##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

for the Quarterly Period Ended June 30, 2007

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 001-32498



---

Xerium Technologies, Inc.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|DELAWARE                                                       |  | 42-1558674                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

14101 Capital Boulevard

Youngsville, North Carolina 27596

(Address of principal executive offices)

(919) 556-7235

Registrants telephone number (including area code)



(Former name, former address and former fiscal year, if changed since last report)



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated
filer ̈Accelerated filer  x    Non-accelerated filer ̈

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

The number of shares of the registrants common stock, $0.01 par value, outstanding as of August 21, 2007 was 44,875,895.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                              |  |                                                                                       |  |        
|----------------------------- |  | ------------------------------------------------------------------------------------- |  | -------
|                              |  |                                                                                       |  | Page   
|Part I. Financial Information |  |                                                                                      
|                              |  |                                                                                      
|Item 1.                       |  | Condensed Consolidated Financial Statements                                           |  | 3 - 20 
|                              |  |                                                                                      
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 21 - 40
|                              |  |                                                                                      
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 41 - 42
|                              |  |                                                                                      
|Item 4.                       |  | Controls and Procedures                                                               |  | 42 - 43
|                              | 
|Part II. Other Information    |  |                                                                                      
|                              |  |                                                                                      
|Item 1.                       |  | Legal Proceedings                                                                     |  | 43     
|                              |  |                                                                                      
|Item 1A.                      |  | Risk Factors                                                                          |  | 44     
|                              |  |                                                                                      
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 44     
|                              |  |                                                                                      
|Item 3.                       |  | Defaults Upon Senior Securities                                                       |  | 44     
|                              |  |                                                                                      
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                   |  | 44     
|                              |  |                                                                                      
|Item 5.                       |  | Other Information                                                                     |  | 45     
|                              |  |                                                                                      
|Item 6.                       |  | Exhibits                                                                              |  | 45     



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

Xerium Technologies, Inc.

Condensed Consolidated Balance Sheets(Unaudited)

(dollars in thousands, except per share data)



|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | - | ---------------- | - | ------- | -
|                                                                                                                                                            |  | June 30,2007 |           |   | December 31,2006 |  
|                                                                                                                                                            |  |              |           |   | (As restated)    |  
|ASSETS                                                                                                                                                      |  |              |           |   |                  |   |         |  
|Current assets:                                                                                                                                             |  |              |           |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                   |  | $            | 24,727    |   |                  | $ | 16,816  |  
|Accounts receivable (net of allowance for doubtful accounts of $4,929 at June 30, 2007 and $4,220 at December 31,
2006)                                     |  |              | 105,517   |   |                  |   | 109,694 |  
|Inventories                                                                                                                                                 |  |              | 112,935   |   |                  |   | 103,853 |  
|Prepaid expenses                                                                                                                                            |  |              | 7,591     |   |                  |   | 4,426   |  
|Other current assets                                                                                                                                        |  |              | 18,520    |   |                  |   | 19,273  |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|Total current assets                                                                                                                                        |  |              | 269,290   |   |                  |   | 254,062 |  
|Property and equipment, net                                                                                                                                 |  |              | 380,427   |   |                  |   | 375,179 |  
|Goodwill                                                                                                                                                    |  |              | 321,975   |   |                  |   | 318,019 |  
|Intangible assets and deferred financing costs, net                                                                                                         |  |              | 34,843    |   |                  |   | 37,151  |  
|Other assets                                                                                                                                                |  |              | 6,181     |   |                  |   | 6,315   |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|Total assets                                                                                                                                                |  | $            | 1,012,716 |   |                  | $ | 990,726 |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|                                                                                                                                                            |  |             
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                        |  |              |           |   |                  |   |         |  
|Current liabilities:                                                                                                                                        |  |              |           |   |                  |   |         |  
|Notes payable                                                                                                                                               |  | $            | 9,550     |   |                  | $ | 10,571  |  
|Accounts payable                                                                                                                                            |  |              | 34,355    |   |                  |   | 39,778  |  
|Accrued expenses                                                                                                                                            |  |              | 46,433    |   |                  |   | 48,574  |  
|Current maturities of long-term debt                                                                                                                        |  |              | 7,839     |   |                  |   | 10,110  |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|Total current liabilities                                                                                                                                   |  |              | 98,177    |   |                  |   | 109,033 |  
|Long-term debt, net of current maturities                                                                                                                   |  |              | 630,500   |   |                  |   | 618,379 |  
|Deferred taxes                                                                                                                                              |  |              | 48,195    |   |                  |   | 40,479  |  
|Pension, other postretirement and postemployment obligations                                                                                                |  |              | 109,180   |   |                  |   | 106,255 |  
|Commitments and contingencies                                                                                                                               |  |              |          |   |                  |   |        |  
|Stockholders equity                                                                                                                                        |  |              |           |   |                  |   |         |  
|Preferred stock, $0.01 par value, 1,000,000 shares authorized; no shares outstanding as of June 30, 2007 and December 31,
2006                              |  |              |          |   |                  |   |        |  
|Common stock, $0.01 par value, 150,000,000 shares authorized; 44,875,895 shares and 43,799,662 shares outstanding as of June 30, 2007 and
December 31, 2006 |  |              | 449       |   |                  |   | 438     |  
|Paid-in capital                                                                                                                                             |  |              | 210,337   |   |                  |   | 201,563 |  
|Accumulated deficit                                                                                                                                         |  |              | (74,377   | ) |                  |   | (65,137 | )
|Accumulated other comprehensive loss                                                                                                                        |  |              | (9,745    | ) |                  |   | (20,284 | )
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|Total stockholders equity                                                                                                                                  |  |              | 126,664   |   |                  |   | 116,580 |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                  |  | $            | 1,012,716 |   |                  | $ | 990,726 |  
|                                                                                                                                                            |  |              |           |   |                  |   |         |  

See accompanying notes.



3



---

##### Table of Contents

Xerium Technologies, Inc.

Condensed Consolidated Statements of Operations(Unaudited)

(dollars in
thousands, except per share data)



|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|---------------------------------------------- |  | --------------------------- | ---------- | - | ------------------------- | - | ---------- | ---- |  | - | ------------- | - |  | - | ---------- | -
|                                               |  | Three Months Ended June 30, |            |   | Six Months Ended June 30, |  
|                                               |  | 2007                        |            |   | 2006                      |   |            | 2007 |  |   | 2006          |  
|                                               |  |                             |            |   | (As restated)             |   |            |      |  |   | (As restated) |  
|Net sales                                      |  | $                           | 153,660    |   |                           | $ | 154,602    |      |  | $ | 297,618       |   |  | $ | 301,334    |  
|Costs and expenses:                            |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Cost of products sold                          |  |                             | 88,955     |   |                           |   | 89,465     |      |  |   | 171,911       |   |  |   | 174,494    |  
|Selling                                        |  |                             | 19,567     |   |                           |   | 19,174     |      |  |   | 38,826        |   |  |   | 37,739     |  
|General and administrative                     |  |                             | 17,405     |   |                           |   | 17,050     |      |  |   | 35,436        |   |  |   | 33,670     |  
|Restructuring                                  |  |                             | 1,220      |   |                           |   | 176        |      |  |   | 5,353         |   |  |   | 398        |  
|Research and development                       |  |                             | 2,633      |   |                           |   | 2,364      |      |  |   | 5,187         |   |  |   | 4,925      |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|                                               |  |                             | 129,780    |   |                           |   | 128,229    |      |  |   | 256,713       |   |  |   | 251,226    |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Income from operations                         |  |                             | 23,880     |   |                           |   | 26,373     |      |  |   | 40,905        |   |  |   | 50,108     |  
|Interest expense                               |  |                             | (11,403    | ) |                           |   | (8,771     | )    |  |   | (23,837       | ) |  |   | (15,610    | )
|Interest income                                |  |                             | 248        |   |                           |   | 385        |      |  |   | 495           |   |  |   | 1,008      |  
|Foreign exchange loss                          |  |                             | (443       | ) |                           |   | (1,196     | )    |  |   | (839          | ) |  |   | (1,332     | )
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Income before provision for income taxes       |  |                             | 12,282     |   |                           |   | 16,791     |      |  |   | 16,724        |   |  |   | 34,174     |  
|Provision for income taxes                     |  |                             | 4,604      |   |                           |   | 3,686      |      |  |   | 6,005         |   |  |   | 8,634      |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Net income                                     |  | $                           | 7,678      |   |                           | $ | 13,105     |      |  | $ | 10,719        |   |  | $ | 25,540     |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Net income per share:                          |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Basic                                          |  | $                           | 0.17       |   |                           | $ | 0.30       |      |  | $ | 0.24          |   |  | $ | 0.58       |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Diluted                                        |  | $                           | 0.17       |   |                           | $ | 0.30       |      |  | $ | 0.24          |   |  | $ | 0.58       |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Shares used in computing net income per share: |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Basic                                          |  |                             | 44,529,632 |   |                           |   | 43,748,857 |      |  |   | 44,222,766    |   |  |   | 43,737,041 |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Diluted                                        |  |                             | 44,624,036 |   |                           |   | 43,878,315 |      |  |   | 44,345,551    |   |  |   | 43,848,143 |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  
|Cash dividends per common share:               |  | $                           | 0.1125     |   |                           | $ | 0.225      |      |  | $ | 0.3375        |   |  | $ | 0.45       |  
|                                               |  |                             |            |   |                           |   |            |      |  |   |               |   |  |   |            |  

See accompanying notes.



4



---

##### Table of Contents

Xerium Technologies, Inc.

Condensed Consolidated Statements of Cash Flows(Unaudited)

(dollars in
thousands)



|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|-------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ------------- | - | ------- | -
|                                                                                                                                                   |  | Six Months EndedJune 30, |        
|                                                                                                                                                   |  | 2007                     |         |   | 2006          |  
|                                                                                                                                                   |  |                          |         |   | (As restated) |  
|Operating activities                                                                                                                               |  |                          |         |   |               |   |         |  
|Net income                                                                                                                                         |  | $                        | 10,719  |   |               | $ | 25,540  |  
|Adjustments to reconcile net income to net cash provided by operating activities:                                                                  |  |                          |         |   |               |   |         |  
|Stock-based compensation                                                                                                                           |  |                          | 1,195   |   |               |   | 1,557   |  
|Depreciation                                                                                                                                       |  |                          | 20,005  |   |               |   | 20,094  |  
|Amortization of intangibles                                                                                                                        |  |                          | 2,224   |   |               |   | 2,199   |  
|Deferred financing cost amortization                                                                                                               |  |                          | 1,818   |   |               |   | 1,700   |  
|Unrealized foreign exchange (gain) loss on revaluation of debt                                                                                     |  |                          | (1      | ) |               |   | 1,857   |  
|Deferred taxes                                                                                                                                     |  |                          | 5,780   |   |               |   | 6,211   |  
|Asset impairment                                                                                                                                   |  |                          | 389     |   |               |   |        |  
|(Gain) loss on disposition of property and equipment                                                                                               |  |                          | (1,145  | ) |               |   | 47      |  
|Change in fair value of interest rate swaps                                                                                                        |  |                          | 1,494   |   |               |   | (5,940  | )
|Change in assets and liabilities which provided (used) cash:                                                                                       |  |                          |         |   |               |   |         |  
|Accounts receivable                                                                                                                                |  |                          | 7,049   |   |               |   | (2,406  | )
|Inventories                                                                                                                                        |  |                          | (5,494  | ) |               |   | (4,562  | )
|Prepaid expenses                                                                                                                                   |  |                          | (3,087  | ) |               |   | (2,221  | )
|Other current assets                                                                                                                               |  |                          | 886     |   |               |   | (3,802  | )
|Accounts payable and accrued expenses                                                                                                              |  |                          | (12,663 | ) |               |   | (16,739 | )
|Deferred and other long-term liabilities                                                                                                           |  |                          | 910     |   |               |   | (1,486  | )
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Net cash provided by operating activities                                                                                                          |  |                          | 30,079  |   |               |   | 22,049  |  
|                                                                                                                                                   |  |                         
|Investing activities                                                                                                                               |  |                          |         |   |               |   |         |  
|Capital expenditures, gross                                                                                                                        |  |                          | (14,415 | ) |               |   | (17,615 | )
|Proceeds from disposals of property and equipment                                                                                                  |  |                          | 2,710   |   |               |   | 66      |  
|Payment for acquisition, net of cash acquired                                                                                                      |  |                          | (511    | ) |               |   | (6,933  | )
|Other                                                                                                                                              |  |                          | (4      | ) |               |   | 32      |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Net cash used in investing activities                                                                                                              |  |                          | (12,220 | ) |               |   | (24,450 | )
|                                                                                                                                                   |  |                         
|Financing activities                                                                                                                               |  |                          |         |   |               |   |         |  
|Net increase in borrowings (maturities of 90 days or less)                                                                                         |  |                          | 429     |   |               |   | 2,169   |  
|Proceeds from borrowings (maturities longer than 90 days)                                                                                          |  |                          | 3,843   |   |               |   | 155     |  
|Principal payments on debt                                                                                                                         |  |                          | (7,413  | ) |               |   | (9,380  | )
|Cash dividends on common stock                                                                                                                     |  |                          | (7,065  | ) |               |   | (19,693 | )
|Other                                                                                                                                              |  |                          | (1,787  | ) |               |   | (1,204  | )
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Net cash used in financing activities                                                                                                              |  |                          | (11,993 | ) |               |   | (27,953 | )
|                                                                                                                                                   |  |                         
|Effect of exchange rate changes on cash flows                                                                                                      |  |                          | 2,045   |   |               |   | 2,840   |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Net increase (decrease) in cash                                                                                                                    |  |                          | 7,911   |   |               |   | (27,514 | )
|Cash and cash equivalents at beginning of period                                                                                                   |  |                          | 16,816  |   |               |   | 59,976  |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Cash and cash equivalents at end of period                                                                                                         |  | $                        | 24,727  |   |               | $ | 32,462  |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Supplemental schedule of noncash investing and financing activities:                                                                               |  |                          |         |   |               |   |         |  
|The Company purchased all of the capital stock and manufacturing facility of Coldwater Covers, Inc. for $6,982 and assumed liabilities as
follows: |  |                          |         |   |               |   |         |  
|Fair value of assets acquired                                                                                                                      |  | $                        |        |   |               | $ | 7,041   |  
|Cash paid for capital stock and manufacturing facility                                                                                             |  |                          |        |   |               |   | (6,982  | )
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Liabilities assumed                                                                                                                                |  | $                        |        |   |               | $ | 59      |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  
|Common stock issued in lieu of cash dividends pursuant to the Dividend Reinvestment Plan                                                           |  | $                        | 7,800   |   |               | $ |        |  
|                                                                                                                                                   |  |                          |         |   |               |   |         |  

See accompanying notes.



5



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)

1. Company History

Xerium
Technologies, Inc. (the Company), is a leading global manufacturer and supplier of two types of consumable products used primarily in the production of paper  clothing and roll covers. Operations are strategically located in the
major paper-making regions of the world, including North America, Europe, South America and Asia-Pacific.

2. Restatement and Basis of Presentation

On August 23, 2007, the Company filed an amendment to its Quarterly Report on Form 10-Q for the period ended March 31, 2007 to amend and restate
the consolidated balance sheet as of March 31, 2007 and the consolidated statements of operations and cash flows for the three months ended March 31, 2007 and 2006. In addition, the Company filed an amendment to its Annual Report on Form
10-K/A for the year ended December 31, 2006 to amend and restate consolidated balance sheets as of December 31, 2006 and 2005 and the consolidated statements of operations, stockholders equity (deficit), and cash flows for the years
2006 and 2005 and the Companys unaudited quarterly financial statements during these years, commencing with the quarter ended June 30, 2005.

The restatement corrects an error in accounting for the Companys interest rate swap agreements. The Company entered into floating-to-fixed interest rate swaps in June 2005 and had accounted for these interest rate swaps as hedging
instruments in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities-an
amendment of FASB Statement No. 133 and SFAS No. 137, Accounting for Derivative Instruments and Hedging Activities. The fair value of these interest rate swap agreements was adjusted quarterly with the changes recorded as
deferred gains or losses in the Companys consolidated balance sheet with the offset recorded in accumulated other comprehensive loss, net of tax. In August 2007, it was determined that the swaps do not qualify for hedge accounting because of
the inappropriate application of the short cut method to evaluate these interest rate swaps for hedge accounting purposes from the date of inception. Accordingly, the Company is required to recognize the change in the fair value of these
interest rate swap derivatives as a component of earnings for the periods commencing in June 2005. The restatements had no effect on cash flows from operating, investing or financing activities or on the Companys debt covenant calculations.

The accompanying unaudited condensed consolidated interim financial statements at June 30, 2007 and for the three and six months ended June 30,
2007 and 2006 include the accounts of the Company and its wholly-owned subsidiaries and have been prepared in conformity with accounting principles generally accepted in the United States (GAAP) for interim financial reporting and
pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, such financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. GAAP requires the
Companys management to make estimates and assumptions that affect the amounts reported in the financial statements. Actual results could differ from those estimates. The interim results presented herein are not necessarily indicative of the
results to be expected for the entire year. In managements opinion, these unaudited condensed consolidated interim financial statements contain all adjustments of a normal recurring nature necessary for a fair presentation of the financial
statements for the interim periods presented. These unaudited condensed consolidated interim financial statements should be read in conjunction with the Companys audited consolidated financial statements for the year ended December 31,
2006.



6



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)

3. Accounting Policies

Derivatives and Hedging

The Company has historically entered into several types of derivative instruments. Certain of these
derivatives are treated as hedges under Statement of Financial Accounting Standards (SFAS) No. 133, Accounting for Derivative Instruments and Hedging Activities,as amended, and include interest rate swaps that qualify as cash flow
hedges, and foreign currency forward contracts that qualify as either cash flow or fair value hedges.

Cash Flow and Fair Value Hedges

The Company utilizes interest rate swaps to reduce interest rate risks and utilizes foreign currency forward contracts to manage risk exposure to movements in foreign
exchange rates.

The Company formally documents all relationships between hedging instruments and hedged items, as well as its risk management objectives
and strategies for undertaking various hedge transactions. The Company links all hedges that are designated as fair value hedges to specific assets or liabilities on the consolidated balance sheets or to the specific firm commitments.

The Company links all hedges that are designated as cash flow hedges to forecasted transactions or to floating-rate liabilities on the consolidated balance sheets. The
Company also assesses, both at inception of the hedge and on an ongoing basis, whether the derivatives used in hedging transactions are highly effective in offsetting changes in fair values or cash flows of hedged items. Should it be determined that
a derivative is not highly effective as a hedge, the Company will discontinue hedge accounting prospectively.

The Companys derivative activities are
as follows:

(i) Cash Flow Hedges

The Company entered into interest rate swap contracts effective June 30, 2005 pursuant to which it pays fixed rates on U.S. Dollar notional amounts while receiving the applicable floating LIBOR rates. In
connection with the restatement discussed in Note 2, the interest rate swaps do not qualify for hedge accounting under SFAS No. 133 and the change in their fair value is subject to mark to market accounting through earnings. As a result of the
mark to market accounting through earnings, the Company recorded a decrease to interest expense of $69 and $2,145 for the three months ended June 30, 2007 and 2006, respectively and an (increase) decrease to interest expense of $(1,494) and
$5,940 for the six months ended June 30, 2007 and 2006, respectively. The fair value of the interest rate derivative contracts was approximately $8,260 and $9,710 at June 30, 2007 and December 31, 2006, respectively, and is included
in other current assets.



7



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



3. Accounting Policies(continued)



Derivatives and Hedging(continued)



(i) Cash Flow Hedges(continued)



Although these interest rate swaps are subject to mark to market accounting
through earnings, the interest rate swap contracts effectively fix, from a cash flow hedge perspective, the interest rate on 86% of the term loan portion of the credit facility through June 30, 2008. The mark to market accounting through
earnings has no effect on cash flows from operating, investing or financing activities nor has the effectiveness of the swaps as cash flow hedging instruments been affected by the changes in accounting treatment. As of June 30, 2007, the
weighted average interest rate on the effectively fixed portion of the term loan facility was 6.11% and the weighted average interest rate on the portion of the term loan facility not effectively fixed by interest rate swap contracts, based on the
90-day LIBOR, was 7.43%.

The Company, from time to time, enters into foreign exchange forward contracts to fix currencies at specified
rates based on expected future cash flows to protect against the fluctuations in cash flows resulting from sales denominated in foreign currencies over the next year. The fair value of these contracts is recognized at fair value based on market
exchange forward rates. The fair value of these contracts amounted to $23 and $123 at June 30, 2007 and December 31, 2006, respectively. The change in fair value of these contracts is included in accumulated other comprehensive loss.

(ii) Fair Value Hedges

The Company is subject to exposure from fluctuations in foreign currencies. To manage this exposure, the Company uses foreign exchange forward contracts. The value of these contracts is recognized at fair value based on forward market
exchange rates and the change in the fair value of these contracts is included in foreign exchange gain (loss). The Company recorded gains of $108 and $113 in its consolidated income statements for the three and six months ended June 30, 2007,
respectively, and gains of $53 and $95 during the three and six months ended June 30, 2006, respectively.

Goodwill

The Company accounts for goodwill and other intangible assets in accordance with SFAS No. 142, Accounting for Goodwill and Other Intangible Assets(SFAS No. 142). SFAS No. 142 requires that goodwill and intangible assets that have indefinite lives not be amortized but, instead, must be tested at least annually for impairment or whenever events or business
conditions warrant. The Company performs the test for goodwill impairment as of December 31st each year. The results of the test as of December 31, 2006 indicated that there was no impairment of goodwill.



8



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



3. Accounting Policies(continued)



Net Income Per Common Share

Net
income per common share has been computed and presented pursuant to the provisions of SFAS No. 128, Earnings per Share(SFAS No. 128). Net income per share is based on the weighted-average number of shares outstanding
during the period. As of June 30, 2007 and 2006, the Company had outstanding restricted stock units (RSUs) (see Note 13). For the three and six months ended June 30, 2007 and 2006, the dilutive effect of potential future
issuances of common stock underlying the Companys RSUs was computed using (i) the average market price for time-based RSUs and (ii) the actual grant date market price for non-employee director RSUs. The calculation of diluted
earnings per share for the three and six months ended June 30, 2007 and 2006 excludes the Companys performance-based RSUs that are based on shareholder targets because the performance criteria have not been contingently achieved and
therefore the RSUs are not contingently issuable. In March 2007, the Company granted 368,350 performance-based RSUs to certain officers and employees of the Company that are based on achieving a performance metric based upon 2007 Adjusted EBITDA, as
defined in the Companys senior credit facility as in effect on March 29, 2007, with certain adjustments. The calculation of diluted earnings per share for the three and six months ended June 30, 2007 excludes the impact of these
Adjusted EBITDA based RSUs because at June 30, 2007, the Company determined that it was not probable that the performance conditions will be achieved.

The following table sets forth the computation of basic and diluted earnings weighted average shares:



|                                                               |  |                                  |  |                                  |  |                                |  |                               
|-------------------------------------------------------------- |  | -------------------------------- |  | -------------------------------- |  | ------------------------------ |  | ------------------------------
|                                                               |  | Three Months Ended June 30,
2007 |  | Three Months Ended June 30,
2006 |  | Six Months Ended June 30, 2007 |  | Six Months Ended June 30, 2006
|Weighted-average common shares outstandingbasic               |  | 44,529,632                       |  | 43,748,857                       |  | 44,222,766                     |  | 43,737,041                    
|Dilutive effect of stock-based compensation awards outstanding |  | 94,404                           |  | 129,458                          |  | 122,785                        |  | 111,102                       
|                                                               |  |                                  |  |                                  |  |                                |  |                               
|Weighted-average common shares outstandingdiluted             |  | 44,624,036                       |  | 43,878,315                       |  | 44,345,551                     |  | 43,848,143                    
|                                                               |  |                                  |  |                                  |  |                                |  |                               

Reclassifications

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

New Accounting
Standards

In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB
Statement No. 109("FIN 48"). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48 prescribes a
two-step process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon external examination. If the tax position is deemed "more-likely-than-not"
to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit that may be recognized is the largest amount that has a greater than 50 percent likelihood of
being realized upon ultimate settlement. See Note 6 for further discussion related to the adoption of FIN 48.



9



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



3. Accounting Policies(continued)



New Accounting Standards(continued)



In September 2006, the FASB issued SFAS No. 158, Employers Accounting
for Defined Benefit Pension and Other Postretirement Plansan amendment of FASB Statements No. 87, 88, 106, and 132(R). This pronouncement requires an employer to recognize the overfunded or underfunded status of a defined benefit
postretirement plan as an asset or liability on its balance sheet, measured as the difference between the fair value of plan assets and the benefit obligation (the projected benefit obligation for defined benefit plans and the accumulated
postretirement benefit obligation for other postretirement plans). SFAS No. 158 also requires an employer to recognize changes in its funded status in the year in which the changes occur through comprehensive income. The Company adopted the
funded status provisions of SFAS No. 158 as of December 31, 2006. In addition, effective for fiscal years ending on or after December 15, 2008, this statement requires an employer to measure the funded status of a plan as of the date
of its year-end balance sheet, with limited exceptions. Earlier application of this provision is encouraged and accordingly, the Company changed the September 30 measurement date of its U.S. pension and postretirement plans to December 31
for the fiscal year ending December 31, 2007. The Company remeasured the plan assets and obligations of its U.S. plans using the remeasurement method allowed under SFAS No. 158 and, accordingly, as of January 1, 2007, recognized a
$1,700 increase to accumulated deficit, a $500 decrease to accumulated other comprehensive loss and a $1,200 increase to pension, other postretirement and postemployment obligations.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 permits entities to choose, at
specified election dates, to measure eligible items at fair value (the Fair Value Option). Unrealized gains and losses on items for which the Fair Value Option has been elected are reported in earnings. The Fair Value Option is applied
instrument by instrument (with certain exceptions), is irrevocable (unless a new election date occurs) and is applied only to an entire instrument. The effect of the first remeasurement to fair value is reported as a cumulative-effect adjustment to
the opening balance of retained earnings. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007 with earlier application permitted, subject to certain conditions. The Company believes that the adoption of SFAS
No. 159 will not have a material effect on its financial position or results of operations.

4. Inventories

The components of inventories are as follows at:



|                |  |              |         |                  |   |        
|--------------- |  | ------------ | ------- | ---------------- | - | -------
|                |  | June 30,2007 |         | December 31,2006
|Raw materials   |  | $            | 24,886  |                  | $ | 23,221 
|Work in process |  |              | 42,035  |                  |   | 38,839 
|Finished units  |  |              | 46,014  |                  |   | 41,793 
|                |  |              |         |                  |   |        
|                |  | $            | 112,935 |                  | $ | 103,853
|                |  |              |         |                  |   |        



10



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



5. Debt

In March
2007, the Company made a mandatory debt repayment of $4,075 based on the difference between its pre-dividend free cash flow, as defined in its senior credit facility agreement, and cash dividends paid in the prior year.

On May 2, 2007, the Company amended its senior credit facility agreement with the lenders thereunder to modify certain covenants, ratios and definitions and, in
addition to other limitations on dividends, to limit the amount of any quarterly dividends payable on the Companys common stock to not more than $0.1125 per share. In connection with the amendment, the Company paid an amendment fee of $1,500,
as well as other fees and expenses.

6. Income Taxes

The Company adopted FIN 48 on January 1, 2007 and, accordingly, recorded a cumulative effect increase of $3,323 to accumulated deficit, an increase of $627 to income taxes payable and an increase of $2,696 to deferred and long-term
taxes for uncertain tax positions. On January 1, 2007, the Company had $4,126 in unrecognized tax benefits, the recognition of which would have had an effect of $3,779 on the effective tax rate. On June 30, 2007, the Company had
approximately $5,000 in unrecognized tax benefits. The Company recorded an increase of its unrecognized tax benefits of approximately $900 during the six months ended June 30, 2007.

The Companys policy is to recognize interest and penalties related to income tax matters as income tax expense and accordingly, the Company recorded $500 for interest and penalties during the six months ended
June 30, 2007. As of June 30, 2007, the Company has approximately $1,100 of accrued interest related to uncertain tax positions.

The tax years
2000 through 2006 remain open to examination by the major taxing jurisdictions to which the Company and its subsidiaries are subject.

The Company utilizes
the asset and liability method for accounting for income taxes in accordance with SFAS No. 109. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and
liabilities. Deferred tax assets and liabilities are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company reduces the deferred tax assets by a valuation allowance if, based
upon the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Relevant evidence, both positive and negative, is considered in determining the need for a valuation
allowance. Information evaluated includes the Companys financial position and results of operations for the current and preceding years as well as an evaluation of currently available information about future years. Because of the
Companys accumulated loss position in certain tax jurisdictions on June 30, 2007, and the uncertainty of profitability in future periods in such jurisdictions, the Company continues to have valuation allowances for deferred tax assets
primarily related to net operating loss carryforwards in the United States, the United Kingdom and Sweden.

The Company had an effective tax rate of 37%
for the three months ended June 30, 2007.



11



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



7. Pensions, Other Postretirement and Postemployment Benefits

The Company has defined benefit pension plans covering substantially all of its U.S. and Canadian employees and employees of certain subsidiaries in other countries.
Benefits are generally based on the employees years of service and compensation. These plans are funded in conformity with the funding requirements of applicable government regulations.

The Company also sponsors various unfunded defined contribution plans that provide for retirement benefits to employees, some in accordance with local government
requirements.

Also, the Company sponsors an unfunded plan that offers the opportunity to obtain health care benefits to a majority of all retired U.S.
employees and their covered dependents and beneficiaries. A portion of this plan is contributory, with retiree contributions adjusted periodically. Eligibility varies according to date of hire, age and length of service. Certain retirees also have a
life insurance benefit provided at no cost.

As required by SFAS No. 132, the following tables summarize the components of net periodic benefit cost:



|                                   |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|---------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ----- | ------------ |  | - | ------------- | - |  | - | ------ | -
|Defined Benefit Plans              |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|                                   |  |                   
|                                   |  | Three Months Ended |        |   | Six Months Ended |  
|                                   |  | June 30, 2007      |        |   | June 30, 2006    |   |       | June 30,2007 |  |   | June 30, 2006 |  
|Service cost                       |  | $                  | 1,714  |   |                  | $ | 1,568 |              |  | $ | 3,505         |   |  | $ | 3,170  |  
|Interest cost                      |  |                    | 1,492  |   |                  |   | 1,373 |              |  |   | 3,060         |   |  |   | 2,720  |  
|Expected return on plan assets     |  |                    | (1,084 | ) |                  |   | (926  | )            |  |   | (2,293        | ) |  |   | (1,830 | )
|Amortization of prior service cost |  |                    | 26     |   |                  |   | 26    |              |  |   | 66            |   |  |   | 52     |  
|Amortization of net loss           |  |                    | 170    |   |                  |   | 240   |              |  |   | 415           |   |  |   | 492    |  
|                                   |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|Net periodic benefit cost          |  | $                  | 2,318  |   |                  | $ | 2,281 |              |  | $ | 4,753         |   |  | $ | 4,604  |  
|                                   |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|                                   |  |                    |        |  
|Other Postretirement Benefit Plans |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|                                   |  |                   
|                                   |  | Three Months Ended |        |   | Six Months Ended |  
|                                   |  | June 30, 2007      |        |   | June 30, 2006    |   |       | June 30,2007 |  |   | June 30, 2006 |  
|Service cost                       |  | $                  | 172    |   |                  | $ | 108   |              |  | $ | 344           |   |  | $ | 216    |  
|Interest cost                      |  |                    | 554    |   |                  |   | 655   |              |  |   | 1,108         |   |  |   | 1,310  |  
|Amortization of prior service cost |  |                    | (116   | ) |                  |   | (116  | )            |  |   | (232          | ) |  |   | (232   | )
|Amortization of net loss           |  |                    | 16     |   |                  |   | 172   |              |  |   | 32            |   |  |   | 344    |  
|                                   |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  
|Net periodic benefit cost          |  | $                  | 626    |   |                  | $ | 819   |              |  | $ | 1,252         |   |  | $ | 1,638  |  
|                                   |  |                    |        |   |                  |   |       |              |  |   |               |   |  |   |        |  



12



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



8. Comprehensive Income and Accumulated Other Comprehensive Loss

Comprehensive income for the periods ended June 30, 2007 and 2006 is as follows:



|                                                 |  |                    |        |                  |               |   |              |  |   |               |   |  |   |       
|------------------------------------------------ |  | ------------------ | ------ | ---------------- | ------------- | - | ------------ |  | - | ------------- | - |  | - | ------
|                                                 |  | Three Months Ended |        | Six Months Ended
|                                                 |  | June 30, 2007      |        |                  | June 30, 2006 |   | June 30,2007 |  |   | June 30, 2006
|                                                 |  |                    |        |                  | (As restated) |   |              |  |   | (As restated)
|Net income                                       |  | $                  | 7,678  |                  |               | $ | 13,105       |  | $ | 10,719        |   |  | $ | 25,540
|Foreign currency translation adjustments         |  |                    | 6,600  |                  |               |   | 8,754        |  |   | 9,757         |   |  |   | 15,830
|Minimum pension liability/SFAS No. 158 Liability |  |                    | (140   | )                |               |   | 362          |  |   | 854           |   |  |   | 279   
|Change in value of derivative instruments        |  |                    | (24    | )                |               |   | 216          |  |   | (72           | ) |  |   | 391   
|                                                 |  |                    |        |                  |               |   |              |  |   |               |   |  |   |       
|Comprehensive income                             |  | $                  | 14,114 |                  |               | $ | 22,437       |  | $ | 21,258        |   |  | $ | 42,040
|                                                 |  |                    |        |                  |               |   |              |  |   |               |   |  |   |       

The components of accumulated other comprehensive loss are as follows:



|                                  |  |                                      |       |   |                                                       |   |         |                                                 |  |   |                                   |   |  |   |         |  
|--------------------------------- |  | ------------------------------------ | ----- | - | ----------------------------------------------------- | - | ------- | ----------------------------------------------- |  | - | --------------------------------- | - |  | - | ------- | -
|                                  |  | ForeignCurrencyTranslationAdjustment |       |   | MinimumPensionLiability/SFASNo.
158Liability (Note 3) |   |         | Change inValue ofDerivativeInstruments (Note 3) |  |   | AccumulatedOtherComprehensiveLoss |  
|Balance at December 31, 2006      |  | $                                    | (622  | ) |                                                       | $ | (19,752 | )                                               |  | $ | 90                                |   |  | $ | (20,284 | )
|Current period change, net of tax |  |                                      | 9,757 |   |                                                       |   | 854     |                                                 |  |   | (72                               | ) |  |   | 10,539  |  
|                                  |  |                                      |       |   |                                                       |   |         |                                                 |  |   |                                   |   |  |   |         |  
|Balance at June 30, 2007          |  | $                                    | 9,135 |   |                                                       | $ | (18,898 | )                                               |  | $ | 18                                |   |  | $ | (9,745  | )
|                                  |  |                                      |       |   |                                                       |   |         |                                                 |  |   |                                   |   |  |   |         |  

9. Warranties

The Company offers warranties on certain products that it sells. The specific terms and conditions of these warranties vary depending on the product sold, the country in which the product is sold and arrangements with the customer. The
Company estimates the costs that may be incurred under its warranties and records a liability for such costs. Factors that affect the Companys warranty liability include the number of units sold, historical and anticipated rates of warranty
claims, cost per claim and new product introduction. The Company periodically assesses the adequacy of its recorded warranty claims and adjusts the amounts as necessary. Changes in the Companys combined short-term and long-term warranty
liabilities during the six months ended June 30, 2007 are as follows:



|                                                                           |  |   |        |  
|-------------------------------------------------------------------------- |  | - | ------ | -
|Balance at December 31, 2006                                               |  | $ | 2,969  |  
|Warranties provided during period                                          |  |   | 804    |  
|Settlements made during period                                             |  |   | (1,082 | )
|Changes in liability estimates, including expirations and currency effects |  |   | 84     |  
|                                                                           |  |   |        |  
|Balance at June 30, 2007                                                   |  | $ | 2,775  |  
|                                                                           |  |   |        |  



13



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements(Continued)

(dollars in thousands, except per share information)



10. Restructuring and Impairments Expense

Restructuring and impairments expense included in the Companys income statements are the result of its long-term strategy to reduce production costs and improve long-term competitiveness. Restructuring and
impairments expense consists principally of severance costs related to reductions in work force and of facility costs and impairments of assets related to closing facilities and/or shifting production from one facility to another. Facility costs are
principally comprised of costs to relocate assets to the Companys other facilities, operating lease termination costs and other associated costs.

The table below sets forth for the six months ended June 30, 2007, the significant components and activity under restructuring programs:



|                         |  |                             |     |         |   |            |  |   |              |   |  |                        |        |   |  |   |      
|------------------------ |  | --------------------------- | --- | ------- | - | ---------- |  | - | ------------ | - |  | ---------------------- | ------ | - |  | - | -----
|                         |  | Balance atDecember 31, 2006 |     | Charges |   | Write-offs |  |   | CashPayments |   |  | Balance atJune 30,2007
|Severance                |  | $                           | 949 |         | $ | 3,758      |  | $ |             |   |  | $                      | (3,058 | ) |  | $ | 1,649
|Asset impairment         |  |                             |    |         |   | 389        |  |   | (389         | ) |  |                        |       |   |  |   |     
|Facility costs and other |  |                             |    |         |   | 1,206      |  |   |             |   |  |                        | (348   | ) |  |   | 858  
|                         |  |                             |     |         |   |            |  |   |              |   |  |                        |        |   |  |   |      
|Total                    |  | $                           | 949 |         | $ | 5,353      |  | $ | (389         | ) |  | $                      | (3,406 | ) |  | $ | 2,507
|                         |  |                             |     |         |   |            |  |   |              |   |  |                        |        |   |  |   |      

Restructuring and impairments expense by segment, which is not included in Segment Earnings (Loss) in Note 11, is
as follows:



|            |  |                            |       |                          |   |               |  |               |       |  |   |    
|----------- |  | -------------------------- | ----- | ------------------------ | - | ------------- |  | ------------- | ----- |  | - | ---
|            |  | For the Three Months Ended |       | For the Six Months Ended
|            |  | June 30, 2007              |       | June 30, 2006            |   | June 30, 2007 |  | June 30, 2006
|Clothing    |  | $                          | 1,022 |                          | $ | 176           |  | $             | 2,720 |  | $ | 398
|Roll Covers |  |                            | 198   |                          |   |              |  |               | 2,633 |  |   |   
|            |  |                            |       |                          |   |               |  |               |       |  |   |    
|Total       |  | $                          | 1,220 |                          | $ | 176           |  | $             | 5,353 |  | $ | 398
|            |  |                            |       |                          |   |               |  |               |       |  |   |    

In March 2007, the Company announced that it will cease manufacturing activity at its roll covers manufacturing
facility in the U.K. on March 31, 2007 and recorded restructuring expenses of $1,268 related thereto during the first quarter of 2007. The Company had recorded asset impairment charges of $1,700 related to this facility during the fourth
quarter of 2006. In the first quarter of 2007, the Company also initiated the closure of a roll covers manufacturing facility in the U.S. for which restructuring expenses and asset impairments of $205 and $389, respectively, were recorded during the
first quarter of 2007 and additional restructuring expenses of $125 were recorded in the second quarter of 2007.

During the first quarter of 2007, the
Company initiated a program to streamline its operating structure and recorded restructuring expenses of $2,271 related thereto, of which $1,698 was in the clothing segment and $573 in the roll covers segment. The Company recorded additional
restructuring expenses related to this program of $1,097 during the second quarter of 2007, of which $1,025 was in the clothing segment and $72 in the roll covers segment.

The Company expects to incur additional restructuring expenses of approximately $1,000 to 1,500 during the remainder of 2007.



14



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



11. Business Segment Information

The Company is a global manufacturer and supplier of consumable products used primarily in the production of paper, and is organized into two reportable segments: Clothing and Roll Covers. The Clothing segment
represents the manufacture and sale of synthetic textile belts used to transport paper along the length of papermaking machines. The Roll Covers segment primarily represents the manufacture and refurbishment of covers used on the steel rolls of
papermaking machines. The Company manages each of these operating segments separately.

Management evaluates segment performance based on earnings before
interest, taxes, depreciation and amortization and before allocation of corporate charges. Such measure is then adjusted to exclude items that are of an unusual nature and are not used in measuring segment performance or are not segment specific
(Segment Earnings (Loss)). The accounting policies of these segments are the same as those for the Company as a whole. Inter-segment net sales and inter-segment eliminations are not material for any of the periods presented.

Summarized financial information for the Companys reportable segments is presented in the tables that follow for the three and six months ended June 30,
2007 and 2006, respectively. Segment Earnings (Loss) below excludes restructuring costs.



|                                  |  |          |         |            |   |           |  |   |        |   |  |   |        
|--------------------------------- |  | -------- | ------- | ---------- | - | --------- |  | - | ------ | - |  | - | -------
|                                  |  | Clothing |         | RollCovers |   | Corporate |  |   | Total 
|Three Months Ended June 30, 2007: |  |          |         |            |   |           |  |   |        |   |  |   |        
|Net sales                         |  | $        | 102,842 |            | $ | 50,818    |  | $ |       |   |  | $ | 153,660
|Segment Earnings (Loss)           |  |          | 26,347  |            |   | 14,172    |  |   | (3,992 | ) |  |   |        
|                                  |  |          |         |           
|Three Months Ended June 30, 2006: |  |          |         |            |   |           |  |   |        |   |  |   |        
|Net sales                         |  | $        | 99,814  |            | $ | 54,788    |  | $ |       |   |  | $ | 154,602
|Segment Earnings (Loss)           |  |          | 27,481  |            |   | 15,421    |  |   | (3,992 | ) |  |   |        
|                                  |  |          |         |           
|                                  |  | Clothing |         | RollCovers |   | Corporate |  |   | Total 
|Six Months Ended June 30, 2007:   |  |          |         |            |   |           |  |   |        |   |  |   |        
|Net sales                         |  | $        | 196,175 |            | $ | 101,443   |  | $ |       |   |  | $ | 297,618
|Segment Earnings (Loss)           |  |          | 50,095  |            |   | 26,311    |  |   | (7,564 | ) |  |   |        
|                                  |  |          |         |           
|Six Months Ended June 30, 2006:   |  |          |         |            |   |           |  |   |        |   |  |   |        
|Net sales                         |  | $        | 195,109 |            | $ | 106,225   |  | $ |       |   |  | $ | 301,334
|Segment Earnings (Loss)           |  |          | 54,584  |            |   | 27,915    |  |   | (7,618 | ) |  |   |        

Provided below is a reconciliation of Segment Earnings (Loss) to income before provision for income taxes for the
three and six months ended June 30, 2007 and 2006, respectively.



15



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



11. Business Segment Information(continued)



|                                                               |  |                             |         |   |               |   |         |  
|-------------------------------------------------------------- |  | --------------------------- | ------- | - | ------------- | - | ------- | -
|                                                               |  | Three Months Ended June 30, |        
|                                                               |  | 2007                        |         |   | 2006          |  
|                                                               |  |                             |         |   | (As restated) |  
|Segment Earnings (Loss):                                       |  |                             |         |   |               |   |         |  
|Clothing                                                       |  | $                           | 26,347  |   |               | $ | 27,481  |  
|Roll Covers                                                    |  |                             | 14,172  |   |               |   | 15,421  |  
|Corporate                                                      |  |                             | (3,992  | ) |               |   | (3,992  | )
|Non-cash compensation and related expenses                     |  |                             | (660    | ) |               |   | (779    | )
|Net interest expense                                           |  |                             | (11,155 | ) |               |   | (8,386  | )
|Depreciation and amortization                                  |  |                             | (11,230 | ) |               |   | (11,313 | )
|Restructuring and impairments expense                          |  |                             | (1,220  | ) |               |   | (176    | )
|Unrealized foreign exchange gain (loss) on revaluation of debt |  |                             | 20      |   |               |   | (1,465  | )
|                                                               |  |                             |         |   |               |   |         |  
|Income before provision for income taxes                       |  | $                           | 12,282  |   |               | $ | 16,791  |  
|                                                               |  |                             |         |   |               |   |         |  
|                                                               | 
|                                                               |  | Six Months Ended June 30,   |        
|                                                               |  | 2007                        |         |   | 2006          |  
|                                                               |  |                             |         |   | (As restated) |  
|Segment Earnings (Loss):                                       |  |                             |         |   |               |   |         |  
|Clothing                                                       |  | $                           | 50,095  |   |               | $ | 54,584  |  
|Roll Covers                                                    |  |                             | 26,311  |   |               |   | 27,915  |  
|Corporate                                                      |  |                             | (7,564  | ) |               |   | (7,618  | )
|Non-cash compensation and related expenses                     |  |                             | (1,195  | ) |               |   | (1,557  | )
|Net interest expense                                           |  |                             | (23,342 | ) |               |   | (14,602 | )
|Depreciation and amortization                                  |  |                             | (22,229 | ) |               |   | (22,293 | )
|Restructuring charges                                          |  |                             | (5,353  | ) |               |   | (398    | )
|Unrealized foreign exchange gain (loss) on revaluation of debt |  |                             | 1       |   |               |   | (1,857  | )
|                                                               |  |                             |         |   |               |   |         |  
|Income before provision for income taxes                       |  | $                           | 16,724  |   |               | $ | 34,174  |  
|                                                               |  |                             |         |   |               |   |         |  

12. Commitments and Contingencies

Stockholder Litigation

On June 7, 2006, a purported class action complaint was filed in the United States
District Court for the District of Massachusetts on behalf of a putative class of investors who purchased shares pursuant or traceable to the Companys initial public offering on or about May 16, 2005 through November 15, 2005
against the Company, the Companys Chief Executive Officer and the Companys Chief Financial Officer. An amended complaint was filed on November 3, 2006. The complaint as amended concerns the Companys initial public offering of
common stock and alleges violations of Sections 11 and liability under Section 15 of the Securities Act of 1933. The plaintiff seeks rescission rights, attorneys fees and other costs and unspecified damages on behalf of a purported class
of purchasers of the Companys common stock pursuant and/or traceable to the Companys IPO on or about May 16, 2005 through November 15, 2005. The litigation is presently in discovery. The Company believes that the
complaint is without merit and intends to defend the litigation vigorously.

The Company is involved in various legal matters, which have arisen in the
ordinary course of business. The Company does not believe that the ultimate resolution of these matters will have a material adverse effect on its financial position, results of operations or cash flow.



16



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



12. Commitments and Contingencies(continued)

Environmental Matters

In connection with the closure of certain
manufacturing facilities under its restructuring programs, the Company had conducted environmental site assessments which had indicated contamination at two sites. Management believes that both sites have been remediated and no further remediation
costs are expected to be incurred. During the first half of 2007, the Company paid approximately $2,100 related to the environmental remediation, which costs had been accrued as of December 31, 2006. The Company believes that any additional
liability in excess of amounts provided which may result from the resolution of such matters will not have a material adverse effect on the financial condition, liquidity or cash flow of the Company.

13. Stock-Based Compensation

On January 1, 2006, the Company
adopted SFAS No. 123R, Share-Based Payment (Revised 2004) (SFAS No. 123R), which discontinues the accounting for share-based compensation using APB No. 25 and generally requires that such transactions be recognized
in the income statement based on their fair values at the date of grant. The Company adopted the modified prospective method permitted under SFAS No. 123R. Under this transition method, based on the grant-date fair value estimated in accordance
with the provisions of SFAS No. 123R, compensation expense is recognized on all share-based payments granted prior to, but not yet vested, as of December 31, 2005 and for share-based payments granted subsequent to December 31, 2005.
Accordingly, compensation expense of $660 and $1,195 was recorded for the three and six months ended June 30, 2007 and a related tax benefit thereon of $57 and $109 was recorded for the three and six months ended June 30, 2007,
respectively.

2005 Equity Incentive Plan

Effective May 19, 2005, the Company adopted the 2005 Equity Incentive Plan (the 2005 Plan). The Board of Directors has authorized 2,500,000 shares for grant under the 2005 Plan. Under the 2005 Plan, time-based and
performance-based RSUs (based on shareholder return targets) were granted to officers and employees of the Company in 2005. Non-employee directors were also awarded RSUs under the 2005 Plan in 2005 and 2006. Each RSU represents an equal number of
shares of common stock.

To earn common stock under time-based RSUs, generally the grantee must be employed by the Company through the applicable vesting
date, which occurs annually on May 19, 2006, 2007 and 2008. To earn common stock under performance-based RSUs, defined shareholder return targets must be met over the four years following the completion of the Companys initial public
offering on May 19, 2005 and the grantee must be employed by the Company through May 19, 2009. Awards to directors vest upon grant and the underlying shares are issued to them upon termination of service as a member of the Board of
Directors or a change in control, as defined in the 2005 Plan.



17



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



13. Stock-Based Compensation(continued)

2005 Equity Incentive Plan(continued)

On March 29, 2007, under the 2005 Plan, the Company granted
368,350 performance-based RSUs to certain officers and employees of the Company. The awards will generally only vest if the individual remains employed by the Company through December 31, 2007 and if a performance metric based upon 2007
Adjusted EBITDA, as defined in the Companys senior credit facility as in effect on March 29, 2007 and with certain adjustments, equals or exceeds a target level that has been specified by the Compensation Committee of the Board of
Directors. If the performance metric equals or exceeds the target level specified, the RSUs will vest on the day the Company files its Annual Report on Form 10-K for fiscal year 2007, and the Company will within thirty days thereafter issue one
share of common stock in respect of each fully vested RSU. Under the provisions of SFAS No. 123R, during the first and second quarter of 2007 no compensation expense was recorded for the performance-based grants that are based on an Adjusted
EBITDA target as it is not probable that the performance conditions will be achieved. The probability of achieving the Adjusted EBITDA performance conditions will be reevaluated each reporting period and compensation expense recorded as appropriate.

On May 16, 2007, the Company granted 742,885 performance-based RSUs to certain officers and employees of the Company. To earn common stock under
these performance-based RSUs, defined shareholder return targets must be met over the four years following the grant date and the grantee must be employed by the Company through May 16, 2011.

A summary of RSUs outstanding as of June 30, 2007 and their vesting dates is as follows:

2005 Equity Incentive Plan(continued)



|                                                                         |  |                                                          |  |               
|------------------------------------------------------------------------ |  | -------------------------------------------------------- |  | --------------
|                                                                         |  | Vesting Dates                                            |  | Number of RSUs
|Time-based RSUs                                                          |  | Annually, in varying amounts on May 19, 2008             |  | 189,955       
|                                                                         |  |                                                         
|Performance-based RSUs granted May 19, 2005 (shareholder return targets) |  | May 19, 2009, assuming performance criteria are achieved |  | 670,590       
|                                                                         |  |                                                         
|Performance-based RSUs granted May 16, 2007 (shareholder return targets) |  | May 19, 2011, assuming performance criteria are achieved |  | 742,885       
|                                                                         |  |                                                         
|Performance-based RSUs granted March 29, 2007 (Adjusted EBITDA target)   |  | Date of filing of 2007 Annual Report on Form 10-K        |  | 368,350       
|                                                                         |  |                                                         
|Non-employee directors RSUs                                             |  | Date of grant                                            |  | 40,764        
|                                                                         |  |                                                          |  |               
|                                                                         |  |                                                         
|Total RSUs outstanding                                                   |  |                                                          |  | 2,012,544     
|                                                                         |  |                                                          |  |               



18



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



13. Stock-Based Compensation(continued)

Certain time-based RSUs and all non-employee director RSUs automatically adjust to reflect awards of additional RSUs upon payment of dividends by the Company. Outstanding RSUs that were awarded through June 30,
2007 in connection with the payment of dividends are included in the table below. During the three months ended June 30, 2007, 1,171 additional time-based RSUs and 405 additional non-employee director RSUs were issued in connection with the
payment of dividends that occurred on June 15, 2007. These dividend RSUs were charged to accumulated deficit, in accordance with SFAS No. 123R.

Additionally, 81,976 shares of common stock underlying 117,116 time-based RSUs that vested on May 19, 2007 were issued during the three months ended June 30, 2007; the remaining 35,140 RSUs were withheld from issuance to satisfy
minimum tax withholding requirements related to the issuance of such shares to the recipients.

RSU activity during the six months ended June 30,
2007, is presented below.



|                               |  |               |   |  |                                             |              |                                                    |   |      
|------------------------------ |  | ------------- | - |  | ------------------------------------------- | ------------ | -------------------------------------------------- | - | -----
|                               |  | Number ofRSUs |   |  | Price Range of Grant-DateFair Value Per RSU |              | WeightedAverage Grant-Date FairValue Price Per RSU
|Outstanding, December 31, 2006 |  | 1,067,380     |   |  | $                                           | 8.40  12.01 |                                                    | $ | 11.59
|Granted (not as dividends)     |  | 1,123,735     |   |  |                                             | 7.70  8.15  |                                                    |   | 8.03 
|Granted (as dividends)         |  | 6,463         |   |  |                                             | 7.45  8.57  |                                                    |   | 8.03 
|Forfeited                      |  | (67,918       | ) |  |                                             | 11.66        |                                                    |   | 11.66
|Shares issued or withheld      |  | (117,116      | ) |  |                                             | 7.99  11.66 |                                                    |   | 11.45
|                               |  |               |   |  |                                             |              |                                                    |   |      
|Outstanding, June 30, 2007     |  | 2,012,544     |   |  | $                                           | 7.45  12.01 |                                                    | $ | 9.60 
|                               |  |               |   |  |                                             |              |                                                    |   |      
|Vested, June 30, 2007 (1)      |  | 40,764        |   |  | $                                           | 7.45  12.01 |                                                    | $ | 9.63 
|                               |  |               |   |  |                                             |              |                                                    |   |      

---

|(1) | Vested RSUs at June 30, 2007 consist entirely of non-employee directors RSUs. The common stock underlying these RSUs will be issued to the directors upon termination of their
service as members of the Board and/or a change in control, as defined. The total grant-date fair value of such non-employee directors RSUs that vested during the six months ended June 30, 2007 was $99.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Grant-Date Fair Value

The Company calculates the grant-date fair
value of time-based RSUs and non-employee directors RSUs based on the closing price of the Companys common stock on the date of grant.

For the
performance-based RSUs granted on May 16, 2007 (based on shareholder return targets) the Company calculates the grant-date fair value of performance-based RSUs by using a Monte Carlo pricing model and the following assumptions:



|                        |  |                                     
|----------------------- |  | ------------------------------------
|Expected term           |  | Four years                          
|Expected volatility     |  | 39%                                 
|Expected dividends      |  | $0.45 per year ($0.1125 per quarter)
|Risk-free interest rate |  | 4.32%                               

(i) Expected term. Performance-based RSUs granted on May 16, 2007 expire four years after the grant
date.



19



---

##### Table of Contents

Xerium Technologies, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

(dollars in thousands,
except per share data)



13. Stock-Based Compensation(continued)



2005 Equity Incentive Plan(continued)



(ii) Expected volatility. The Company is responsible for estimating the volatility of the price of its common stock and has
considered a number of factors, including third party estimates, to determine its expected volatility. The Company performed a peer group analysis of historical and implied volatility measures rather than using its own historical volatility because
it has been a public company for a relatively short period of time (i.e. since its initial public offering on May 19, 2005). Based upon the peer group analysis, the Company determined to use a 39% volatility assumption, which is the midpoint of
the range developed by looking at the peer group.

(iii) Expected dividends. Based on the Companys current dividend policy, an assumed payment
of quarterly dividends at the rate of $0.1125 was used for the purposes of the application of the Monte Carlo pricing model.

(iv) Risk-free interest
rate. The yield on zero-coupon U.S. Treasury securities for the period that is commensurate with the expected term of four years.

As of June 30,
2007, there was approximately $5,000 of total unrecognized compensation expense related to all unvested share-based awards which is expected to be recognized over a weighted average period of 2.8 years.

14. Dividend Reinvestment Plan

In February 2007 the Company
established a dividend reinvestment plan (DRIP) that allows shareholders of record to elect to receive all or part the dividends on shares of the Companys common stock that otherwise would be paid in cash in the form of additional
shares of common stock. Pursuant to a letter agreement with the Company dated December 22, 2006, as amended on May 2, 2007, Apax WW Nominees Ltd. and Apax-Xerium APIA LP (collectively the Apax entities) agreed that they will
participate in the DRIP through December 31, 2008 at a level such that at a minimum 50% of each dividend otherwise payable in cash on the Companys common stock, including shares not held by Apax entities, is reinvested in the
Companys common stock through the DRIP, provided that the Apax entities are not required to reinvest more than 100% of the cash dividends payable to them with respect to such dividend declaration. In connection with the dividend payments made
by the Company on March 15, 2007 and June 15, 2007, 634,663 shares and 359,594 shares, respectively, of the Companys common stock were issued pursuant to the DRIP. The Apax entities held approximately 53% of the Companys
outstanding common stock as of June 30, 2007.



20



---

##### Table of Contents

15. Subsequent Event

Dividends

On August 7, 2007, the Companys Board of Directors declared a cash dividend of $0.1125 per share of common
stock payable on September 14, 2007 to shareholders of record at the close of business on September 5, 2007.



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Forward Looking Statements

The following discussion of our financial condition and results of operations should be
read together with our unaudited condensed consolidated interim financial statements and the related notes thereto contained elsewhere in this quarterly report on Form 10-Q. The discussion included in this section, as well as other sections of this
quarterly report on Form 10-Q contains forward-looking statements. These statements relate to future events or to our future financial performance and involve known and unknown risks, uncertainties, and other factors that may cause our actual
results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. In some cases, you can
identify forward-looking statements by the use of words such as may, could, expect, intend, plan, seek, anticipate, believe, estimate,
predict, potential, or continue or the negative of these terms or other comparable terminology. You should not place undue reliance on forward-looking statements because they involve known and unknown risks,
uncertainties, and other factors that are, in some cases, beyond our control and that could materially affect actual results, levels of activity, performance, or achievements. Factors that could materially affect our actual results, levels of
activity, performance or achievements include the following items:



| |  | our revenues and profitability could be adversely affected by fluctuations in currency exchange rates;
|- |  | ------------------------------------------------------------------------------------------------------



| |  | our profitability would be reduced by a decline in the prices of our products;
|- |  | ------------------------------------------------------------------------------



| |  | we may not be able to develop and market new products successfully or we may not be successful in competing against new technologies developed by competitors;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | we are not required to make dividend payments on our common stock at any particular level or at all;
|- |  | ----------------------------------------------------------------------------------------------------



| |  | we are limited by our credit facility as to the amount of dividends we are permitted to pay;
|- |  | --------------------------------------------------------------------------------------------



| |  | we may have insufficient cash to fund growth and unexpected cash needs after satisfying our debt service obligations and paying dividends due to our high degree of
leverage and significant debt service obligations;
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | we are subject to the risk of weaker economic conditions in the locations around the world where we conduct business;
|- |  | ---------------------------------------------------------------------------------------------------------------------



| |  | we may be required to incur significant costs to reorganize our operations in response to market changes in the paper industry;
|- |  | -------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

| |  | we are subject to the risk of terrorist attacks or an outbreak or escalation of any insurrection or armed conflict involving the United States or any other country
in which we conduct business, or any other national or international calamity;
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | we are subject to any future changes in government regulation; and
|- |  | ------------------------------------------------------------------



| |  | we are subject to any changes in U.S. or foreign government policies, laws and practices regarding the repatriation of funds or taxes.
|- |  | --------------------------------------------------------------------------------------------------------------------------------------

Other factors that could materially affect actual results, levels of activity, performance, or achievements can be found in our Annual Report on Form 10-K/A for the
year ended December 31, 2006 filed with Securities and Exchange Commission on August 23, 2007. If any of these risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may vary
significantly from what we projected. Any forward-looking statement you read in this quarterly report on Form 10-Q reflects our current views with respect to future events and is subject to these and other risks, uncertainties, and assumptions
relating to our operations, results of operations, growth strategy, and liquidity. We assume no obligation to publicly update or revise these forward-looking statements for any reason, whether as a result of new information, future events, or
otherwise.

Overview

We are a leading global
manufacturer and supplier of two categories of consumable products used primarily in the production of paperclothing and roll covers. Our operations are strategically located in the major paper-producing regions of North America, Europe, South
America and Asia-Pacific.

Our products play key roles in the formation and processing of paper along the length of a paper-making machine. Paper producers
rely on our products and services to help improve the quality of their paper, differentiate their paper products, operate their paper-making machines more efficiently and reduce production costs. Our products and services typically represent only a
small fraction of a paper producers overall production costs, yet they can reduce costs by permitting the use of lower cost raw materials and reducing energy consumption. Paper producers must replace clothing and refurbish or replace roll
covers regularly as these products wear down during the paper production process. Our products are designed to withstand extreme temperature, chemical and pressure conditions, and are the result of a substantial investment in research and
development and highly sophisticated manufacturing processes.

We operate in two principal business segments: clothing and roll covers. In our clothing
segment, we manufacture and sell highly engineered synthetic textile belts that transport paper as it is processed on a paper-making machine. Clothing plays a significant role in the forming, pressing and drying stages of paper production. Because
paper-making processes and machine specifications vary widely, the clothing size, form, material and function is selected to fit each individual paper-making machine and process. For the three and six months ended June 30, 2007, our clothing
segment represented 67% and 65% of our net sales, respectively.

Our roll cover products provide a surface with the mechanical properties necessary to
process the paper sheet in a cost-effective manner that delivers the sheet qualities desired by the paper producer. Roll covers are tailored to each individual paper-making machine and process, using different materials, treatments and finishings.
In addition to manufacturing and selling new roll covers, we also provide refurbishment services for previously installed roll covers and manufacture spreader rolls. For the three and six months ended June 30, 2007, our roll covers segment
represented 33% and 35% of our net sales, respectively.

Industry Trends and Outlook

Demand for our products depends primarily on the volume of paper produced on a worldwide basis. The profitability of paper producers has historically been highly cyclical due to wide swings in the price of paper,
driven to a high degree by the oversupply of paper during periods when paper producers have more aggregate capacity than the market requires. A sustained downturn in the paper industry, either globally or in a particular region, can cause paper
manufacturers to reduce production or cease operations, which could adversely affect our revenues and profitability. Paper producers began in 2000 to take actions that seek to structurally improve the balance between the supply of and demand for
paper. As part of these efforts, they have shut down many paper-making machines.



22



---

##### Table of Contents

Between 2001 and 2004 the bulk of these closures occurred in North America and announcements by paper producers for shutdowns of paper-making machines in
North America have continued, although at a reduced level compared to 2001 through 2004. In 2005 and 2006, there was an increase in the number of planned shutdowns of paper-making machines in Europe, although not at the level experienced in recent
years in North America. During 2005 and 2006, the sales and profitability of our North American and European operations were adversely affected by these shutdowns. Papermakers continue to experience low levels of profitability, and we believe that
further consolidation among papermakers, reducing the number of paper producers, and shutdowns of paper-making machines will occur in Europe and North America, until there is a better balance between supply and demand for paper and the profit levels
of paper producers improve. The balance between supply and demand is expected to improve as the industry consolidates further and shuts down excess capacity. In addition, consumption growth of paper is expected to drive an increase in the production
rates required to maintain balance between supply and demand.

According to the Food and Agriculture Organization of the United Nations, the volume of
paper productions between 1980 and 2005 increased at a compound annual growth rate of approximately 2.95%. Jaako Pöyry Consulting, a global consulting firm focusing on the forest industry, expects the growth of global paper production from 2005
to 2020 to slow down to an average of slightly less than 2% per annum. We expect growth to be greater in Asia, South America and Eastern Europe than in the more mature North American and Western European regions. Historically the demand for our
products has been driven primarily by the level of global paper production. We expect that demand for our clothing products will grow in a manner consistent with these trends but be moderated by the level of industry consolidation and paper-machine
shutdown activity in North America and Western Europe. While we believe that growth of paper production would positively impact demand for our roll covers products, we also believe that, in addition to industry consolidation and paper machine
shutdown activity in North American and Western Europe, the trend towards new paper machine designs which have fewer rolls will negatively impact demand for these products and that the volume potential for the roll covers business in North America
and Western Europe will diminish. Accordingly, we are focused on both expanding our presence in the roll covers business in Asia and adding related products and services to our offerings. We are also in the process of establishing a clothing
manufacturing facility in Vietnam in order to take advantage of the high growth potential in that region and expect to establish a roll covers operation in China by mid-2008.

We anticipate that pricing pressure for our products, roll covers in particular, will continue to escalate with the consolidation among paper producers and as the shift of paper production growth in Asia develops. In
response to this pricing pressure, we expect to increase our expenditure levels on research and development expenses and continue to develop our value added selling approach as part of our strategy to differentiate our products.

Sales and Expenses

Sales in both our clothing and roll covers
segments are primarily driven by the following factors:



| |  |  | The volume of worldwide paper production;
| | - |  | -----------------------------------------



| |  |  | Advances in the technology of our products, which can provide value to our customers by improving the efficiency of paper-making machines; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our ability to provide products and services which reduce paper-making machine downtime, while at the same time allowing the manufacture of high quality paper
products.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Sales in our roll covers segment include our mechanical services business. We have expanded this business in response to
demand from paper producers that we perform work on the internal mechanisms of a roll while we refurbish or replace a roll cover. In our clothing segment, a portion of our business has been conducted pursuant to consignment arrangements under which
we do not recognize a sale of a product to a customer until the customer placed the product into use, which typically occurs some period after the product is shipped to the customer or to a warehouse location near the customers facility. We
are continuing to reduce the number of consignment arrangements and increasing the use of standard terms of sale under which we recognize a sale upon product shipment. We expect this trend to continue, although at a slower pace than in 2006.



23



---

##### Table of Contents

Key factors affecting our costs include:



| |  |  | Our total sales volume (which directly impacts the level of our cost of products sold and production capacity utilization);
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | The amount of our property and equipment depreciation; and
| | - |  | ----------------------------------------------------------



| |  |  | The level of our research and development spending.
| | - |  | ---------------------------------------------------

The level of our cost of products sold is primarily attributable to labor costs, raw material costs, product shipping costs, plant utilization and depreciation, with labor costs constituting the largest component.

We invest in facilities and equipment that enable innovative product development and improve production efficiency and costs. Recent examples of capital spending for
such purposes include faster weaving looms and seaming machines with accurate electronic controls, automated compound mixing equipment and computer-controlled lathes and mills.

The level of research and development spending is driven by market demand for technology enhancements, including both specific customer needs and general market requirements, as well as by our own analysis of applied
technology opportunities. With the exception of purchases of equipment and similar capital items used in our research and development activities, all research and development is expensed as incurred. Research and development expenses were $2.6
million and $2.4 million for the three months ended June 30, 2007 and 2006, respectively. We expect that future research and development expenses as compared to these levels, will increase based on an increased focus on advanced research.

Foreign Exchange

We have a geographically diverse
customer base. For the three and six months ended June 30, 2007, approximately 38% and 39% of our sales were in North America, respectively, 37% and 37% were in Europe, respectively, 9% and 9% were in South America, respectively, 14% and 13%
were in Asia-Pacific, respectively and 2% and 2% were in the rest of the world, respectively.

A substantial portion of our sales is denominated in Euros
or other currencies. As a result, changes in the relative values of U.S. Dollars, Euros and other currencies affect our reported levels of revenues and profitability as the results are translated into U.S. Dollars for reporting purposes. In
particular, increases in the value of the U.S. Dollar relative to the value of the Euro and these other currencies adversely impact our levels of revenue and profitability because the translation of a certain number of Euros or units of such
other currencies into U.S. Dollars for financial reporting purposes will represent fewer U.S. Dollars.

For certain transactions, our sales are denominated
in U.S. Dollars or Euros but all or a substantial portion of the associated costs are denominated in a different currency. As a result, changes in the relative values of U.S. Dollars, Euros and other currencies can affect the level of the
profitability of these transactions. The largest proportion of such transactions consists of transactions in which the sales are denominated in U.S. Dollars and all or a substantial portion of the associated costs are denominated in Euros or other
currencies.

Currency fluctuations have a greater effect on the level of our net sales than on the level of our income from operations. For example, for
the three months ended June 30, 2007 as compared with the three months ended June 30, 2006, the change in the value of the U.S. Dollar against the currencies we conduct our business in resulted in currency translation increases in net
sales and income from operations of $7.0 million and $0.5 million, respectively. Although the results for the three months ended June 30, 2007 reflect a period in which the value of the U.S. Dollar decreased against the currencies in which
we conduct the majority of our non-U.S. Dollar denominated business as compared to the three months ended June 30, 2006, we would expect a similar but opposite effect in a period in which the value of the U.S. Dollar increases. For
any period in which the value of the dollar changes relative to other currencies, we would expect our income from operations to be proportionately affected less than our net sales.

During the three and six months ended June 30, 2007, we conducted business in nine foreign currencies. The following table provides the average exchange rate for the three and six months ended June 30, 2007
and 2006, respectively, of the U.S. Dollar against each of the five foreign currencies in which we conduct the largest portion of our operations, and indicates the percentage of our net sales for the three and six months ended June 30,
2007 denominated in such foreign currency.



24



---

##### Table of Contents

|                  |  |                                                                                 |      |                                                                                 |   |                                                                                           |                     |  |   |      |  |   |  |                     |  |      |  
|----------------- |  | ------------------------------------------------------------------------------- | ---- | ------------------------------------------------------------------------------- | - | ----------------------------------------------------------------------------------------- | ------------------- |  | - | ---- |  | - |  | ------------------- |  | ---- | -
|Currency          |  | Average exchange rate of theU.S. Dollar for the
threemonths ended June 30, 2007 |      | Average exchange rate of theU.S. Dollar for the
threemonths ended June 30, 2006 |   | Percentage of net salesfor the three monthsended June 30, 2007denominated in suchcurrency |                    
|Euro              |  | $                                                                               | 1.35 |                                                                                 | = |                                                                                           | 1 Euro              |  | $ | 1.26 |  | = |  | 1 Euro              |  | 42.0 | %
|Canadian Dollar   |  | $                                                                               | 0.91 |                                                                                 | = |                                                                                           | 1 Canadian Dollar   |  | $ | 0.89 |  | = |  | 1 Canadian Dollar   |  | 9.0  | %
|Brazilian Real    |  | $                                                                               | 0.50 |                                                                                 | = |                                                                                           | 1 Brazilian Real    |  | $ | 0.46 |  | = |  | 1 Brazilian Real    |  | 6.9  | %
|Australian Dollar |  | $                                                                               | 0.83 |                                                                                 | = |                                                                                           | 1 Australian Dollar |  | $ | 0.75 |  | = |  | 1 Australian Dollar |  | 4.6  | %
|British Pound     |  | $                                                                               | 1.99 |                                                                                 | = |                                                                                           | 1 British Pound     |  | $ | 1.83 |  | = |  | 1 British Pound     |  | 3.2  | %
|                  |  |                                                                                 |     
|Currency          |  | Average exchange rate of theU.S. Dollar for the six
monthsended June 30, 2007   |      | Average exchange rate of theU.S. Dollar for the six
monthsended June 30, 2006   |   | Percentage of net salesfor the six monthsended June 30, 2007denominated in suchcurrency   |                    
|Euro              |  | $                                                                               | 1.33 |                                                                                 | = |                                                                                           | 1 Euro              |  | $ | 1.23 |  | = |  | 1 Euro              |  | 42.0 | %
|Canadian Dollar   |  | $                                                                               | 0.88 |                                                                                 | = |                                                                                           | 1 Canadian Dollar   |  | $ | 0.88 |  | = |  | 1 Canadian Dollar   |  | 9.1  | %
|Brazilian Real    |  | $                                                                               | 0.49 |                                                                                 | = |                                                                                           | 1 Brazilian Real    |  | $ | 0.46 |  | = |  | 1 Brazilian Real    |  | 7.0  | %
|Australian Dollar |  | $                                                                               | 0.81 |                                                                                 | = |                                                                                           | 1 Australian Dollar |  | $ | 0.74 |  | = |  | 1 Australian Dollar |  | 4.2  | %
|British Pound     |  | $                                                                               | 1.97 |                                                                                 | = |                                                                                           | 1 British Pound     |  | $ | 1.79 |  | = |  | 1 British Pound     |  | 3.3  | %

To mitigate the risk of transactions in which a sale is made in one currency and associated costs are denominated
in a different currency, we utilize forward currency contracts in certain circumstances to lock in exchange rates with the objective that the gain or loss on the forward contracts will approximate the loss or gain that results from the transaction
or transactions being hedged. We determine whether to enter into hedging arrangements based upon the size of the underlying transaction or transactions, an assessment of the risk of adverse movements in the applicable currencies and the availability
of a cost effective hedge strategy. To the extent we do not engage in hedging or such hedging is not effective, changes in the relative value of currencies can affect our profitability.

Any cash dividends on our common stock will be paid in U.S. Dollars. We do not expect to generate sufficient cash flows denominated in U.S. Dollars to make our anticipated dividend payments and will therefore rely, in
part, on the conversion to U.S. Dollars of cash flows generated in other currencies. The amount of U.S. Dollars received from the conversion of cash flows generated in other currencies will depend on the then-current exchange rates. If the value of
the U.S. Dollar increases relative to the value of these other currencies, the cash flows will represent fewer U.S. Dollars. As a result, even if our results of operations meet our expectations in local currencies and we are permitted to pay
dividends under our credit facility, we may not have sufficient cash to pay such dividends.

Cost Reduction Programs

An important part of our strategy is to seek to reduce our overall costs and improve our competitiveness. As a part of this effort, we have engaged in a series of cost
reduction programs since 2002, which were designed to improve the cost structure of our operations in North America, South America and Europe, in response to changing market conditions. These cost reduction programs include headcount reductions
throughout the world as well as plant closures that have rationalized production among our facilities to better enable us to meet customer demands.

Our
cost reduction efforts between 2002 and 2006 include the closing of eight manufacturing facilities and the movement of certain production from two other facilities. Four facilities were closed in the clothing segment, of which three were in North
America and one was in the United Kingdom and we closed four facilities in the rolls segment, of which three were in North America and one was in the United Kingdom. From 2002 to 2006, we eliminated approximately 370 positions in connection with our
cost reduction efforts. As a result of these actions, offset by other changes in workforce, our headcount decreased by approximately 260 positions during that period.



25



---

##### Table of Contents

We ceased manufacturing activity at our roll covers manufacturing facility in the U.K. on March 31, 2007 and
recorded restructuring expenses of $1,268 related thereto during the first quarter of 2007. We had recorded asset impairment charges of $1,700 related to this facility during the fourth quarter of 2006. In the first quarter of 2007 we also initiated
the closure of a roll covers manufacturing facility in the U.S. for which restructuring expenses and asset impairments of $205 and $389, respectively, were recorded during the first quarter of 2007 and additional restructuring expenses of $125 were
recorded in the second quarter of 2007.

During the first quarter of 2007, we initiated a program to streamline our operating structure and recorded
restructuring expenses of $2,271 and $1,097 related thereto during the first quarter and second quarter of 2007, respectively.

The Company expects to
incur additional restructuring expenses of approximately $1,000 to 1,500 during the remainder of 2007.

We believe that in the near term, potential exists
to improve our fixed overhead structure and to initiate further consolidations of our rolls manufacturing footprint in Europe and North America. We believe that our manufacturing footprint for clothing in North America has been adequately
consolidated. In the longer term, we will continue to review our clothing business to determine if additional actions can be taken to further improve our cost structure.

In addition, we have also initiated lean manufacturing and procurement initiatives designed to enhance the efficiency of our manufacturing process, which we believe will help offset the effect of inflation on our
bottom line following the initial investments required for these initiatives. Costs for these initiatives are reflected in operating expenses.

There can
be no assurance that our cost reduction programs will be successful. While our cost reduction programs are designed to help mitigate the effect of increases in our operating costs, we may experience sales or cost changes from period to period which
have a greater effect on the level of our profitability than savings derived from our cost reduction programs.

Results of Operations

The tables that follow set forth for the periods presented certain consolidated operating results and the percentage of net sales they represent:



|                                         |  |                            |       |   |                          |   |       |      |  |   |               |   |  |   |       |  
|---------------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ------------- | - |  | - | ----- | -
|                                         |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|(in millions)                            |  | 2007                       |       |   | 2006                     |   |       | 2007 |  |   | 2006          |  
|                                         |  |                            |       |   | (As restated)            |   |       |      |  |   | (As restated) |  
|Net sales                                |  | $                          | 153.7 |   |                          | $ | 154.6 |      |  | $ | 297.6         |   |  | $ | 301.3 |  
|Cost of products sold                    |  |                            | 89.0  |   |                          |   | 89.5  |      |  |   | 171.9         |   |  |   | 174.5 |  
|Selling expenses                         |  |                            | 19.6  |   |                          |   | 19.2  |      |  |   | 38.8          |   |  |   | 37.7  |  
|General and administrative expenses      |  |                            | 17.4  |   |                          |   | 17.0  |      |  |   | 35.4          |   |  |   | 33.7  |  
|Restructuring and impairments expenses   |  |                            | 1.2   |   |                          |   | 0.2   |      |  |   | 5.4           |   |  |   | 0.4   |  
|Research and development expenses        |  |                            | 2.6   |   |                          |   | 2.4   |      |  |   | 5.2           |   |  |   | 4.9   |  
|                                         |  |                            |       |   |                          |   |       |      |  |   |               |   |  |   |       |  
|Income from operations                   |  |                            | 23.9  |   |                          |   | 26.3  |      |  |   | 40.9          |   |  |   | 50.1  |  
|Interest expense, net                    |  |                            | (11.2 | ) |                          |   | (8.4  | )    |  |   | (23.3         | ) |  |   | (14.6 | )
|Foreign exchange loss                    |  |                            | (0.4  | ) |                          |   | (1.2  | )    |  |   | (0.9          | ) |  |   | (1.3  | )
|                                         |  |                            |       |   |                          |   |       |      |  |   |               |   |  |   |       |  
|Income before provision for income taxes |  |                            | 12.3  |   |                          |   | 16.7  |      |  |   | 16.7          |   |  |   | 34.2  |  
|Provision for income taxes               |  |                            | 4.6   |   |                          |   | 3.7   |      |  |   | 6.0           |   |  |   | 8.6   |  
|                                         |  |                            |       |   |                          |   |       |      |  |   |               |   |  |   |       |  
|Net income                               |  | $                          | 7.7   |   |                          | $ | 13.0  |      |  | $ | 10.7          |   |  | $ | 25.6  |  
|                                         |  |                            |       |   |                          |   |       |      |  |   |               |   |  |   |       |  



26



---

##### Table of Contents

Percentage of Sales



|                                         |  |                            |   |  |                          |   |  |       |   |  |               |  
|---------------------------------------- |  | -------------------------- | - |  | ------------------------ | - |  | ----- | - |  | ------------- | -
|                                         |  | Three Months EndedJune 30, |   |  | Six Months EndedJune 30, |  
|                                         |  | 2007                       |   |  | 2006                     |   |  | 2007  |   |  | 2006          |  
|                                         |  |                            |   |  | (As restated)            |   |  |       |   |  | (As restated) |  
|Net sales                                |  | 100.0                      | % |  | 100.0                    | % |  | 100.0 | % |  | 100.0         | %
|Cost of products sold                    |  | 57.9                       |   |  | 57.9                     |   |  | 57.8  |   |  | 57.9          |  
|Selling expenses                         |  | 12.7                       |   |  | 12.4                     |   |  | 13.0  |   |  | 12.5          |  
|General and administrative expenses      |  | 11.3                       |   |  | 11.0                     |   |  | 11.9  |   |  | 11.2          |  
|Restructuring and impairments expenses   |  | 0.8                        |   |  | 0.1                      |   |  | 1.8   |   |  | 0.1           |  
|Research and development expenses        |  | 1.7                        |   |  | 1.5                      |   |  | 1.7   |   |  | 1.6           |  
|                                         |  |                            |   |  |                          |   |  |       |   |  |               |  
|Income from operations                   |  | 15.6                       |   |  | 17.1                     |   |  | 13.8  |   |  | 16.7          |  
|Interest expense, net                    |  | (7.3                       | ) |  | (5.4                     | ) |  | (7.8  | ) |  | (4.9          | )
|Foreign exchange loss                    |  | (0.3                       | ) |  | (0.8                     | ) |  | (0.3  | ) |  | (0.4          | )
|                                         |  |                            |   |  |                          |   |  |       |   |  |               |  
|Income before provision for income taxes |  | 8.0                        |   |  | 10.9                     |   |  | 5.7   |   |  | 11.4          |  
|Provision for income taxes               |  | 3.0                        |   |  | 2.4                      |   |  | 2.0   |   |  | 2.9           |  
|                                         |  |                            |   |  |                          |   |  |       |   |  |               |  
|Net income                               |  | 5.0                        | % |  | 8.5                      | % |  | 3.7   | % |  | 8.5           | %
|                                         |  |                            |   |  |                          |   |  |       |   |  |               |  

Three Months Ended June 30, 2007 Compared to the Three Months Ended June 30, 2006.

Net Sales. Net sales for the three months ended June 30, 2007 decreased by $0.9 million, or 0.6%, to $153.7 million from $154.6
million for the three months ended June 30, 2006. For the three months ended June 30, 2007, 67% of our net sales were in our clothing segment and 33% were in our roll covers segment.

In our clothing segment, net sales for the three months ended June 30, 2007 increased by $3.1 million, or 3.1%, to $102.9 million from $99.8 million for the three
months ended June 30, 2006 primarily due to favorable currency effects on net sales of $5.2 million related to the translation of sales made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting, partially offset
by unfavorable currency effects on pricing related to sales prices indexed in U.S. Dollars by certain non-U.S. operations of $2.1 million. Lower sales volume, primarily in North America and Europe, was essentially offset by increased sales volume in
Asia primarily as a result of our acquisition in the third quarter of 2006 of PMA Shoji Co. Ltd. Overall pricing levels in our clothing segment decreased less than 1% during the three months ended June 30, 2007 as compared with the three months
ended June 30, 2006.

In our roll covers segment, net sales for the three months ended June 30, 2007 decreased by $4.0 million or 7.3%, to $50.8
million from $54.8 million for the three months ended June 30, 2006. Lower sales volume, mix of products sold and lower pricing levels, primarily in North America and Europe, were partially offset by favorable currency effects of $1.8 million
related to the translation of sales made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes. Overall pricing levels in our roll covers segment decreased by approximately 2% during the three months ended
June 30, 2007 as compared with the three months ended June 30, 2006.

Cost of Products Sold.Cost of products sold for the three months
ended June 30, 2007 decreased by $0.5 million, or 0.6%, to $89.0 million from $89.5 million for the three months ended June 30, 2006.



27



---

##### Table of Contents

In our clothing segment, cost of products sold increased by $1.2 million, or 2.1%, to $58.1 million for the three months
ended June 30, 2007 from $56.9 million for the three months ended June 30, 2006 primarily due to unfavorable currency translation effects of $3.6 million partially offset by (i) added operating costs that were $1.0 million lower
during the three months ended June 30, 2007 as compared with the three months ended June 30, 2006 due to shifting production from closed facilities to other facilities under our restructuring programs, (ii) rebates on material costs
of $0.5 million during the three months ended June 30, 2007 related to a purchase contract we signed during the fourth quarter of 2006 and (iii) the $0.4 million impact of a lower cost structure, resulting from our restructuring programs,
during the three months ended June 30, 2007 as compared with the three months ended June 30, 2006.

In our roll covers segment, cost of products
sold decreased by $1.7 million, or 5.2%, to $30.9 million for the three months ended June 30, 2007 from $32.6 million for the three months ended June 30, 2006 primarily due to (i) lower sales in this segment during the three months
ended June 30, 2007 as compared with the three months ended June 30, 2006 resulting in lower cost of products sold of $2.4 million and (ii) the $0.5 million impact of a lower cost structure resulting from our restructuring programs
during the three months ended June 30, 2007 as compared with the three months ended June 30, 2006. These decreases were partially offset by unfavorable currency translation effects of $1.2 million.

Selling Expenses. For the three months ended June 30, 2007, selling expenses increased by $0.4 million, or 2.1%, to $19.6 million from $19.2 million for
the three months ended June 30, 2006. The increase was primarily due to unfavorable currency translation effects of $1.0 million, partially offset by reduced sales expenses as a result of the benefits of restructuring programs in Europe.

General and Administrative Expenses. For the three months ended June 30, 2007, general and administrative expenses increased by $0.3 million,
or 1.8%, to $17.4 million from $17.1 million for the three months ended June 30, 2006. The increase was primarily due to (i) unfavorable currency translation effects of $0.6 million and (ii) increases in payroll and other costs of
$1.4 million. These increases were partially offset by (i) the gain on sale of buildings in the U.S. and U.K. of $1.4 million during the second quarter of 2007 and (ii) the $0.3 million impact of a lower cost structure, resulting from our
restructuring programs, during the three months ended June 30, 2007 as compared with the three months ended June 30, 2006.

Restructuring and
Impairments Expenses.For the three months ended June 30, 2007, restructuring and impairments expenses increased by $1.0 million to $1.2 million from $0.2 million for the three months ended June 30, 2006. Restructuring expenses result
from our long-term strategy to reduce production costs and improve long-term competitiveness as described above under Cost Reduction Programs by closing and/or transferring production from certain of our manufacturing facilities and
through headcount reductions. For the three months ended June 30, 2007, restructuring expenses consisted of severance and facility costs of $0.5 million and $0.7 million, respectively.

Research and Development Expenses. For the three months ended June 30, 2007, research and development expenses increased by $0.2 million, or 8.3%, to
$2.6 million from $2.4 million for the three months ended June 30, 2006 primarily as a result of our increased focused on advanced research during the three months ended June 30, 2007 as compared with the three months ended June 30,
2006.

Interest Expense, Net. Net interest expense for the three months ended June 30, 2007 increased by $2.8 million, or 33.3%, to $11.2
million from $8.4 million for the three months ended June 30, 2006 primarily due to (i) the $2.0 million increase in interest expense recognized in the three months ended June 30, 2007 as compared with the three months ended
June 30, 2006 in connection with the change in the fair value of our interest rate swaps and to (ii) the effect of increased interest rates during the three months ended June 30, 2007 as compared with the three months ended
June 30, 2006 as a result of Moodys reduced rating of our senior credit facility in February 2007.

Foreign Exchange Loss. For the
three months ended June 30, 2007, we had a foreign exchange loss of $0.4 million compared to a loss of $1.2 million for the three months ended June 30, 2006. The $0.8 million fluctuation was primarily attributable to the manner in which
swings in the value of the U.S. Dollar as compared to other currencies, primarily the Euro and the Brazilian Real, affect the reported amount of intercompany transactions. Foreign exchange gains and losses have resulted primarily from
intercompany activity.



28



---

##### Table of Contents

Provision for Income Taxes.For the three months ended June 30, 2007 we recorded income tax expense of $4.6
million compared with $3.7 million for the three months ended June 30, 2006. Based on the increased profitability of our clothing operations in the United Kingdom, a tax benefit of $1.0 million was recorded in June 2006 reflecting the reversal
of a previously established valuation allowance against deferred tax assets.

Six Months Ended June 30, 2007 Compared to the Six Months Ended
June 30, 2006.

Net Sales. Net sales for the six months ended June 30, 2007 decreased by $3.7 million, or 1.2%, to $297.6
million from $301.3 million for the six months ended June 30, 2006. For the six months ended June 30, 2007, 66% of our net sales were in our clothing segment and 34% were in our roll covers segment.

In our clothing segment, net sales for the six months ended June 30, 2007 increased by $1.0 million, or 0.5%, to $196.1 million from $195.1 million for the six
months ended June 30, 2006 primarily due to (i) favorable currency effects on net sales of $9.7 million related to the translation of sales made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting and
(ii) increased sales volume in Asia as a result of our acquisition in the third quarter of 2006 of PMA Shoji Co. Ltd. These increases were partially offset by (i) unfavorable currency effects on pricing related to sales prices indexed in
U.S. Dollars by certain non-U.S. operations of $3.0 million and (ii) decreased sales volume and pricing levels, primarily in North America and Europe. Overall pricing levels in our clothing segment decreased less than 1% during the six months
ended June 30, 2007 as compared with the six months ended June 30, 2006.

In our roll covers segment, net sales for the six months ended
June 30, 2007 decreased by $4.7 million, or 4.4%, to $101.5 million from $106.2 million for the six months ended June 30, 2006. Lower sales volume, mix of product sold and lower pricing levels, primarily in North America and Europe, were
partially offset by favorable currency effects of $3.8 million related to the translation of sales made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes. Overall pricing levels in our roll covers segment
decreased by approximately 2% during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006.

Cost of Products
Sold.Cost of products sold for the six months ended June 30, 2007 decreased by $2.6 million, or 1.5%, to $171.9 million from $174.5 million for the six months ended June 30, 2006.

In our clothing segment, cost of products sold decreased by $0.9 million, or 0.8%, to $110.2 million for the six months ended June 30, 2007 from $111.1 million for
the six months ended June 30, primarily due to (i) lower sales resulting in lower cost of products sold of $3.7 million, (ii) added operating costs that were $2.3 million lower during the six months ended June 30, 2007 as
compared with the six months ended June 30, 2006 due to shifting production from closed facilities to other facilities under our restructuring programs and (iii) rebates on material costs of $1.0 million during the six months ended
June 30, 2007 related to a purchase contract we signed during the fourth quarter of 2006 and (iv) the $0.5 million impact of a lower cost structure resulting from our restructuring programs during the six months ended June 30, 2007 as
compared with the six months ended June 30, 2006. The decreases were partially offset by unfavorable currency translation effects of $6.6 million.

In
our roll covers segment, cost of products sold decreased by $1.6 million, or 2.5%, to $61.8 million for the six months ended June 30, 2007 from $63.4 million for the six months ended June 30, 2006. The decrease in cost of products sold was
primarily due to (i) lower sales in this segment during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006 resulting in lower cost of products sold of $3.6 million, and (ii) the $0.5 million
impact of a lower cost structure resulting from our restructuring programs during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006. These decreases were partially offset by unfavorable currency
translation effects of $2.5 million.

Selling Expenses. For the six months ended June 30, 2007, selling expenses increased by $1.1
million, or 2.9%, to $38.8 million from $37.7 million for the six months ended June 30, 2006. The increase was primarily due to unfavorable currency translation effects of $1.9 million, partially offset by reduced sales commissions due to lower
sales volume and to reduced sales expenses as a result of the benefits of restructuring programs in Europe.



29



---

##### Table of Contents

General and Administrative Expenses. For the six months ended June 30, 2007, general and administrative
expenses increased by $1.3 million, or 3.9%, to $35.4 million from $33.7 million for the six months ended June 30, 2006. The increase was primarily due to (i) unfavorable currency translation effects of $1.4 million and (ii) an
increase in payroll and other costs of $2.8 million in the six months ended June 30, 2007 as compared to June 30, 2006. These increases were partially offset by (i) the gain on sale of buildings in the U.S. and U.K. of $1.4 million
during the second quarter of 2007 (ii) a $0.3 million decrease in compensation expense relating to restricted stock units granted under our 2005 Equity Incentive Plan and (iii) the $0.8 million impact of a lower cost structure resulting
from our restructuring programs during the three months ended June 30, 2007 as compared with the three months ended June 30, 2006.

Restructuring Expenses.For the six months ended June 30, 2007, restructuring expenses increased by $5.0 million to $5.4 million from $0.4 million for the six months ended June 30, 2006. Restructuring expenses result from
our long-term strategy to reduce costs and improve long-term competitiveness as described above under Cost Reduction Programs by closing and/or transferring production from certain of our manufacturing facilities and through headcount
reductions. For the six months ended June 30, 2007, restructuring expenses consisted of severance, asset impairments and facility costs of $3.8 million, $0.4 million and $1.2 million, respectively.

Research and Development Expenses. For the six months ended June 30, 2007, research and development expenses increased by $0.3 million, or 6.1%, to $5.2
million from $4.9 million for the six months ended June 30, 2006 primarily as a result of our increased focused on advanced research during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006.

Interest Expense, Net. Net interest expense for the six months ended June 30, 2007 increased by $8.7 million, or 59.6%, to $23.3 million
from $14.6 million for the six months ended June 30, 2006. The increase is primarily attributable to (i) the $7.4 million increase in interest expense recognized in the six months ended June 30, 2007 as compared with the six months
ended June 30, 2006 in connection with the change in the fair value of our interest rate swaps and to (ii) increased interest rates during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006 as
a result of Moodys reduced rating of our senior credit facility in February 2007.

Foreign Exchange Loss. For the six months ended
June 30, 2007, we had an unrealized foreign exchange loss of $0.9 million compared to a loss of $1.3 million for the six months ended June 30, 2006. The $0.4 million fluctuation was primarily attributable to the manner in which swings in
the value of the U.S. Dollar as compared to other currencies, primarily the Euro and the Brazilian Real, affect the reported amount of intercompany transactions. Foreign exchange gains and losses have resulted primarily from intercompany
activity.

Provision for Income Taxes.For the six months ended June 30, 2007, we recorded income tax expense of $6.0 million compared with
$8.6 million for the six months ended June 30, 2006. The decrease in the provision for income taxes for the six month ended June 30, 2007 compared to the six months ended June 30, 2007 was primarily due to a decrease in income before
provision for income taxes. Based on the increased profitability of our clothing operations in the United Kingdom, a tax benefit of $1.0 million was recorded in June 2006 reflecting the reversal of a previously established valuation allowance
against deferred tax assets.

DIVIDEND POLICY

Under
the dividend policy adopted by our Board of Directors on May 2, 2007, quarterly dividends will be paid, if at all, in an amount to be determined by the Board of Directors on a quarterly basis taking into account factors that our Board of
Directors deems relevant. These factors may include such matters as our financial performance, the sufficiency of cash flow from operations to fund dividends, our cash position and cash requirements, growth opportunity and acquisition strategies,
competitive or technological developments, the level of participation in our dividend reinvestment plan, credit facility limitations and other contractual restrictions, debt repayment considerations, provisions of applicable law, and other
considerations that our Board of Directors may deem appropriate. On May 2, 2007 our Board of Directors declared a cash dividend of $0.1125 per share of common stock payable on June 15, 2007 to shareholders of record at the close of
business on June 5, 2007. On August 7, 2007, our Board of Directors declared a cash dividend of $0.1125 per share of common stock payable on September 14, 2007 to shareholders of record at the close of business on September 5,
2007.



30



---

##### Table of Contents

The declaration and payment of dividends remains subject to the discretion of the Board of Directors. Shareholders may
not receive any dividends as a result of the following factors:



| |  |  | we are not obligated to pay dividends;
| | - |  | --------------------------------------



| |  |  | our credit facility limits the amount of dividends we are permitted to pay;
| | - |  | ---------------------------------------------------------------------------



| |  |  | our credit facility contains restrictive covenants, including covenants requiring compliance with minimum interest coverage and fixed charge coverage ratios and
maximum leverage ratios, that will require us to improve our performance over time to remain in compliance therewith;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our Board of Directors may modify or revoke our dividend policy;
| | - |  | ----------------------------------------------------------------



| |  |  | even if our dividend policy is not modified or revoked, our Board of Directors could decide to reduce dividends or not to pay dividends at all, at any time and for
any reason;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amount of dividends distributed is subject to state law restrictions;
| | - |  | -------------------------------------------------------------------------



| |  |  | our shareholders have no contractual or other legal right to dividends;
| | - |  | -----------------------------------------------------------------------



| |  |  | we may not have enough cash to pay dividends due to changes to our operating earnings, working capital requirements, funding of growth initiatives and anticipated
cash needs; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our foreign subsidiaries may be subject to legal restrictions that prevent them from distributing cash to us to enable the payment of dividends.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------

See Credit Facility below for a discussion of the limitations on our ability to pay dividends imposed by our credit
facility.

In February 2007, we established a dividend reinvestment plan (DRIP) that allows shareholders of record to elect to receive all or
part the dividends on shares of our common stock that otherwise would be paid in cash in the form of additional shares of common stock. Under the DRIP, the source of such additional shares will be from our authorized and unissued shares or from our
treasury shares. The number of shares credited to a participants account with respect to a dividend will be determined based upon the cash value of the dividends elected to be received in additional shares of common stock divided by the
average closing price for shares of our common stock on the New York Stock Exchange on the five trading days up to and including the declared payment date. Pursuant to a letter agreement with the Company dated December 22, 2006, as amended on
May 2, 2007, Apax WW Nominees Ltd. and Apax-Xerium APIA LP (collectively the Apax entities) agreed that they will participate in the DRIP through December 31, 2008 at a level such that at a minimum 50% of each dividend otherwise
payable in cash on our common stock, including shares not held by Apax entities, is reinvested in our common stock through the DRIP, provided that the Apax entities are not required to reinvest more than 100% of the cash dividends payable to them
with respect to such dividend declaration. The Apax entities have made no commitment to participate in the DRIP beyond 2008. The participation of the Apax Entities and other shareholders in the DRIP would increase the number of outstanding shares of
common stock eligible to participate in future dividends and, to the extent other shareholders do not participate in the DRIP, result in the participating shareholders owning an increased percentage of our common stock. In March 2007 and June 2007,
634,663 shares and 359,594 shares, respectively, of our common stock were issued pursuant to the DRIP, and as of June 30, 2007 there were 44,875,895 shares of our common stock outstanding, of which 23,891,876 were held by the Apax entities.

Under Delaware law, we can only pay dividends either out of surplus (which is defined as total assets at fair market value minus total
liabilities, minus statutory capital) or out of current or the immediately preceding years earnings. We historically have not had sufficient earnings to pay dividends at the level contemplated by our dividend policy. We do not know whether we
will have



31



---

##### Table of Contents

sufficient earnings to pay dividends in the future and therefore may have to pay dividends out of surplus. Our Board of Directors will seek periodically to
assure itself that we have sufficient surplus to pay dividends before actually declaring any dividends. Further, our Board of Directors may seek opinions from outside valuation firms to the effect that there is sufficient surplus to pay dividends,
and such opinions may not be forthcoming. If we sought and were not able to obtain such an opinion, we likely would not be able to declare and pay dividends.

LIQUIDITY AND CAPITAL RESOURCES

Our principal liquidity requirements are for working capital, capital expenditures, debt service and to pay
dividends. We will fund our liquidity requirements primarily with cash generated from operations and, to the extent necessary, through borrowings under our credit facility.

Net cash provided by operating activities was $30.1 million for the six months ended June 30, 2007 and $22.0 million for the six months ended June 30, 2006. The increase is principally attributable to
working capital changes during the six months of 2007 as compared with the six months of 2006.

Net cash used in investing activities was $12.2 million for
the six months ended June 30, 2007 and $24.5 million for the six months ended June 30, 2006. The decrease of $12.3 million was primarily due to (i) our acquisition on February 2, 2006 of Coldwater Covers, Inc. and a related
manufacturing facility for a total purchase price of $7.0 million, (ii) a decrease in capital equipment spending of $3.2 million in the six months ended June 30, 2007 as compared with the six months ended June 30, 2006, (iii) an
increase of $2.6 million in proceeds from dispositions of property and equipment during the six months ended June 30, 2007 as a result of our sale of buildings in the U.K and in the U.S. in the second quarter of 2007 under our restructuring
programs partially offset by the last installment payment made by us during the second quarter of 2007 of $0.5 million related to our purchase of PMA Shoji Co. Ltd. in the third quarter of 2006.

Net cash used in financing activities was $12.0 million for the six months ended June 30, 2007 and $28.0 million for the six months ended June 30, 2006. The
decrease of $16.0 million was primarily the result of (i) lower cash dividends of $12.6 million paid to our shareholders during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006 as a result of both
reduced dividend amounts in the 2007 period and the participation in our dividend reinvestment plan for the 2007 period (ii) lower debt payments of $2.0 million and increased borrowing of $2.0 million during the six months ended June 30,
2007 as compared with the six months ended June 30, 2006 and (iii) increased amendment fees and related expenses of $0.6 million during the six months ended June 30, 2007 as compared with the six months ended June 30, 2006.

As of June 30, 2007, there was a $633 million balance of term loans outstanding under our senior credit facility. During the six months ended
June 30, 2007, we have made principal payments of $7.4 million as required under the term loan and expect to make $3.3 million during the second half of 2007. In addition, as of June 30, 2007, we had an aggregate of $9.6 million
outstanding under our current revolving lines of credit, including the revolving credit facility under our senior credit facility and lines of credit in various foreign countries that are used to facilitate local short-term operating needs and an
aggregate of $48.0 million available for additional borrowings under these revolving lines of credit. On May 2, 2007, the Company amended its credit facility agreement with the lenders to modify certain covenants, ratios and definitions and, in
addition to other limitations on dividends, to limit any quarterly dividend payable on the Companys common stock, to eliminate covenant limiting capital expenditures and substituting a limitation on investment expenditures, including capital
expenditures. See Credit Facility below.

We had $24.7 million of cash and cash equivalents at June 30, 2007 compared to $16.8
million at December 31, 2006.



32



---

##### Table of Contents

CAPITAL EXPENDITURES

For the six months ended June 30, 2007, we had capital expenditures of $14.4 million consisting of growth capital expenditures of $9.8 million and maintenance capital expenditures of $4.6 million. Growth capital expenditures consist of
items that are intended to increase the manufacturing, production and/or distribution capacity or efficiencies of our operations in conjunction with the execution of our business strategies. Maintenance capital expenditures are designed to sustain
the current capacity or efficiency of our operations and include items relating to the renovation of existing manufacturing or service facilities, the purchase of machinery and equipment for existing manufacturing or service facilities and safety
and environmental needs. For the six months ended June 30, 2006, capital expenditures were $17.6 million, consisting of growth capital expenditures of $12.2 million and maintenance capital expenditures of $5.4 million.

We plan to build a clothing manufacturing facility in Vietnam and are expanding production capacity in Brazil. In connection with these actions and other planned capital
expenditures for 2007 we expect capital expenditures for 2007 to be approximately $50 million. We analyze our planned capital expenditures based on investment opportunities available to us and our financial and operating performance, and
accordingly, actual capital expenditures for 2007 may be more or less than this amount. See Credit Facility below for a description on limitations on capital expenditures imposed by our credit facility.

CREDIT FACILITY

Upon the completion of the initial public of
offering of our common stock on May 19, 2005 we and certain of our subsidiaries entered into a senior secured credit facility. The credit facility has been amended three times: on February 8, 2006, December 22, 2006 and
May 2, 2007. The third amendment, entered into on May 2, 2007, includes among other changes, the following changes:



| |  |  | Reduction of the minimum interest coverage ratio covenant for the period from the second quarter of 2007 through 2012 and of the minimum fixed charge ratio covenant
for the period from the second quarter of 2007 through 2012, as set forth in Sections 1.8 and 1.9 of the amendment.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes to the definition of Adjusted EBITDA to add back consolidated restructuring and growth program costs subject to certain limitations (see
Non-GAAP Liquidity Measures below).
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes to the restrictions on our ability to declare and pay dividends (see the description of these restrictions below).
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | An extension to 365 days of the period in which net asset sale proceeds (as defined in the credit facility) may be reinvested in long term productive assets instead
of being used to prepay debt under the credit facility. Also provides for an option to invest net asset sale proceeds in capital expenditures, permitted acquisitions, consolidated cash restructuring and growth program costs, and other investments
within 365 days so long as no default or event of default has occurred or is continuing.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Reduction of mandatory excess cash flow prepayment percentages in the event there is Excess Cash (as defined in the credit facility) to 40% in fiscal year 2007,
27.5% in fiscal year 2008, and 50% in each fiscal year thereafter.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Addition of the ability of our Board of Directors to designate certain subsidiaries to be Excluded Subsidiaries, which will not be subject to the
financial covenants and negative covenants under the Credit Agreement. The Company and its Non-Excluded Subsidiaries (as defined in the credit facility) may not invest more than $30 million in the aggregate in Excluded Subsidiaries between
March 31, 2007 and May 17, 2012.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Deletion of covenant limiting capital expenditures and substitution of a limitation on investment expenditures, including capital expenditures, set forth in
Section 1.10 of the amendment.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Allowing additional asset sales with proceeds of up to $20 million per fiscal year and $50 million in the aggregate between March 31, 2007 and May 17,
2012, subject to certain restrictions.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

| |  |  | Addition of permission to expend an aggregate of up to $40 million investing in or acquiring subsidiaries that are not directly or indirectly wholly owned by the
Company during the period commencing March 31, 2007.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In connection with this amendment we paid an amendment fee of approximately
$1.5 million, as well as other fees and expenses.

The description of the credit facility below describes the facility as amended.

Our credit facility provides for a $50 million senior secured revolving credit facility and a term loan in a total principal amount of $650 million. In December 2005 the
funding of a legal reorganization of a portion of our international operations was completed and $50 million of our previous $100 million revolving credit facility was canceled.

The credit facility, as amended, is secured by substantially all of our assets and the assets of most of our subsidiaries, subject to legal and tax considerations and requirements. Borrowings under the revolving
credit facility and term loan facility bear interest, at our option, at either (a) LIBOR plus the applicable margin or (b) the Euribor rate plus the applicable margin, in each case in addition to certain other mandatory costs associated
with syndication in the European markets. The applicable margin for LIBOR term loans, LIBOR revolving loans, Euribor loans and CDOR loans is set at 2.50%, subject to an increase by 0.25% in the event that the indebtedness under the senior credit
facility is rated lower than B1 by Moodys or lower than B+ by Standard & Poors. In February 2007, Moodys reduced its rating of the senior credit facility to below B1, triggering this 0.25% increase in the applicable
margin. If the indebtedness under the credit facility subsequently achieves ratings of B1 or higher by Moodys and B+ or higher by Standard and Poors after having fallen below one or both of these levels, the applicable margin will be
decreased by 0.25%. The applicable margin with respect to the revolving loans may be reduced by 0.25% or 0.50% based on a leverage test set forth in the credit agreement. Following the initial public offering we entered into interest rate swap
agreements that have effectively fixed through June 30, 2008, the interest rate on approximately 86% of the term loan balance outstanding as of June 30, 2007. As of June 30, 2007, the weighted average interest rate on the effectively
fixed portion of the term loan facility was 6.11%. The revolving credit facility has a 6.5 year maturity and the term loan facility has a 7 year maturity from the date of the agreement.

The credit facility provides for quarterly scheduled principal payments on the term loan of $1.7 million through March 2012 and the remaining principal amount due at maturity in May 2012. The credit facility will also
require us to prepay outstanding loans under the term loan facility under the following circumstances:



| |  |  | with 100% of the net cash proceeds received by us from any sale, transfer or other disposition of any assets, subject to certain reinvestment rights and with an
exemption for sales of up to $100,000 for any transaction or series of related transactions, exemption of the first $10 million of cumulative net proceeds and exemption of up to an additional $10 million of net proceeds from the sale of four
identified manufacturing facilities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | with 100% of the net cash proceeds received by us from any insurance recovery or condemnation events, subject to certain exceptions and reinvestment rights and with
an exemption for the first $2 million of cumulative net insurance or condemnation proceeds;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | with 100% of the net cash proceeds from the incurrence of any indebtedness by us, subject to customary exceptions; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | on an annual basis with a percentage of the amount equal to our excess cash, that is our pre-dividend free cash flow (as defined in our credit facility and
described below) minus our actual dividend payments for the preceding fiscal year excluding the amount of dividends applied to newly-issued or treasury shares of our common stock pursuant to a dividend reinvestment program, where such percentage is
40% for 2007, 27.5% for 2008 and 50% for each fiscal year thereafter.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the first quarter of 2007, we made a mandatory prepayment
of $4.1 million.



34



---

##### Table of Contents

Our credit facility requires that we meet certain financial covenants in order to avoid a default or event of default
under the facility. These covenants are as follows:



| |  |  | Our interest coverage ratio as of the end of any period set forth below must exceed the ratio set forth for such period:
| | - |  | ------------------------------------------------------------------------------------------------------------------------



|                                                                 |  |       
|---------------------------------------------------------------- |  | ------
|Period                                                           |  | Ratio 
|Fiscal quarters ending June 30, 2007 through September 30, 2007  |  | 3.25:1
|Fiscal quarters ending December 31, 2007 through June 30, 2009   |  | 3.50:1
|Fiscal quarters ending September 30, 2009 through March 31, 2010 |  | 3.75:1
|Fiscal quarters ending June 30, 2010 through December 31, 2010   |  | 4.00:1
|Fiscal quarters ending March 31, 2011 and June 30, 2011          |  | 4.25:1
|Fiscal quarters ending September 30, 2011 through March 31, 2012 |  | 4.50:1



| |  |  | Our leverage ratio as of the end of any period set forth below must not exceed the ratio set forth for such period:
| | - |  | -------------------------------------------------------------------------------------------------------------------



|                                                                 |  |       
|---------------------------------------------------------------- |  | ------
|Period                                                           |  | Ratio 
|Fiscal quarter ending June 30, 2007                              |  | 4.75:1
|Fiscal quarters ending September 30, 2007 and December 31, 2007  |  | 4.50:1
|Fiscal quarters ending March 31, 2008 through September 30, 2008 |  | 4.25:1
|Fiscal quarters ending December 31, 2008 and March 31, 2009      |  | 4.00:1
|Fiscal quarters ending June 30, 2009 through December 31, 2009   |  | 3.75:1
|Fiscal quarters ending March 31, 2010 through December 31, 2010  |  | 3.50:1
|Fiscal quarters ending March 31, 2011 through March 31, 2012     |  | 3.25:1



| |  |  | Our fixed charge coverage ratio as of the end of any period set forth below must exceed the ratio set forth for such period:
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



|                                                               |  |       
|-------------------------------------------------------------- |  | ------
|Period                                                         |  | Ratio 
|Fiscal quarters ending June 30, 2007 through December 31, 2007 |  | 1.80:1
|Fiscal quarters ending March 31, 2008 and thereafter           |  | 1.85:1

For the four fiscal quarters ended June 30, 2007 our interest coverage ratio was 3.58:1, our leverage ratio
was 4.54:1 and our fixed charge coverage ratio was 2.34:1. Our ability to comply with the financial ratios will depend on our ongoing financial and operating performance, which will be substantially dependent on the level of demand for our products,
our ability to compete effectively and our ability to otherwise successfully implement our overall business strategies, including our ability to realize the benefits of our cost reduction programs, and may be affected by events beyond our control,
such as prevailing economic, financial and industry conditions, including unfavorable foreign currency movements relative to the U.S. Dollar and increases in the interest rate on our debt resulting from changes in market interest rates. Costs
we incur as a result of initiatives we undertake may also impact our ability to comply with the financial ratios. In addition, as described above, in February 2007, the interest rate on our debt increased as a result of a downgrade in the rating of
our senior indebtedness by Moodys. There can be no assurance that we will continue to be in compliance with such financial ratios. Because the financial ratios become more restrictive over time, our financial performance will need to improve
in subsequent periods in order for us to remain in compliance with the financial ratios in subsequent periods. For example, based upon our current expectations for the level of our funded indebtedness as of the end of the applicable period as
calculated for the purposes of the leverage ratio covenant, in order to be in compliance with the leverage ratio covenant in respect of the four fiscal quarters ending September 30, 2007, we will need to generate Adjusted EBITDA during the
third quarter of 2007 that is nearly equal to the amount of Adjusted EBITDA that we generated in the third quarter of 2006, in order to be in compliance with the leverage ratio covenant in respect of the four fiscal quarters ending December 31,
2007, we will need to generate Adjusted EBITDA during the six months ended December 31, 2007 that is nearly equal to the amount of Adjusted EBITDA that we generated in the six months ended December 31, 2006, and in order to be in
compliance with the leverage ratio covenant in respect of the four fiscal quarters ending March 31, 2008, we will need to generate Adjusted EBITDA during the nine months ended March 31, 2008 in excess of the amount of Adjusted EBITDA we
generated in the nine months ended March 31, 2007.



35



---

##### Table of Contents

Our credit facility defines consolidated investment expenditures for a particular fiscal year as the sum of
(a) consolidated capital expenditures incurred in such fiscal year, (b) the aggregate consideration paid in respect of Permitted Acquisitions (as defined in our credit facility) in such fiscal year, (c) the aggregate amount of
consolidated cash restructuring and growth programs (programs intended to increase productivity and economic efficiency or our market share capacity, reduce cost structure, improve equipment utilization or provide additional regional capacity to
better serve growth markets) costs incurred in such fiscal year, (d) the aggregate amount of investments in subsidiaries which are not wholly owned by a borrower under the credit facility made in accordance with the credit facility in such
fiscal year and (e) the aggregate amount of investments in Excluded Subsidiaries (as defined in our credit facility) made in accordance with the credit facility in such fiscal year. The credit facility limits the amount of our consolidated
investment expenditures in any given fiscal year to an amount not exceeding $80.7 million for fiscal year 2007, $74.3 million for fiscal year 2008, $70.5 million for fiscal year 2009, $76.5 million for fiscal year 2010 and $76.5 million for fiscal
year 2011, in each such case exclusive of excess cash amounts and net insurance and condemnation proceeds permitted to be spent on capital expenditures; provided that commencing with fiscal year 2008 the maximum amount is increased by amounts below
the maximum not spent in prior years beginning with fiscal year 2007 and that the amount of consolidated investment expenditures may be increased by an amount, not to exceed $20 million per fiscal year and $50 million in the aggregate during the
period from March 31, 2007 to May 17, 2012, with net asset sale proceeds resulting from certain asset sales contemplated by the credit facility.

Our credit facility also restricts our ability to declare and pay dividends on our common stock as follows:



| |  |  | Dividends are restricted by a covenant that (1) limits the amount of quarterly dividends that we may pay in June 2007 through December 2008 to the lesser of
(a) 11.25% of pre-dividend free cash flow (as defined in our credit facility and described below) for the preceding four quarters and (b) an amount equal to the product of $0.1125 and the sum of the number of outstanding shares as of
May 2, 2007, shares of common stock issued pursuant to a dividend reinvestment plan and shares of common stock issued in the ordinary course of business as compensation to employees and directors (such sum referred to herein as the
Authorized Dividend Amount) and (2) limits the amount of quarterly dividends that the Company may pay commencing December 31, 2008 to the lesser of 18.75% of pre-dividend free cash flow for the preceding four quarters and the
Authorized Dividend Amount; provided that any amount of dividends applied to newly-issued or treasury shares of our common stock pursuant to the DRIP are not treated as dividends paid and declared for the purposes of these limitations.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In addition, the amount of the quarterly dividend payable on our common stock may not exceed $0.1125 per share.
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | We may not pay dividends if a default or event of default under our new credit facility has occurred and is continuing or would occur as a consequence of such
payment.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

Pre-dividend free cash flow is defined in our credit facility as Adjusted EBITDA minus the sum of (i) net
interest expense paid in cash, (ii) net cash taxes, (iii) capital expenditures, subject to certain limitations per the credit facility and reduced by the amount of any asset sale, insurance or condemnation proceeds which we are permitted
to retain in our business and any capital expenditures made with the proceeds of previously generated surplus cash, (iv) all scheduled debt repayments, (v) cash restructuring and growth program costs subject to certain limitations per the
credit facility and (vi) cash payments of withholding taxes from proceeds of the repurchase, redemption or retention of our common stock relating to equity incentive awards. For the purposes of the definition of pre-dividend free cash
flow, the amount of capital expenditures deducted may not exceed $44.0 million in 2005 in the aggregate, $48.6 million in 2006 in the aggregate, $52.2 million in 2007 in the aggregate, $47.8 million in 2008 in the aggregate, $44.0 million in
2009 in the aggregate, $50.0 million in 2010 in the aggregate and $50.0 million in 2011 in the aggregate and consolidated cash restructuring and growth program costs shall not exceed $7.1 million in 2005 in the aggregate, $1.0 million in 2006 in the
aggregate, $5.0 million in 2007 in the aggregate and $5.0 million in the aggregate in any year thereafter.

The amount of cash required to pay the
quarterly dividend declared for September 15, 2007 at the $0.1125 per share level depends on the number of shares outstanding and the level of participation in the DRIP. Approximately $2.5 million of cash would be required to pay this dividend
based upon 44,875,895 shares of common stock outstanding as of June 30, 2007 and an assumed participation



36



---

##### Table of Contents

rate of 50% in the DRIP for this dividend. We expect that the number of our shares outstanding will increase as a result of participation in the DRIP. The
number of shares of our common stock issued in connection with the DRIP will depend on the dividends declared by us, the level of participation in the DRIP and the trading price of our common stock applied in calculating the shares issued pursuant
to the DRIP. See Dividend Policy above. More cash would be required to pay quarterly dividends at the $0.1125 per share level in succeeding quarters if the number of our shares of common stock outstanding increases and the
participation in the DRIP were at the 50% level for each of these dividends. We generated $46.7 million of pre-dividend free cash flow for the twelve month period ended June 30, 2007. If we achieved this level of pre-dividend free cash flow for
the twelve month period ended September 30, 2007, the pre-dividend free cash flow based limitation on our quarterly dividends would, before the application of the other limitations on dividends described above (including the $0.1125 per share
quarterly dividend limitation and Authorized Dividend Amount limitation), limit the quarterly dividend that could be paid in the fourth quarter of 2007 to $5.3 million (not including dividends applied to newly-issued or treasury shares of our common
stock pursuant to a dividend reinvestment plan). The Apax entities have made no commitment to participate in the DRIP beyond 2008.

CRITICAL ACCOUNTING
POLICIES

The preparation of financial statements in conformity with Generally Accepted Accounting Principles (GAAP) requires management to
make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses. Actual results
could differ from those estimates. We have formal accounting policies in place including those that address critical and complex accounting areas. Note 3 to the condensed consolidated financial statements included elsewhere in this Quarterly Report
identifies the significant accounting policies used in preparation of the consolidated financial statements. The most significant areas involving management judgments and estimates are described below.

Derivatives and HedgingWe account for our derivative instruments in accordance with Statement of Financial Accounting Standards (SFAS) No. 133,
Accounting for Derivative Instruments and Hedging Activities, as amended (SFAS No. 133). SFAS No. 133 requires companies to record derivatives on their balance sheets as either assets or liabilities measured at their fair value. All
changes in the fair value of derivatives are recognized currently in earnings unless specific hedge criteria are met, which requires that a company must formally document, designate, and assess the effectiveness of transactions that receive hedge
accounting.

There are two types of hedges into which we enter: hedges of fair value exposure and hedges of cash flow exposure. Hedges of fair value
exposure are entered into in order to hedge the fair value of a recognized asset or liability, or a firm commitment. Hedges of cash flow exposure are entered into in order to hedge a forecasted transaction or the variability of cash flows to be paid
related to a recognized liability. On the date the derivative contract is executed, the Company designates the derivative as either a fair value or a cash flow hedge. Changes in derivative fair values that are designated as fair value hedges are
recognized in earnings as offsets to the changes in fair value of the related hedged assets, liabilities and firm commitments. Changes in the derivative fair values that are designated as cash flow hedges which meet the criteria for hedge accounting
are recorded in other comprehensive loss. However, we currently record interest rate swap derivatives which are cash flow hedges in earnings because, although these cash flow hedges otherwise would have qualified for hedge accounting under SFAS
No. 133, hedge accounting under SFAS No. 133 was not allowed, as discussed in Note 2 of Notes to Unaudited Condensed Consolidated Financial Statements, because we inappropriately applied the short cut method to evaluate these
interest rate swaps for hedge accounting purposes from the date of inception.

Income Taxes.We utilize the asset and liability method for
accounting for income taxes in accordance with SFAS No. 109, Accounting for Income Taxes. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and
liabilities. Deferred tax assets and liabilities are measured using the enacted tax rates and statutes that will be in effect when the differences are expected to reverse.



37



---

##### Table of Contents

We reduce our deferred tax assets by a valuation allowance if, based upon the weight of available evidence, it is more
likely than not that some portion or all of the deferred tax assets will not be realized. Relevant evidence, both positive and negative, is considered in determining the need for a valuation allowance. Information evaluated includes our financial
position and results of operations for the current and preceding years as well as an evaluation of currently available information about future years. In light of our accumulated loss position in certain tax jurisdictions at June 30, 2007, and
the uncertainty of profitability in future periods, we recorded valuation allowances for deferred tax assets primarily related to net operating loss carryforwards in the United States, United Kingdom and Sweden.

In addition, we operate within multiple taxing jurisdictions and could be subject to audit in these jurisdictions. These audits can involve complex issues and rely on
estimates and assumptions. These audits may require an extended period of time to resolve and may cover multiple years. Although the Company believes that the estimates and assumptions are reasonable, the final determination of tax audits and any
related litigation could be different than that which is reflected in historical income tax provisions and recorded assets and liabilities.

In June 2006,
the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109("FIN48"). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an
enterprise's financial statements in accordance with FAS No. 109. FIN 48 prescribes a two-step process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will
be sustained upon external examination. If the tax position is deemed "more-likely-than-not" to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit
that may be recognized is the largest amount that has a greater than 50 percent likelihood of being realized upon ultimate settlement. The Company adopted FIN 48 on January 1, 2007 and, accordingly, recorded a cumulative effect increase of
$3,323 to accumulated deficit, an increase of $627 to income taxes payable and an increase of $2,696 to deferred and long term taxes for uncertain tax positions upon adoption. Management cannot provide a reasonably reliable estimate of the period of
related future payments for which settlement is expected to occur beyond the next twelve months.

NON-GAAP LIQUIDITY MEASURES

We use EBITDA and Adjusted EBITDA as supplementary non-GAAP liquidity measures to assist us in evaluating our liquidity and financial performance, specifically our
ability to service indebtedness and to fund ongoing capital expenditures and dividends. Our credit facility includes covenants based on Adjusted EBITDA. If our Adjusted EBITDA declines below certain levels, we will violate covenants resulting in a
default condition under the credit facility or be required to prepay the credit facility or we will be prohibited from paying dividends. Neither EBITDA nor Adjusted EBITDA should be considered in isolation or as a substitute for net cash provided by
operating activities (as determined in accordance with GAAP) or income (loss) from operations (as determined in accordance with GAAP).

EBITDA is defined
as net income (loss) before interest expense, income tax provision (benefit) and depreciation and amortization. Adjusted EBITDA is defined in our credit facility and is EBITDA plus (i) expenses or losses incurred on or prior to the completion
of our initial public offering in connection with proposed or completed debt or equity financing transactions, including expenses or losses related to the early retirement or extinguishment of debt and any bonuses paid in connection with such
financing transactions, (ii) unrealized foreign exchange (gain) loss on indebtedness, net, (iii) restructuring or related impairment costs and costs for programs intended to increase productivity and economic efficiency or our market share
capacity, reduce cost structure, improve equipment utilization or provide additional regional capacity to better serve growth markets (not to exceed $11.0 million in the aggregate for 2005, $4.0 million in the aggregate for 2006, $12.0 million in
the aggregate for 2007 and $5.0 million in the aggregate in each year thereafter), (iv) reserves for inventory in connection with plant closings, (v) stock-based and other non-cash compensation charges, charges from forgiveness of loans
made to employees in connection with the purchase of equity and any tax gross-up payments made in respect of such loan forgiveness in connection with or prior to the completion of our initial public offering, (vi) certain transaction costs,
including costs incurred in connection with our initial public offering and the related debt financing and the legal reorganization of Brazilian subsidiaries, (vii) costs associated with payments to management prior to the completion of our
initial public offering in connection with the termination of incentive plans, (viii) non-cash charges resulting from the application of purchase accounting, (ix) any fees, expenses or charges deducted in computing net income (loss) which
have been determined by management, which



38



---

##### Table of Contents

determination is reasonably acceptable to the administrative agent under our credit facility, to be non-recurring by virtue of changes in our method of
operations pursuant to our cost reduction programs, (x) non-cash losses (net of non-cash gains) resulting from marking-to-market hedging obligations, (xi) non-cash expenses resulting from the granting of stock options, restricted stock or
restricted stock unit awards under equity compensation programs solely with respect to our common stock and (xii) expenses not exceeding $5 million per year incurred as a result of the repurchase, redemption or retention of our own common stock
earned under equity compensation programs solely in order to make withholding tax payments. Adjusted EBITDA, as defined in the credit facility and calculated below, may not be comparable to similarly titled measurements used by other companies. The
following table provides a reconciliation from net cash provided by operating activities, which is the most directly comparable GAAP financial measure, to EBITDA and Adjusted EBITDA . The information in the table below has been restated to reflect
adjustments to our consolidated financial statements and other financial information for the three and six months ended June 30, 2006 in connection with the restatement described in Note 2 of the Notes to Unaudited Condensed Consolidated
Financial Statements included in this quarterly report. While this restatement did not impact total Adjusted EBITDA for the relevant periods, certain individual line items within Adjusted EBITDA have been restated.



|                                                                  |  |                            |        |   |               |   |        |  
|----------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------- | - | ------ | -
|                                                                  |  | Three Months EndedJune 30, |       
|(in thousands)                                                    |  | 2007                       |        |   | 2006          |  
|                                                                  |  |                            |        |   | (As restated) |  
|Net cash provided by operating activities                         |  | $                          | 14,825 |   |               | $ | 18,335 |  
|Interest expense, net                                             |  |                            | 11,155 |   |               |   | 8,386  |  
|Net change in operating assets and liabilities                    |  |                            | 11,234 |   |               |   | 8,054  |  
|Income tax provision                                              |  |                            | 4,604  |   |               |   | 3,686  |  
|Stock-based compensation                                          |  |                            | (660   | ) |               |   | (779   | )
|Deferred financing cost amortization                              |  |                            | (900   | ) |               |   | (777   | )
|Deferred taxes                                                    |  |                            | (6,903 | ) |               |   | (1,026 | )
|Gain (loss) on disposition of property and equipment              |  |                            | 1,223  |   |               |   | (69    | )
|Unrealized foreign exchange gain (loss) on indebtedness, net      |  |                            | 20     |   |               |   | (1,465 | )
|Change in fair value of interest rate swaps                       |  |                            | 69     |   |               |   | 2,145  |  
|                                                                  |  |                            |        |   |               |   |        |  
|EBITDA                                                            |  |                            | 34,667 |   |               |   | 36,490 |  
|Unrealized foreign exchange (gain) loss on indebtedness, net      |  |                            | (20    | ) |               |   | 1,465  |  
|Restructuring expenses                                            |  |                            | 1,220  |   |               |   | 176    |  
|Growth program costs (B)                                          |  |                            | 1,587  |   |               |   |       |  
|Inventory write-offs under restructuring programs                 |  |                            | 80     |   |               |   |       |  
|Non-cash compensation and related expenses                        |  |                            | 660    |   |               |   | 779    |  
|Non-recurring expenses resulting from cost reduction programs (C) |  |                            | 34     |   |               |   | 1,030  |  
|                                                                  |  |                            |        |   |               |   |        |  
|Adjusted EBITDA                                                   |  | $                          | 38,228 |   |               | $ | 39,940 |  
|                                                                  |  |                            |        |   |               |   |        |  
|                                                                  | 
|                                                                  |  | Six Months EndedJune 30,   |       
|(in thousands)                                                    |  | 2007                       |        |   | 2006          |  
|                                                                  |  |                            |        |   | (As restated) |  
|Net cash provided by operating activities                         |  | $                          | 30,079 |   |               | $ | 22,049 |  
|Interest expense, net                                             |  |                            | 23,342 |   |               |   | 14,602 |  
|Net change in operating assets and liabilities                    |  |                            | 12,399 |   |               |   | 31,216 |  
|Income tax provision                                              |  |                            | 6,005  |   |               |   | 8,634  |  
|Stock-based compensation                                          |  |                            | (1,195 | ) |               |   | (1,557 | )
|Deferred financing cost amortization                              |  |                            | (1,818 | ) |               |   | (1,700 | )
|Deferred taxes                                                    |  |                            | (5,780 | ) |               |   | (6,211 | )
|Asset impairment                                                  |  |                            | (389   | ) |               |   |       |  
|Gain (loss) on disposition of property and equipment              |  |                            | 1,145  |   |               |   | (47    | )
|Unrealized foreign exchange gain (loss) on indebtedness, net      |  |                            | 1      |   |               |   | (1,857 | )
|Change in fair value of interest rate swaps                       |  |                            | (1,494 | ) |               |   | 5,940  |  
|                                                                  |  |                            |        |   |               |   |        |  
|EBITDA                                                            |  |                            | 62,295 |   |               |   | 71,069 |  
|Unrealized foreign exchange (gain) loss on indebtedness, net      |  |                            | (1     | ) |               |   | 1,857  |  
|Restructuring expenses                                            |  |                            | 4,964  |   |               |   | 398    |  
|Non-cash impairment charges (A)                                   |  |                            | 389    |   |               |   |       |  
|Growth program costs (B)                                          |  |                            | 2,204  |   |               |   |       |  
|Inventory write-offs under restructuring programs                 |  |                            | 94     |   |               |   |       |  
|Non-cash compensation and related expenses                        |  |                            | 1,195  |   |               |   | 1,557  |  
|Non-recurring expenses resulting from cost reduction programs (C) |  |                            | (68    | ) |               |   | 2,474  |  
|                                                                  |  |                            |        |   |               |   |        |  
|Adjusted EBITDA                                                   |  | $                          | 71,072 |   |               | $ | 77,355 |  
|                                                                  |  |                            |        |   |               |   |        |  



39



---

##### Table of Contents

---

|(A) | In accordance with the definition of Adjusted EBITDA in our credit facility, non-cash impairment charges resulting from application of Statement of Financial Accounting Standards
Nos. 142 and 144 have been added back to Adjusted EBITDA.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(B) | In accordance with the definition of Adjusted EBITDA in our credit facility, as amended on May 2, 2007, growth programs are those intended to increase productivity and economic
efficiency or the market share capacity of the Company, reduce cost structure, improve equipment utilization or provide additional regional capacity to better serve growth markets. These growth program costs for the three and six months ended
June 30, 2007 include expenses incurred for our lean manufacturing initiatives, expansion into Vietnam and other growth programs. Growth program costs were not added back to net income in calculating Adjusted EBITDA for the three and six months
ended June 30, 2006 based upon the credit facility as in effect at that time.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(C) | In accordance with the definition of Adjusted EBITDA in our credit facility, certain fees, expenses and charges deducted in computing net income determined by us to be
non-recurring, which determination was accepted by the administrative agent under the facility, by virtue of changes in our method of operations pursuant to our cost reduction programs have been added back to Adjusted EBITDA for the three and six
months ended June 30, 2007 and June 30, 2006. These fees, expenses and charges are presented in the following table:
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                                                           |  |                                 |      |   |                                 |   |      
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------- | ---- | - | ------------------------------- | - | -----
|(in thousands)                                                                                                                             |  | Three Months EndedJune 30, 2007 |      |   | Three Months EndedJune 30, 2006
|Environmental charges in connection with facilities closures pursuant to cost reduction programs                                           |  | $                               |     |   |                                 | $ |     
|Certain operating costs incurred in connection with the transition of production operations from closed facilities to other facilities (2) |  |                                 | 34   |   |                                 |   | 1,030
|                                                                                                                                           |  |                                 |      |   |                                 |   |      
|Total                                                                                                                                      |  | $                               | 34   |   |                                 | $ | 1,030
|                                                                                                                                           |  |                                 |      |   |                                 |   |      
|                                                                                                                                           |  |                                
|(in thousands)                                                                                                                             |  | Six Months EndedJune 30, 2007   |      |   | Six Months EndedJune 30, 2006  
|Environmental charges in connection with facilities closures pursuant to cost reduction programs (1)                                       |  | $                               | (200 | ) |                                 | $ |     
|Certain operating costs incurred in connection with the transition of production operations from closed facilities to other facilities (2) |  |                                 | 132  |   |                                 |   | 2,474
|                                                                                                                                           |  |                                 |      |   |                                 |   |      
|Total                                                                                                                                      |  | $                               | (68  | ) |                                 | $ | 2,474
|                                                                                                                                           |  |                                 |      |   |                                 |   |      

---

|(1) | For the six months ended June 30, 2007, reflects the reversal of amounts accrued in prior periods.
|--- | --------------------------------------------------------------------------------------------------

|(2) | For the three and six months ended June 30, 2007, the amount includes added operating costs related to facility closures in Italy. For the six months ended June 30, 2006,
the amount includes added operating costs related to facility closures in North America.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



40



---

##### Table of Contents

|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Foreign Currency Hedging. We have foreign currency cash flow and earnings exposure with respect to specific sale transactions denominated in currencies other than the functional currency of the unit incurring the costs
associated with such transactions. To mitigate the risks related to this exposure, we utilize forward currency contracts in certain circumstances, to lock in exchange rates with the objective that the gain or loss on the forward contracts will
approximate the loss or gain on the transaction or transactions being hedged. We determine whether to enter into hedging arrangements based upon the size of the underlying transaction or transactions, an assessment of the risk of adverse movements
in the applicable currencies and the availability of a cost-effective hedging strategy. In South America, substantially all of our sales are indexed to U.S. Dollars, but the associated costs are recorded in the local currencies of the operating
units. Generally, we do not hedge this U.S. Dollar exposure as it would not be cost effective due to the relatively inefficient foreign exchange markets for local currencies in that region. To the extent we do not engage in hedging or such
hedging is not effective, changes in the relative value of currencies can affect our profitability.

As of June 30, 2007, we had open foreign currency
exchange contracts maturing through June 2008 with total net notional amounts of approximately $8.3 million. At June 30, 2007, we prepared an analysis to determine the sensitivity of our forward foreign exchange contracts to changes in exchange
rates. A hypothetical adverse exchange rate movement of 10% against our forward foreign exchange contracts would have resulted in a potential net loss in fair value of these contracts of approximately $0.8 million. All such losses on these forward
foreign exchange contracts would be substantially offset by gains on the underlying transactions that we had hedged.

For additional information about the
risks associated with fluctuations in currency exchange rates, see Managements Discussion and Analysis of Financial Condition and Results of OperationsForeign Exchange.

Interest Rate Hedging. Our senior credit facility has a variable interest rate. We entered into interest rate swap contracts effective June 30, 2005 pursuant
to which we pay fixed rates on US Dollar notional amounts while receiving the applicable floating LIBOR rates. In connection with the restatement discussed in Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements, the interest
rate swaps do not qualify for hedge accounting under SFAS No. 133 and the change in their fair value is subject to mark to market accounting through earnings. Although these interest rate swaps are subject to mark to market accounting through
earnings, the interest rate swap contracts effectively fix, from a cash flow hedge perspective, the interest rate on 86% of the term loan portion of the credit facility through June 30, 2008. The mark to market accounting through earnings has
no effect on cash flows from operating, investing or financing activities nor has the effectiveness of the swaps as cash flow hedging instruments been affected by these changes in accounting treatment. As of June 30, 2007, the weighted average
interest rate on the effectively fixed portion of the term loan facility was 6.11%; the weighted average interest rate on the portion of the term loan facility not effectively fixed by interest rate swap contracts, based on the 90-day LIBOR, was
7.43%. In February 2007, the applicable margin for LIBOR term loans, LIBOR revolving loans, Euribor loans and CDOR loans under our senior credit facility increased from 2.50% to 2.75% as a result of Moodys downgrade of its rating of our senior
indebtedness. We estimate that a 1% increase in the LIBOR rate would increase our interest expense on the term debt by approximately $0.9 million on an annual basis through June 30, 2008, the period covered by the interest rate swap agreements.
To the extent that we do enter into a hedging arrangement that effectively fixes the interest rate on a portion of our senior debt after these contracts expire, the effectively fixed rate may be significantly higher than the effectively fixed rate
as of June 30, 2007. If we do not enter into new interest rate hedging arrangements, when these contracts expire the interest rate on all of the debt covered by our senior credit facility will fluctuate based on LIBOR and other variable
interest rates. To the extent these interest rates increase, our interest expense will increase, in which event, we may have difficulty making interest payments and funding our other costs and our ability to comply with the financial covenants in
our credit facility may be adversely affected.

For the period of the third quarter 2007 through the second quarter 2008, the expiration date of the
interest rate swaps that we entered into in June 2005, we expect to record in the aggregate approximately $8 million of additional interest expense in our income statement as a result of the mark to market accounting through earnings related to
these interest rate swaps. However, for the period of



41



---

##### Table of Contents

June 2005 through June 2008, the period covered by the interest rate swap agreements, there is no impact to interest expense in the aggregate as a result of
the mark to market accounting through earnings related to these interest rate swaps.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

As disclosed in this quarterly report on
Form 10-Q, the Company filed an amendment to its Quarterly Report on Form 10-Q/A for the quarter ended March 31, 2007 to amend and restate the consolidated balance sheet as of March 31, 2007 and the consolidated statements of operations
and cash flows for each of the three month periods ended March 31, 2007 and 2006. In addition, the Company filed an amendment to its Annual Report on Form 10-K/A for the year ended December 31, 2006 to amend and restate consolidated
balance sheets as of December 31, 2006 and 2005 and the consolidated statements of operations, stockholders equity (deficit), and cash flows for the years 2006 and 2005 and the Companys unaudited quarterly financial statements
during these years, commencing with the quarter ended June 30, 2005. The restatements correct an error in those financial statements relating to our derivative accounting under Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities (SFAS No. 133).

During the third quarter of 2007, we identified
that our application of the short cut method to evaluate interest rate swaps for hedge accounting purposes from the date of inception, June 2005, was not appropriate. We had accounted for these interest rate swaps as hedging instruments
in accordance with SFAS No. 133, as amended by SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities-an amendment of FASB Statement No. 133 and SFAS No. 137, Accounting for
Derivative Instruments and Hedging Activities. The fair value of these interest rate swap agreements was adjusted quarterly with the changes recorded as deferred gains or losses in the consolidated balance sheet with the offset recorded in
accumulated other comprehensive loss, net of tax. It has been determined that the swaps do not qualify as hedging instruments because we inappropriately applied the short cut method to evaluate these interest rate swaps for hedge
accounting purposes from the date of inception. Accordingly, we will recognize the change in the fair value as a component of earnings for the applicable periods. Following our discovery of the errors in the application and documentation of hedge
accounting under SFAS No. 133, we initiated a comprehensive review of all of our determinations and documentation related to hedge accounting under the short cut method for our interest rate swaps, as well as our related processes
and procedures.

Evaluation of Disclosure Controls and Procedures

In connection with the aforementioned restatement of our financial statements, under the supervision and with the participation of our management, including our principal executive officer and principal financial
officer, we reevaluated, as of June 30, 2007, the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a15(e) and 15d15(e) under the Securities Exchange Act of 1934, as amended
(the Act). Based upon that reevaluation, as a result of a material weakness in internal control over financial reporting with respect to hedge accounting for interest rate swaps, our principal executive officer and principal financial
officer have concluded that our disclosure controls and procedures were not effective to provide reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Act is (i) recorded,
processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms; and (ii) accumulated and communicated to our management, including our principal executive and principal
financial officers, as appropriate to allow timely decisions regarding required disclosures. Prior to our discovery of the error relating to hedge accounting for interest rate swaps, our principal executive officer and principal financial officer
had concluded that our disclosure controls and procedures were effective as of June 30, 2007 to a reasonable assurance level.



42



---

##### Table of Contents

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting during the quarter ended June 30, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over
financial reporting. As disclosed in our annual report for the year ended December 31, 2006 on Form 10-K/A filed with the Securities and Exchange Commission on August 23, 2007, we determined that as of December 31, 2006 there was a material weakness
in our internal controls over financial reporting with respect to hedge accounting for interest rate swaps. We have determined that this material weakness still existed as of June 30, 2007.

Remediation of Material Weakness

In light of the material weakness
described above, we have restated our financial statements for the affected periods. To remediate the material weakness and enhance our internal control over financial reporting, management has implemented the following changes:



| |  |  | Improved the education and understanding of hedge accounting requirements in accordance with generally accepted accounting principles for all relevant personnel
involved in derivatives transactions.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Updated our procedures to now require the use of an outside expert to evaluate the documentation and accounting for any significant derivative instrument for which
we are seeking hedge accounting under SFAS No. 133.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that, as of the date of this filing, we have fully remediated the
material weakness in our internal control over financial reporting with respect to accounting for interest rate swaps described above.

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

On June 7, 2006, a purported class action
complaint was filed in the United States District Court for the District of Massachusetts on behalf of a putative class of investors who purchased shares pursuant or traceable to the Companys initial public offering on or about
May 16, 2005 through November 15, 2005 against the Company, the Companys Chief Executive Officer and the Companys Chief Financial Officer. An amended complaint was filed on November 3, 2006. The complaint as amended
concerns the Companys initial public offering of common stock and alleges violations of Sections 11 and liability under Section 15 of the Securities Act of 1933. The plaintiff seeks rescission rights, attorneys fees and other costs
and unspecified damages on behalf of a purported class of purchasers of the Companys common stock pursuant and/or traceable to the Companys IPO on or about May 16, 2005 through November 15, 2005. The litigation is
presently in discovery. The Company believes that the complaint is without merit and intends to defend the litigation vigorously.



43



---

##### Table of Contents

We are involved in various legal matters, which have arisen in the ordinary course of business. We do not believe that
the ultimate resolution of these matters will have a material adverse effect on our financial position, results of operations or cash flow.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

The risk factors included in the Companys
Annual Report on Form 10-K/A for the fiscal year ended December 31, 2006 have not materially changed, except that information included in such risk factors relating to our dividend policy, our senior credit facility, including restrictions
imposed on the payment of dividends by our credit facility, and the commitment of certain shareholders to participate in a dividend reinvestment plan has been updated herein to reflect the change in our dividend policy, the amendment to our credit
facility and the extension of the commitment of certain shareholders to participate in a dividend reinvestment plan. See Managements Discussion and Analysis of Financial Condition and Results of Operations  Dividend Policy
and Managements Discussion and Analysis of Financial Condition and Results of Operations  Credit Facility.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|------- | ------------------------------------------------------------

Restrictions on Payment of Dividends

For a description on restrictions imposed by Delaware law and our credit agreement on our payment of
dividends, see Managements Discussion and Analysis of Financial Condition and Results of Operations  Dividend Policy and Managements Discussion and Analysis of Financial Condition and Results of Operations 
Credit Agreement.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES.
|------- | --------------------------------

Not applicable.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|------- | ----------------------------------------------------

(a) The
annual meeting of shareholders of Xerium Technologies, Inc. was held on June 6, 2007.

(b) All director nominees were elected.

(c) Certain matters voted upon at the meeting and the votes cast with respect to such matters are as follows:

Management Proposals and Vote Tabulations



|                                                                                      |  |            |  |         |  |         |  |                 
|------------------------------------------------------------------------------------- |  | ---------- |  | ------- |  | ------- |  | ----------------
|                                                                                      |  | Votes Cast |  |         |  |        
|                                                                                      |  | For        |  | Against |  | Abstain |  | Broker Non-Votes
|Ratification of appointment of independent registered public accounting firm for 2007 |  | 40,413,686 |  | 26,531  |  | 23,190  |  |                

Election of Directors



|                  |  |                |  |               
|----------------- |  | -------------- |  | --------------
|Director          |  | Votes Received |  | Votes Withheld
|John S. Thompson  |  | 40,351,487     |  | 111,920       
|Thomas Gutierrez  |  | 40,331,706     |  | 131,701       
|Michael ODonnell |  | 38,977,596     |  | 1,485,811     
|Donald Aiken      |  | 40,356,527     |  | 106,880       
|Michael Phillips  |  | 39,310,738     |  | 1,152,669     
|Edward Paquette   |  | 40,352,753     |  | 110,654       
|John Saunders     |  | 40,326,063     |  | 137,344       



44



---

##### Table of Contents

|ITEM 5. | OTHER INFORMATION.
|------- | ------------------

Not applicable.



|ITEM 6. | EXHIBITS
|------- | --------

See the exhibit index following the signature page to
this quarterly report.



45



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                      |  |                           |  |                                                     
|--------------------- |  | ------------------------- |  | ----------------------------------------------------
|                      |  | XERIUM TECHNOLOGIES, INC.
|                      |  |                           |  | (Registrant)                                        
|                      |  |                          
|Date: August 23, 2007 |  | By:                       |  | /s/ Michael P. ODonnell                            
|                      |  |                           |  | Michael P. ODonnell                                
|                      |  |                           |  | Executive Vice President and Chief Financial Officer
|                      |  |                           |  | (Principal Financial and Accounting Officer)        



46



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                   
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                           
|10.1          |  | Amendment No. 3, dated as of May 2, 2007 to the Credit Agreement.*                                                                
|              | 
|10.2          |  | Letter Agreement, dated as of May 2, 2007, by and among Xerium Technologies, Inc., Apax WW Nominees Ltd. and Apax Xerium APIA LP.*
|              | 
|10.3          |  | Form of Shareholder Return Based Restricted Stock Units Agreement under the 2005 Equity Incentive Plan.**                         
|              | 
|31.1          |  | Certification Statement of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                     
|              | 
|31.2          |  | Certification Statement of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                     
|              | 
|32.1          |  | Certification Statement of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                 
|              | 
|32.2          |  | Certification Statement of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                 

---

|* | Incorporated by reference to the same numbered exhibit to the Companys current report on Form 8-K filed on May 2, 2007.
|- | ------------------------------------------------------------------------------------------------------------------------

|** | Incorporated by reference to the Exhibit 10.1 to the Companys current report on Form 8-K filed on May 18, 2007.
|-- | ----------------------------------------------------------------------------------------------------------------



47