VIA ELECTRONIC TRANSMISSION
- ---------------------------
AND FEDERAL EXPRESS
- -------------------

January 24, 2006

Ms. Nili Shah
Accounting Branch Chief
Securities and Exchange Commission
Division of Corporation Finance
Mail Stop 7116
100 F Street, N.E.
Washington, D.C. 20549

     Re:  Rogers Corporation
          Form 10-K for the Fiscal Year Ended January 2, 2005
          Filed March 18, 2005
          Forms 10-Q for the Fiscal Quarters Ended April 3, 2005, July 3, 2005
          and October 2, 2005
          File No. 1-4347

Dear Ms. Shah:

     On behalf of Rogers  Corporation (the  "Company"),  set forth below are the
responses  of the Company to the letter dated  December  30, 2005 (the  "Comment
Letter"),  containing  the comments of the Staff of the  Securities and Exchange
Commission to the Company's filings.

     The Company's  responses to each of the comments in the Comment  Letter are
set forth below and are numbered to  correspond to the comments set forth in the
Comment Letter,  which for convenience we have  incorporated  into this response
letter.

Form 10-K for the Fiscal Year Ended January 2, 2005
- ---------------------------------------------------

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
- --------------------------------------------------------------------------------
Operations
- ----------

Liquidity, Capital Resources, and Financial Position
- ----------------------------------------------------

Comment 1:



CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 2

Please revise  future  filings to disclose the nature of the  transactions  that
give rise to receivables from joint ventures.

Response 1:

The Company acknowledges this comment and will, in future filings,  disclose the
nature of the transactions that give rise to receivables from joint ventures.

Note 8 - Income Taxes
- ---------------------

Comment 2:

We note  that  you  identified  a  misapplication  of SFAS  109  regarding  your
accounting for deferred  income taxes and recorded the cumulative  impact during
the fourth quarter of 2004. Please provide us the following information:

     o    A sufficiently detailed description of your misapplication of SFAS 109
          regarding  deferred  income taxes,  including  the  period(s)  that it
          relates.

     o    Your SAB 99 materiality assessment of the quantitative and qualitative
          factors that support your  determination  that a restatement  of prior
          periods,  including quarterly periods, is not required.  This analysis
          should include the impact to your consolidated statements of income as
          well your consolidated balance sheets.

Response 2:

The Company  recorded a one-time,  non-cash  adjustment  of $5.0  million in the
fourth quarter of 2004 as a result of procedures  followed  during the Company's
year-end  financial closing process,  in which it was determined that the method
of accounting for deferred  income taxes was not consistent  with the provisions
of SFAS 109. The  adjustment  was required to properly  state  certain  deferred
income tax accounts for temporary tax differences that had accumulated over many
years. The misapplication of SFAS 109 occurred as the Company  historically used
an income  statement  approach to  determine  the  adequacy of its  deferred tax
accounts,  which resulted in the  accumulation of its deferred tax balances over
the course of many years,  whereas  SFAS 109  requires  the Company to perform a
reconciliation  of  each  account  on  the  balance  sheet  and  the  underlying
differences  between the tax and book bases of the related  balance sheet items.
As a result  of this  determination,  the  Company  concluded  that  there was a
material  weakness related to the  reconciliation  of our deferred tax accounts.
This  material  weakness was  disclosed  in our 2004 Form 10-K in  "Management's
Report on Internal Control Over Financial Reporting".

                                        2

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 3

Once the  misapplication of SFAS 109 was identified,  the Company  implemented a
plan to analyze the significant  cumulative  temporary  differences  (CTDs) that
existed at year-end.  To  determine  which items were  significant,  the Company
reviewed all  significant  deferred tax activity for 2004,  2003 and 2002.  This
review included the investigation of all of the Company's  significant temporary
differences  and Form 1120  Schedule M-1 items on its tax  returns.  The Company
also reviewed  other areas in which  complex tax  accounting  occurred,  such as
acquisitions   and   divestitures.   The  items  that  were  analyzed   included
inventories;   property,  plant  and  equipment;   intangible  assets;  deferred
compensation;   accrued  pension  cost;  other  accruals;   and  post-retirement
benefits.  In each of these  areas,  Company  representatives  and  outside  tax
consulting  experts compared book balances to the tax basis of such accounts per
the Company's  records and determined if an adjustment was necessary in order to
properly  state the CTD  balance at  year-end.  This  exercise  resulted  in the
determination  that the  Company's  deferred  tax  accounts  were  misstated  by
approximately $5.0 million.

Upon  completion of this  exercise,  the Company then attempted to determine the
period(s)  in  which  this  misstatement  arose.  The  Company  believes  that a
substantial  portion of the error  occurred  prior to 2002 and that no  material
errors  occurred in the  2002-2004  time frame;  however,  the Company could not
determine  with  specificity  when the errors  occurred prior to 2002 or to what
period they related.

The Company  then  reviewed the  quantitative  and  qualitative  characteristics
outlined in SAB 99 to determine  the  appropriate  period in which to record the
adjustment.  In reaching its conclusions,  the Company reviewed the quantitative
impact the  adjustment  had by recording it in the fourth  quarter of 2004.  The
impact of this adjustment on the major financial  statement  classifications  it
impacted  was as follows  (note  that  these  amounts  represent  the  Company's
consolidated results in fiscal 2004):


                                                                               
(In thousands,
except per share                                                               Earnings
amounts)                    Revenue        Pre-Tax Income      Net Income      per Share     Equity
                      ------------------ ----------------- ----------------- ------------- -------------
Before adjustment          $365,002           $46,779           $35,098           $2.16       $276,367
After adjustment           $365,002           $46,779           $40,098           $2.45       $281,367


The Company also considered the qualitative  characteristics  outlined in SAB 99
to evaluate the proper treatment of the misstatement. Such factors included:

                                        3

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 4

     o    Mask a change in earnings or other trends.
          The adjustment did not impact  operating  income or pre-tax income and
          was clearly  disclosed in the earnings  press release  (dated March 3,
          2005 and  furnished on a Form 8-K dated March 4, 2005, as amended by a
          Form  8-K/A,  also  dated  March 4,  2005) and the 2004 Form 10-K as a
          one-time non-cash event.

     o    Hides a  failure  to meet  analysts'  consensus  expectations  for the
          enterprise.
          Prior  to  the  Company's  determination  that  an  adjustment  to its
          deferred tax accounts was required and the subsequent  announcement of
          this  adjustment,  the  Company  downgraded  its fourth  quarter  2004
          guidance for sales from its initial guidance of $82-$87 million to its
          updated  guidance  of  $84-$86  million  and for EPS from its  initial
          guidance of  $0.40-$0.45 to its updated  guidance of  $0.24-$0.27  per
          diluted share.  Actual fourth quarter results  reported sales of $87.3
          million and EPS of $0.56, which included $0.29 related to the deferred
          tax  adjustment.  Results  excluding  the  $0.29  effect  of  the  tax
          adjustment  were  $0.27,  which  is at the  high  end  of the  updated
          guidance  range for EPS. The impact of the tax  adjustment was clearly
          disclosed in both the earnings  press release (dated March 3, 2005 and
          furnished  on a Form 8-K dated  March 4,  2005,  as  amended by a Form
          8-K/A, also dated March 4, 2005) and in the 2004 Form 10-K and did not
          hide a failure to meet analysts' expectations.

     o    Change a loss into income or vice versa.
          As highlighted  in the  quantitative  table above,  the tax adjustment
          resulted in additional after-tax income and did not change a loss into
          income or vice versa.

     o    Concerns a segment or other portion of the registrant's  business that
          has been identified as playing a significant  role in the registrant's
          operations or profitability.
          Since the segment footnote in our 2004 10-K only discloses  results to
          the  operating  income  level,  this  adjustment  had no effect on any
          segment disclosures.

     o    Affect the Company's compliance with regulatory requirements.
          The tax  adjustment  did not  affect  the  Company's  compliance  with
          regulatory requirements.

     o    Affects  the  registrant's  compliance  with loan  covenants  or other
          contractual requirements.
          The  adjustment  did not affect  the  Company's  compliance  with loan
          covenants or other contractual requirements.

                                        4

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 5

     o    Has the effect of increasing management's  compensation,  for example,
          by satisfying  requirements for the award of bonuses or other forms of
          incentive compensation.
          The adjustment did not have any effect on  management's  compensation,
          as the Company's Board of Directors  specifically  determined that the
          adjustment would not be taken into  consideration when considering any
          bonus or other compensation plans.

     o    Involves concealment of an unlawful transaction.
          The  adjustment  did  not  involve  the  concealment  of  an  unlawful
          transaction;  rather,  it was an unintentional  misapplication  of the
          provisions of SFAS 109.

Notwithstanding  the exhaustive efforts undertaken by the Company,  we could not
make a  definitive  determination  as to when the error  arose and, as a result,
could  not  attribute  this  error  to  any  one  annual  or  quarterly  period.
Accordingly,  the Company  concluded  that the  appropriate  correction  of this
misstatement should be recorded in the fourth quarter of 2004. This decision was
primarily based upon the fact that there was no specific  evidence,  despite the
significant time and effort spent by the Company,  as to the periods and amounts
for which adjustments should be recorded to correct the balance sheet error that
was  known to  exist at  January  2,  2005.  This  conclusion  is also  based on
consideration  of each of the qualitative  criteria noted in SAB 99 and the fact
that, in the Company's determination,  the recognition of this adjustment in the
fourth  quarter of 2004 would not be material to an  investor.  The Company also
considered   whether   restatement  of  opening   retained   earnings  was  more
appropriate;  however, based on the fact that the Company could not definitively
determine when the errors occurred,  the Company concluded that the recording of
the adjustment in the fourth quarter of 2004 was the appropriate treatment. .

This decision was further validated by the investment community,  as the Company
believes that its fourth quarter 2004 earnings announcement,  which included the
impact of the deferred tax adjustment,  had virtually no effect on the Company's
stock price. On the day of the announcement (March 3, 2005), the Company's stock
closed at $46.30,  as  compared  to the day before  the  announcement  (March 2,
2005),  when it closed at $45.43.  In fact, the Company's closing stock price on
March 4, 2005, the day after the earnings release,  was $42.71,  and the closing
price on March 10, 2005, one week after the earnings release,  closed at $41.91.
The  Company  believes  that this  decrease  was due to the lower than  expected
earnings  projections  for the first quarter of 2005. It did not appear that the
market had any reaction, either positive or negative, to the announcement of the
tax adjustment.  In addition,  during the Company's  analyst call to discuss its
fourth quarter results,  Company management discussed this adjustment as part of
its  opening  remarks;  however,  there  were no  follow up  questions  from the
attendees on the call.  The Company  believes this is an  additional  indication
that the adjustment was not material to the Company's investor base.

                                        5

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 6


Note 10 - Commitments and Contingencies
- ---------------------------------------

Asbestos Litigation
- -------------------

Comment 3:

We note that you specifically  refer to National Economic  Research  Associates,
Inc., as assisting you in projecting  your future  asbestos-related  liabilities
and defense costs, and Marsh Risk Consulting, as assisting you in projecting the
insurance coverage for your asbestos-related  claims. Please be advised that you
are required to provide written consents of named experts when they are referred
to in  filings  under the 1933  Act.  Since  your  Form 10-K for the year  ended
January 2, 2005 is  incorporated  by reference  into an open shelf  registration
statement,  it should have included the required consents.  Please revise future
filings to include the consents of National Economic Research  Associates,  Inc.
and Marsh Risk Consulting. Refer to Section 436(b) of Regulation C.

Response 3:

The Company  acknowledges this comment and will revise future filings to include
the consents of National Economic Research  Associates,  Inc. ("NERA") and Marsh
Risk  Consulting  ("Marsh").  The Company has obtained the commitment of NERA to
provide a consent,  and is working with Marsh to obtain the same commitment.  As
of the date of this  response  letter,  the Company  expects to receive  Marsh's
commitment to provide a consent. If Marsh does not ultimately agree to provide a
consent,  the Company may be  required to delete  references  to Marsh in future
filings.

Note 11 - Business Segment and Geographic Information
- -----------------------------------------------------

Comment 4:

We note that reportable  segment  determinations  are subject to complex factors
and management judgment,  however,  based on the information available to us, it
is not clear how your reportable  segments comply with the aggregation  criteria
set forth in paragraph 17 of SFAS 131 and EITF 04-10. Specifically, to aggregate
operating segments into one reportable segment, the operating segments must have
similar economic characteristics and meet all five of the additional aggregation
criteria  listed in SFAS 131. The similar  economic  characteristics,  should be
based on the factors used by the CODM,  which you have indicated are sales trend
rates and operating  margins.  We note the following  regarding  your  operating
segments:

                                        6

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 7

     o    Printed Circuit Materials  reportable segment: It does not appear that
          Induflex  polyester  industrial   laminates'  sales  trend  rates  and
          operating  margins are  consistent  with High  frequency  laminates or
          Flexible printed laminates.

     o    Polymer  Materials  and  Components  reportable  segment:  It does not
          appear that the operating  segments you have  aggregated  have similar
          economic characteristics or products.

Please either revise your  reportable  segments  taking into  consideration  the
guidance  contained  in  paragraphs  17-21 of SFAS  131,  or  provide  us with a
detailed  analysis of how the operating  segments you aggregate meet the similar
economic  characteristics  and similar products criteria of paragraph 17 of SFAS
131.

Response 4:

While the Company believes that its current segment reporting  complies with the
aggregation  criteria set forth in  paragraph 17 of SFAS 131 and EITF 04-10,  it
acknowledges  the Staff's  comments in this letter and in previous  letters and,
upon revisiting this topic,  the Company believes that recent and future planned
changes in our business model and structure  require further  delineation of its
reportable  segments to add  additional  clarity  and  insight  into its segment
reporting.  Therefore, in future filings, the Company will revise its reportable
segments to reflect its revised segment structure.

The Company's revised reportable segments will include an additional  reportable
segment  called "Other" that will  aggregate the following  operating  segments:
nonwoven  composite  materials,  elastomer  components,  and Induflex  polyester
industrial  laminates.  These  operating  segments do not meet the  quantitative
thresholds  set forth in Paragraph 18 of SFAS 131 as their  reported  revenue is
not 10 percent or more of the combined  revenue of all the  operating  segments,
the absolute  amount of their reported  profit or loss is not 10 percent or more
of the greater of the combined  reported  profit of all operating  segments that
did not report a loss or the combined  reported loss of all  operating  segments
that did  report a loss,  and their  assets  are not 10  percent  or more of the
combined assets of all operating  segments.  These quantitative  characteristics
are  outlined in  Attachment  I to this  letter.  The  operating  segments  that
comprise this  reportable  segment share a majority of the  characteristics  set
forth in Paragraph 17 of SFAS 131, discussed as follows.

Criteria A: "The nature of products and services"

The nature of the products and services that are included in this segment are no
longer  similar in nature.  The segment is comprised of the  following  types of
products:

                                        7

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 8

     o    Elastomer  component  products,  which  include  floats for fill level
          sensing in fuel tanks,  motors and storage tanks and elastomer rollers
          and belts for document handling in copiers,  computer  printers,  mail
          sorting machines, and automated teller machines.

     o    Nonwoven  composite   materials  that  are  manufactured  for  medical
          padding,   industrial  prefiltration   applications,   and  consumable
          supplies in the lithographic printing industry.

     o    Polyester  based   industrial   laminates  that  are  sold  mostly  to
          telecommunications  and data  communication  cable  manufacturers  for
          shielding  electromagnetic  and radio  frequency  interference  and to
          automotive  component   manufacturers  for  making  flat,  etched-foil
          heaters.

Criteria B: "The nature of the production process"

The  products  included in this  segment  share  production  processes  that are
similar in nature in that key raw  materials  are  produced or  purchased by the
Company and then  manufactured  into  components or materials.  These  processes
include mixing or milling,  pressing,  forming,  curing, molding,  coating, and,
finally, processing into its completed end-state.

Criteria C: "The type or class of customer for their products and services"

These  operating  segments  share a similar  type or class of customer for their
products as the products  that  comprise  this segment are sold  principally  to
original equipment manufacturers and assemblers.

Criteria D: "The  methods used to  distribute  their  products or provide  their
services"

These  operating  segments use similar  methods to distribute  their products as
almost all of these products are distributed by our worldwide sales force,  with
a very small portion  distributed by other means, such as independent agents and
distributors.  The sales force is primarily  structured by region and represents
all product lines.

Criteria  E: "If  applicable,  the  nature of the  regulatory  environment,  for
example, banking, insurance or public utilities"

None of the  operating  segments in this  reportable  segment are  governed by a
particular regulatory environment, so this criterion is not applicable.

Based  on  the  quantitative   criteria  contained  in  Attachment  I,  and  the
qualitative  criteria  discussed  above,  the Company  believes these  operating
segments are appropriately segregated into a single reportable segment.

                                        8

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 9

The Company will also report a segment  called  "Electronic  Custom  Components"
that will contain the Durel lamps and inverters and power  distribution bus bars
operating   segments.   These   operating   segments   have   similar   economic
characteristics as outlined in Attachment I, which include similar gross margins
and  similar  operating  margins,  and are  similar  in each of the  aggregation
criteria contained in Paragraph 17 of SFAS 131, discussed as follows.

Criteria A: "The nature of products and services"

Durel lamps and inverters and power  distribution bus bars are similar in nature
in that each product is a custom designed  electronic  component tailored to the
specific need of each of a wide range of applications.  These component products
also share similar  compositions,  as they are comprised  primarily of polymers,
adhesives,  metals, dielectric materials and conductors,  and other electrically
conductive  or insulating  materials;  and rely on  capacitance  as an important
measure of product performance.

Criteria B: "The nature of the production process"

The  products  included in this  segment  share  production  processes  that are
similar  in nature as these  products  are  primarily  manufactured  in  similar
fashion in that key raw  materials  are purchased or produced by the Company and
then  manufactured  into component  form,  unlike the Company's  other operating
segments,  which produce material based products.  The production  processes for
these component  products share many common  elements,  including the following:
coating, punching, slitting,  crimping, stamping, etching, shearing,  deburring,
degreasing,  bending, die cutting,  soldering, screen printing, heat lamination,
curing,  connector bonding,  electrical testing, and assembling.  These products
are typically  sold in an end state that  generally does not require any further
processing as customers can use these  components  directly in assembling  their
products.  These products also share common manufacturing facilities and operate
under shared management of these common facilities.

Criteria C: "The type or class of customer for their products and services"

These  operating  segments  share a similar  type or class of customer for their
products as the products  that  comprise  this segment are sold  principally  to
electronic subsystem assemblers and original equipment  manufacturers  primarily
in the ground transportation and telecommunication markets.

Criteria D: "The  methods used to  distribute  their  products or provide  their
services"

                                        9

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 10

These  operating  segments use similar  methods to distribute  their products as
almost all of these products are distributed by our worldwide sales force,  with
a very small portion  distributed by other means, such as independent agents and
distributors.  The sales force is primarily  structured by region and represents
all product lines.

Criteria  E: "If  applicable,  the  nature of the  regulatory  environment,  for
example, banking, insurance or public utilities"

None of the  operating  segments in this  reportable  segment are  governed by a
particular regulatory environment, so this criterion is not applicable.

Based on the quantitative criteria contained in Attachment I and the qualitative
criteria  discussed  above,  the Company  believes these operating  segments are
appropriately  aggregated into the  "Electronic  Custom  Components"  reportable
segment.

The Company will no longer report a "Polymer Materials and Components" segment.

Form 10-Q for the Fiscal Quarter Ended October 2, 2005
- ------------------------------------------------------

Item 4. Controls and Procedures, page 26
- ----------------------------------------

Comment 5:

We note your disclosure that "except as discussed  above,  there were no changes
in the Company's internal control over financial reporting . . ." Please confirm
to us and revise in future  filings,  if  correct,  to  clarify  that there were
changes in your internal  control over financial  reporting that occurred during
this  quarter  that  have  materially  affected,  or are  reasonably  likely  to
materially affect, your internal control over financial reporting.

Response 5:

In the Company's  Form 10-Q for the quarter  ended October 2, 2005,  the Company
disclosed  that it was in the  process  of  remediating  the  material  weakness
related to its deferred tax accounting  and that the process was  anticipated to
be completed in the fourth quarter of 2005. To clarify its previous  disclosure,
there were no changes in the Company's internal control over financial reporting
during the quarter ended October 2, 2005 that would have materially affected, or
were reasonably likely to materially affect, its internal control over financial
reporting.  The controls  that were being  developed as part of the  remediation
process will be implemented for the Company's year-end financial statement close
process. The Company will revise future filings accordingly.

                                       10

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1



Ms. Nili Shah
Accounting Branch Chief
January 24, 2006
Page 11

In response to the Staff's comments, the Company acknowledges that:

     1.   The  Company is  responsible  for the  adequacy  and  accuracy  of the
          disclosure in the filing;

     2.   Staff  comments or changes to disclosure in response to staff comments
          do not foreclose the Commission from taking any action with respect to
          the filing; and

     3.   The  Company  may  not  assert  staff  comments  as a  defense  in any
          proceeding initiated by the Commission or any person under the federal
          securities laws of the United States.

Please telephone me at 860-779-5578,  or our attorney, Andrew J. Merken, Esq. of
Burns &  Levinson  LLP,  Boston,  MA,  at  617-345-3740,  with any  comments  or
questions you may have.




                                              Very truly yours,

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

cc:  Robert D. Wachob, President and Chief Executive Officer
     Robert M. Soffer, Vice President, Treasurer and Secretary
     Debra J. Granger, Director, Corporate Compliance and Control
     Ronald J. Pelletier, Financial Reporting Manager
     Tracey Houser, Staff Accountant, Securities and Exchange Commission
     Anne McConnell, Securities and Exchange Commission
     Sean Lynch, Ernst & Young
     Kevin Higgins, Ernst & Young
     Andrew J. Merken, Esq., Burns & Levinson LLP

                                       11

CONFIDENTIAL TREATMENT REQUESTED BY PAUL B. MIDDLETON
(FOR HIGHLIGHTED INFORMATION CONTAINED HEREIN)

CODE: RRL-1




                                                                                                
ATTACHMENT I
- ------------
Revised Segment Finanical Information
- -------------------------------------

                                                            Net Sales                  Gross Margins          Operating Margins
                                              ---------------------------------  ------------------------  ----------------------
                                 % of 2005
                                 Fcst Sales   2005 Fcst       2004        2003   2005 Fcst  2004   2003    2005 Fcst 2004   2003
                                 ----------------------------------------------  ------------------------  ----------------------

High Performance Foams
 Segment
  Poron urethane foams            [ * ]%       $[ * ]      $[ * ]      $[ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
  Bisco silicone foams              [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
  Polyolefin foams (1)              [*]%        [ * ]       [ * ]       [ * ] [ * ]%   [ * ]%   [ * ]%    [ * ]%   [ * ]%   [ * ]%
                                 ---------------------------------------------
                                   27.3%       95,125      88,355      69,482

Printed Circuit Materials
 Segment
  High frequency laminates          [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
  Flexible printed laminates        [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
                                 ---------------------------------------------
                                   39.8%      138,436     169,964     104,978

Electronic Custom Components
  Durel lamps and inverters       [ * ]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
  Power distribution busbars        [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
                                 ---------------------------------------------
                                   23.2%       80,672      68,964      35,703

Other
  Nonwoven composite
   materials                        [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%
  Elastomer components              [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%    [ * ]%   [ * ]%   [ * ]%
  Induflex polyester
   industrial laminates             [*]%        [ * ]       [ * ]       [ * ]   [*]%     [*]%     [*]%      [*]%     [*]%     [*]%

                                 ---------------------------------------------
                                    9.7%       33,874      37,719      33,166
                                 ----------  --------    --------   ---------

    Total                         100.0%     $348,107    $365,002    $243,329
                                 ----------  --------    --------   ---------

- ------------------
(1) The Polyolefin technology was acquired on December 31, 2001. Since its
acquisition, the Company determined that the technology could not meet its sales
and profitability expectations and recorded an impairment charge on the assets
related to the technology in the 2nd quarter of 2005. Since the charge was
taken, the Company has restructured the business by eliminating unprofitable
customers and scaling back operations with the intent of spending more time in
developing new products using the polyolefin technology to grow the business and
make it profitable.

[*]CONFIDENTIAL TREATMENT REQUESTED