each year and
its second quarter 2005 spending rate is consistent with this target.

Impairment Charge

In the second quarter of 2005, the Company recorded  non-cash pre-tax charges of
$21.4 million  related to the  polyolefin  foam  business in the Company's  High
Performance  Foams  business  segment.  This  charge  includes  a $19.8  million
impairment  charge on  certain  long-lived  assets  and $1.6  million in charges
related to the write down of inventory and receivables related to the polyolefin
foam business. The Company also recorded a non-cash pre-tax impairment charge of
$0.3  million  on its  facility  in South  Windham,  Connecticut  that  formerly
contained  the  manufacturing  operations of it elastomer  components  products,
which were relocated to Suzhou, China in 2004.

The Company acquired  certain assets of the polyolefin foam business,  including
intellectual property rights,  inventory,  machinery and equipment, and customer
lists from  Cellect  LLC,  in the  beginning  of fiscal  year 2002.  The Company
migrated the manufacturing process to its Carol Stream, Illinois facility, which
was completed at the end of the third quarter of 2004.  This migration  included
the development of new process  technology and the purchase of custom machinery,
which the Company believed at the time would allow them to gain  efficiencies in
the manufacturing process and improvements in product quality.  After completing
this transition,  the Company focused on realizing these previously  anticipated
efficiencies  and  improvements,  but encountered a variety of business  issues,
including  changing  customer  requirements  in the  polyolefin  market place, a
significant  increase in raw  material  costs,  and other  quality and  delivery
issues.  In light of these  circumstances,  the Company commenced a study in the
first  quarter  of 2005 to update  its market  understanding  and the  long-term
viability of the  polyolefin  business.  This study was  completed in the second
quarter of 2005 and  confirmed  that the business  environment  surrounding  the
polyolefin  foam  business  had changed from the time of the  Company's  initial
purchase,  which  caused  the  Company  to  revisit  its  business  plan for the
polyolefin foam business.  The Company  concluded during the second quarter that
under these new circumstances it would be very difficult and cost prohibitive to
produce  the current  polyolefin  product on a  profitable  basis and decided to
scale back on the current  business by shedding  unprofitable  customers  and to
concentrate on developing new, more profitable products.

                                      -20-



These  developments  resulted in the performance of an impairment  analysis that
was conducted in accordance with Statement of Financial Accounting Standards No.
144, (SFAS 144) "Accounting for the Impairment or Disposal of Long-Lived Assets"
and No. 142, (SFAS 142) "Goodwill and Other  Intangible  Assets".  This analysis
resulted in the impairment of certain long-lived assets, including machinery and
equipment ($14.1 million) and intangibles ($5.7 million),  and the write down of
certain  inventory ($1.2 million) and receivables  ($0.4 million) related to the
polyolefin foam business. A deferred income tax benefit of $8.1 million was also
recorded.

Additionally  during the second quarter of 2005, a non-cash  pre-tax  impairment
charge was recorded on the Company's  facility in South Windham,  Connecticut of
$0.3  million.  The South  Windham  facility  was  formerly  the location of the
manufacturing operations of the Company's elastomer components business prior to
it being moved to Suzhou,  China in the fall of 2004.  In the second  quarter of
2005,  the  Company  made the  decision to actively  market the  building.  As a
result,  a fair  value  analysis  was  performed  in  accordance  with SFAS 144,
resulting in the  impairment  charge.  The carrying  value of the building ($0.9
million) is classified as  held-for-sale  and was reclassified to "other current
assets" on the balance sheet.

Equity Income (Loss) in Unconsolidated Joint Ventures

Equity income in  unconsolidated  joint ventures  decreased from $1.9 million in
the second  quarter of 2004 to a loss of $0.3  million in the second  quarter of
2005,  and decreased to $1.4 million in the first six months of 2005 as compared
to $3.2 million in the comparable period in 2004. These decreases were primarily
due to a significant sales decline at Rogers Chang Chun Technologies (RCCT) as a
result of the  softening in the  flexible  circuit  market and  start-up  costs,
including  increased  qualifications  trials, at the Company's new Chinese joint
venture, Rogers Inoac Suzhou (RIS).

Income Taxes

The Company's effective tax rate was (45)% and 25%, respectively,  for the three
month period ended July 3, 2005 and July 4, 2004 and (61%) and 25% for the first
six months of 2005 and 2004,  respectively.  The Company's  annual effective tax
rate,  excluding the effects of the impairment  charge, at the end of the second
quarter of 2005 was 20%, as compared to 25% at the end of the second  quarter of
2004,  and 24% at the end of the first quarter of 2005.  In 2005,  the effective
tax rate benefited from (i) one-time  non-cash  pre-tax charges of $21.4 million
taken on certain assets of the Company's  polyolefin  business (33.5  percentage
point  decrease),  (ii) 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, 4 and 2 percentage  points,  respectively,
and (iii) a 4 percentage point decrease due to lower forecasted income levels in
2005. As a result of the benefit related to the impairment charges for which tax
deductions will be realized over an extended time period, the Company's deferred
tax liabilities decreased by approximately $8.1 million as of July 3, 2005.

Segment Analysis



 (Dollars in millions)                              Second Quarter                  First Six Months
                                                    ------------------------------------------------

                                                  2005           2004              2005           2004
                                                  ----------------------------------------------------
                                                                                    
Printed Circuit Materials:
     Net Sales                                  $ 37.0         $ 47.5            $ 76.7         $ 92.6
     Operating Profit                              4.2           11.5               8.0           20.0

Polymer Materials and Components:
     Net Sales                                    23.7           24.0              47.2           54.5
     Operating Profit (Loss)                      (0.5)           0.5              (1.7)           4.7

High Performance Foams:
     Net Sales                                    22.6           21.8              46.0           43.9
     Operating Profit (Loss)                     (19.7)           1.3             (18.3)           1.9


                                      -21-



Printed Circuit Materials:

Net sales of  Printed  Circuit  Materials  in the second  quarter  and first six
months of 2005 were $37.0 million and $76.7 million, respectively, a decrease of
22% and 17% from same period in 2004.  Segment  operating  profit  declined from
$11.5  million  in the  second  quarter  of 2004 to $4.2  million  in the second
quarter of 2005 and from $20.0 million in the first half of 2004 to $8.0 million
in the first half of 2005.  These decreases in operating profit are attributable
primarily to a 50% quarter over quarter and 37% year-to-date decline in flexible
product sales.  These sales declines were attributable  primarily to a number of
cellular  telephone  programs  coming to end of life,  and the delay of some new
programs.  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 later in 2005 and into 2006.

Polymer Materials and Components:

The Polymer  Materials  and  Components  segment had sales of $23.7  million and
$47.2  million for the second  quarter  and first six months of 2005.  This is a
decrease of 1.3% and 13.4% when compared to the same periods in 2004.  Operating
results for the  segment  declined by $1.0  million  and $6.4  million  from the
second quarter and first six months of 2004 to an operating loss of $0.5 million
and $1.7 million in 2005, respectively. The year-to-date decreases are primarily
due to lower sales levels in elastomer  components and floats  (decline of 29%).
Sequentially, sales have increased 15% as compared to the first quarter of 2005.
The Company has made steady progress in its production capabilities 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 second  quarter of 2005.  Sales of busbars
increased approximately 5% in the second quarter and for the first six months of
2005 as compared to the  comparable  prior year  periods.  Also,  sales at Durel
increased  approximately  7% in the second  quarter of 2005 as  compared  to the
prior year but decreased 15% on a year-to-date  basis. The first quarter of 2004
was a very strong  quarter at Durel for sales of both  inverters and  monochrome
backlighting  display  lamps.  In  the  second  quarter  of  2004,  many  of the
monochrome  display  programs  began  to reach  end of life and were  eventually
replaced by the new electroluminescent (EL) keypad technology, which contributed
to improved sales in the second quarter of 2005. Orders for keypad EL lamps have
surpassed  Company  expectations and are expected to be strong for the remainder
of 2005;  however,  sales of the more profitable inverter products have declined
in 2005,  which has more then offset the profit  contribution  of the  increased
lamp  sales.  Sequentially  when  compared  to the first  quarter  of 2005,  the
segment's sales have remained relatively consistent,  but operating results have
improved from a $1.2 million loss in the first quarter of 2005 to a $0.5 million
loss in the  second  quarter of 2005.  This  improvement  is due  largely to the
operational improvements in the Company's elastomer component and float business
that was transitioned to China in 2004.

High Performance Foams:

High Performance  Foams net sales increased almost 4% to $22.6 million and 5% to
$46.0 million for the second quarter and first six months of 2005, respectively.
This segment had an operating  loss of $19.7  million and $18.3  million for the
quarter and year-to-date,  respectively, versus operating profit of $1.3 million
and $1.9 million  during the same periods of 2004. The operating loss in 2005 is
primarily due to a $21.4 million  non-cash  charge in the second quarter related
to the impairment of certain  long-lived  assets and the write-down of inventory
and  receivables  within  the  polyolefin  foam  operation.  Sequentially,  High
Performance  Foams net sales were only  slightly  below the record  sales levels
experienced  in the  first  quarter  of 2005.  The  increases  from 2004 to 2005
resulted  primarily  from strong sales of  polyurethane  foams in industrial and
consumer applications,  as sales increased 10% in the second quarter of 2005 and
11% in the first six months of 2005 as compared to the same prior year  periods.
These  increases  were  mitigated by a 28% decline in quarterly  sales and a 30%
decline  in  year-to-date  sales of  polyolefin  foam  products  as the  Company
encountered many  operational  issues with the product line and has adjusted its
strategic  outlook on this product line as discussed in the "Impairment  Charge"
section above.

                                      -22-



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 second 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  borrowing
availability  under  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 borrowing  facilities and
relationships.

At July 3, 2005, cash, cash equivalents and short-term investments totaled $34.0
million as compared to $40.0 million at January 2, 2005. During 2005 the Company
repurchased approximately $12.0 million of its common stock as part of its share
repurchase   program   and  spent   approximately   $12.1   million  on  capital
requirements.  Working capital decreased slightly from $115.5 million at January
2, 2005 to $109.8 million at July 3, 2005.

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

    o   Accounts receivable declined approximately $5.1 million from $57.3
        million at January 2, 2005 to $52.2 million at July 3, 2005 primarily
        due to the collection of annual royalty payments of approximately $3.2
        million in the first quarter of 2005 and strong collections of trade
        receivables in the first half of 2005.

    o   Inventories decreased by $6.4 million from $49.0 million at January 2,
        2005 to $42.6 million at July 3, 2005. The decrease is due primarily to
        (i) the write down of inventory associated with the polyolefin foam
        business ($1.2 million), (ii) the planned reduction of flexible product
        inventories ($3.4 million), and (iii) the decline in inventory held at
        the South Windham, Connecticut facility ($1.2 million) as the planned
        inventory build in 2004 for the anticipated move to China is no longer
        necessary and the China plant is now meeting all current customer
        requirements.

    o   Property, plant and equipment and intangibles decreased a total of $21.4
        million from January 2, 2005, which is a direct result of the impairment
        and write down of the assets associated with the polyolefin business,
        and the reclassification of the Company's South Windham facility to
        current assets as it is held-for-sale.

    o   Accrued employee benefits and compensation decreased $3.7 million from
        $18.1 million at January 2, 2005 to $14.7 million at July 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 and accrued salaries of $1.0 million, which was offset
        partially by additional accruals for employee benefits for the 2005
        fiscal year (approximately $4.7 million).

    o   Noncurrent deferred income tax liabilities decreased $8.9 million from
        $14.1 million at January 2, 2005 to $5.2 million at July 3, 2005,
        primarily due to the tax benefit of the polyolefin impairment charge.

Cash flows from operations were approximately $11.2 million in the first half of
2005,  as  compared  to $10.1  million in the first half of 2004.  The first six
months of 2005 includes a non-cash impairment charge of $21.4 million,  which is
mitigated  by a deferred  tax benefit of $8.1 million and a decrease in accounts
payable and accrued  expenses of $10.8  million,  primarily  as a result of 2004
annual incentive  compensation payouts. Both inventories and accounts receivable
decreased  in the first half of 2005 as the  Company's  sales levels and related
production requirements were less than in the first half of 2004.

Contingencies

During the second  quarter of 2005,  the Company did not become aware of any new
material  developments related to environmental  matters or other contingencies.
The Company did not have any material  recurring  costs or capital  expenditures
related to environmental  matters in the second quarter of 2005 or year-to-date.
Refer to Note 8 of the unaudited condensed consolidated financial statements for
further discussion on ongoing environmental and contingency matters.

Contractual Obligations

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

                                      -23-



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.  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.

In the second quarter of 2005, the Company reached an agreement with Cellect and
settled its  outstanding  obligations  by entering  into a note with Cellect for
$360,000,  which is to be paid to Rogers in  installments  over the  course of 2
years with the first  installment  due in August 2005.  This note  releases both
companies  from any future  obligations to each other.  The previous  receivable
outstanding  of $1.5  million  described  above had  previously  been  partially
reserved for and,  consequently,  the write off of the remaining receivables did
not materially impact the Company's results in the second quarter of 2005.

New Accounting Policies

Stock-Based Compensation

On December 16, 2004,  the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial Accounting Standards 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.  In April  2005,  the  Securities  and
Exchange  Commission extended the compliance dates for SFAS 123R, and therefore,
Rogers  will adopt  SFAS 123R in 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.

                                      -24-



Critical Accounting Policies

There have been no  significant  changes in the  Company's  critical  accounting
policies during the second 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 second 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' Form 10-K for fiscal year 2004, which incorporates by
reference  Exhibit  13 to the 10-K,  where  information  is set forth  under the
caption "Market Risk".


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
     July 3, 2005, the Company's disclosure controls and procedures were not
     effective.

b.   The Company's  management 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.

     All internal  control systems,  no matter how well designed,  have inherent
     limitations.  Therefore,  even those systems determined to be 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  half  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. Specifically,  the Company has engaged outside consultants to assist
     in  performing  reconciliations  and  other  procedures  for  all  material
     deferred tax amounts in connection with the development and  implementation
     of its controls over its accounting for deferred income taxes.  The Company
     believes this exercise will be completed in the third quarter of 2005.

     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.

                                      -25-



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
- ------                                ------------------    ---------------------- --------------------     -------------------
                                                                                                   
May 30, 2005 through July 3, 2005                 -                         -                    -             $    9,834,136
May 2, 2005 through May 29, 2005               80,000                 $   35.88               80,000           $    9,834,136
April 4, 2005 through May 1, 2005              53,900                 $   39.32               53,900           $   12,705,606
Total:                                        133,900                                        133,900



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. As of July 3, 2005, the Company  repurchased 373,900 shares
of stock  for a total of $15.2  million  as a  result  of this  plan,  including
133,900 shares of stock for a total of approximately  $5.0 million in the second
quarter of 2005.

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,
       updated from the votes  originally  disclosed in the Company's 10-Q for
       the first quarter of 2005, are as follows:


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

                                                Number of Shares
                                                ----------------

             Name                            For               Withheld
             ----                            ---               --------

             Leonard M. Baker              15,054,293           274,804
             Walter E. Boomer              10,680,115         4,648,982
             Edward L. Diefenthal          15,126,843           202,254
             Gregory B. Howey              14,994,788           334,309
             Leonard R. Jaskol             15,054,490           274,607
             Eileen S. Kraus               14,538,818           790,279
             William E. Mitchell           14,497,241           831,856
             Robert G. Paul                14,547,484           781,613
             Robert D. Wachob              15,056,321           272,776

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

              For               Against          Abstentions            Non-Vote
              ---               -------          -----------            --------
             10,068,907        2,914,013            41,851             2,304,326

       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
              ---               -------          -----------
             15,082,689          241,209             5,199

                                      -26-



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) *.

                                      -27-



     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        Summary  of  Director   and   Executive   Officer   Compensation
                (incorporated  by  reference  to Exhibit  10r to Rogers'  Annual
                Report on Form 10-K, filed on March 18, 2005) *.

     10r-1      Amendment  No.1 to Summary of  Director  and  Executive  Officer
                Compensation  (incorporated  by  reference  to Exhibit  10r-1 to
                Rogers' Quarterly Report on Form 10-Q, filed on May 9, 2005) *.

     10r-2      Amendment No. 2 to Summary of Director and Executive
                    Officer Compensation, filed herewith *.

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

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

     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:  August 10, 2005

                                      -28-