UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

(Mark One)

     [X]     Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
             Exchange Act of 1934

             For the quarterly period ended September 30, 2005

                                       Or

     [ ]     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    0-10436

                              L. B. Foster Company
                              --------------------
             (Exact name of Registrant as specified in its charter)

          Pennsylvania                              25-1324733
          ------------                              ----------
    (State of Incorporation)           (I. R. S. Employer Identification No.)

  415 Holiday Drive, Pittsburgh, Pennsylvania                  15220
- ------------------------------------------------             ---------
    (Address of principal executive offices)                 (Zip Code)

                                 (412) 928-3417
               ---------------------------------------------------
              (Registrant's telephone number, including area code)

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 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 checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Act).         Yes  [X]          No [ ]

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

Indicate the number of shares of each of the registrant's classes of common
stock as of the latest practicable date.

           Class                           Outstanding at October 25, 2005
- -----------------------------              -------------------------------
 Common Stock, Par Value $.01                     10,181,495 Shares

L.B. FOSTER COMPANY AND SUBSIDIARIES INDEX ----- PART I. Financial Information Page - ------------------------------ ---- Item 1. Financial Statements: Condensed Consolidated Balance Sheets 3 Condensed Consolidated Statements of Operations 4 Condensed Consolidated Statements of Cash Flows 5 Notes to Condensed Consolidated Financial Statements 6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 13 Item 3. Quantitative and Qualitative Disclosures about Market Risk 22 Item 4. Controls and Procedures 22 PART II. Other Information - --------------------------- Item 1. Legal Proceedings 22 Item 5. Other Information 22 Item 6. Exhibits 22 Signature 26

PART I. FINANCIAL STATEMENTS ITEM 1. FINANCIAL STATEMENTS - ----------------------------- L. B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In Thousands) September 30, December 31, 2005 2004 ---------------- ---------------- ASSETS (Unaudited) Current Assets: Cash and cash equivalents $3,405 $280 Accounts and notes receivable: Trade 60,978 39,759 Other 1,408 170 ---------------- ---------------- 62,386 39,929 Inventories 66,273 42,014 Current deferred tax assets 1,289 1,289 Other current assets 837 786 ---------------- ---------------- Total Current Assets 134,190 84,298 ---------------- ---------------- Property, Plant & Equipment - At Cost 81,420 70,467 Less Accumulated Depreciation (41,390) (40,089) ---------------- ---------------- 40,030 30,378 ---------------- ---------------- Other Assets: Goodwill 350 350 Other intangibles - net 315 430 Investments 15,439 14,697 Deferred tax assets 3,877 3,877 Other assets 198 65 ---------------- ---------------- Total Other Assets 20,179 19,419 ---------------- ---------------- TOTAL ASSETS $194,399 $134,095 ================ ================ LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Current maturities of long-term debt $777 $477 Short-term borrowings 10,542 112 Accounts payable - trade 48,659 27,736 Accrued payroll and employee benefits 4,956 3,308 Current deferred tax liabilities 3,942 3,942 Other accrued liabilities 5,489 1,892 ---------------- ---------------- Total Current Liabilities 74,365 37,467 ---------------- ---------------- Long-Term Borrowings 32,062 14,000 ---------------- ---------------- Other Long-Term Debt 3,804 3,395 ---------------- ---------------- Deferred Tax Liabilities 2,898 2,898 ---------------- ---------------- Other Long-Term Liabilities 2,068 2,592 ---------------- ---------------- STOCKHOLDERS' EQUITY: Common stock 102 102 Paid-in capital 35,510 35,131 Retained earnings 44,453 39,879 Treasury stock (148) (654) Accumulated other comprehensive loss (715) (715) ---------------- ---------------- Total Stockholders' Equity 79,202 73,743 ---------------- ---------------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $194,399 $134,095 ================ ================ See Notes to Condensed Consolidated Financial Statements.

L. B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In Thousands, Except Per Share Amounts) Three Months Nine Months Ended Ended September 30, September 30, -------------------------------- ------------------------------- 2005 2004 2005 2004 -------------------------------- ------------------------------- (Unaudited) (Unaudited) Net Sales $97,533 $85,858 $270,655 $228,137 Cost of Goods Sold 85,911 76,534 240,273 203,498 -------------- -------------- -------------- -------------- Gross Profit 11,622 9,324 30,382 24,639 Selling and Administrative Expenses 7,896 6,993 23,036 20,448 Interest Expense 778 452 1,775 1,384 Other Income (478) (222) (1,205) (1,266) -------------- -------------- -------------- -------------- 8,196 7,223 23,606 20,566 -------------- -------------- -------------- -------------- Income Before Income Taxes 3,426 2,101 6,776 4,073 Income Tax Expense 1,078 759 2,202 1,549 -------------- -------------- -------------- -------------- Net Income $2,348 $1,342 $4,574 $2,524 ============== ============== ============== ============== Basic Earnings Per Common Share $0.23 $0.13 $0.45 $0.25 ============== ============== ============== ============== Diluted Earnings Per Common Share $0.22 $0.13 $0.44 $0.25 ============== ============== ============== ============== See Notes to Condensed Consolidated Financial Statements.

L. B. FOSTER COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) Nine Months Ended September 30, 2005 2004 ------------- ------------- (Unaudited) CASH FLOWS FROM OPERATING ACTIVITIES: Net income $4,574 $2,524 Adjustments to reconcile net income to net cash used by operating activities: Depreciation and amortization 3,727 3,915 Gain on sale of property, plant and equipment (344) (302) Unrealized gain on derivative mark-to-market (521) (406) Change in operating assets and liabilities: Accounts receivable (22,457) (14,761) Inventories (24,259) (9,140) Other current assets (51) (39) Other noncurrent assets (876) (66) Accounts payable - trade 20,737 8,286 Accrued payroll and employee benefits 1,648 539 Other current liabilities 4,118 1,053 Other liabilities (524) (1,333) ------------- ------------- Net Cash Used by Operating Activities (14,228) (9,730) ------------- ------------- CASH FLOWS FROM INVESTING ACTIVITIES: Proceeds from sale of property, plant and equipment 3,216 982 Capital expenditures on property, plant and equipment (12,714) (2,135) ------------- ------------- Net Cash Used by Investing Activities (9,498) (1,153) ------------- ------------- CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from revolving credit agreement borrowings 17,950 5,775 Proceeds from other short-term borrowings 8,507 - Exercise of stock options and stock awards 885 1,662 Repayments of long-term debt (491) (505) ------------ ------------- Net Cash Provided by Financing Activities 26,851 6,932 ------------ ------------- Net Increase (Decrease) in Cash and Cash Equivalents 3,125 (3,951) Cash and Cash Equivalents at Beginning of Period 280 4,134 ------------- ------------- Cash and Cash Equivalents at End of Period $3,405 $183 ============= ============= Supplemental Disclosure of Cash Flow Information: Interest Paid $1,511 $1,208 ============= ============= Income Taxes Paid $10 $185 ============= ============= During the first nine months of 2005 the Company financed $3.2 million in capital expenditures through short-term borrowings and the execution of capital leases. There were no capital expenditures financed through the execution of capital leases or short-term borrowings during the first nine months of 2004. See Notes to Condensed Consolidated Financial Statements.

L. B. FOSTER COMPANY AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 1. FINANCIAL STATEMENTS - ----------------------- The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with 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 generally accepted accounting principles for complete financial statements. In the opinion of management, all estimates and adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. However, actual results could differ from those estimates. The results of operations for interim periods are not necessarily indicative of the results that may be expected for the year ended December 31, 2005. Amounts included in the balance sheet as of December 31, 2004 were derived from our audited balance sheet. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's annual report on Form 10-K for the year ended December 31, 2004. 2. NEW ACCOUNTING PRINCIPLES - ---------------------------- In December 2004, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 123(R), "Share-Based Payment" (SFAS 123R). SFAS 123R replaces FASB Statement No. 123, "Accounting for Stock Based Compensation" (SFAS 123), supersedes APB 25, "Accounting for Stock Issued to Employees," and amends FASB Statement 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 financial statements based on their fair values. Disclosure of the effect of expensing the fair value of equity compensation is currently required under existing literature. The statement also requires the tax benefit associated with these share based payments be classified as financing activities in the Statement of Cash Flows rather then operating activities as currently permitted. In April 2005, the Securities and Exchange Commission delayed the effective date of this statement until the beginning of the first annual reporting period that begins after June 15, 2005. The Company will begin recording compensation expense utilizing modified prospective application in its 2006 first quarter financial statements. Adoption of this standard is not expected to have a material effect on its financial position or results of operations, as disclosed in Note 9. On October 22, 2004, President Bush signed the American Jobs Creation Act of 2004 (the Act). The Act provides a deduction for income from qualified domestic production activities, which will be phased in from 2005 through 2010. When fully phased-in, this deduction will be equal to 9 percent of the lesser of (a) "Qualified Production Activities Income" (QPAI), as defined in the act, or (b) taxable income (after utilization of any net operating loss carryforwards). In all cases, the deduction is limited to 50 percent of W-2 wages of the taxpayer. In return, the Act also provides for a two-year phase-out (except for certain pre-existing binding contracts) of the existing Extraterritorial Income Exclusion (ETI) benefit for foreign sales that the World Trade Organization (WTO) ruled was an illegal export subsidy. On December 1, 2004, FASB Staff Position (FSP) No. FAS109-1, "Application of FASB Statement 109, Accounting for Income Taxes, to the Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004", was issued. FSP No. 109-1 clarifies that this tax deduction should be accounted for as a special deduction in accordance with SFAS No. 109, "Accounting for Income Taxes". As such the special deduction has no effect on deferred tax assets and liabilities existing at the date of enactment. Rather, the impact of this deduction will be reported in the period in which the deduction is claimed on our tax return beginning in 2005. The Company has assessed the impact of this deduction and for 2005, anticipates a de minimis benefit due to the anticipated utilization of net operating loss carryforwards.

3. ACCOUNTS RECEIVABLE - ---------------------- Credit is extended on an evaluation of the customer's financial condition and, generally, collateral is not required. Credit terms are consistent with industry standards and practices. Trade accounts receivable at September 30, 2005 and December 31, 2004 have been reduced by an allowance for doubtful accounts of ($979,000) and ($1,019,000), respectively. Bad debt expense was ($32,000) and $143,000 for the nine-month periods ended September 30, 2005 and 2004, respectively. 4. INVENTORIES - -------------- Inventories of the Company at June 30, 2005 and December 31, 2004 are summarized as follows in thousands: September 30, December 31, 2005 2004 - --------------------------------------------------------------------------- Finished goods $ 54,925 $ 27,929 Work-in-process 5,485 8,452 Raw materials 12,943 11,751 - --------------------------------------------------------------------------- Total inventories at current costs 73,353 48,132 (Less): LIFO reserve (5,639) (4,702) Inventory valuation reserve (1,441) (1,416) - --------------------------------------------------------------------------- $ 66,273 $ 42,014 =========================================================================== Inventories of the Company are generally valued at the lower of last-in, first-out (LIFO) cost or market. Other inventories of the Company are valued at average cost or market, whichever is lower. An actual valuation of inventory under the LIFO method is made at the end of each year based on the inventory levels and costs at that time. Accordingly, interim LIFO calculations are based on management's estimates of expected year-end levels and costs. 5. PROPERTY HELD FOR RESALE - --------------------------- In August 2003, the Company reached an agreement to sell, modify, and install the Company's former Newport, KY pipe coating machinery and equipment and reclassified these assets as "held for resale". During the first quarter of 2004, the Company recognized a $493,000 gain on net proceeds of $939,000 from the sale of these assets. 6. RETIREMENT PLANS - ------------------- Currently there are five qualified retirement plans covering all hourly and salaried employees, specifically two defined benefit plans and three defined contribution plans. Employees are eligible to participate under these specific plans based on their employment classification of salary or hourly status. The Company's funding to the defined benefit and defined contribution plans is governed by the Employee Retirement Income Security Act of 1974, applicable plan policy and investment guidelines. The Company policy is to contribute no less than the minimum funding requirements of ERISA.

Net periodic pension costs for the three months and nine months ended September 30, 2005 are as follows: Three Months Ended Nine Months Ended September 30, September 30, (in thousands) 2005 2004 2005 2004 - ------------------------------------------------------------------------------- Service cost $14 $14 $44 $42 Interest cost 53 51 158 152 Expected return on plan assets (52) (44) (155) (132) Amortization of prior service cost 2 2 6 6 Amortization of net loss 14 13 41 39 - ------------------------------------------------------------------------------- Net periodic benefit cost $31 $36 $94 $107 =============================================================================== The Company contributed $291,000 to its defined benefit plans as of September 30, 2005 and anticipates no additional contributions in the current year. The Company's defined contribution plan, for salaried employees, contains a matched savings provision that permits both pretax and after tax employee contributions. Participants can contribute up to 41% of their annual compensation and receive a matching employer contribution up to 3% of their annual compensation. Further, the plan requires an additional matching employer contribution, based on the ratio of the Company's pretax income to equity, up to 3% of the employee's annual compensation. Additionally, the Company contributes 1% of all salaried employees' annual compensation to the plan without regard for employee contribution. The Company may also make discretionary contributions to the plan. The expense associated with the defined contribution plan for the nine months ended September 30 was $856,000 in 2005 and $711,000 in 2004. 7. BORROWINGS - ------------- In May 2005, the Company and certain of its subsidiaries entered into an amended and restated credit agreement with a consortium of commercial banks which provided for a $60,000,000 five year revolving credit facility expiring in May 2010. In September 2005, the Company's maximum credit line was increased to $75,000,000 under the First Amendment to the Revolving Credit and Security Agreement. Borrowings under the agreement are secured by substantially all the inventory and trade receivables owned by the Company, and are limited to 85% of eligible receivables and 60% of eligible inventory. Borrowings under the amended credit agreement will bear interest at interest rates based upon either the base rate or LIBOR plus or minus applicable margins. The base rate is the greater of (a) PNC Bank's base commercial lending rate or (b) the Federal Funds Rate plus .50%. The base rate spread ranges from a negative 1.00% to a positive 0.50%, and the LIBOR spread ranges from 1.50% to 2.50%. The interest rates on the Company's initial borrowings were LIBOR plus 1.50% and the base rate minus 1.00%. Under the amended credit agreement, the Company maintains dominion over its cash at all times, as long as excess availability stays over $5,000,000 and there is no uncured event of default. The agreement includes financial covenants requiring, a minimum level for the fixed charge coverage ratio and a maximum amount of annual consolidated capital expenditures; however, expenditures for plant construction and refurbishment related to the Company's recent concrete tie supply agreement are excluded from these covenants. The agreement also includes a minimum net worth covenant and restricts certain investments, other indebtedness, and the sale of certain assets. As of September 30, 2005, the Company was in compliance with all of the agreement's covenants. The Company has interim financing arrangements with two banks to provide funding for the expansion of the Concrete Tie division. At September 30, 2005, approximately $10.0 million of this funding is classified

as short-term borrowings. The Company expects to convert the majority of this amount to long-term debt through the execution of capital leases. 8. EARNINGS PER COMMON SHARE - ---------------------------- The following table sets forth the computation of basic and diluted earnings per common share: Three Months Ended Nine Months Ended September 30, September 30, (in thousands, except earnings per share) 2005 2004 2005 2004 - ---------------------------------------------------------------------------------------------------------------------------- Numerator: Numerator for basic and diluted earnings per common share - net income available to common stockholders: $ 2,348 $ 1,342 $ 4,574 $ 2,524 ============================================================================================================================ Denominator: Weighted average shares 10,150 10,018 10,101 9,924 - ---------------------------------------------------------------------------------------------------------------------------- Denominator for basic earnings per common share 10,150 10,018 10,101 9,924 Effect of dilutive securities: Employee stock options 384 288 352 313 - ---------------------------------------------------------------------------------------------------------------------------- Dilutive potential common shares 384 288 352 313 Denominator for diluted earnings per common share - adjusted weighted average shares and assumed conversions 10,534 10,306 10,453 10,237 ============================================================================================================================ Basic earnings per common share $ 0.23 $ 0.13 $ 0.45 $ 0.25 ============================================================================================================================ Diluted earnings per common share $ 0.22 $ 0.13 $ 0.44 $ 0.25 ============================================================================================================================ 9. STOCK-BASED COMPENSATION - --------------------------- The Company has adopted the disclosure provisions of Statement of Financial Accounting Standard No. 123, "Accounting for Stock-Based Compensation" (SFAS 123) and applies the intrinsic value method of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB 25) and related interpretations in accounting for its stock option plans. Accordingly, no compensation expense has been recognized. The Company will adopt SFAS 123R effective January 1, 2006. The following table illustrates the effect on the Company's income from continuing operations and earnings per share had compensation expense for the Company's stock option plans been applied using the method required by SFAS 123.

Three Months Ended Nine Months Ended September 30, September 30, (in thousands, except per share amounts) 2005 2004 2005 2004 - -------------------------------------------------------------------------------------------------------- Net income from continuing operations, as reported $2,348 $1,342 $4,574 $2,524 Add: Stock-based employee compensation expense included in reported net income, net of related tax effects - - - - Deduct: Total stock-based employee compensation expense determined under fair value method for all awards, net of related tax effects 28 40 156 185 - -------------------------------------------------------------------------------------------------------- Pro forma income from continuing operations $2,320 $1,302 $4,418 $2,339 ======================================================================================================== Earnings per share from continuing operations: Basic, as reported $0.23 $0.13 $0.45 $0.25 Basic, pro forma $0.23 $0.13 $0.44 $0.24 Diluted, as reported $0.22 $0.13 $0.44 $0.25 Diluted, pro forma $0.22 $0.13 $0.42 $0.23 ======================================================================================================== Pro forma information regarding net income and earnings per share for options granted has been determined as if the Company had accounted for its employee stock options under the fair value method of Statement No. 123. The fair value of stock options used to compute pro forma net income and earnings per share disclosures is the estimated present value at grant date using the Black-Scholes option-pricing model. There were no stock options granted in the third quarter of 2005 or 2004. The following weighted-average assumptions were used for grants in nine months ending September 30, 2005 and 2004, respectively: risk-free interest rates of 3.87% and 4.74%; dividend yield of 0.0% for both periods; volatility factors of the expected market price of the Company's Common stock of ..25 and .28; and a weighted-average expected life of the option of ten years. The weighted-average fair value of the options granted in the nine months ending September 30, 2005 and 2004 was $4.01 and $3.91, respectively. 10. COMMITMENTS AND CONTINGENT LIABILITIES - ------------------------------------------ The Company is subject to laws and regulations relating to the protection of the environment, and the Company's efforts to comply with environmental regulations may have an adverse effect on its future earnings. In the opinion of management, compliance with the present environmental protection laws will not have a material adverse effect on the financial condition, results of operations, cash flows, competitive position, or capital expenditures of the Company. The Company is subject to legal proceedings and claims that arise in the ordinary course of its business. In the opinion of management, the amount of ultimate liability with respect to these actions will not materially affect the financial condition or liquidity of the Company. The resolution, in any reporting period, of one or more of these matters, could have; however, a material effect on the Company's results of operations for that period. In 2000, the Company's subsidiary sold concrete railroad crossing panels to a general contractor on a Texas transit project. Due to a variety of factors, including deficiencies in the owner's project specifications, certain panels have deteriorated and the owner either has replaced or is in the process of replacing these panels. The general contractor and the owner are currently engaged in dispute resolution procedures, which probably will continue through 2005. The general contractor has notified the Company that, depending on the outcome of these proceedings, it may file a suit against the Company's subsidiary.

Although no assurances can be given, the Company believes that its subsidiary has meritorious defenses to such claims and that its subsidiary will vigorously defend against such a suit. In the second quarter of 2004, a gas company filed a complaint against the Company in Allegheny County, PA, alleging that in 1989 the Company had applied epoxy coating on 25,000 feet of pipe and that, as a result of inadequate surface preparation of the pipe, the coating had blistered and deteriorated. The Company does not believe that the gas company's alleged problems are the Company's responsibility. Although no assurances can be given, the Company believes that it has meritorious defenses to such claims and will vigorously defend against such a suit. The Trustees of the Colorado Contractors Trust (the "Trust") filed suit on November 3, 2005 in the District Court, County of Denver, Colorado against the Company, its bonding company, the general contractor and the general contractor's bonding companies. The Trust is a multiple employer employee benefit plan. The Trust alleges that a supplier, which the Company used in connection with a project in the Denver, CO area, failed to pay the Trust required contributions for employee health coverage. The Trust alleges that the Company is liable as an "alter ego" of its supplier. In addition, the Company may have indemnification obligations with respect to similar claims against the general contractor and its bonding companies. Although the amount of the Trust's claim is unclear, the Trust apparently seeks more than $300,000, plus interest and attorneys' fees. The Company intends to vigorously defend itself against the Trust's claims. At September 30, 2005 the Company had outstanding letters of credit of approximately $2,938,000. 11. BUSINESS SEGMENTS - --------------------- The Company is organized and evaluated by product group, which is the basis for identifying reportable segments. The Company is engaged in the manufacture, fabrication and distribution of rail, construction and tubular products. The following tables illustrate revenues and profits of the Company by segment: Three Months Ended, Nine Months Ended, September 30, September 30, 2005 2005 - -------------------------------------------------------------------------------- Net Segment Net Segment (in thousands) Sales Profit Sales Profit - -------------------------------------------------------------------------------- Rail products .............. $ 38,167 $ 406 $123,688 $ 4,146 Construction products ...... 53,196 2,480 130,778 1,848 Tubular products ........... 6,170 1,181 16,189 2,102 - -------------------------------------------------------------------------------- Total .................... $ 97,533 $ 4,067 $270,655 $ 8,096 ================================================================================ Three Months Ended, Nine Months Ended, September 30, September 30, 2004 2004 - -------------------------------------------------------------------------------- Net Segment Net Segment (in thousands) Sales Profit Sales Profit - -------------------------------------------------------------------------------- Rail products .............. $ 40,996 $ 1,258 $115,682 $ 3,252 Construction products ...... 40,535 1,517 99,731 618 Tubular products ........... 4,327 511 12,724 1,270 - -------------------------------------------------------------------------------- Total .................... $ 85,858 $ 3,286 $228,137 $ 5,140 ================================================================================

Segment profits, as shown above, include internal cost of capital charges for assets used in the segment at a rate of, generally, 1% per month. There has been no change in the measurement of segment profit from December 31, 2004. The following table provides a reconciliation of reportable net profit (loss) to the Company's consolidated total: Three Months Ended Nine Months Ended September 30, September 30, (in thousands) 2005 2004 2005 2004 - ------------------------------------------------------------------------------------------------------------------------------------ Income for reportable segments ................................. $ 4,067 $ 3,286 $ 8,096 $ 5,140 Cost of capital for reportable segments ........................ 3,467 2,732 9,275 7,812 Interest expense ............................................... (778) (452) (1,775) (1,384) Other income ................................................... 478 222 1,205 1,266 Corporate expense and other unallocated charges ................ (3,808) (3,687) (10,025) (8,761) - ------------------------------------------------------------------------------------------------------------------------------------ Income before income taxes ..................................... $ 3,426 $ 2,101 $ 6,776 $ 4,073 ==================================================================================================================================== 12. COMPREHENSIVE INCOME - ------------------------ Comprehensive income represents net income plus certain stockholders' equity changes not reflected in the Condensed Consolidated Statements of Operations. The components of comprehensive income, net of tax, were as follows: Three Months Ended Nine Months Ended September 30, September 30, (in thousands) 2005 2004 2005 2004 - ------------------------------------------------------------------------------------------------------------------------------------ Net income ....................................................... $ 2,348 $ 1,342 $ 4,574 $ 2,524 Unrealized derivative gains on cash flow hedges .................. - 9 - 37 Foreign currency translation (losses) gains ...................... - (66) - (60) - ------------------------------------------------------------------------------------------------------------------------------------ Comprehensive income ............................................. $ 2,348 $ 1,285 $ 4,574 $ 2,501 ==================================================================================================================================== 13. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES - ----------------------------------------------------------- The Company does not purchase or hold any derivative financial instruments for trading purposes. The Company uses derivative financial instruments to manage interest rate exposure on variable-rate debt, primarily by using interest rate collars and variable interest rate swaps. The Company's primary source of variable-rate debt comes from its revolving credit agreement. In conjunction with the Company's debt refinancing in the third quarter of 2002, the Company discontinued cash flow hedge accounting treatment for the interest rate collars it had in place and applied mark-to-market accounting prospectively. During 2005, the Company had one LIBOR-based interest rate collar agreement remaining. This agreement became effective in March 2001 and expires in March 2006, has a notional value of $15.0 million, a maximum annual interest rate of 5.60% and a minimum annual interest rate of 5.00%. The counterparty to the agreement had the option, which was exercised on March 6, 2005, to convert the collar to a one year, fixed-rate instrument with interest payable at an annual rate of 5.49%. The fair value of this instrument was a liability of $87,000 as of September 30, 2005 and is recorded in "Other accrued liabilities". With the debt refinancing in 2002, the collar agreements were not deemed to be an effective hedge of the new credit facility in accordance with the provisions of SFAS 133. However, the Company retained these instruments as protection against interest rate risk associated with the new credit agreement and the Company records the mark-to-market adjustments on these instruments in its consolidated statements of operations. During the third quarter of 2005 and 2004, the Company recognized income of $94,000 and $31,000, respectively, to adjust these instruments to fair value. For the nine months ended September

2005 and 2004, the Company recognized income of $319,000 and $406,000, respectively, to adjust these instruments to fair value. The Company recognizes all derivative instruments on the balance sheet at fair value. Fluctuations in the fair values of derivative instruments designated as cash flow hedges are recorded in accumulated other comprehensive income, and reclassified into earnings as the underlying hedged items affect earnings. To the extent that a change in interest rate derivative does not perfectly offset the change in value of the interest rate being hedged, the ineffective portion is recognized in earnings immediately. The Company is not subject to significant exposures to changes in foreign currency exchange rates. The Company will, however, manage its exposure to changes in foreign currency exchange rates on firm sale and purchase commitments by entering into foreign currency forward contracts. The Company's risk management objective is to reduce its exposure to the effects of changes in exchange rates on these transactions over the duration of the transactions. During 2004, the Company entered into commitments to sell Canadian funds based on the anticipated receipt of Canadian funds from the sale of certain rail. During the fourth quarter of 2004, circumstances indicated that the timing of the anticipated receipt of Canadian funds were not expected to coincide with the sale commitments and the Company recorded a $0.2 million loss to record these commitments at market. The remaining Canadian dollar sell commitment was executed on September 30, 2005 at a loss of $130,000. During the third quarter and first nine months of 2005, the Company recognized a loss of $48,000 and income of $72,000, respectively, to adjust these commitments to fair value. Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS - -------------------------------------------------------------------------------- OF OPERATIONS - ------------- Overview General - ------- L. B. Foster Company is a manufacturer, fabricator and distributor of products utilized in the transportation infrastructure, construction and utility markets. The Company is comprised of three business segments: Rail products, Construction products and Tubular products. Recent Developments - ------------------- Subsequent to the January 2005 completion of a concrete tie supply agreement between the Union Pacific Railroad and the Company, we commenced site development and construction of new manufacturing equipment for installation at our existing Grand Island, NE facility and a greenfield site in Tucson, AZ. The Grand Island facility (GI facility) was shut down on July 10, 2005 while we installed new tie-manufacturing equipment. The newly refurbished plant commenced concrete tie production on September 21, 2005, on time and on budget. We are currently in the commissioning stage and expect to be in full production in January 2006. Construction on our Tucson facility has been delayed due to permitting issues. We are working closely with the city of Tucson and expect to commence tie production in the second quarter of 2006. We anticipate a poor fourth quarter in our concrete tie business due to lower volumes; however, we are pleased with the progress being made at the GI facility and expect production volumes to continue to increase as we bring more equipment on line. Lease commitments to finance the significant capital expenditures were completed with two separate banks in July. We expect the project expenditures to range between $18 million and $20 million, with some of the spending for the Tucson facility occurring in early 2006. On September 15, 2005, we amended our new credit agreement, which was completed in May 2005, to increase the credit line from $60 million to $75 million. Except for an increase in the inventory sub limit from $35 million to $45 million, all terms and conditions remain the same.

Certain of our businesses, especially our Fabricated Products group, have been hampered with low volumes and margins due to the lack of successor legislation to TEA-21, which was a highway and transportation funding bill that expired in September 2003. On August 10, 2005, new legislation was enacted (SAFETEA-LU) authorizing $286 billion for United States transportation improvement spending. We do not expect this new legislation to have a positive impact on these businesses in 2006. Critical Accounting Policies The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States. When more than one accounting principle, or method of its application, is generally accepted, management selects the principle or method that is appropriate in the Company's specific circumstances. Application of these accounting principles requires management to make estimates about the future resolution of existing uncertainties. As a result, actual results could differ from these estimates. In preparing these financial statements, management has made its best estimates and judgments of the amounts and disclosures included in the financial statements giving due regard to materiality. There have been no material changes in the Company's policies or estimates since December 31, 2004. For more information regarding the Company's critical accounting policies, please see the Management's Discussion & Analysis of Financial Condition and Results of Operations in Form 10-K for the year ended December 31, 2004. New Accounting Pronouncements In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard No. 123(R), "Share-Based Payment" (SFAS 123R), which is a revision of Statement of Financial Accounting Standard No. 123 and supersedes APB Opinion No. 25. SFAS 123R requires all share-based payments to employees, including grants of employee stock options, to be valued at fair value on the date of grant, and to be expensed over the applicable vesting period. Pro forma disclosure of the income statement effects of share-based payments is no longer an alternative. In addition, companies must also recognize compensation expense related to any awards that are not fully vested as of the effective date. Compensation expense for the unvested awards will be measured based on the fair value of the awards previously calculated in developing the pro forma disclosures in accordance with SFAS 123. SFAS 123R was originally effective for reporting periods that began after June 15, 2005. In April 2005, the SEC announced the adoption of a new rule allowing companies to implement SFAS 123R at the beginning of their next fiscal year that begins after June 15, 2005. The Company will begin recording compensation expense utilizing modified prospective application in its 2006 first quarter financial statements. Adoption of this standard is not expected to have a material effect on its financial position or results of operations, as disclosed in Note 9. On October 22, 2004, President Bush signed the American Jobs Creation Act of 2004 (the Act). The Act provides a deduction for income from qualified domestic production activities, which will be phased in from 2005 through 2010. When fully phased-in, this deduction will be equal to 9 percent of the lesser of (a) "Qualified Production Activities Income" (QPAI), as defined in the act, or (b) taxable income (after utilization of any net operating loss carryforwards. In all cases, the deduction is limited to 50 percent of W-2 wages of the taxpayer. In return, the Act also provides for a two-year phase-out (except for certain pre-existing binding contracts) of the existing Extraterritorial Income Exclusion (ETI) benefit for foreign sales that the World Trade Organization (WTO) ruled was an illegal export subsidy. On December 1, 2004, FASB Staff Position (FSP) No. FAS109-1, "Application of FASB Statement 109, Accounting for Income Taxes, to the Deduction on Qualified Production Activities Provided by the American Jobs Creation Act of 2004", was issued. FSP No. 109-1 clarifies that this tax deduction should be accounted for as a special deduction in accordance with SFAS No. 109, "Accounting for Income Taxes". As such the special deduction has no effect on deferred tax assets and liabilities existing at the date of enactment. Rather, the impact of this deduction will be reported in the period in which the deduction is claimed on our

tax return beginning in 2005. The Company has assessed the impact of this deduction and for 2005, anticipates a de minimis benefit due to the anticipated utilization of net operating loss carryforwards. Results of Operations Three Months Ended Nine Months Ended September 30, September 30, ---------------------------------- ------------------------------- 2005 2004 2005 2004 ---------------------------------- ------------------------------- (Dollars in thousands) Net Sales: Rail Products ........................................ $ 38,167 $ 40,996 $ 123,688 $ 115,682 Construction Products ................................ 53,196 40,535 130,778 99,731 Tubular Products ..................................... 6,170 4,327 16,189 12,724 --------- --------- --------- --------- Total Net Sales .................................. $ 97,533 $ 85,858 $ 270,655 $ 228,137 ========= ========= ========= ========= Gross Profit: Rail Products ........................................ $ 3,623 $ 4,344 $ 13,675 $ 12,442 Construction Products ................................ 6,967 5,383 14,859 11,908 Tubular Products ..................................... 1,664 921 3,519 2,561 Other ................................................ (632) (1,324) (1,671) (2,272) --------- --------- --------- --------- Total Gross Profit ............................... 11,622 9,324 30,382 24,639 --------- --------- --------- --------- Expenses: Selling and administrative expenses .................. 7,896 6,993 23,036 20,448 Interest expense ..................................... 778 452 1,775 1,384 Other income ......................................... (478) (222) (1,205) (1,266) --------- --------- --------- --------- Total Expenses ................................... 8,196 7,223 23,606 20,566 --------- --------- --------- --------- Income before Income Taxes ................................. 3,426 2,101 6,776 4,073 Income Tax Expense ......................................... 1,078 759 2,202 1,549 --------- --------- --------- --------- Net Income ................................................. $ 2,348 $ 1,342 $ 4,574 $ 2,524 ========= ========= ========= ========= Gross Profit %: Rail Products 9.5% 10.6% 11.1% 10.8% Construction Products 13.1% 13.3% 11.4% 11.9% Tubular Products 27.0% 21.3% 21.7% 20.1% Total Gross Profit 11.9% 10.9% 11.2% 10.8%

Third Quarter 2005 Results of Operations - ---------------------------------------- Net income for the third quarter of 2005 was $2.3 million ($0.22 per diluted share) on net sales of $97.5 million. Net income for the third quarter of 2004 was $1.3 million ($0.13 per diluted share) on net sales of $85.9 million. Net sales for the Company increased $11.7 million, or 13.6%, compared to the prior year third quarter. Rail segment's sales declined 6.9% primarily due to a decline in sales of new rail distribution products. The decline in concrete ties sales also contributed to lower rail segment sales. Construction products' net sales increased 31.2% due mainly to increases in sheet piling sales. As mentioned last quarter, the Company has continued to increase its offering of new sections of sheet piling as they have become available by our primary piling supplier. Many of these sections have improved strength to weight ratios and enhance our competitive position in the marketplace. Tubular products' sales increased 42.6% in comparison to the third quarter of 2004 due to an increase in coated pipe sales. Our Coated Pipe division is benefiting from new pipeline projects, which were previously on hold due to higher steel prices. The Company's gross profit margin increased 1.0 percentage point to 11.9% compared to last year's third quarter. Rail products' profit margin declined 1.1 percentage points to 9.5% due primarily to costs related to satisfying the new concrete tie contract with the Union Pacific Railroad. Construction products' gross profit margin remained near 13% in the comparable periods. Tubular products' gross profit margin improved by 5.7 percentage points due to improved absorption of plant expenses at the Birmingham, AL pipe-coating facility, as a result of increased volume. Also contributing to the overall increase in gross margin was a $0.7 million reduction in LIFO charges. Selling and administrative expenses increased 12.9% from the same prior year period due to increases in employee compensation and benefits. Interest expense increased 72.1% from the prior year period due principally to increased borrowings and increased interest rates. The increase in borrowings is due primarily to working capital requirements related to increased volumes, as well as the Company's approach to stocking more sheet piling inventory, as it becomes available, to accommodate higher margin stock sales. Other income increased $0.3 million due to rental income and increased income from a mark-to-market adjustment recorded by the Company related to its remaining interest rate collar. Income taxes in the third quarter were recorded at approximately 31.5% compared to 36.1% a year ago. The prior year rate reflects an increase in the valuation allowance provided against certain deferred assets. First Nine Months of 2005 Results of Operations - ----------------------------------------------- For the first nine months of 2005, net income was $4.6 million ($0.44 per diluted share) on net sales of $270.7 million. Net income for the first nine months of 2004 was $2.5 million ($0.25 per diluted share) on net sales of $228.1 million. Net sales for 2005 increased 18.6% compared to the first nine months of 2004. Rail segment sales increased 6.9% due mainly to an increase in sales of rail distribution products. Construction products' sales increased 31.1% primarily as a result of an increase in sheet piling sales due to a more complete product offering and a healthy construction market. Tubular products' sales are up 27.2%. Our Coated Pipe division benefited from the new pipeline projects mentioned above in the third quarter discussion. The Company's 11.2% gross profit margin is up slightly over the same period last year. Rail products' gross margin remained near 11% for the 2005 and 2004 nine month periods. Construction products had a gross margin decline of 0.5 percentage points due primarily to low margins in our fabricated products business. A delay in the passing of a new federal highway and transit bill until August of 2005 negatively impacted competitive bidding opportunities in the marketplace and resulted in lower margins. Tubular products' gross margin increased 1.6 percentage points because of the previously-mentioned absorption of plant expenses at the Birmingham, AL pipe-coating facility. Also contributing to the increase in gross margin was a $0.2 million reduction in LIFO charges.

Selling and administrative expenses rose 12.7% due to increases in employee compensation and benefits, and audit fees. Interest expense rose 28.3% as a result of the previously-mentioned increase in borrowings and interest rates. Other income declined by $0.1 million compared to the previous year. which included a $0.5 million gain from the sale of the Company's former Newport, KY pipe coating machinery and equipment which had been classified as "held for resale." Income taxes in the current year are recorded at approximately 32.5% compared to 38.0% in 2004. As previously mentioned, the prior year rate reflects an increase in the valuation allowance provided against certain deferred assets. Liquidity and Capital Resources The Company's capitalization is as follows: Debt: September 30, December 31, In millions 2005 2004 - -------------------------------------------------------------------------------- Revolving Credit Facility ......................... $ 32.1 $ 14.1 Capital Leases .................................... 1.9 1.1 Other Short-term Borrowings ....................... 10.5 - Other (primarily revenue bonds) ................... 2.7 2.8 - -------------------------------------------------------------------------------- Total Debt .................................... 47.2 18.0 - -------------------------------------------------------------------------------- Equity ............................................ 79.2 73.7 - -------------------------------------------------------------------------------- Total Capitalization .............................. $ 126.4 $ 91.7 ================================================================================ Debt as a percentage of capitalization (debt plus equity) increased to 37% from 20% at year-end 2004, as a result of the aforementioned expansion efforts. Working capital was $59.8 million at September 30, 2005 compared to $46.8 million at December 31, 2004. Trade accounts receivable increased $21.2 million, principally due to increased sales volumes. Inventory increased $24.3 million and accounts payable increased $20.9 million to accommodate orders and the previously-mentioned increase in piling inventory. The Company's liquidity needs arise from seasonal working capital requirements, capital expenditures, acquisitions and debt service obligations. The following table summarizes the year-to-date impact of these items: September 30, In millions 2005 2004 - -------------------------------------------------------------------------------- Liquidity needs: - ---------------- Working capital and other assets and liabilities ......... ($ 21.7) ($ 15.5) Capital expenditures, net of asset sales ................. (9.5) (1.2) Scheduled debt service obligations - net ................. (0.5) (0.5) Cash interest ............................................ (1.5) (1.2) - -------------------------------------------------------------------------------- Net liquidity requirements ........................... (33.2) (18.4) - -------------------------------------------------------------------------------- Liquidity sources: - ------------------ Internally generated cash flows before interest .......... 8.9 6.9 Credit facility activity ................................. 18.0 5.8 Other borrowings activity ................................ 8.5 - Equity transactions ...................................... 0.9 1.7 - -------------------------------------------------------------------------------- Net liquidity sources ................................ 36.3 14.4 - -------------------------------------------------------------------------------- Net Change in Cash ....................................... $ 3.1 ($ 4.0) ================================================================================

Capital expenditures were $12.7 million for the first nine months of 2005 compared to $2.1 million for the same 2004 period. The Company anticipates its total capital spending in 2005 to range from $18.0 to $22.0 million, largely due to its commitment to fulfill its concrete tie agreement with the Union Pacific Railroad. A new facility will be built in Tucson, AZ and substantial improvements are being made to the Company's existing Grand Island, NE facility. These expenditures will be funded by cash flow from operations and available external financing sources, including proceeds of $2.9 million received for the sale of real estate in Doraville, GA in the third quarter. The Company recorded a nominal gain on the sale. The Company's Board of Directors has authorized the purchase of up to 1,500,000 shares of its Common stock at prevailing market prices. No purchases have been made since the first quarter of 2001. From August 1997 through March 2001, the Company had repurchased 973,398 shares at a cost of approximately $5.0 million. The timing and extent of future purchases will depend on market conditions and options available to the Company for alternate uses of its resources. In May 2005, the Company and certain of its subsidiaries entered into an amended and restated credit agreement with a consortium of commercial banks. The credit agreement provided for a $60.0 million, five-year revolving credit facility expiring in May 2010. On September 13, 2005, the Company's maximum credit line was increased to $75.0 million under the First Amendment to the Revolving Credit and Security Agreement. Borrowings under the agreement are secured by substantially all the inventory and trade receivables owned by the Company, and are limited to 85% of eligible receivables and 60% of eligible inventory. Borrowings under the amended credit agreement will bear interest at interest rates based upon either the base rate or LIBOR plus or minus applicable margins. The base rate is the greater of (a) PNC Bank's base commercial lending rate or (b) the Federal Funds Rate plus .50%. The base rate spread ranges from a negative 1.00% to a positive 0.50%, and the LIBOR spread ranges from 1.50% to 2.50%. The interest rates on the Company's initial borrowings were LIBOR plus 1.50% and the base rate minus 1.00%. Under the amended credit agreement, the Company maintains dominion over its cash at all times, as long as excess availability stays over $5.0 million and there is no uncured event of default. Long-term revolving credit agreement borrowings at September 30, 2005 were $32.1 million, an increase of $18.1 million from December 31, 2004. At September 30, 2005, remaining available borrowings under this facility were approximately $39.2 million. Outstanding letters of credit at September 30, 2005 were approximately $2.9 million. The letters of credit expire annually and are subject to renewal. Management believes its internal and external sources of funds are adequate to meet anticipated needs for the foreseeable future. The credit agreement includes financial covenants requiring a minimum level for the fixed charge coverage ratio and a maximum amount of annual consolidated capital expenditures; however, expenditures up to $20.0 million for plant construction and refurbishment related to the Company's recent concrete tie supply agreement will be excluded from these covenants. The agreement also includes a minimum net worth covenant and restricts certain investments, other indebtedness, and the sale of certain assets. As of September 30, 2005, the Company was in compliance with all of the agreement's covenants. Off-Balance Sheet Arrangements The Company's off-balance sheet arrangements include operating leases, purchase obligations and standby letters of credit. A schedule of the Company's required payments under financial instruments and other commitments as of December 31, 2004 are included in "Liquidity and Capital Resources" section of the Company's 2004 Annual Report filed on Form 10-K. There have been no significant changes to the Company's contractual obligations relative to the information presented in the Form 10-K. These arrangements provide the Company with increased flexibility relative to the utilization and investment of cash resources.

Dakota, Minnesota & Eastern Railroad The Company maintains a significant investment in the Dakota, Minnesota & Eastern Railroad Corporation (DM&E), a privately held, regional railroad, which controls over 2,500 miles of track in eight states. At September 30, 2005, the Company's investment was comprised of $0.2 million of DM&E common stock, $1.5 million of Series B Preferred Stock and warrants, $6.0 million of Series C Preferred Stock and warrants, $0.8 million of Preferred Series C-1 Stock and warrants, and $0.5 million of Series D Preferred Stock and warrants. In addition, the Company has a receivable for accrued dividend income on Preferred Stock of approximately $6.4 million. The Company's ownership in the DM&E is approximately 13.4%. In December 1998, in conjunction with the issuance of Series C Preferred Stock and warrants, the DM&E ceased paying dividends on the Series B shares. The terms of the Series B Preferred Stock state in the event that regular dividends are not paid timely, dividends accrue at an accelerated rate until those dividends are paid. In addition, penalty interest accrues and compounds annually until such dividends are paid. Subsequent issuances of Series C, C-1, and D Preferred Stock have all assumed distribution priority over the previous series, with series D not redeemable until 2008. As subsequent preferred series were issued, the Company, based on its own valuation estimate, stopped recording the full amount due on all preferred series given the delay in anticipated realization of the asset and the priority of redemption of the various issuances. The amount of dividend income not recorded was approximately $4.8 million at September 30, 2005. The Company will only recognize this income upon redemption of the respective issuances or payment of the dividends. In June 1997, the DM&E announced its plan to build an extension from the DM&E's existing line into the low sulfur coal market of the Powder River Basin in Wyoming and to rebuild approximately 600 miles of its existing track (the Project). The estimated cost of this project is expected to be in excess of $2.0 billion. The Surface Transportation Board (STB) approved the Project in January 2002. In October 2003, however, the 8th U.S. Circuit Court of Appeals remanded the matter to the STB and instructed the STB to address, in its environmental impact statement, the Project's effects on air quality, noise and vibration, and preservation of historic sites. On January 30, 2004, the 8th U. S. Circuit Court of Appeals denied petitions seeking a rehearing of the case. On April 15, 2005, the STB issued a draft Supplemental Environmental Impact Statement (SEIS) on the Project. The STB will make its final decision after reviewing public comments on the SEIS. The public comment period on the SEIS closed on June 6, 2005. If the Project proves to be viable, management believes that the value of the Company's investment in the DM&E could increase significantly. If the Project does not come to fruition, management believes that the value of the Company's investment is supported by the DM&E's existing business. In December 2003, the DM&E received a Railroad Rehabilitation and Improvement Financing (RRIF) Loan in the amount of $233.0 million from the Federal Railroad Administration. Funding provided by the 25-year loan was used to refinance debt and upgrade infrastructure along parts of its existing route. Outlook Our CXT Rail operations and Allegheny Rail Products division are dependent on a Class I railroad for a significant portion of their business. In January 2005, the CXT Rail operation was awarded a long-term contract from this Class I railroad for the supply of prestressed concrete railroad ties. The Class I railroad has agreed to purchase ties from the Grand Island facility through December 2009, and the Tucson, AZ facility through December 2012. To accommodate the contract's requirements, CXT has upgraded the

manufacturing equipment at its Grand Island, NE plant and will build a new facility in Tucson, AZ. Engineering, site development and equipment manufacturing related to these facilities commenced in the first quarter of 2005. As previously mentioned, we stopped manufacturing ties at our Grand Island facility in July to prepare for the installation of new manufacturing equipment. In September, the plant began casting ties and expects to be in full production next January. The Company will continue to experience a temporary decline in concrete tie production and related sales through the end of 2005. Steel is a key component in the products that we sell. During most of 2004, producers and other suppliers quoted continually increasing product prices and some of our suppliers experienced supply shortages. Since many of the Company's projects can be six months to twenty-four months in duration, we have, on occasion, found ourselves caught in the middle of some of these pricing and availability issues. The high price of steel continues to impact our business, although the pricing volatility that we experienced in 2004 has moderated and we expect less volatility in the current year. However, if this situation were to resurface, if could have a negative impact on the Company's results of operations and cash flows. In the second half of 2004, our primary supplier of sheet piling improved its capability to provide a significantly larger amount of sheet piling than in previous years. This supplier also increased the number of sections it provides to us, although there are still sections that remain unavailable. While management's outlook is positive considering the developments in 2004 and 2005, additional sections are important for us to compete effectively in the structural steel market. Although backlog is not necessarily indicative of future operating results, total Company backlog at September 30, 2005, was approximately $137.1 million. The following table provides the backlog by business segment: Backlog --------------------------------------------------------- September 30, December 31, September 30, (In thousands) 2005 2004 2004 - -------------------------------------------------------------------------------- Rail Products $ 46,709 $ 29,079 $ 26,620 Construction Products 87,121 67,736 73,460 Tubular Products 3,312 3,249 2,687 - -------------------------------------------------------------------------------- Total $ 137,142 $ 100,064 $ 102,767 ================================================================================ We continue to evaluate the overall performance of our operations. A decision to down-size or terminate an existing operation could have a material adverse effect on near-term earnings but would not be expected to have a material adverse effect on the financial condition of the Company. Market Risk and Risk Management Policies The Company does not purchase or hold any derivative financial instruments for trading purposes. The Company uses derivative financial instruments to manage interest rate exposure on variable-rate debt, primarily by using interest rate collars and variable interest rate swaps. The Company's primary source of variable-rate debt comes from its revolving credit agreement. In conjunction with the Company's debt refinancing in the third quarter of 2002, the Company discontinued cash flow hedge accounting treatment for the interest rate collars it had in place and applied mark-to-market accounting prospectively. During 2005, the Company had one LIBOR-based interest rate collar agreement remaining. This agreement became effective in March 2001 and expires in March 2006, has a notional value of $15.0 million, a maximum annual interest rate of 5.60% and a minimum annual interest rate of 5.00%. The counterparty to the agreement had the option, which was exercised on March 6, 2005, to convert the collar to a one year, fixed-rate instrument with interest payable at an annual rate of 5.49%. The fair value of this instrument was a liability of $0.1 million as of September 30, 2005 and is recorded in "Other accrued liabilities". With the debt refinancing in 2002, the collar agreements were not deemed to be an effective hedge of the new credit facility in accordance with the provisions of SFAS 133. However, the Company retained these

instruments as protection against interest rate risk associated with the new credit agreement and the Company records the mark-to-market adjustments on these instruments in its consolidated statements of operations. During the third quarter of 2005 and 2004, the Company recognized income of $94,000 and $31,000, respectively, to adjust these instruments to fair value. For the nine months ended September 30, 2005 and 2004, the Company recognized income of $0.3 million and $0.4 million, respectively, to adjust these instruments to fair value. The Company recognizes all derivative instruments on the balance sheet at fair value. Fluctuations in the fair values of derivative instruments designated as cash flow hedges are recorded in accumulated other comprehensive income, and reclassified into earnings as the underlying hedged items affect earnings. To the extent that a change in interest rate derivative does not perfectly offset the change in value of the interest rate being hedged, the ineffective portion is recognized in earnings immediately. Since the interest rate on the revolving credit agreement floats with the short-term market rate of interest, the Company is exposed to the risk that the interest rate may decrease below the 5.49% fixed rate on the remaining agreement. The effect of a 1% decrease in rate of interest below the 5.49% annual interest rate on $32.1 million of outstanding floating rate debt would result in increased annual interest costs of approximately $0.3 million. The Company is not subject to significant exposures to changes in foreign currency exchange rates. The Company may manage its exposure to changes in foreign currency exchange rates on firm sale and purchase commitments by entering into foreign currency forward contracts. The Company's risk management objective is to reduce its exposure to the effects of changes in exchange rates on these transactions over the duration of the transactions. During 2004, the Company entered into commitments to sell Canadian funds based on the anticipated receipt of Canadian funds from the sale of certain rail. During the fourth quarter of 2004, circumstances indicated that the timing of the anticipated receipt of Canadian funds were not expected to coincide with the sale commitments and the Company recorded a $0.2 million loss to record these commitments at market. The remaining Canadian dollar sell commitment was executed on September 30, 2005 at a loss of $130,000. During the third quarter and first nine months of 2005, the Company recognized a loss of $48,000 and income of $72,000, respectively, to adjust these commitments to fair value. Forward-Looking Statements Statements relating to the potential value of the DM&E or the Project, or management's belief as to such matters, are forward-looking statements and are subject to numerous contingencies and risk factors. The Company has based its assessment on information provided by the DM&E and has not independently verified such information. In addition to matters mentioned above, factors which can adversely affect the value of the DM&E and its ability to complete the Project include the following: labor disputes, the outcome of certain litigation, any inability to obtain necessary environmental and government approvals for the Project in a timely fashion, the DM&E's ability to continue to obtain interim funding to finance the Project, the expense of environmental mitigation measures required by the Surface Transportation Board, an inability to obtain financing for the Project, competitors' response to the Project, market demand for coal or electricity and changes in environmental laws and regulations. A substantial portion of the Company's operations is heavily dependent on governmental funding of infrastructure projects. Significant changes in the level of government funding of these projects could have a favorable or unfavorable impact on the operating results of the Company. Additionally, government actions concerning taxation, tariffs, the environment, or other matters could impact the operating results of the Company. The Company's operating results may also be affected negatively by adverse weather conditions. The Company cautions readers that various factors could cause the actual results of the Company to differ materially from those indicated by forward-looking statements made from time to time in news releases, reports, proxy statements, registration statements and other written communications (including the preceding sections of this Management's Discussion and Analysis), as well as oral statements, such as references made to the future profitability, made from time to time by representatives of the Company. An inability to produce a full complement of piling products by a Virginia steel mill could adversely impact the growth of the Piling division. Delays or problems encountered at our concrete tie facilities during construction or implementation could have a material, negative impact on the Company's operating results, including delays or problems obtaining permits. The Company's businesses could be affected adversely by significant increases in the price of steel. Except for historical information, matters discussed in such oral and written communications are forward-looking statements that involve risks and uncertainties, including but not limited to general business conditions, the availability of material from major suppliers, labor disputes, the impact of competition, the seasonality of the Company's business, the adequacy of internal and external sources of funds to meet financing needs, taxes, inflation and governmental regulations. Sentences containing words such as "believes," "intends," "anticipates," "expects," or "will" generally should be considered forward-looking statements. Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK - ------------------------------------------------------------------ See the "Market Risk and Risk Management Policies" section under Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations. Item 4. CONTROLS AND PROCEDURES - ------------------------------- a) As of the end of the period covered by this report, L. B. Foster Company (the Company) carried out an evaluation, under the supervision and with the participation of the Company's management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to Exchange Act Rules 13a - 15(e) and 15d - 15(e). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective to timely alert them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company's periodic SEC filings. b) There have been no significant changes in the Company's internal controls over financial reporting that occurred in the period covered by this report that have materially affected or are likely to materially affect the Company's internal controls over financial reporting. PART II OTHER INFORMATION Item 1. LEGAL PROCEEDINGS - ------------------------- See Note 10, "Commitments and Contingent Liabilities", to the Condensed Consolidated Financial Statements. Item 5. OTHER INFORMATION - ------------------------- None. Item 6. EXHIBITS - ---------------- Unless marked by an asterisk, all exhibits are incorporated by reference:

3.1 Restated Certificate of Incorporation, filed as Exhibit 3.1 to Form 10-Q for the quarter ended March 31, 2003. 3.2 Bylaws of the Registrant, as amended to date, filed as Exhibit 3.2 to Form 10-K for the year ended December 31, 2002. 4.0 Rights Amendment, dated as of May 15, 1997 between L. B. Foster Company and American Stock Transfer & Trust Company, including the form of Rights Certificate and the Summary of Rights attached thereto, filed as Exhibit 4.0 to Form 10-K for the year ended December 31, 2002. 4.0.1 Amended Rights Agreement dated as of May 14, 1998 between L. B. Foster Company and American Stock Transfer and Trust Company, filed as Exhibit 4.0.1 to Form 10-Q for the quarter ended March 31, 2003. 10.0 Amended and Restated Revolving Credit Agreement dated May 5, 2005, between Registrant and PNC Bank, N.A, LaSalle Bank N.A., and First Commonwealth Bank, filed as Exhibit 10.0 to Form 10-Q for the quarter ended March 31, 2005. 10.12 Lease between CXT Incorporated and Pentzer Development Corporation, dated April 1, 1993, filed as Exhibit 10.12 to Form 10-K for the year ended December 31, 2004. 10.12.1 Second Amendment dated March 12, 1996 to lease between CXT Incorporated and Crown West Realty, LLC, successor, filed as Exhibit 10.12.1 to Form 10-K for the year ended December 31, 2004. 10.12.2 Third Amendment dated November 7, 2002 to lease between CXT Incorporated and Crown West Realty, LLC, filed as Exhibit 10.12.2 to Form 10-K for the year ended December 31, 2002. 10.12.3 Fourth Amendment dated December 15, 2003 to lease between CXT Incorporated and Crown West Realty, LLC, filed as Exhibit 10.12.3 to Form 10-K for the year ended December 31, 2003. 10.12.4 Fifth Amendment dated June 29, 2004 to lease between CXT Incorporated and Park SPE, LLC, filed as Exhibit 10.12.4 to Form 10-K for the year ended December 31, 2004. 10.13 Lease between CXT Incorporated and Crown West Realty, L. L. C., dated December 20, 1996, filed as Exhibit 10.13 to Form 10-K for the year ended December 31, 2004. 10.13.1 Amendment dated June 29, 2001 between CXT Incorporated and Crown West Realty, filed as Exhibit 10.13.1 to Form 10-K for the year ended December 31, 2002. 10.14 Lease of property in Tucson, AZ between CXT Incorporated and the Union Pacific Railroad Company, dated May 27, 2005, filed as Exhibit 10.14 to Form 10-Q for the quarter ended June 30, 2005. 10.15 Lease of property in Grand Island, NE between CXT Incorporated and the Union Pacific Railroad Company, dated May 27, 2005, filed as Exhibit 10.15 to Form 10-Q for the quarter ended June 30, 2005. 10.15.1 Industry Track Contract between CXT Incorporated and the Union Pacific Railroad Company, dated May 27, 2005, filed as Exhibit 10.15.1 to Form 10-Q for the quarter Ended June 30, 2005. 10.16 Lease between Registrant and Suwanee Creek Business Center, LLC dated February 13, 2004, and filed as Exhibit 10.16 to Form 10-Q for the quarter ended June 30, 2004.

10.17 Lease between Registrant and the City of Hillsboro, TX dated February 22, 2002, filed as Exhibit 10.17 to Form 10-K for the year ended December 31, 2002. 10.19 Lease between Registrant and American Cast Iron Pipe Company for pipe-coating facility in Birmingham, AL dated December 11, 1991, filed as Exhibit 10.19 to Form 10-K for the year ended December 31, 2002. 10.19.1 Amendment to Lease between Registrant and American Cast Iron Pipe Company for pipe-coating facility in Birmingham, AL dated November 15, 2000, and filed as Exhibit 10.19.2 to Form 10-K for the year ended December 31, 2000. 10.20 Equipment Purchase and Service Agreement by and between the Registrant and LaBarge Coating LLC, dated July 31, 2003, and filed as Exhibit 10.20 to Form 10-Q for the quarter ended September 30, 2003. ^ 10.21 Agreement for Purchase and Sales of Concrete Railroad Ties between CXT Incorporated and the Union Pacific Railroad dated January 24, 2005, and filed as Exhibit 10.21 to Form 10-K for the year ended December 31, 2004. 10.22 Manufacturing Agreement between CXT Incorporated and Grimbergen Engineering & Projects, B.V. dated January 24, 2005, and filed as Exhibit 10.22 to Form 10-K for the year ended December 31, 2004. 10.33.2 Amended and Restated 1985 Long-Term Incentive Plan as of May 25, 2005, filed as Exhibit 10.33.2 to Form 10-Q for the quarter ended June 30, 2005. ** 10.34 Amended and Restated 1998 Long-Term Incentive Plan as of May 25, 2005, filed as Exhibit 10.34 to Form 10-Q for the quarter ended June 30, 2005. ** 10.45 Medical Reimbursement Plan effective January 1, 2004, filed as Exhibit 10.45 to Form 10-K for the year ended December 31, 2003. ** 10.46 Leased Vehicle Plan as amended and restated on June 9, 2004, filed as Exhibit 10.46 to Form 10-Q for the quarter ended June 30, 2004. ** 10.51 Supplemental Executive Retirement Plan, filed as Exhibit 10.51 to Form 10-K for the year ended December 31, 2002. ** 10.52 Outside Directors' Stock Award Plan, filed as Exhibit 10.52 to Form 10-K for the year ended December 31, 2002. ** 10.53 Directors' resolution dated July 26, 2005 under which directors' compensation was established, filed as Exhibit 10.53 to Form 8-K on July 27, 2005. ** 10.53.1 Directors' resolution dated May 25, 2005 under which Mr. Hasselbusch's salary was Adjusted, filed as Exhibit 10.53.1 to Form 10-Q for the quarter ended June 30, 2005. ** 10.53.2 Directors' resolution dated July 26, 2005 under which Mr. Voltz's salary was adjusted, filed as Exhibit 10.53.2 to Form 10-Q for the quarter ended June 30, 2005. ** 10.55 Management Incentive Compensation Plan for 2005, filed as Exhibit 10.55 to Form 8-K on February 22, 2005. ** 10.56 2005 Three Year Incentive Plan, filed as Exhibit 10.56 to Form 8-K on May 31, 2005. **

* 31.1 Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002. * 31.2 Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002. * 32.0 Certification of Chief Executive Officer and Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002. - -------------------------------------------------------------------------------- * Exhibits marked with an asterisk are filed herewith. ** Identifies management contract or compensatory plan or arrangement required to be filed as an Exhibit. ^ Portions of this exhibit have been omitted pursuant to a confidential treatment request.

SIGNATURE Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. L.B. FOSTER COMPANY -------------------- (Registrant) Date: November 8, 2005 By:/s/David J. Russo - ----------------------- --------------------- David J. Russo Senior Vice President, Chief Financial Officer and Treasurer (Duly Authorized Officer of Registrant)

                                                                    Exhibit 31.2

                     Certification under Section 302 of the
                           Sarbanes-Oxley Act of 2002

I, David J. Russo, Senior Vice President, Chief Financial Officer and Treasurer
of L. B. Foster Company, certify that:

1.                I have reviewed this quarterly report on Form 10-Q of L. B.
                  Foster Company;

2.                Based on my knowledge, this report does not contain any untrue
                  statement of a material fact or omit to state a material fact
                  necessary to make the statements made, in light of the
                  circumstances under which statements were made, not misleading
                  with respect to the period covered by this report;

3.                Based on my knowledge, the financial statements, and other
                  financial information included in this report, fairly present
                  in all material respects the financial condition, results of
                  operations and cash flows of the registrant as of, and for,
                  the periods presented in this report;

4.                The registrant's other certifying officer and I are
                  responsible for establishing and maintaining disclosure
                  controls and procedures (as defined in Exchange Act Rules
                  13a-15(e) and 15d - 15(e)) and internal control over financial
                  reporting (as defined in Exchange Act Rules 13a-15(f) and
                  15d-15(f)) for the registrant and have:

                  (a) Designed such disclosure controls and procedures, or
                  caused such disclosure controls and procedures to be designed
                  under our supervision, to ensure that material information
                  relating to the registrant, including its consolidated
                  subsidiaries, is made known to us by others within those
                  entities, particularly during the period in which this report
                  is being prepared;

                  (b) Designed such internal control over financial reporting,
                  or caused such internal control over financial reporting to be
                  designed under our supervision, to provide reasonable
                  assurance regarding the reliability of financial reporting and
                  the preparation of financial statements for external purposes
                  in accordance with generally accepted accounting principles;

                  (c) Evaluated the effectiveness of the registrant's disclosure
                  controls and procedures and presented in this report our
                  conclusions about the effectiveness of the disclosure controls
                  and procedures, as of the end of the period covered by this
                  report based on such evaluation; and

                  (d) Disclosed in this report any change in the registrant's
                  internal control over financial reporting that occurred during
                  the registrant's most recent fiscal quarter (the registrant's
                  fourth fiscal quarter in the case of an annual report) that
                  has materially affected, or is reasonably likely to materially
                  affect, the registrant's internal control over financial
                  reporting; and

5.                The registrant's other certifying officer and I have
                  disclosed, based on our most recent evaluation of internal
                  control over financial reporting, to the registrant's auditors
                  and the audit committee of the registrant's board of directors
                  (or persons performing the equivalent functions):

                  (a) All significant deficiencies and material weaknesses in
                  the design or operation of internal control over financial
                  reporting which are reasonably likely to adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial information; and

                  (b) Any fraud, whether or not material, that involves
                  management or other employees who have a significant role in
                  the registrant's internal control over financial reporting.


November 8, 2005                        /s/ David J. Russo
                                        ----------------------
                                        Name: David J. Russo
                                        Title: Senior Vice President,
                                        Chief Financial Officer and Treasurer
                                                                    Exhibit 32.0

     CERTIFICATE PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly  Report of L. B. Foster Company (the "Company")
on Form  10-Q for the  period  ended  September  30,  2005,  as  filed  with the
Securities  and  Exchange  Commission  on the date  hereof (the  "Report"),  the
undersigned  certify pursuant to Section 906 of the  Sarbanes-Oxley  Act of 2002
that:

  (1)    The Report fully complies with the requirements of Section 13(a) or
         15(d) of the Securities Exchange Act of 1934; and

  (2)    The information contained in this Report fairly presents, in all
         material respects, the financial condition and results of operations
         of the Company.



Date: November 8, 2005                               By: /s/ Stan L. Hasselbusch
- ----------------------                               ---------------------------
                                                     Stan L. Hasselbusch
                                                     President and
                                                     Chief Executive Officer


Date:  November 8, 2005                              By: /s/ David J. Russo
- -----------------------                              ----------------------
                                                     David J. Russo
                                                     Senior Vice President,
                                                     Chief Financial Officer and
                                                     Treasurer
                                                                    Exhibit 31.1

                     Certification under Section 302 of the
                           Sarbanes-Oxley Act of 2002

I, Stan L. Hasselbusch, President and Chief Executive Officer of L. B. Foster
Company, certify that:

1.                I have reviewed this quarterly report on Form 10-Q of L. B.
                  Foster Company;

2.                Based on my knowledge, this report does not contain any untrue
                  statement of a material fact or omit to state a material fact
                  necessary to make the statements made, in light of the
                  circumstances under which statements were made, not misleading
                  with respect to the period covered by this report;

3.                Based on my knowledge, the financial statements, and other
                  financial information included in this report, fairly present
                  in all material respects the financial condition, results of
                  operations and cash flows of the registrant as of, and for,
                  the periods presented in this report;

4.                The registrant's other certifying officer and I are
                  responsible for establishing and maintaining disclosure
                  controls and procedures (as defined in Exchange Act Rules
                  13a-15(e) and 15d - 15(e)) and internal control over financial
                  reporting (as defined in Exchange Act Rules 13a-15(f) and
                  15d-15(f)) for the registrant and have:

                  (a) Designed such disclosure controls and procedures, or
                  caused such disclosure controls and procedures to be designed
                  under our supervision, to ensure that material information
                  relating to the registrant, including its consolidated
                  subsidiaries, is made known to us by others within those
                  entities, particularly during the period in which this report
                  is being prepared;

                  (b) Designed such internal control over financial reporting,
                  or caused such internal control over financial reporting to be
                  designed under our supervision, to provide reasonable
                  assurance regarding the reliability of financial reporting and
                  the preparation of financial statements for external purposes
                  in accordance with generally accepted accounting principles;

                  (c) Evaluated the effectiveness of the registrant's disclosure
                  controls and procedures and presented in this report our
                  conclusions about the effectiveness of the disclosure controls
                  and procedures, as of the end of the period covered by this
                  report based on such evaluation; and

                  (d) Disclosed in this report any change in the registrant's
                  internal control over financial reporting that occurred during
                  the registrant's most recent fiscal quarter (the registrant's
                  fourth fiscal quarter in the case of an annual report) that
                  has materially affected, or is reasonably likely to materially
                  affect, the registrant's internal control over financial
                  reporting; and

5.                The registrant's other certifying officer and I have
                  disclosed, based on our most recent evaluation of internal
                  control over financial reporting, to the registrant's auditors
                  and the audit committee of the registrant's board of directors
                  (or persons performing the equivalent functions):

                  (a) All significant deficiencies and material weaknesses in
                  the design or operation of internal control over financial
                  reporting which are reasonably likely to adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial information; and

                  (b) Any fraud, whether or not material, that involves
                  management or other employees who have a significant role in
                  the registrant's internal control over financial reporting.


November 8, 2005                   /s/ Stan L. Hasselbusch
                                   --------------------------
                                   Name: Stan L. Hasselbusch
                                   Title: President and Chief Executive Officer