- --------------------------------------------------------------------------------
                                  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 October 2, 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
                                               ---   ---

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

The number of shares outstanding of the Registrant's common stock as of October
28, 2005 was 16,311,195.

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

                                      -1-



                               ROGERS CORPORATION
                                    FORM 10-Q
                                 October 2, 2005


                                      INDEX
                                      -----



                                                                                                                    

                                                                                                                 Page No.
                                                                                                                 --------

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

Item 1.  Condensed Consolidated Financial Statements (Unaudited):

      Condensed Consolidated Statements of Income                                                                      3

      Condensed Consolidated Statements of Financial Position                                                          4

      Condensed Consolidated Statements of Cash Flows                                                                  5

      Notes to Condensed Consolidated Financial Statements                                                          6-17

Item 2.  Management's Discussion and Analysis of
          Financial Condition and Results of Operations                                                            18-26

Item 3.  Quantitative and Qualitative Disclosures About Market Risk                                                   26

Item 4.  Controls and Procedures                                                                                      26

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

Item 1.  Legal Proceedings                                                                                            27

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds                                                  27

Item 6.  Exhibits                                                                                                     28

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



                                                                            Three Months Ended       Nine Months Ended

                                                                             October 2,  October 3, October 2, October 3,
                                                                                2005       2004       2005       2004
                                                                                ----       ----       ----       ----

                                                                                                  
Net Sales                                                                     $ 83,626   $ 86,740  $ 253,527  $ 277,733

Cost of Sales                                                                   59,307     62,430    181,602    188,372
Selling and Administrative Expenses                                             12,369     13,447     41,718     42,343
Research and Development Expenses                                                4,897      5,412     15,133     14,979
Impairment Charges                                                                   -          -     20,030          -
                                                                            ---------- ---------- ---------- ----------
Total Costs and Expenses                                                        76,573     81,289    258,483    245,694
                                                                            ---------- ---------- ---------- ----------

Operating Income (Loss)                                                          7,053      5,451     (4,956)    32,039

Equity Income (Loss) in Unconsolidated Joint Ventures                              601      2,265      2,003      5,451
Other Income less Other Charges                                                    399        867      1,251      3,036
Interest Income, Net                                                               194         31        556        131
                                                                            ---------- ---------- ---------- ----------

Income (Loss) Before Income Taxes                                                8,247      8,614     (1,146)    40,657

Income Tax Expense (Benefit)                                                        31      2,153     (5,674)    10,164
                                                                            ---------- ---------- ---------- ----------

Net Income                                                                    $  8,216   $  6,461  $   4,528  $  30,493
                                                                            ========== ========== ========== ==========

Net Income  Per Share:

     Basic                                                                    $   0.51   $   0.39  $    0.28  $    1.87
                                                                            ========== ========== ========== ==========
     Diluted                                                                  $   0.49   $   0.38  $    0.27  $    1.78
                                                                            ========== ========== ========== ==========

Weighted Average Shares Outstanding:

     Basic                                                                  16,267,116 16,460,393 16,314,263 16,342,241
                                                                            ========== ========== ========== ==========

     Diluted                                                                16,726,537 17,140,023 16,755,947 17,120,095
                                                                            ========== ========== ========== ==========


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)



                                                                            October 2,                       January 2,
                                                                               2005                             2005
                                                                               ----                             ----
                                                                                                      
Assets
Current Assets:
    Cash and Cash Equivalents                                            $    31,907                        $    37,967
    Short-term Investments                                                         -                              2,000
    Accounts Receivable, Net                                                  59,711                             57,264
    Account Receivable from Joint Ventures                                     5,905                              5,176
    Note Receivable, Current                                                   2,100                              2,100
    Inventories                                                               41,845                             49,051
    Current Deferred Income Taxes                                              9,064                              9,064
    Asbestos-Related Insurance Receivables                                     7,154                              7,154
    Other Current Assets                                                       3,936                              3,158
                                                                         -----------                        -----------
           Total Current Assets                                              161,622                            172,934

Notes Receivable                                                               4,200                              4,200
Property, Plant and Equipment, Net of Accumulated
    Depreciation of $123,576 and $111,215                                    131,764                            140,384
Investments in Unconsolidated Joint Ventures                                  18,154                             18,671
Pension Asset                                                                  5,831                              5,831
Goodwill                                                                      21,460                             21,928
Other Intangible Assets                                                        1,260                              7,144
Asbestos-Related Insurance Receivables - Noncurrent                           28,803                             28,803
Other Assets                                                                   5,441                              5,300
                                                                         -----------                        -----------
           Total Assets                                                   $  378,535                          $ 405,195
                                                                         ===========                        ===========

Liabilities and Shareholders' Equity
Current Liabilities:
    Accounts Payable                                                      $   17,945                         $   21,117
    Accrued Employee Benefits and Compensation                                16,451                             18,427
    Accrued Income Taxes Payable                                               4,331                              8,177
    Asbestos-Related Liabilities                                               7,154                              7,154
    Other Accrued Liabilities                                                  5,264                              2,512
                                                                         -----------                        -----------
           Total Current Liabilities                                          51,145                             57,387

Deferred Income Taxes                                                          6,979                             14,111
Pension Liability                                                             12,775                             14,757
Retiree Health Care and Life Insurance Benefits                                6,483                              6,483
Asbestos-Related Liabilities                                                  29,045                             29,045
Other Long-Term Liabilities                                                    1,367                              2,045

Shareholders' Equity:
    Capital Stock, $1 Par Value:
        Authorized Shares 50,000,000; Issued and Outstanding
        Shares 16,277,802 and 16,437,790                                      16,278                             16,437
    Additional Paid-In Capital                                                32,220                             41,769
    Retained Earnings                                                        218,946                            214,418
    Accumulated Other Comprehensive Income                                     3,297                              8,743
                                                                         -----------                        -----------
           Total Shareholders' Equity                                        270,741                            281,367
                                                                         -----------                         ----------

           Total Liabilities and Shareholders' Equity                     $  378,535                          $ 405,195
                                                                         ===========                        ===========


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








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




                                                                                               Nine Months Ended

                                                                                         October 2,             October 3,
                                                                                            2005                   2004
                                                                                           ------                 ------
                                                                                                           
Operating Activities
- --------------------
  Net Income                                                                             $    4,528              $ 30,493
  Adjustments to Reconcile Net Income  to Cash
    Provided by (Used in) Operating Activities:
      Depreciation and Amortization                                                          14,658                13,226
      Deferred Income Taxes                                                                  (8,280)                 (954)
      Equity in Undistributed Income of Unconsolidated
        Joint Ventures, Net                                                                  (2,003)               (5,451)
      Pension and Postretirement Benefits                                                     1,859                  (307)
      Other, Net                                                                             (2,802)               (1,032)
      Impairment Charges                                                                     20,030                    --
      Changes in Operating Assets and Liabilities, Net of Effects of
       Acquisition of Businesses:
            Accounts Receivable                                                              (4,399)               (7,959)
            Inventories                                                                       6,062               (14,791)
            Accounts Payable and Accrued Expenses                                            (7,352)                 (485)
            Other Current Assets                                                               (281)                 (810)
                                                                                         ----------              --------

             Net Cash Provided by Operating Activities                                       22,020                11,930

Investing Activities
- --------------------
Capital Expenditures                                                                        (25,297)              (19,951)
Dividends from (investments in) Unconsolidated Joint Ventures and Affiliates                  2,813                (1,794)
Short-Term Investments                                                                        2,000                 1,005
Acquisition of Business, Net                                                                     --                (3,205)
                                                                                         ----------              --------

            Net Cash Used in Investing Activities                                           (20,484)              (23,945)

Financing Activities
- --------------------
Purchase of Capital Stock from Shareholders                                                 (12,274)                   --
Proceeds from Sale of Capital Stock, Net                                                      4,064                 6,717
Proceeds from Issuance of Shares to Employee Stock Ownership Plan                               897                   719
                                                                                         ----------              --------

            Net Cash Provided by (Used in) Financing Activities                              (7,313)                7,436

Effect of Exchange Rate Changes on Cash                                                        (283)                  124
                                                                                         ----------              --------

Net Decrease in Cash and Cash Equivalents                                                    (6,060)               (4,455)

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

Cash and Cash Equivalents at End of Quarter                                              $   31,907              $ 27,021
                                                                                         ==========              ========

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 0% and 25%, respectively, for the three
month periods ended October 2, 2005 and October 3, 2004 and (495%) and 25% for
the first nine months of 2005 and 2004, respectively. Income taxes paid were
$46,500 and $500,000 in the three months ended October 2, 2005 and October 3,
2004, and $87,500 and $4.2 million for the first nine months of 2005 and 2004,
respectively. 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) the net
positive adjustment associated with a favorable IRS determination on previous
Durel Corporation federal income tax filings (5.7 percentage point decrease),
(iii) adjustment of the Company's tax accruals to reflect the filing of the 2004
federal income tax return on September 15, 2005 (6.9 percentage point decrease),
and (iv) favorable tax rates on certain foreign business activity, foreign tax
credits and research and development credits, which reduced the effective tax
rate by 10, 5 and 3 percentage points, respectively. The effective tax rate was
negatively impacted by an adjustment to deferred taxes associated with the
remediation of the previously reported material weakness associated with our
accounting for deferred income taxes (5.9 percentage point increase).



                                      -6-




Inventories

Inventories were as follows:


                                                                                October 2,               January 2,
         (Dollars in thousands)                                                    2005                    2005
                                                                                   ----                    ----

                                                                                                 
      Raw materials                                                             $  12,222              $  16,121
      Work in process and finished goods                                           29,623                 32,930
                                                                                ---------              ---------
                                                                                $  41,845              $  49,051
                                                                                =========              =========


Comprehensive Income

Comprehensive income (loss) was as follows:



                                                                   Three Months Ended                Nine Months Ended
                                                                   October 2,  October 3,          October 2,    October 3,
      (Dollars in thousands)                                         2005           2004              2005          2004
                                                                     ----           ----              ----          ----

                                                                                                       
      Net income                                                    $ 8,216       $ 6,461           $ 4,528        $ 30,493
      Foreign currency translation adjustments                       (1,149)          560            (5,446)            231
                                                                    -------       -------           -------        --------
         Comprehensive income (loss)                                $ 7,067       $ 7,021           $  (919)       $ 30,724
                                                                    =======       =======           =======        ========


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



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

                                                                                                  
      Foreign currency translation adjustments                                  $   7,188               $  12,634
      Minimum pension liability                                                    (3,891)                 (3,891)
                                                                                ---------               ---------
      Accumulated Other Comprehensive Income                                    $   3,297               $   8,743
                                                                                =========               =========


Recent Accounting Standards

Stock-Based Compensation

On December 16, 2004, the Financial Accounting Standards Board (FASB) issued
SFAS No. 123 (revised 2004), "Share Based Payment" (SFAS 123R), which is a
revision of SFAS No. 123, "Accounting for Stock-Based Compensation" (SFAS 123).
SFAS 123R supersedes APB Opinion No. 25, "Accounting for Stock Issued to
Employees" (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 is currently evaluating the
provisions of SFAS 123R to determine its impact on the Company's 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

                                      -7-


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.

Note 2 - Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per
share in conformity with SFAS No. 128, "Earnings per Share", for the periods
indicated:



                                                                 Three Months Ended                       Nine Months Ended
                                                             October 2,          October 3,          October 2,         October 3,
    (Dollars in thousands, except per share amounts)            2005               2004                 2005               2004
                                                                ----               ----                 ----               ----
                                                                                                         

      Numerator:
           Net income (loss)                                $     8,216        $     6,461         $     4,528       $     30,493

      Denominator:
            Denominator for basic earnings per share -
               Weighted-average shares                           16,267             16,460              16,314             16,342

                 Effect of dilutive stock options                   459                680                 442                778
                                                            -----------        -----------         -----------       ------------

            Denominator for diluted earnings per
              share - adjusted weighted-average
              shares and assumed conversions                     16,726             17,140              16,756             17,120
                                                            ===========        ===========         ===========       ============
     Basic earnings (loss) per share                        $      0.51        $      0.39         $      0.28       $       1.87
                                                            ===========        ===========         ===========       ============

     Diluted earnings (loss) per share                      $      0.49        $      0.38         $      0.27       $       1.78
                                                            ===========        ===========         ===========       ============


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 as of the date of
the grant. Stock-based compensation costs for stock awards are reflected in net
income over the awards' vesting periods.

The Company has adopted the disclosure-only provisions of SFAS 123. (See "Note 1
- - Accounting Policies" for a discussion of the changes to this approach that the
Company will be required to adopt in the first quarter of 2006 under SFAS 123R).
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                       Nine Months Ended
                                                             October 3,         October 3,           October 3,       October 3,
    (Dollars thousands, except per share amounts)               2005               2004                 2005              2004
                                                                ----               ----                 ----              ----

                                                                                                           
Net income, as reported                                       $   8,216           $  6,461            $  4,528         $   30,493
Less:  Total stock-based compensation expense
        determined under Black-Scholes option
        pricing model, net of related tax effect                    841              1,231               5,794              8,728
                                                              ---------           --------            --------         ----------

Pro-forma net income (loss)                                   $   7,375           $  5,230            $ (1,266)        $   21,765
                                                              =========           ========            ========         ==========


Basic earnings (loss) per share:
            As reported                                       $    0.51           $   0.39            $   0.28         $    1.87
            Pro-forma                                              0.45               0.32               (0.08)             1.33

Diluted earnings (loss) per share:
            As reported                                       $    0.49           $   0.38            $   0.27         $    1.78
            Pro-forma                                              0.44               0.31               (0.08)             1.27


                                      -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 339,000 shares
that were granted in the first nine 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                   Nine Months Ended
                                         October 2,  October 3,                October 2, October 3,
(Dollars in thousands)                      2005        2004                    2005         2004
                                            ----        ----                    ----         ----

                                                                               
Service cost                               $  1,042      $  984               $ 3,127      $ 2,951
Interest cost                                 1,625       1,537                 4,876        4,611
Expected return on plan assets               (2,011)     (1,768)               (6,034)      (5,303)
Amortization of prior service cost              115         125                   346          376
Amortization of net loss                        165         140                   494          421
                                           --------      ------               -------      -------
Net periodic benefit cost                  $    936      $1,018               $ 2,809      $ 3,056
                                           ========      ======               =======      =======

                                                                   Other Benefits
                                                                   --------------
                                            Three Months Ended                  Nine Months Ended
                                         October 2,    October 3,              October 2, October 3,
                                            2005            2004                2005         2004
                                            ----            ----                ----         ----
(Dollars in thousands)

Service cost                                 $  160      $  149                $  506       $  446
Interest cost                                   111         136                   422          408
Expected return on plan assets                   --          --                    --           --
Amortization of prior service cost               --          --                    --           --
Amortization of net loss                        (43)         32                   122           97
                                           --------      ------               -------      -------
Net periodic benefit cost                    $  228      $  317              $  1,050       $  951
                                           ========      ======               =======      =======



                                      -9-



Employer Contributions

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

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 $128,500 in
the first nine months of 2005. The reduction in expense for the first, second
and third quarter of 2005 is $35,000, $34,000 and $59,500, 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. On October 28,
2004, the Board of Directors authorized the repurchase of up to an aggregate of
$25 million in market value of such common stock. As of October 2, 2005, the
Company had repurchased approximately 382,000 shares of common stock for a total
of $15.5 million as a result of this plan, including approximately 8,000 shares
of common stock for a total of approximately $0.3 million in the third quarter
of 2005. The current plan was scheduled to expire on October 28, 2005. However,
on October 27, 2005, the Board of Directors cancelled the unused portion of the
existing plan and approved a new buyback program, under which the Company is
authorized to repurchase up to an aggregate of $25 million in market value of
common stock over the next 12 months.

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                                   Nine Months Ended
         (Dollars in millions)      October 2, 2005             October 3, 2004               October 2, 2005      October 3, 2004
                                    ---------------             ---------------               ---------------      ---------------
                                                                                                          
         Printed Circuit Materials
              Net Sales                     $ 35.9                  $ 45.3                     $ 112.5                $ 137.8
              Operating Income                 4.4                     7.0                        12.4                   27.0

         Polymer Materials & Components
              Net Sales                     $ 23.1                  $ 20.7                      $ 70.4                 $ 75.3
              Operating Income (Loss)         (2.0)                   (1.7)                       (3.7)                   2.9


         High Performance Foams
              Net Sales                     $ 24.6                  $ 20.7                      $ 70.6                 $ 64.6
              Operating Income (Loss)          4.7                     0.2                       (13.6)                   2.1

         Total
              Net Sales                     $ 83.6                  $ 86.7                     $ 253.5                $ 277.7
              Operating Income (Loss)          7.1                     5.5                        (4.9)                  32.0


                                      -10-



High Performance Foams operating loss in 2005 includes substantially all of the
effect of the impairment charge, associated with the restructuring of the
polyolefin business in the second quarter.

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 October 2, 2005, the Company had four joint ventures, each 50% owned,
which are accounted for by the equity method of accounting. Equity income of
$2.0 million and $5.5 million for the first nine 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 nine-month periods ended October 2, 2005 and October 3,
2004.



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

                                                                                 
         Net sales                                         $ 68,206                    $ 60,318
         Gross profit                                        16,571                      21,419
         Net income                                           5,561                      12,057


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), located in 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 second quarter of 2005. The plan of remediation is awaiting
approval 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

                                      -11-



reserve of approximately $500,000, 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 Company will be
responsible for monitoring the site for at least two years after completion of
the remediation, and the costs of monitoring will be treated as period expenses
as incurred.

Superfund Sites

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

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

PCB Contamination

The Company has been working with the DEP related to certain polychlorinated
biphenyl (PCB) contamination in the soil beneath a section of cement flooring at
its Woodstock, Connecticut facility. The Company completed clean-up efforts in
2000 and has monitored the site since the clean up was completed. In the fourth
quarter of 2004, additional PCB's were detected in one of the wells used for
monitoring the site. The Company reported the results to the DEP and was
requested by the DEP to install additional well clusters at the site that
subsequently tested positive for low levels of contamination. The Company will
install additional well clusters by the end of 2005 and continue to monitor the
site. Results of this monitoring may result in alternative remediation actions.
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 such remediation 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.

                                      -12-



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

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

Defenses
- --------

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

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 nine months of 2005
and full year 2004, the Company was able to have approximately 74 and 84 claims
dismissed, respectively, and settled 7 and 8 claims, respectively. The Company
has, however, settled a small number of cases for which the majority of costs
have been paid by the Company's insurance carriers. Payments related to such
settlements totaled approximately $1.4 million in the third quarter of 2005, and
approximately $4.4 million in the first nine months 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 the majority of 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.

                                      -13-


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

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

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

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

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 primary insurance carriers have determined that it would be appropriate
to enter into a cost sharing agreement to clearly define the cost sharing
relationship among such 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 around the end 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

                                      -14-


of $36.0 million. This resulted in the Company recording a pre-tax charge to
earnings of $200,000 in 2004. As of October 2, 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
such claims, coverage issues among insurers, and the continuing solvency of
various insurance companies, as well as the numerous uncertainties surrounding
asbestos litigation in the United States, could cause the actual liability and
insurance recoveries for the Company to be higher or lower than those projected
or recorded.

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

Other 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 believes that such contamination is historical and occurred prior to
its occupation of the facility. Based on this information, the Company believes
it is under no current obligation to remediate the site, but will continue to
monitor the issue.

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 October 2, 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 its 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


                                      -15-


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 polyolefin products.

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. The Company
has made substantially all severance payments due to the employees affected by
the restructuring and anticipates paying certain residual amounts in the fourth
quarter of 2005 and the first quarter of 2006.

On October 5, 2004, the Company announced a restructuring plan that resulted 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 approximate the original accrual amount with certain
residual payments to be made over the course 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

                                      -16-


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. In the third quarter of 2004, the Company ceased production
activities at Cellect and began 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. The first two installments were received in accordance with the note
terms in the third quarter of 2005. This agreement releases both companies from
any future obligations to each other. The previous receivable outstanding of
$1.5 million had previously been partially reserved for and subsequently, 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 a wholly owned
subsidiary of Rogers and was included in the Company's consolidated results
beginning on January 31, 2004. The acquisition was accounted for as a purchase
pursuant to SFAS No. 141, "Business Combinations". As such, the purchase price
was allocated to the acquired assets as of the date of acquisition. The
following table summarizes the estimated fair values of the acquired assets as
of the date of acquisition, which includes amounts recorded in the fourth
quarter of 2004 to finalize the purchase accounting for the acquisition:



                   (Dollars in thousands)

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


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

                                      -17-





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, litigations and the like,
are discussed in greater detail in Rogers' 2004 Form 10-K filed with the
Securities and Exchange Commission and are incorporated by reference herein.
Such factors could cause actual results to differ materially from those
expressed in the forward-looking statements. The Company undertakes no duty to
update any forward-looking statement to conform the statement to actual results
or to a change in its expectations.

Business Overview

Rogers Corporation is a global enterprise that provides its customers with
innovative solutions and industry leading products in three business segments:
Printed Circuit Materials, High Performance Foams and Polymer Materials and
Components. These segments generate revenues and cash flows through the
development, manufacturing, and distribution of specialty materials and
components 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 is currently
working to qualify production of its electroluminescent lamps and busbar
products at its manufacturing facility in Suzhou to serve its Asian customers
and, in late 2004, completed the move of its elastomer component and float
manufacturing operations from South Windham, Connecticut to Suzhou. The Company
believes that these strategic decisions will enable it to better serve its
customers and take advantage of more opportunities in the Asian marketplace.

The Company continues to focus and invest in its Six Sigma initiatives, as it
has increased its efforts in 2005 and plans to continue to invest in future
projects through increased employee participation in its Six Sigma efforts 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.

From a financial perspective, sales in the third quarter and first nine months
of 2005 were $83.6 million and $253.5 respectively, a decline of 3.6% and 8.7%
respectively, compared to the third quarter and first nine months of 2004.
Operating profit increased from $5.5 million in the third quarter of 2004 to
$7.1 million in the third quarter of 2005 and declined $37.0 million to a loss

                                      -18-


of $5.0 million in the first nine months of 2005 as compared to the same period
last year. Significant factors that affected operating results in the third
quarter and the first nine months of 2005 as compared to comparable prior year
periods include an increase in sales for the High Performance Foams segment of
$3.9 million and $5.9 million respectively, driven by the strong performance of
the polyurethane foams products. Additionally, there were increases in operating
profit for the third quarter and first nine months of $4.5 million and $5.7
million respectively (excluding the second quarter impairment charge of $21.4
million). These increases were offset by a decline in sales for the three and
nine months of $9.4 million and $25.3 million respectively, and a decline in
operating profit of $2.6 million and $14.6 million 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.

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 through the second quarter of 2005.
Sales in the third quarter of 2005 were essentially flat as compared to the
previous quarters, although fluctuations occurred within its various businesses.
The Company continues to strategically position itself to take advantage of
market opportunities, particularly in China, and is optimistic that these
investments will drive future business growth.

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. 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. The Company began to realize a positive
financial impact from this transition in the third 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 last quarter 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.

                                      -19-


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                    Nine Months Ended
                                                               ------------------                    -----------------

                                                            October 2,        October 3,        October 2,      October 3,
                                                              2005               2004              2005             2004
                                                              ----               ----              ----             ----

                                                                                                       
Net Sales                                                    100.0%              100.0%            100.0%          100.0%
Manufacturing Margin                                          29.1%               28.0%             28.4%           32.2%

Selling and Administrative Expenses                           14.8%               15.6%             16.5%           15.2%
Research and Development Expenses                              5.9%                6.2%              6.0%            5.4%
Impairment Charge                                                 -                  -               7.9%               -
Operating Profit (Loss)                                        8.4%                6.2%            (2.0)%           11.5%

Equity Income in Unconsolidated Joint Ventures                 0.7%                2.7%              0.8%            2.0%
Other Income                                                   0.5%                1.0%              0.5%            1.1%
Net Income                                                     9.8%                7.5%              1.8%           11.0%


Net Sales

Net sales for the third quarter of 2005 were $83.6 million as compared to $86.7
million in the third quarter of 2004, a decline of almost 4%. For the first nine
months of 2005, net sales decreased $24.2 million to $253.5 million from $277.7
million for the first nine months of 2004. This year-to-date decrease was driven
by declines in sales of over 18% in the Printed Circuit Materials segment and
over 6% in the Polymer Materials and Components segment, partially offset by an
increase in sales of over 9% in the High Performance Foams segment. See "Segment
Analysis" below for further discussion and explanation of these fluctuations in
segment performance.

Manufacturing Margins

Manufacturing margins as a percentage of sales increased from 28% in the third
quarter of 2004 to slightly over 29% in the third quarter of 2005. For the first
nine months, manufacturing margins as a percentage of sales decreased from 32.2%
in 2004 to 28.4% in 2005. The decrease in margins year-to-date, is primarily
attributable to declines in the Polymer Materials and Components and Printed
Circuit Materials segments. In Polymer Materials and Components, although Durel
sales were relatively flat year-over-year and increased quarter-over-quarter,
margins declined due to product mix and manufacturing yield issues as the
concentration of the sales increase was driven by programs featuring lower
margin electroluminescent lamp products. Also contributing to the decrease were
lower margins on elastomer component and float products sales as the Company
continues to experience challenges in establishing production of these products
in China. Margins in the Printed Circuit Materials segment were negatively
affected by a decline in sales of flexible circuit materials. These declines
were partially mitigated by a 35% quarter-over-quarter improvement in margins in
the High Performance Foams segment that was driven primarily by the leverage
obtained as a result of the restructuring of the polyolefin business.

Selling and Administrative Expenses

Selling and administrative expenses decreased 8%, or $1.1 million, in the third
quarter of 2005 and decreased 1.3%, or $0.6 million, in the first nine months of
2005 as compared to the comparable periods in the prior year. As a percentage of
sales, selling and administrative expenses decreased from 15.6% in the third
quarter of 2004 to 14.8% in the third quarter of 2005 and increased from 15.2%
to 16.5% in the first nine months of 2005. 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 nine months of 2004 to the first nine months of
2005, as overall spending levels remained relatively consistent. Quarterly
spending decreased in 2005 over 2004 primarily due to cost control in light of
the decreased sales levels, as well as the decrease in the costs associated with
the Company's medical benefits, as the Company migrated to a self-insured plan
in 2005.

                                      -20-


Research and Development Expenses

Research and development expenses decreased 9.3% from $5.4 million in the third
quarter of 2004 to $4.9 million in the third quarter of 2005. For the first nine
months of 2005, research and development expenses were $15.1 million, a slight
increase over the first nine months of 2004. As a percentage of sales, research
and development expenses were 5.9% in the third quarter of 2005 as compared to
6.2% in the comparable prior period and 6.0% for the first nine-months of 2005
as compared to 5.4% for the comparable prior year period. The percentage
period-over-period changes are almost exclusively a result of the sales
fluctuations, as spending has remained relatively consistent across these
periods. Also, in the third quarter of 2004 the Company was investing in the
elastomer components production move to China, which also increased research and
development costs in the period. The Company's strategic plan is to reinvest
approximately 6% of sales in research and development activities each year and
its third 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 its 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.

These developments resulted in the performance of an impairment analysis that
was conducted in accordance with Statement of Financial Accounting Standards No.
144, "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS 144)
and No. 142, "Goodwill and Other Intangible Assets" (SFAS 142). 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 is classified in "other current
assets" on the balance sheet.

                                      -21-


Equity Income (Loss) in Unconsolidated Joint Ventures

Equity income in unconsolidated joint ventures decreased from $2.3 million in
the third quarter of 2004 to $0.6 million in the third quarter of 2005 and
decreased to $2.0 million in the first nine months of 2005 from $5.5 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). The Company is optimistic that these start-up issues
will come to resolution in the fourth quarter of 2005 and the first quarter of
2006 and that the operating results of RIS will improve in 2006 accordingly.

Income Taxes

The Company's effective tax rate was 0% and 25%, respectively, for the three
month periods ended October 2, 2005 and October 3, 2004 and (495%) and 25% for
the first nine months of 2005 and 2004, respectively. 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) the net positive adjustment associated with a favorable IRS
determination on previous Durel Corporation federal income tax filings (5.7
percentage point decrease), (iii) adjustment of the Company's tax accruals to
reflect the filing of the 2004 federal income tax return on September 15, 2005
(6.9 percentage point decrease), and (iv) favorable tax rates on certain foreign
business activity, foreign tax credits and research and development credits,
which reduced the effective tax rate by 10, 5 and 3 percentage points,
respectively. The effective tax rate was negatively impacted by an adjustment to
deferred taxes associated with the remediation of the previously reported
material weakness associated with our accounting for deferred income taxes (5.9
percentage point increase).




Segment Analysis

 (Dollars in millions)                                                  Third Quarter                   First Nine Months
                                                                    ------------------------------------------------------

                                                                    2005           2004                2005           2004
                                                                    ------------------------------------------------------
                                                                                                        
Printed Circuit Materials:
     Net Sales                                                     $ 35.9         $ 45.3             $ 112.5        $ 137.8
     Operating Profit                                                 4.4            7.0                12.4           27.0

Polymer Materials and Components:
     Net Sales                                                       23.2           20.7                70.4           75.3
     Operating Profit (Loss)                                         (2.0)          (1.7)               (3.7)           2.9

High Performance Foams:
     Net Sales                                                       24.6           20.7                70.6           64.6
     Operating Profit (Loss)                                          4.7            0.2               (13.6)           2.1



Printed Circuit Materials:

Net sales of Printed Circuit Materials in the third quarter and first nine
months of 2005 were $35.9 million and $112.5 million, respectively, a decrease
of 20.8% and 18.4% from same period in 2004. Segment operating profit declined
from $7.0 million in the third quarter of 2004 to $4.4 million in the third
quarter of 2005 and from $27.0 million in the first nine months of 2004 to $12.4
million in the first nine months of 2005. These decreases are attributable
primarily to the sales decline in the Company's flexible circuit materials
business (declines of over 46% quarter over quarter and almost 41% for the
comparable nine month periods). These sales declines were attributable primarily
to a number of cellular telephone programs coming to end of life in the fourth
quarter of 2004 with no replacement programs in place at that time, as well as
the delay of some future programs. However, certain new programs have recently
started that contributed to a 15% sequential sales growth from the second
quarter of 2005. The Company expects additional new programs to begin in the
fourth quarter of 2005 and into 2006, which are anticipated to continue to drive
the growth in this segment. Sales in the Company's high frequency materials

                                      -22-


business declined in 2005 almost 4% quarter-over-quarter and 7% for the
comparable nine month periods. This business was also impacted by rising
material prices which drove additional declines in profitability.

Polymer Materials and Components:

The Polymer Materials and Components segment had sales of $23.2 million and
$70.4 million for the third quarter and first nine months of 2005, respectively.
This is an increase of 12% and a decrease of 6.5%, respectively, when compared
to the same periods in 2004. Operating results for the segment declined by $0.3
million and $6.6 million from the third quarter and first nine months of 2004 to
an operating loss of $2.0 million and $3.7 million in 2005, respectively. The
quarter-over-quarter sales increase is driven by a 42% growth in Durel sales due
to the escalating sales of electroluminescent (EL) lamps. Sales have remained
relatively flat for the comparable nine-month periods in 2005 and 2004, but have
increased sequentially over 15% since the second quarter of 2005. Demand for EL
lamps has continued to grow steadily and the Company is currently adding
production capacity in China to meet this demand. The Company has not yet
experienced the desired level of profit contribution from this product, which is
often the case when new technology is put into production. Therefore, the
Company is focused on improving yields and gaining efficiencies in its
manufacturing process to drive profit improvement. Mitigating the positive sales
results at Durel was a decline in sales in the elastomer components and floats
business of approximately 30% both quarter-over-quarter and year-to-date in 2005
as compared to 2004. This business is continuing to improve since the initial
start up of manufacturing in China late in 2004 as the Company is currently in
the process of qualifying additional capacity expansion to service new potential
customers in Asia. Currently, the Company is at capacity in its float production
and unable to take on this new business. Sales of the Company's busbar products
have remained relatively consistent in 2005 as compared to 2004. The Company is
currently adding capacity in China to manufacture busbars and anticipates that
this expansion will have a positive impact on the business as it will allow
access to customers in the Asian marketplace.

High Performance Foams:

High Performance Foams net sales increased 18.8% to $24.6 million and 9.2% to
$70.6 million for the third quarter and first nine months of 2005, respectively.
This segment had an operating profit of $4.7 million and an operating loss of
$13.6 million for the quarter and year-to-date, respectively, versus operating
profit of $0.2 million and $2.1 million respectively, during the same periods of
2004. The year to date 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
increased 8.6% from the second quarter of 2005 to $24.6 million. The increase in
sales from 2004 to 2005 resulted primarily from strong sales of polyurethane
foams in industrial and consumer applications, particularly into cellular phones
and footwear, as sales increased 35.8% in the third quarter of 2005 and 18.9% in
the first nine months of 2005 as compared to the same prior year periods.
Sequentially, polyurethane foam sales increased almost 15% from the second
quarter of 2005 as this business experienced record sales levels in the third
quarter of 2005. The segment's overall sales increase was partially offset by
the planned sales decline in polyolefin foams as a result of the restructuring
of the business in the second quarter of 2005. This restructuring favorably
impacted the segment's operating results in the quarter and should continue to
benefit its results going forward.

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 third 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 October 2, 2005, cash, cash equivalents and short-term investments totaled
$31.9 million as compared to $40.0 million at January 2, 2005. During 2005 the
Company repurchased approximately $12.3 million of its common stock as part of
its share repurchase program and spent approximately $25.3 million on capital
requirements. Working capital decreased slightly from $115.5 million at January
2, 2005 to $110.5 million at October 2, 2005.

                                      -23-


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

     o    Accounts receivable increased approximately $2.4 million from $57.3
          million at January 2, 2005 to $59.7 million at October 2, 2005
          primarily due to the changing geographic nature of the Company's
          accounts receivable. As more business is transacted and billed out of
          Asia, the accounts receivable collection period should increase as
          Asian customers traditionally take longer to pay than customers in the
          United States.

     o    Inventories decreased by $7.2 million from $49.0 million at January 2,
          2005 to $41.8 million at October 2, 2005. The decrease is due
          primarily to (i) the write down of inventory in the second quarter
          associated with the polyolefin foam business ($1.2 million), (ii) the
          planned reduction of flexible circuit materials inventories ($4.7
          million) as the inventory that was produced in 2004 is sold off, and
          (iii) the decline in inventory previously held at the South Windham,
          Connecticut facility ($1.4 million) as the planned inventory build in
          2004 of elastomer component and float products for the move to China
          is no longer necessary and the China plant is now meeting all current
          customer requirements.

     o    Noncurrent deferred income tax liabilities decreased $7.1 million from
          $14.1 million at January 2, 2005 to $7.0 million at October 2, 2005,
          primarily due to decreases of $8.1 million as a result of the benefit
          recorded in the second quarter of 2005 due to the polyolefin
          impairment charge, for which tax deductions will be realized over an
          extended time period, and $1.9 million as a result of the filing of
          the Company's 2004 federal income tax return. These reductions were
          partially offset by an increase of approximately $1.7 million recorded
          in the third quarter as a result of an adjustment associated with the
          ongoing material weakness remediation.

Cash flows from operations were approximately $22.0 million in the first nine
months of 2005, as compared to $11.9 million in the first nine months of 2004.
The first nine 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 $7.4 million, primarily as
a result of annual incentive compensation payouts earned in 2004. Inventories
decreased in the first nine months of 2005 as the Company's sales levels and
related production requirements were less than in the first nine months of 2004
and the Company made a concerted effort to sell inventory that had been produced
in 2004.

Contingencies

During the third 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 third 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 third quarter of 2005.

                                      -24-


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 began 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. The first two installments were received in accordance with the note
terms in the third quarter of 2005. This agreement releases both companies from
any future obligations to each other. The previous receivable outstanding of
$1.5 million 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
SFAS No. 123 (revised 2004), "Share Based Payment" (SFAS 123R), which is a
revision of SFAS No. 123, "Accounting for Stock-Based Compensation" (SFAS 123).
SFAS 123R supersedes APB Opinion No. 25, "Accounting for Stock Issued to
Employees" (APB 25), and amends SFAS No. 95, "Statement of Cash Flows."
Generally, the approach in SFAS 123R is similar to the approach described in
SFAS 123. However, SFAS 123R requires all share-based payments to employees,
including grants of employee stock options, to be recognized in the income
statement based on their fair values. Pro forma disclosure is no longer an
alternative. 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 the 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

                                      -25-


151 is effective for fiscal years beginning after June 15, 2005 and is required
to be adopted by the Company in the first quarter of fiscal 2006. The Company is
currently evaluating the effect that the adoption of SFAS 151 will have on its
consolidated results of operations and financial condition but does not expect
SFAS 151 to have a material impact.

Critical Accounting Policies

There have been no significant changes in the Company's critical accounting
policies during the third 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 third 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
     October 2, 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 nine months 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
     substantially completed this exercise in the third quarter of 2005 and
     expects to have the issue fully remediated in the fourth 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.

                                      -26-


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    (b) Average Price    Purchase as Part of        Units) that May Yet
                                       Shares (or Units)       Paid per Share     Publicly Announced         Be Purchased Under
Period                                     Purchased             (or Unit)         Plans or Programs       the Plans or Programs
- ------                                ------------------------------------------------------------------------------------------
                                                                                          
May 31, 2005 through July 2, 2005                 -                      -                  -                  $    9,834,136
July 3, 2005 through August 28, 2005              -                      -                  -                  $    9,834,136
August 29, 2005 through October 2, 2005         8,000             $   36.18               8,000                $    9,544,702
                                                -----                                     -----
Total                                           8,000                                     8,000


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 was to be completed or cancelled within twelve months of the
authorization date. As of October 2, 2005, the Company repurchased 381,900
shares of common stock for a total of $15.5 million as a result of this plan,
including 8,000 shares of common stock for a total of approximately $0.3 million
in the third quarter of 2005. On October 27, 2005, the Board of Directors
cancelled the unused portion of the stock buyback program that was put in place
in October 2004 and approved a new buyback program, under which the Company is
authorized to repurchase up to an aggregate of $25 million in market value of
common stock over the next 12 months.

Item 5. Other Information

In June 2005, Charles M. Brennan, III was appointed a Director of the Company
and at that time was also designated for a position on the Audit Committee,
subject to determination by the Board of Directors of his independence. In
August 2005, the Board of Directors determined Mr. Brennan to be independent
and, in conjunction therewith, appointed him as a member of the Company's Audit
Committee. At the same time, the Board of Directors also determined that Mr.
Brennan is an "Audit Committee Financial Expert" in accordance with the
standards established by the Securities and Exchange Commission.

                                      -27


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 Quarterly Report on Form 10-Q. The Registrant
                hereby undertakes to file these instruments with the Commission
                upon request.

     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 4 are not applicable and have been omitted.

                                      -28-





                                    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:  November 4, 2005

                                      -29-