##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K/A

(Amendment No. 1)



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2006

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)



---

Securities Registered Pursuant to Section 12(b) of the Act:

None

Securities Registered Pursuant to Section 12(g) of the Act:

Common Stock, $.01 par value per share

(Title of Class)



---

Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ̈No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes ̈No  x

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 ̈No  x

Indicate by check mark if disclosure of delinquent
filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K/A or any amendment to this Form 10-K/A. ̈

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 aggregate market value of the voting common stock held by non-affiliates of the registrant on June 30, 2006 was approximately $185,360,976. There were 43,799,662 shares of the registrants common stock,
$0.01 par value, outstanding as of March 1, 2007.

DOCUMENTS INCORPORATED BY REFERENCE

Proxy Statement for the 2007 Annual Meeting of Shareholders which will be filed pursuant to Regulation 14A, is incorporated by reference in Part III to the extent
described therein.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                  |  |          |  |                                                                                                              |  |     
|----------------- |  | -------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|                  |  |          |  |                                                                                                              |  | PAGE
|                  |  |          |  | Explanatory NoteRestatement of Financial Statements                                                         |  | 3   
|PART I.           |  |          |  |                                                                                                             
|                  |  |          | 
|                  |  | ITEM 1.  |  | Business                                                                                                     |  | 4   
|                  |  |          | 
|                  |  | ITEM 1A. |  | Risk Factors                                                                                                 |  | 11  
|                  |  |          | 
|                  |  | ITEM 1B  |  | Unresolved Staff Comments                                                                                    |  | 21  
|                  |  |          | 
|                  |  | ITEM 2.  |  | Properties                                                                                                   |  | 21  
|                  |  |          | 
|                  |  | ITEM 3.  |  | Legal Proceedings                                                                                            |  | 22  
|                  |  |          | 
|                  |  | ITEM 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 22  
|                  |  |         
|PART II.          |  |          |  |                                                                                                             
|                  |  |          | 
|                  |  | ITEM 5.  |  | Market For Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 22  
|                  |  |          | 
|                  |  | ITEM 6.  |  | Selected Financial Data                                                                                      |  | 25  
|                  |  |          | 
|                  |  | ITEM 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 27  
|                  |  |          | 
|                  |  | ITEM 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 49  
|                  |  |          | 
|                  |  | ITEM 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 50  
|                  |  |          | 
|                  |  | ITEM 9.  |  | Changes in and Disagreement with Accountants on Accounting and Financial Disclosure                          |  | 50  
|                  |  |          | 
|                  |  | ITEM 9A. |  | Controls and Procedures                                                                                      |  | 50  
|                  |  |          | 
|                  |  | ITEM 9B. |  | Other Information                                                                                            |  | 51  
|                  |  |         
|PART III.         |  |          |  |                                                                                                             
|                  |  |          | 
|                  |  | ITEM 10. |  | Directors, Executive Officers and Corporate Governance                                                       |  | 52  
|                  |  |          | 
|                  |  | ITEM 11. |  | Executive Compensation                                                                                       |  | 52  
|                  |  |          | 
|                  |  | ITEM 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 52  
|                  |  |          | 
|                  |  | ITEM 13. |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 52  
|                  |  |          | 
|                  |  | ITEM 14. |  | Principal Accounting Fees and Services                                                                       |  | 52  
|                  |  |         
|PART IV.          |  |          |  |                                                                                                             
|                  |  |          | 
|                  |  | ITEM 15. |  | Exhibits, Financial Statement Schedules                                                                      |  | 53  
|                  | 
|SIGNATURES        |  | 54      
|                  | 
|INDEX TO EXHIBITS |  |         



2



---

##### Table of Contents

Explanatory NoteRestatement of Financial Statements

Xerium Technologies, Inc. is filing this Amendment No. 1 to its
Annual Report on Form 10-K for the year ended December 31, 2006, originally filed on March 5, 2007 (the Original Filing), 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 is discussed in Notes 19 and 20 to the consolidated financial statements.

Subsequent to the Original Filing, an error
in accounting for our interest rate swap agreements was identified. We entered into floating-to-fixed interest rate swaps in June 2005. We 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. It has been determined that the swaps do not qualify for hedge accounting 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 are 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 restatement has no effect on cash flows from operating, investing or financing activities or on our debt covenant calculations.

The following sections of this Form 10-K/A have been revised to reflect the restatement: Part II - Item 6 - Selected Financial Data, Item 7 - Managements Discussion and Analysis of Financial Condition and Results of Operations,
Item 8 - Financial Statements and Supplementary Data and Item 9A - Controls and Procedures; and Part IV - Item 15 - Exhibits and Financial Statement Schedules. For the convenience of the reader, this Amendment No. 1 includes, in their
entirety, those items in the Original Filing not being amended and restated. Except to the extent relating to the restatement of our financial statements and other financial information described above, the financial statements and other disclosure
in this Form 10-K/A do not reflect any events that have occurred after the Original Filing. Accordingly, this Form 10-K/A should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the
Original Filing.

New certifications of the principal executive officer and principal financial officer are included as exhibits to this Amendment
No. 1 on Form 10-K/A.

CAUTIONARY STATEMENT FOR PURPOSES OF THE SAFE HARBOR PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT
OF 1995

This Annual Report on Form 10-K/A 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, forward-looking statements can be identified 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. Undue reliance should not be placed 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 and our board of directors could decide to reduce dividends or
not pay any dividends at all, at any time and for any reason;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



3



---

##### Table of Contents

| |  |  | even if we reduce or eliminate dividend payments, we may have insufficient cash to fund growth and unexpected cash needs after satisfying our debt service
obligations due to our high degree of leverage and significant debt service obligations;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we are subject to the risk of weaker economic conditions, including without limitation those affecting the paper industry, 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;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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 Risk Factors section in
this Annual Report on Form 10-K/A. 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 in this
Annual Report on Form 10-K/A 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.

All references in this Annual Report to Xerium, we, our and us means Xerium Technologies, Inc.

PART I



|ITEM 1. | BUSINESS
|------- | --------

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. We
market our products through the following industry-recognized brands:



|               |  |                  |  |                                   
|-------------- |  | ---------------- |  | ----------------------------------
|Brand          |  | Product Category |  | Geographic Region                 
|Huyck          |  | Clothing         |  | Worldwide other than North America
|Wangner        |  | Clothing         |  | Worldwide other than North America
|Weavexx        |  | Clothing         |  | North America                     
|Stowe Woodward |  | Roll Covers      |  | Worldwide                         
|Mount Hope     |  | Spreader Rolls   |  | Worldwide                         
|Robec          |  | Spreader Rolls   |  | Europe                            

Our products are installed on paper-making machines and play key roles in the process by which raw materials are
converted into finished paper. A fundamental characteristic of our products is that they wear down over time in the paper production process and must be regularly replaced. As of December 31, 2006, we have an extensive global footprint of 35
manufacturing facilities in 15 countries, strategically located in the major paper-producing regions of North America, Europe, South America and Asia-Pacific, and have approximately 3,800 employees worldwide. We market our products, primarily using
our direct sales force, to the paper industrys leading producers. In 2006, we generated net sales of $601.4 million. The consumable nature of our products positions us to make recurring sales to our customers, and accordingly the number of
paper machines in operation throughout the world and the volume of paper and board produced globally each year are primary drivers of the demand for our product.

Paper-making machines utilize different processes and have different requirements depending on the design of the machine, the raw materials used, the type of paper being made and the preferences of individual production managers. We employ
our broad portfolio



4



---

##### Table of Contents

of patented and proprietary product and manufacturing technologies, as well as our extensive industry experience, to provide our customers with tailored
solutions designed to optimize the performance of their equipment and reduce the costs of their operations.

Our clothing products are 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. Our clothing segment represented 64% of our 2006 net sales.

Roll cover products cover the rolls on a paper-making machine, which are the large steel cylinders over which clothing is mounted and between which the
paper travels as it is processed. Our roll covers 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. We currently use over
500 compounds in our roll cover manufacturing process. Our roll cover segment represented 36% of our 2006 net sales.

Our products are in constant contact
with the paper stock during the manufacturing process through which the stock is processed into finished paper. As a result, our products have a significant effect on paper quality and the ability of a paper producer to differentiate its products,
two factors which are increasingly important to paper producers. In addition, while clothing and roll covers represent only approximately 2%, on average, of a paper producers production costs, they can help a paper producer improve
productivity and reduce overall costs. Our clothing and roll covers facilitate the paper producers use of less expensive raw materials (including recycled fiber), ability to run paper-making machines faster and with fewer interruptions, and
ability to decrease the amount of energy required in the expensive drying portion of the paper-making process. We have found that, in certain cases, our products and services provide paper producers with cost savings that substantially offset the
costs of such products and services.

We estimate that there are approximately 7,700 paper-making machines worldwide, all of which require a regular supply
of clothing and roll covers. Clothing and roll covers must be replaced regularly to sustain high quality paper output and operate efficiently. Roll covers also require regular refurbishment, a service that we provide to our customers. Paper
producers must typically replace clothing multiple times per year, replace roll covers every two to five years and refurbish roll covers several times between each replacement.

We have a reputation for technological innovation in the paper-making industry. We pioneered a number of technologies that have become industry standards. These include, in our clothing business, synthetic forming
fabrics (which replaced bronze wire technology), double-layer forming fabrics, laminated press felts and, most recently, triple-layer forming fabrics. In our roll covers business, these include press release roll covers (which replaced the granite
products used previously), tissue machine press rolls, coater roll covers and the use of nanotechnology and real time nip impression and nip sensing in our roll covers business. Our portfolio of patented and proprietary product and manufacturing
technologies differentiates our product offerings from others in the market and allows us to deliver high value products and services to our customers. We currently have approximately 220 domestic and foreign patents and approximately 180 pending
patent applications. Our patents and patent applications cover approximately 85 different inventions. We currently license certain of our patents or technologies to some of our competitors, which we believe helps further demonstrate our
technological leadership in the industry. We believe that the technological sophistication of our products and the capital-intensive nature of our business present significant challenges to any potential new competitors in our field.

Our business was organized in 1999 in connection with the acquisition of the paper technology group of Invensys plc. We completed our initial public offering and a
reorganization on May 19, 2005. In connection with the offering, we entered into a $750 million credit facility agreement and repaid $752.5 million of principal and interest on the previously existing senior bank debt, mezzanine bank debt and
certain non-interest bearing shareholder notes.

Business Strategy

The primary components of our business strategy are:

Focus on Delivering Value to Our Customers. We
continually seek to improve our existing products and introduce innovative new products and services in order to help our customers increase their productivity and reduce their overall costs. Our objective is to deliver value to our customers that
substantially offsets the cost of our products and we rely on our strengths in technological innovation and our close working relationships with our customers.

Enhance Profitability by Increasing Sales of More Technologically Advanced Products. We have sought to maximize our margins and profitability by focusing our production and marketing efforts on higher value-added,
technologically advanced products such as press felts and forming fabrics. Although we intend to continue to offer the full range of product offerings in order to meet our customers needs, we expect to continue to focus our efforts on products
and areas that we believe have the potential to yield the highest growth and profitability and increase our investment on the development of new technologies that can further differentiate our product offerings.



5



---

##### Table of Contents

Expand Sales and Profitability by Expanding Our Sales of Roll Covers and Clothing Products as An Integrated
Package. We believe that paper producers are currently seeking to work with a smaller number of capable suppliers. Our strategy is to leverage our technological expertise, global footprint and strong presence in both the roll cover and
clothing product areas to present an integrated package of products and services to our customers that differentiates us from suppliers that do not provide such an offering.

Pursue Disciplined Expansion in High Growth Regions. In addition to maintaining our leadership position in the more mature paper markets of North America and Western Europe, we expect to continue to expand
our market presence in the less mature, higher growth regions of South America, Asia and Eastern Europe. While we expect that overall paper industry growth will help support our business objectives, and that the North American and Western European
markets will continue to represent a substantial majority of our business, the less mature paper markets represent a significant growth opportunity. We believe that we are well-positioned to capitalize on the expected growth in these markets due to
our global market position, technological innovation and key relationships with leading paper producers in such markets.

Continue to Reduce Costs
through Productivity Improvements. We have a successful record of improving our productivity through cost reduction programs and other productivity initiatives. Our management team has successfully identified and pursued a number of
cost-savings opportunities throughout our global manufacturing and operational base, and we believe that we have the potential to further improve productivity and reduce costs. We may incur additional restructuring expenses in connection with these
opportunities. We believe that potential to improve productivity includes the opportunities to enhance our manufacturing efficiency by improving our process yields and cycle times, and to increase investment in advanced process development
activities focused in these areas.

Selectively Pursue Strategic Acquisitions and Other Growth Opportunities. We expect to selectively pursue
strategic acquisitions, partnerships or alliances that we believe have the potential to expand our product offerings and improve our competitiveness. In addition, we believe that we have opportunities to grow our existing businesses through new
product innovations, expansion of our product offering, selective investments in new production equipment or facilities and other initiatives.

Products

We operate through two principal business segments, clothing and roll covers. Our clothing segment products include various types of clothing used on
paper-making machines and, to a limited extent, used in other industrial applications. Through our roll covers segment, we manufacture various types of roll covers, refurbish previously installed roll covers, provide mechanical services for the
internal mechanisms of rolls used on paper-making machines and manufacture spreader rolls. For a presentation of financial information about our clothing and roll covers segments, please see Managements Discussion and Analysis of
Financial Condition and Results of Operations and Note 17 to the accompanying audited consolidated financial statements.

Clothing Products

Our clothing segment products are large, highly engineered synthetic textile belts that transport paper as it is processed on a paper-making
machine from paper stock into finished paper. Because all paper-making machines have different physical configurations and operating parameters, clothing products must be tailored to each machine. Clothing generally ranges in size from approximately
3 feet to over 30 feet wide and 24 feet to more than 460 feet long and operates on paper-making machines that run at speeds up to 7,500 feet per minute. We typically sell clothing products for between $13,000 and $45,000 per unit, although we sell
some of our more sophisticated forming fabrics for up to $200,000 per unit.

We manufacture the three general types of clothing products used on
paper-making machinesforming fabrics, press felts and dryer fabricseach of which is located in a different section of a machine. Forming fabrics and press felts are typically replaced multiple times a year, but replacement frequency
varies significantly by the grade of paper being produced, the manner in which the paper-making machine is operated and the quality of raw materials used in the paper stock. Dryer fabrics are replaced less frequently, with replacement typically
taking place no more than once per year.

Forming fabrics. Forming fabrics are used at the head of paper-making machines, where highly diluted
paper stock is deposited on the forming fabric while the fabric is traveling at a very high speed. Forming fabrics allow water to drain from the paper stock, which creates an initial wet sheet. Forming fabrics must be porous enough to allow water to
drain evenly but tight enough to retain and align the fiber and other materials that form the sheet of paper. They must also be strong enough to withstand high mechanical stresses. Forming fabrics are custom-manufactured in single, double, and
triple layer designs in a variety of meshes to suit particular machines



6



---

##### Table of Contents

and paper grades. Customers are increasingly demanding the higher-priced triple layer designs that remove more moisture and produce higher quality paper. In
2006, forming fabrics accounted for approximately 46% of net sales in our clothing segment.

Press felts. Press felts are used to carry the
paper sheet through a series of press rolls that mechanically press water from the sheet under high pressure. Press felts are designed to maximize water removal, which reduces the amount of water that must be removed during the expensive
energy-intensive drying section of the production process. Press felts must maximize water removal while maintaining the orientation of the fibers and the consistency of the thickness of the paper, without removing chemicals or fillers from the
paper.

Press felts differ from forming fabrics and dryer fabrics due to the addition of several layers of staple fiber that are needled into the fabric
base. The staple fiber provides a smooth surface to meet the wet sheet of paper and creates a wicking effect to remove water from the paper sheet as it is pressed under high pressure between press rolls. Press felts are manufactured in a variety of
designs, including lightweight single layer felts, multi-layer laminated endless felts and seamed felts that allow for reduced installation times. In 2006, press felts accounted for approximately 37% of net sales in our clothing segment.

Dryer fabrics. Dryer fabrics are used to transport the paper sheet through the drying section of paper-making machines, where high temperatures from
large, steam-heated dryer cylinders evaporate the remaining moisture from the paper sheet. Dryer fabrics, which are less technically advanced than forming fabrics or press felts, are woven from heat-resistant yarns with a coarser mesh than forming
fabrics. In 2006, dryer fabrics accounted for approximately 6% of net sales in our clothing segment.

Industrials and Other. We also
manufacture other types of clothing used in other industrial applications, such as steel, plastics, leather and textiles manufacturing. In 2006, sales for such industrial applications accounted for 10% of net sales in our clothing segment. We also
manufacture auto-joining equipment and, until its sale in the third quarter of 2006, dewatering devices used on paper-making machines. Sales of auto-joining equipment and dewatering devices accounted for approximately 1% of net sales in our clothing
segment in 2006.

New Clothing Products. In recent years, we have focused our research and development efforts on higher-value-added,
technologically advanced products, such as forming fabrics and press felts, which offer paper producers the greatest potential for differentiating their products through quality improvements and for increasing their operating efficiency. Our
research and development efforts have resulted in several innovative new forming fabric and press felt products, including a number of high performance products, such as triple layer forming fabrics, that we expect paper producers to purchase and
use on high performance paper-making machines. In addition, we have developed new clothing products aimed at segments of the paper-making process that we have not historically served, such as the growing market for shoe press belts and other
clothing products designed for use in the technologically-advanced press section of a paper-making machine.

Roll Covers Products and Services

In our roll covers segment, the majority of our sales are generated through the manufacture of roll covers. We also refurbish previously installed
roll covers, provide general mechanical maintenance and repair services for the internal mechanisms of rolls and manufacture spreader rolls.

Roll
covers. We manufacture, refurbish and replace covers for three kinds of rolls on paper-making machines: working rolls (including vacuum rolls and press rolls), calendar rolls and coater rolls. There can be up to 200 such rolls in a typical
paper-making machine. These metal rolls, which can be up to 39 feet long, 6 feet in diameter and weigh 500 to 140,000 pounds, are covered with an exterior layer of rubber, polyurethane, composite or ceramic, each of which is designed for use in a
particular phase of the paper-making process. Roll covers operate in temperatures up to 400 degrees Fahrenheit, under pressures up to 1,400 pounds per square inch and at speeds up to 7,500 feet per minute. Roll covers are typically replaced every
two to five years.

Roll cover replacement is performed at the suppliers manufacturing facility, which necessitates removing the roll from the
paper-making machine, transporting it to the suppliers site and using a spare in the interim. In general, each roll on a paper-making machine is unique due to its dimensions, specific design and cover material, and therefore not
interchangeable with other rolls. Because of their large size, paper producers generally maintain only one spare roll for each position on a paper-making machine. It is important that the roll cover replacement be completed quickly, because a
malfunction of the spare roll could render the paper-making machine inoperable.

Due to the large size and weight of a roll, the transportation to and from
a suppliers site can be costly and is often subject to regulations on road use that restrict available routes and times of travel, and that may require safety escorts. Round-trip transcontinental travel can take several weeks and
intercontinental travel is rare. We offer an extensive network of manufacturing facilities worldwide, often in close proximity to our customers, which we believe is a significant competitive advantage.



7



---

##### Table of Contents

We typically sell roll covers for between $1,000 per roll (e.g., for a small installed rubber roll cover) and
$300,000 per roll (e.g., for a large installed polyurethane cover). Sales of roll covers accounted for approximately 64% of our total sales in our roll covers segment in 2006.

Roll Cover Refurbishment Services and Mechanical Services. Roll covers are typically refurbished several times over the two to five years they are in service before needing to be replaced. Refurbishment
typically includes the regrinding of the roll cover to standard specifications and inspecting the bearings and other mechanical components of the roll. As with roll cover replacement, refurbishment is performed at the suppliers manufacturing
facility. Similar to the paper producers selection of a roll cover supplier, the selection of a refurbishment provider is influenced by the time and expense of transporting a roll cover. We believe our extensive network of manufacturing
facilities worldwide is a significant competitive advantage. Refurbishment services typically cost between $1,000 for minor roll repairs and $50,000 for a complete overhaul on certain press rolls.

We offer a wide range of mechanical maintenance and repair services for the internal mechanisms of rolls. Paper producers are increasingly finding it economical to have
the company that refurbishes or replaces a roll cover also perform work on the internal roll mechanisms at the same time, which avoids having multiple suppliers and incurring additional time and transportation charges. We began performing such
services to meet the demands of our customers and attempt to gain a competitive advantage. We provide major mechanical services at ten locations around the world and we are expanding to additional locations. Roll cover refurbishment services and
mechanical services accounted for approximately 14% of our total sales in our roll covers segment in 2006.

Spreader rolls. We manufacture and
repair spreader rolls, which are small-diameter curved rolls used throughout a paper-making machine to stretch, smooth and remove wrinkles from the paper and clothing. There are approximately five to seven spreader rolls in a typical paper-making
machine. We typically sell spreader rolls for between $1,000 and $200,000 per roll. We also rebuild and overhaul existing spreader rolls, typically for between $1,000 and $100,000 per roll. Sales of spreader rolls and related services accounted for
approximately 22% of our total sales in our roll covers segment in 2006.

In 2006, net sales to the paper-making industry accounted for approximately 92%
of our total sales in our roll covers segment. Paper producers accounted for approximately 82% of net sales, and paper-making machine manufacturers accounted for approximately 10% of net sales. Sales for use in other industrial applications,
including steel, plastics, leather and textiles manufacturing, accounted for the remaining 8% of our net sales in our roll covers segment.

New Roll
Products. We have introduced a number of innovations to our roll cover and spreader roll products in recent years, including composite calendar roll covers that use nanoparticle technology to improve roll cover durability and paper gloss,
as well as covers that use an improved polyurethane to increase abrasion and moisture resistance as well as responsiveness and stability.

Customers

We supply leading paper producers worldwide. We also supply clothing products to the two major paper-making machine manufacturers, Voith AG and Metso
Corporation. Our top ten customers accounted for 25% of net sales in 2006 and individually, no customer accounted for more than 5% of 2006 net sales. In 2006, 41% of our net sales was in North America, 36% was in Europe, 8% was in South America, 13%
was in Asia-Pacific and 2% was in the rest of the world.

Competition

Our largest competitors are Albany International Corporation (a publicly-owned U.S. company), which supplies clothing products, Voith AG (a privately-owned German company), which supplies both clothing and roll
products and Metso Corporation (a publicly-owned Finnish company), which supplies roll products. We also face competition from smaller regional suppliers. Voith and Metso are the leading manufacturers of paper-making machines and entered the roll
covers market through acquisitions.

We compete primarily based on the value and price of our products. Competition with respect to both clothing and roll
covers, particularly as it relates to our technologically advanced forming fabrics, press felts and roll covers, is based primarily on the value that the products deliver to the paper producer through the ability of such products to reduce
production costs and improve paper quality.

Competition in the clothing and roll covers market is also based on a suppliers ability to deliver
engineering and technical services. Many paper producers have been reducing their in-house engineering and technical staff and increasingly expect their suppliers to



8



---

##### Table of Contents

provide such services. While smaller suppliers often lack the resources necessary to invest in and provide this level of engineering and technical service,
we have made investments in order to provide the following services to the paper producers: specialist advice and resident engineers, installation support, on-call trouble-shooting and performance monitoring and analysis of paper-making
machines.

In the roll covers market, competition is also based on a suppliers proximity to the paper producers facilities, which affects the
transportation time and expense associated with refurbishing or replacing a roll cover, and on the suppliers ability to provide mechanical services to a rolls internal mechanisms while the roll cover is being refurbished or replaced. We
offer an extensive network of facilities throughout the world and provide mechanical services at ten locations.

Research and Development

Our continuing ability to deliver value depends on developing product innovations. As we create new and improved products we often obtain patent
protection for our innovations, which is indicative of our technical capabilities and creativity. Although we do not consider any single patent to be material to our business, we believe that, in the aggregate, our patents and other intellectual
property provide us with a competitive advantage. We currently have approximately 220 domestic and foreign patents outstanding and approximately 180 pending patent applications. Our patents and patent applications cover approximately 85
different inventions. Some of our competitors license our technology from us in exchange for royalty payments, although such licensing does not represent a material amount of our business.

Production

Clothing Production Process

The following diagram represents the clothing production process.

LOGO

The clothing production process begins with the spinning of synthetic fiber threads to produce yarn, which is then twisted in
preparation for the manufacturing of clothing. Yarn, which is sometimes purchased as a raw material, is then wound on large spools prior to installation on the loom. The yarn is drawn through needles in preparation for weaving.

With the yarn prepared for weaving, a weave pattern can be installed in the loom controller. The nature of the weave pattern is critical to how the clothing performs in
the paper-making process. The yarn is then woven to the desired length. Technological advancements have resulted in weaving becoming an almost entirely automated process. Following weaving, the two ends are permanently joined to form a continuous
loop of clothing. Although significant automation has occurred in the joining process, it remains the most labor intensive of the clothing production process.

Press felts then undergo a process that is not necessary for forming and dryer fabrics. An additional layer of fibers is added to the outside surface with the use of an advanced needling machine, such that a very smooth felt surface is
created.

All clothing then undergoes heat setting and chemical treating. Heat setting tightens the clothing giving it the necessary mechanical properties
for the paper-making process. Finally, the clothing is meticulously inspected prior to being shipped to the customer.

Roll Cover Production Process

The following diagram represents the roll covering production process.



9



---

##### Table of Contents

LOGO

The covering on the rolls used in the paper-making process wear over time and must be periodically replaced for the roll to
function properly. Rolls are removed from the paper-making machine and taken to an offsite facility for re-covering. During this time, a spare roll is placed in the machine to enable continuous operations.

The first step of the roll covering process is the removal of the old cover. A lathe and belt grinder are used to remove the old cover, exposing the roll shell. The
shell is cleaned with a pressure washer and blasted with solid particles to increase the shells surface area for bonding of the new cover. Following the blasting process, the shell is ready to be re-covered.

The shell is then coated with proprietary bonding agents that affix the new roll cover to the shell. Each type of cover material is applied with a different process.
Rubber and composite covers are extruded in a slow spinning lathe. Polyurethane covers are typically cast on the core using a mold, and ceramic covering is expelled onto the shell at high pressure.

Following application of the core material, the cover undergoes a curing process. Rubber covers are cured for 12 to 28 hours in vulcanizers under high temperature and
pressure, whereas polyurethane and composite materials are cured in a hot air oven. After curing, the roll cover is ground with belts and grinding stones. A proprietary pattern of holes and grooves is then drilled into the cover to aid in water
removal. Finally, the roll is balanced for proper spinning motion and meticulously checked for quality before being returned to the customer.

The roll
cover production process is capital intensive and requires a variety of equipment, including lathes, belt grinders, polyurethane casting molds (for polyurethane roll covers), extruders, mix stations, vulcanizers, ovens and balancing equipment.

Employees

As of December 31, 2006 we had 3,821
employees worldwide, of which 2,958 were manufacturing employees, 463 were sales and marketing employees, 76 were in research and development and 324 were administrative and other employees. As of December 31, 2006, 2,848 of our employees
are subject to protection as members of trade unions or various collective bargaining agreements, primarily outside of the United States. We believe that we have good relations with our employees trade unions and labor unions and we have not
experienced any material labor disputes.

Our Corporate Information

We are subject to the information requirements of the Securities Exchange Act of 1934 (the Exchange Act). Therefore, we file periodic reports, proxy statements, and other information with the Securities
and Exchange Commission (the SEC). Such reports, proxy statements, and other information may be obtained by visiting the Public Reference Room of the SEC at 450 Fifth Street, NW, Washington, DC 20549 or by calling the SEC at
1-800-SEC-0330. In addition, the SEC maintains an Internet site at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding issuers that file electronically.

We maintain a website at www.xerium.com to provide information to the general public and our shareholders on our products and services, along with general information on
Xerium. We make our periodic and current reports available, free of charge, on our web site as soon as reasonably practicable after these reports are filed with, or furnished to, the Securities and Exchange Commission. Our corporate code of business
conduct and ethics, our corporate governance guidelines, and the charters of each of the committees of our board of directors are also made available, free of charge, on our website. Our corporate code of business conduct and ethics, which includes
our code of ethics, and related waivers (if any) are posted on our website. Copies of these documents may be obtained, free of charge, by writing Investor Relations, Xerium Technologies, Inc., One Technology Drive, Westborough, Massachusetts 01581,
or telephoning us at 508-532-1790.



10



---

##### Table of Contents

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

We may occasionally make forward-looking statements
and estimates such as forecasts and projections of our future performance or statements of our plans and objectives. These forward-looking statements may be contained in, among other things, filings with the Securities and Exchange Commission,
including this Annual Report on Form 10-K/A, press releases made by us and in oral statements made by our officers. Actual results could differ materially from those contained in such forward-looking statements. Important factors that could cause
our actual results to differ from those contained in such forward-looking statements include, among other things, the risks described below.

Risks
Relating to our Business and the Industry

A sustained downturn in the paper industry could adversely affect our revenues and profitability.

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. 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.

We may be required to reorganize our operations in response to changing
conditions in the paper industry, and such actions may require significant expenditures and may not be successful.

In the past few years, we have
undertaken various restructuring measures in response to changing market conditions in the paper industry triggered by the decline in paper prices that began in 2001. For example, between January 1, 2003 and December 31, 2006, we incurred
costs of approximately $45.6 million, in addition to $16.5 million for capital expenditures, in connection with our cost reduction programs, including the closure of eight manufacturing facilities worldwide. We may engage in additional cost
reduction programs in the future. We may not recoup the costs of programs we have already initiated, or other programs we may decide to engage in the future, the costs of which may be significant. We experienced added operating costs resulting from
shifting production from North American closed facilities to other facilities which adversely impacted our cost of sales by approximately $3.5 million and $6.4 million in 2006 and 2005, respectively. In the last quarter of 2006, we experienced added
operating costs of $1.5 million in a European facility as the final stages of the shift of production from the closed facility were completed. In connection with any future plant closures, delays or failures in the transition of production from a
closed facility to our other facilities could also adversely affect our financial operations. In addition, our profitability may decline if our restructuring efforts do not sufficiently reduce our future costs while at the same time positioning us
to maintain or increase our sales. We also expect to implement cost reduction programs in 2007 designed to improve our fixed overhead structure. We expect to incur significant restructuring expenses in 2007 in connection with our presently
contemplated cost reduction efforts. See Managements Discussion and Analysis of Financial Condition and Results of OperationsCost Reduction Programs.

Fluctuations in currency exchange rates could adversely affect our revenues, profitability and compliance with our debt covenants.

Our foreign operations expose us to fluctuations in currency exchange rates and currency devaluations. We report our financial results in U.S. Dollars, but a substantial portion of our sales and expenses are
denominated in Euros and other currencies. As a result, changes in the relative values of U.S. Dollars, Euros and these other currencies will affect our levels of revenues and profitability. If the value of the U.S. Dollar increases relative to
the value of the Euro and these other currencies, our levels of revenue and profitability will decline since 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.In addition, in the case of sales to customers in certain locations, our



11



---

##### Table of Contents

sales are denominated in U.S. Dollars or Euros but all or a substantial portion of our associated costs are denominated in a different currency. As a result,
changes in the relative values of U.S. Dollars, Euros and any such different currency will affect our profitability. Although in certain circumstances we attempt to hedge our exposure to fluctuations in currency exchange rates, our hedging
strategies may not be effective.

In addition, our credit facility contains financial covenants that require us to maintain a minimum interest coverage
ratio, a maximum leverage ratio and a minimum fixed charge coverage ratio. Our ability to comply with these covenants will depend in part upon our reported financial results, which as indicated above are directly affected by currency fluctuations.
For example, in the event the value of the U.S. Dollar increases relative to the Euro and other currencies in which we conduct business (and ignoring any other changes affecting our financial performance), the amount of our Adjusted EBITDA will
decline. Since each of the financial ratio covenants in our credit facility is calculated by reference to the amount of our Adjusted EBITDA, currency fluctuations alone could lower the amount of our Adjusted EBITDA and therefore affect our ability
to remain in compliance with our financial ratio covenants. In addition, we have certain indebtedness denominated in foreign currencies. A decline in the value of the U.S. Dollar relative to these other currencies will result in an increase in
the reported amount of our indebtedness when the amount of such indebtedness is translated into U.S. Dollars for financial reporting purposes. Since the leverage ratio calculated under our credit facility increases based upon the amount of our
reported indebtedness, a decline in the value of the U.S. Dollar may result in our failure to maintain a leverage ratio below the maximum levels provided for in our credit facility. In summary, even if our results of operations meet our
expectations when viewed in local currencies, we may not be able to satisfy the financial covenants in our credit facility as a result of currency fluctuations alone. If we are not in compliance with such covenants, we will be in default under or
credit facility and will be prohibited by the terms of the credit facility from paying dividends and the lender may call the debt.

Our credit facility
limits the payment of dividends in a fiscal quarter to a specified percentage of our pre-dividend free cash flow (as defined in our credit facility) for the four fiscal quarters ended immediately prior to such quarter. See Managements
Discussion and Analysis of Financial Condition and Results of OperationsCredit Facility. The amount of our pre-dividend free cash flow depends on the reported amounts of our Adjusted EBITDA and other financial items which may be affected
by currency fluctuations. Accordingly, even if currency fluctuations do not result in our failure to satisfy the financial covenants contained in our credit facility, such fluctuations may limit the amount of dividends we are permitted to pay.

Dividend payments on our common stock are to be paid in U.S. Dollars. We do not expect to generate sufficient cash flows denominated in U.S. Dollars to
make such 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.

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.

Increased price competition in our industry could adversely affect our gross margins and net sales.

Historically, we and our competitors have been able to sell clothing and roll covers products and services at favorable prices that reflect the value they deliver to customers. This favorable pricing has been
particularly available for our more technologically advanced products, such as forming fabrics, press felts and roll covers. In 2006, the financial health of our customers and continued pricing pressure from our competitors required us to reduce
prices in some cases, eliminate or decrease the size of proposed price increases in other cases, resulting in marginal price decreases in both of our business segments. Further pricing pressure from our competitors may require further price
decreases or make us unable to effect planned price increases, which adversely affect our profitability.

Our industry is competitive and our future
success will depend on our ability to effectively develop and market competitive products.

The paper-making consumables industry is highly
competitive. Some of our competitors are larger than us, have greater financial and other resources and are well-established as suppliers to the markets we serve. In addition, some of our competitors also manufacture paper-making machines and have
the ability to initially package sales of their clothing and roll cover products with the sale of their machines and/or to tie the warranties on their machines to the use of their clothing and roll cover products. Our products may not be able to
compete successfully with the products of our competitors, which could result in a loss of customers and, as a result, decreased



12



---

##### Table of Contents

sales and profitability. We compete primarily based on the value our products deliver to our customers. Our value proposition is based on a combination of
price and the technology and performance of our products, including the ability of our products to help reduce our customers production costs and increase the quality of the paper they produce. Our competitors could develop new technology or
products that lead to a reduced demand for our products. In addition, our business depends on our customers regularly needing to replace the clothing and roll covers used on their paper-making machines. Either we or our competitors could develop new
technologies that increase the useful life of clothing or roll covers, which could reduce the frequency with which our customers would need to replace their clothing and refurbish or replace their roll covers, and consequently lead to fewer sales.

Because we have substantial operations outside the United States, we are subject to the economic and political conditions of foreign nations.

We have manufacturing facilities in 14 foreign countries. In 2006, we sold products in approximately 63 countries other than the United States, which
represented approximately 70% of our net sales. Our foreign operations are subject to a number of risks and uncertainties, including risks that:



| |  |  | foreign governments may impose limitations on our ability to repatriate funds;
| | - |  | ------------------------------------------------------------------------------



| |  |  | foreign governments may impose withholding or other taxes on remittances and other payments to us, or the amount of any such taxes may increase;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an outbreak or escalation of any insurrection or armed conflict may occur; or
| | - |  | -----------------------------------------------------------------------------



| |  |  | foreign governments may impose or increase investment barriers or other restrictions affecting our business.
| | - |  | ------------------------------------------------------------------------------------------------------------

The occurrence of any of these conditions could disrupt our business in particular countries or regions of the world, or prevent us from conducting business in
particular countries or regions, which could adversely affect our revenues and profitability. In addition, as a holding company we will rely on dividends and other payments or distributions from our subsidiaries to meet our debt obligations and
enable us to pay dividends. If foreign governments impose limitations on our ability to repatriate funds or impose or increase taxes on remittances or other payments to us, the amount of dividends and other distributions we receive from our
subsidiaries could be reduced, which could reduce the amount of cash available to us to meet our debt obligations and pay dividends.

We must continue
to innovate and improve our products to maintain our competitive advantage.

Our ability to retain our customers and increase our business depends on
our ability to continually develop new, technologically superior products. We cannot assure that our investments in technological development will be sufficient, that we will be able to create and market new products or that we will be successful in
competing against new technologies developed by competitors.

The loss of our major customers could have a material adverse effect on our sales and
profitability.

Our top ten customers generated 25% of our net sales during 2006. The loss of one or more of our major customers, or a substantial
decrease in such customers purchases from us, could have a material adverse effect on our sales and profitability. Because we do not generally have binding long-term purchasing agreements with our customers, there can be no assurance that our
existing customers will continue to purchase products from us.

We may fail to adequately protect our proprietary technology, which would allow
competitors or others to take advantage of our research and development efforts.

We rely upon trade secrets, proprietary know-how, and continuing
technological innovation to develop new products and remain competitive. If our competitors learn of our proprietary technology, they may use this information to produce products that are equivalent or superior to our products, which could reduce
the sales of our products. Our employees, consultants, and corporate collaborators may breach their obligations not to reveal our confidential information, and any remedies available to us may be insufficient to compensate our damages. Even in the
absence of such breaches, our trade secrets and proprietary know-how may otherwise become known to our competitors, or be independently discovered by our competitors, which could adversely affect our competitive position.



13



---

##### Table of Contents

We may be liable for product defects or other claims relating to our products.

Our products could be defective, fail to perform as designed or otherwise cause harm to our customers, their equipment or their products. If any of our products are
defective, we may be required to recall the products and/or repair or replace them, which could result in substantial expenses and affect our profitability. Any problems with the performance of our products could harm our reputation, which could
result in a loss of sales to customers and/or potential customers. In addition, if our customers believe that they have suffered harm caused by our products, they could bring claims against us that could result in significant liability. A failure of
our products could cause substantial damage to a paper-making machine. Any claims brought against us by customers may result in:



| |  |  | diversion of managements time and attention;
| | - |  | ---------------------------------------------



| |  |  | expenditure of large amounts of cash on legal fees, expenses, and payment of damages;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | decreased demand for our products and services; and
| | - |  | ---------------------------------------------------



| |  |  | injury to our reputation.
| | - |  | -------------------------

Our insurance may not
sufficiently cover a large judgment against us or settlement payment, and is subject to customary deductibles, limits and exclusions.

We could incur
substantial costs as a result of violations of or liabilities under laws protecting the environment and human health.

Our operations and facilities
are subject to a number of national, state and local laws and regulations protecting the environment and human health in the United States and foreign countries that govern, among other things, the handling, storage and disposal of hazardous
materials, discharges of pollutants into the air and water and workplace safety. The U.S. federal Comprehensive Environmental Response, Compensation and Liability Act, as amended (CERCLA) provides for responses to, and, in some
instances, joint and several liability for releases of, hazardous substances into the environment. Environmental laws also hold current owners or operators of land or businesses liable for their own and for previous owners or operators
releases of hazardous or toxic substances, materials or wastes, pollutants or contaminants, including petroleum and petroleum products. Because of our operations, the history of industrial uses at some of our facilities, the operations of
predecessor owners or operators of some of the businesses, and the use and release of hazardous substances at these sites, the liability provisions of environmental laws may affect us. Many of our facilities have experienced some level of regulatory
scrutiny in the past and are or may be subject to further regulatory inspections, future requests for investigation or liability for regulated materials management practices.

We cannot assure that we have been or will be at all times in complete compliance with all laws and regulations applicable to us which are designed to protect the environment and human health. We could incur
substantial costs, including clean-up costs, fines and sanctions and third party property damage or personal injury claims, as a result of violations of or liabilities under environmental laws, relevant common law or the environmental permits
required for our operations. We are currently conducting environmental remediation projects at certain of our sites, and we have been identified as a potentially responsible party under CERCLA or similar state requirements for several off-site
locations. In 2006 and 2005, we paid $2.5 million and $2.8 million, respectively, in connection with the environmental remediation of certain of our facilities. As of December 31, 2006 we have reserves of $2.3 million to cover anticipated
remediation costs of contamination at certain of our facilities. There can be no assurance that actual remediation costs will not exceed such reserves.

Adverse labor relations could harm our operations and reduce our profitability.

As of December 31, 2006, we had approximately 3,800
employees, approximately 23% of whom were subject to protection of various collective bargaining agreements and approximately 28% of whom were subject to job protection as members of trade unions, employee associations or workers councils.
Approximately 47% of the employees subject to collective bargaining agreements (or approximately 11% of our total employees) were covered by collective bargaining agreements that expire prior to December 31, 2007. We cannot be certain that we
will be able to renew such collective bargaining agreements, or enter into new collective bargaining agreements, which do not adversely affect our operating results and that we will be without production interruptions, including labor stoppages. In
addition, approximately 89% of the employees subject to job protection as members of trade unions, employer associations or workers councils (or approximately 44% of our total employees) were subject to arrangements that expire prior to
December 31, 2007. We cannot be certain that the terms of employment applicable to such employees will not change in a



14



---

##### Table of Contents

manner which adversely affects our operating results. We cannot be certain that we will not experience disruptions in our operations as a result of labor
disputes or experience other labor relations issues. If we are unable to maintain good relations with our employees, our ability to produce our products and provide services to our customers could be reduced and/or our production costs could
increase, either of which could disrupt our business and reduce our profitability.

If we acquire other businesses, we may not be able to successfully
integrate them into our operations and/or the expected benefits of such acquisitions may not be realized.

Our growth strategy may include the
acquisition of one or more businesses. For example, in 2006, we acquired Coldwater Covers, Inc. and PMA Shoji Co. Ltd. Any such acquisition involves numerous risks, which may include:



| |  |  | difficulty in assimilating the operations, technologies, products and the key employees of the acquired businesses;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | our inability to maintain the existing customers of the acquired business or succeed in selling the products or services of the acquired business to our existing
customers;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a diversion of managements attention from other business concerns;
| | - |  | -------------------------------------------------------------------



| |  |  | our entry into markets in which competitors have a better established market position than the business we acquire;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | the incurrence of significant expenses in completing the acquisitions; and
| | - |  | --------------------------------------------------------------------------



| |  |  | the assumption of significant liabilities, some of which may be unknown at the time of the acquisition.
| | - |  | -------------------------------------------------------------------------------------------------------

Our inability to successfully execute any acquisitions or integrate acquired businesses could have an adverse effect on our business, financial condition and operating
results.

Risks Relating to our Capital Structure

Shareholders may not receive any dividends.

Dividend payments are not guaranteed and are within the absolute discretion of our board of
directors. Shareholders may not receive any dividends as a result of any 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 board of directors could modify or revoke our dividend policy at any time and for any reason. We expect that our board of directors will reevaluate our dividend
policy and the rate at which we pay quarterly dividends on a quarterly basis taking into account such factors 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 relevant.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



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



| |  |  | our stockholders 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 other
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.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

In February 2007, we adopted a dividend reinvestment plan, and certain entities associated with Apax Europe IV GP Co.
Ltd. which collectively owned approximately 52% of our outstanding common stock as of December 31, 2006 have committed to participate in the plan through December 31, 2007 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 these entities, is reinvested in our common stock through the plan, provided that these entities are not required to reinvest more than 100% of the cash dividends payable to them with
respect to such dividend declaration. The participation of these entities and other shareholders in the plan would increase the number of outstanding shares of common stock eligible to participate in future dividends and therefore could increase the
cash required to pay cash dividends at a particular rate per share.

The reduction or elimination of dividends may adversely affect the market price of our
common stock.

Our credit facility prohibits us from paying dividends in the future if we do not improve our financial performance.

Our credit facility restricts our ability to declare and pay dividends on our common stock. We may not pay dividends if a default or event of default under our credit
facility has occurred and is continuing or would occur as a consequence of such payment. Our credit facility requires that we meet certain financial ratios in order to avoid a default or event of default under the facility. These covenants, as
amended on December 22, 2006, 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 December 31, 2006 through September 30, 2007 |  | 3.50:1
|Fiscal quarters ending December 31, 2007 through June 30, 2009      |  | 3.75:1
|Fiscal quarters ending September 30, 2009 through March 31, 2010    |  | 4.00:1
|Fiscal quarters ending June 30, 2010 through December 31, 2010      |  | 4.25:1
|Fiscal quarters ending March 31, 2011 and June 30, 2011             |  | 4.50:1
|Fiscal quarters ending September 30, 2011 through March 31, 2012    |  | 4.75:1



| |  |  | 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 December 31, 2006 through 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 September 30, 2005 through December 31, 2006 |  | 1.75:1
|Fiscal quarters ending March 31, 2007 through December 31, 2007     |  | 1.85:1
|Fiscal quarters ending March 31, 2008 and thereafter                |  | 1.90:1

For the four fiscal quarters ended December 31, 2006 our interest coverage ratio was 3.86:1, our leverage
ratio was 4.30:1 and our fixed charge coverage ratio was 2.11:1. Our ability to comply with the financial ratios 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. In addition, the interest rate on our debt increased in December 2006 in connection with an
amendment to our credit facility and increased further in 2007 pursuant to that amendment 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.



16



---

##### Table of Contents

In particular, in order to be in compliance with the interest coverage ratio in respect of the four fiscal quarters
ending December 31, 2006, we will need to generate Adjusted EBITDA during such period that, depending upon factors affecting interest expense in 2007, including changes in market interest rates affecting the unhedged portion of the interest on
our senior indebtedness, and the extent to which we utilize our revolving loan, is nearly equal to or in excess of the amount of Adjusted EBITDA we generated in 2006.

We expect to incur significant restructuring expenses in 2007 in connection with our presently contemplated cost reduction efforts. Under our credit facility, restructuring expense above specified limits reduce
Adjusted EBITDA; see Managements Discussion and Analysis of Financial Condition and Results of OperationsNon-GAAP Liquidity Measures. To the extent that expenses incurred in 2007 in connection with these efforts exceed actual
cost reductions in 2007 by more than the amount that is not considered in calculating Adjusted EBITDA, Adjusted EBITDA in 2007 and our ability to comply with the financial covenants in our credit facility for that period would be negatively
affected.

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



| |  |  | prior to December 31, 2006 we were permitted to pay dividends in an amount not to exceed $10 million in the aggregate per fiscal quarter;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | beginning December 31, 2006, we may pay dividends, not including for purposes of the limitation dividends applied to newly-issued or treasury shares of our
common stock pursuant to a dividend reinvestment plan, on each quarterly dividend payment date in 2007 up to an amount that does not exceed 11.25% of our pre-dividend free cash flow (as defined in our credit facility) for the four fiscal quarters
ended immediately prior to such dividend payment date. 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) cash capital expenditures (reduced by the amount of any asset sale, insurance or condemnation proceeds which we are permitted to retain in our business, any capital expenditures made with the proceeds of previously generated surplus cash
and any capital expenditures used to expand production capacity in Brazil in 2006 (up to $4.6 million), 2007 (up to $8.2 million) and 2008 (up to $3.8 million)) (iv) all scheduled debt repayments, (v) cash restructuring expenses (up to
specified amounts 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; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | during the period commencing December 31, 2007 and thereafter, we may pay quarterly dividends, not including for the purposes of the limitation dividends
applied to newly-issued or treasury shares of our common stock pursuant to a dividend reinvestment plan, up to an amount that does not exceed 18.75% of our pre-dividend free cash flow for the four fiscal quarters ended immediately prior to such
dividend payment date.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

We generated $46.3 million of pre-dividend free cash flow for the twelve month period ended December 31, 2006. This level
of pre-dividend free cash flow for the four fiscal quarters preceding the quarterly dividend payment dates in 2007 would permit maximum quarterly cash dividend payments (not including dividends applied to newly-issued or treasury shares of our
common stock pursuant to a dividend reinvestment plan) of $5.2 million. To the extent that Adjusted EBITDA remains at 2006 levels but expenditures used in calculating pre-dividend free cash flow increase, the maximum permitted quarterly dividend
payments would be lower. In particular, we expect capital expenditures to be higher in 2007 than in 2006. The amount of cash required to pay quarterly dividends in 2007 at the $0.225 per share level declared for the March 15, 2007 dividend
payment date depends on the number of shares outstanding and the level of participation in our dividend reinvestment plan (or DRIP). Approximately $4.9 million of cash would be required to pay the quarterly dividend scheduled for
March 15, 2007 at $0.225 per share based upon based upon 43,799,662 shares of common stock outstanding as of December 31, 2006 and an assumed participation rate of 50% in the DRIP. 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 Managements Discussion of Financial Condition and Results of OperationsDividend Policy. More cash would be required to pay quarterly dividends at the
$0.225 per share level in succeeding quarters of 2007 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 expect that expenditures used in calculating pre-dividend free cash flow will, in the aggregate, be approximately $13 million greater for 2007 as compared to 2006
primarily as a result of our expectation that expenditures in 2007 for capital investment



17



---

##### Table of Contents

(not including capital expenditures of $2.0 million spent in 2006 and up to $8.2 million that we expect to spend in 2007, in each case to expand production
capacity in Brazil that, subject to compliance with the other provisions of our credit facility, do not reduce pre-dividend free cash flow) will be $13 million higher in 2007 than in 2006. We expect that net interest expense paid in cash, scheduled
debt repayments and cash payments of withholding taxes from proceeds of the repurchase, redemption or retention of our common stock relating to equity incentive awards will, in the aggregate, be at a similar level for 2007 as compared to 2006. See
Quantitative and Qualitative Disclosures about Market Risk  Interest Rate Hedging below for a discussion of the impact of changes in interest rates on our expected interest expense. The amount of our cash income tax costs in 2007
will be largely dependent on the geographies in which our income for 2007 is earned, and therefore if our Adjusted EBITDA for 2007 were at the same level as in 2006, $146.2 million, cash income taxes for 2007 could be higher or lower than in 2006.
We also expect to implement cost reduction programs in 2007 designed to improve our fixed overhead structure. We expect to incur significant restructuring expenses in 2007 in connection with our presently contemplated cost reduction efforts. See
Managements Discussion and Analysis of Financial Condition and Results of OperationsCost Reduction Programs.

Pre-dividend free
cash flow for 2007 may also be adversely affected by the restructuring expenses described above that we expect to incur in 2007 if these expenses in 2007 exceed the associated savings in 2007.

The Apax entities have made no commitment to participate in the DRIP beyond 2007. Assuming no participation in the DRIP in the first quarter of 2008, the amount of cash
required to pay a dividend in such quarter at the $0.225 per share level would be $9.9 million plus $225,000 per each additional million shares outstanding above the 43,799,662 shares of common stock outstanding as of December 31, 2006. For
example, if we paid quarterly dividends of $0.225 per share each quarter in 2007, the price of our common stock remained at a constant $9.79 per share (the closing price on December 29, 2006) during 2007, the level of participation in the DRIP
was 50% for each 2007 quarterly dividend and there were no changes in our outstanding common stock other than as a result of the DRIP, we would have issued approximately 2 million shares pursuant to the DRIP in 2007 and $10.3 million of cash
would be required to pay a cash dividend of $0.225 per share in the first quarter of 2008 without any participation in the DRIP in that quarter. Based on our expected expenditures for 2007 that impact pre-dividend free cash flow described above, if
our Adjusted EBITDA were at the same level for 2007 as for 2006, our pre-dividend free cash flow for 2007 would be $33.0 million and our credit facility would limit the maximum quarterly cash dividend payment in the first quarter of 2008, assuming
no participation in the DRIP for such quarter, to $6.2 million, or approximately $0.14 per share if there were 45.8 million shares of common stock entitled to participate in such dividend.

Under our credit facility, capital expenditures financed with the proceeds from certain asset sales and from previously generated surplus cash do not reduce pre-dividend
free cash flow. As we evaluate our dividend policy and the rate at which we pay quarterly dividends, we may consider funding a portion of our capital expenditures with all or a portion of the approximately $8.8 million proceeds from asset sales
through December 31, 2006 and $3.4 million of previously generated surplus cash available for funding capital expenditures in accordance with the credit facility.

Pre-dividend free cash flow (as defined in our credit facility) does not represent the amount we intend to distribute as dividends for any period but rather is a restriction on the maximum level of dividend payments,
if any, that we will be permitted to declare and pay under the terms of our credit facility. See Managements Discussion and AnalysisDividend Policy.

We are subject to restrictive debt covenants that limit our business flexibility by imposing operating and financial restrictions on our operations.

Our credit facility imposes significant operating and financial restrictions on our operations that may restrict our ability to pursue our business strategies. These
restrictions will prohibit or limit, among other things:



| |  |  | the incurrence of additional indebtedness and the issuance of preferred stock and certain redeemable capital stock;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | investments and acquisitions;
| | - |  | -----------------------------



| |  |  | disposition of assets and subsidiary interests;
| | - |  | -----------------------------------------------



| |  |  | transactions with affiliates;
| | - |  | -----------------------------



| |  |  | the creation of liens on our assets;
| | - |  | ------------------------------------



18



---

##### Table of Contents

| |  |  | consolidations, mergers and transfers of all or substantially all of our assets; and
| | - |  | ------------------------------------------------------------------------------------



| |  |  | our ability to change the nature of our business.
| | - |  | -------------------------------------------------

The terms of our credit facility include other restrictive covenants and prohibit us from prepaying our other indebtedness while indebtedness under the credit facility is outstanding. These restrictions could limit our ability to obtain
future financing, make acquisitions or needed capital expenditures, withstand downturns in our business or take advantage of business opportunities.

Our substantial indebtedness could restrict our ability to pay dividends with respect to shares of our common stock and impact our financing options and liquidity position.

We have a significant amount of debt. As of December 31, 2006, our total amount of outstanding debt, on a consolidated basis, was $639.1 million. The degree to
which we are leveraged on a consolidated basis could have important consequences to the holders of our common stock, including:



| |  |  | we may not have sufficient funds available to pay dividends on our common stock;
| | - |  | --------------------------------------------------------------------------------



| |  |  | we may not be able to refinance our indebtedness on terms acceptable to us or at all;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | our ability in the future to obtain additional financing for working capital, capital expenditures or acquisitions may be limited;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | we may be more vulnerable to economic downturns and be limited in our ability to withstand competitive pressures; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | our leverage may limit our flexibility to plan for and react to changes in our business or strategy.
| | - |  | ----------------------------------------------------------------------------------------------------

We may be able to incur substantially more debt, which would increase the risks described above associated with our substantial leverage.

We may be able to incur a substantial amount of additional indebtedness in the future. The credit facility provides up to $50 million of borrowing under our revolving
credit facility, of which $19.8 million was undrawn as of December 31, 2006, and for the incurrence of $20 million of additional indebtedness with respect to capital leases and purchase money obligations, $15 million of general
additional indebtedness and certain other additional indebtedness, including, subject to the satisfaction of certain financial ratios on a pro forma basis after giving effect to such incurrence, up to $150 million of subordinated indebtedness
incurred in connection with permitted acquisitions. The terms of any agreement under which we incur additional indebtedness could contain limitations on the payment of dividends which are more restrictive than the terms of our credit facility. Any
additional indebtedness incurred by us could increase the risks associated with our substantial leverage.

We will require a significant amount of cash,
which may not be available to us, to service our debt and to fund our liquidity needs.

Our ability to make payments on, refinance or repay our debt,
to fund planned capital expenditures or to expand our business will depend largely upon our future operating performance. Our future operating performance is dependent upon our ability to execute our business strategy successfully. Such performance
is also subject to general economic, financial and competitive factors, as well as other factors that are beyond our control. There can be no assurance that our future operating performance will generate sufficient cash to support our cash
requirements, or that we will not need to curtail or cease dividend payments, reduce capital expenditures or take other actions designed to conserve our cash in order to make payments required to service our indebtedness.

Required payments with respect to our indebtedness and payments pursuant to our dividend policy will reduce the amount of funds available for other corporate
purposes, which could harm our competitiveness and/or limit opportunities to grow our business.

We expect that a significant portion of the cash
generated by our business will be used to make required interest and principal payments under our credit facility. In addition, unless our current dividend policy is changed, we intend to use a substantial portion of the remaining cash generated by
our business, in excess of operating needs, reserves for contingencies, capital expenditures, restructuring expenses, tax payments and planned growth investments, to pay dividends on our common stock, which will reduce the amount of funds available
for other purposes. As a result:



| |  |  | we will have less funds available to devote to research and development, which could reduce our ability to develop new and innovative technologies and products and
ultimately affect our ability to remain competitive;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



19



---

##### Table of Contents

| |  |  | we will have less funds available for capital expenditures, which could inhibit our ability to invest in new or upgraded production equipment and other
capabilities, thereby restricting efforts to improve our manufacturing processes, reduce our operating costs, expand product offerings and/or conduct business in new markets; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we will have reduced flexibility to finance growth or expansion opportunities, which could limit or cause us to forego future opportunities to grow our business.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

When our interest rate swap arrangements expire, fluctuations in interest rates could adversely affect our liquidity, operating
expenses and results.

Our senior credit facility has a variable interest rate. As of December 31, 2006, the outstanding principal amount of the
term loan portion of the credit facility was $628.3 million. We entered into interest rate swap contracts effective June 30, 2005 pursuant to which we pay fixed rates on U.S. Dollar notional amounts while receiving the applicable floating
LIBOR rates. The interest rate swap contracts effectively fix the interest rate on approximately 89% of the term loan portion of the credit facility through June 30, 2008. As of December 31, 2006, the weighted average interest rate on the
effectively fixed portion of the term loan facility was 5.87%; 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 6.86%. In February 2007,
the applicable margin for LIBOR term loans, LIBOR revolving loan, EURIBOR loans and CDOR loans under our senior credit facility increased from 2.50% to 2.75% as a result of a Moodys downgrade of its rating of our senior indebtedness. 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 in
effect at December 31, 2006. 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.

The market price of our common stock has been volatile since our initial public offering and may
continue to be volatile.

Shares of our common stock may continue to experience substantial price volatility, including significant decreases, in
response to a number of events, including:



| |  |  | our quarterly operating results;
| | - |  | --------------------------------



| |  |  | sales of our common stock by principal stockholders;
| | - |  | ----------------------------------------------------



| |  |  | issuances of our common stock by us;
| | - |  | ------------------------------------



| |  |  | the amount of dividends, if any, that we pay;
| | - |  | ---------------------------------------------



| |  |  | future announcements concerning our business;
| | - |  | ---------------------------------------------



| |  |  | the failure of securities analysts to cover our common stock and/or changes in financial estimates and recommendations by securities analysts;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | actions of competitors;
| | - |  | -----------------------



| |  |  | fluctuations in foreign currency exchange rates;
| | - |  | ------------------------------------------------



| |  |  | changes in U.S. and foreign government regulation;
| | - |  | --------------------------------------------------



| |  |  | general market, economic and political conditions; and
| | - |  | ------------------------------------------------------



20



---

##### Table of Contents

| |  |  | natural disasters, terrorist attacks and acts of war.
| | - |  | -----------------------------------------------------

Some companies that have had volatile market prices for their securities have had securities class action lawsuits filed against them. For example, 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 our initial public offering on or about May 16, 2005 through November 15, 2005 against us, our Chief
Executive Officer and our Chief Financial Officer. See Legal Proceedings below. While we believe that the complaint is without merit, this litigation and other lawsuits, should they be filed against us in the future, could result in
substantial costs and a diversion of managements attention and resources. This could have a material adverse effect on our business, results of operations and financial condition.

As of December 31, 2006, entities associated with Apax Europe IV GP Co. Ltd. (Apax) own approximately 52% of our common stock and will therefore have significant influence over our business and
significant transactions.

As of December 31, 2006 there were 43,799,662 shares of our common stock outstanding, of which 22,897,712 in the
aggregate, or approximately 52% were held by Apax WW Nominees Ltd. and Apax-Xerium APIA LP. As a result Apax and its associated entities have a strong ability to influence our business, policies and affairs. To the extent these entities continue to
own in excess of 50% of our common stock, they will have the ability to control the outcome of all elections of directors and any stockholder vote regarding a merger or other extraordinary transaction. One representative of Apax serves on our
seven-member board of directors, although Apax has no contractual rights to nominate any directors. We cannot be certain that the interests of Apax will be consistent with the interests of other holders of common stock. In addition, this
concentration of ownership could have the effect of delaying or preventing a change in control, merger or tender offer, which would deprive shareholders of an opportunity to receive a premium for their shares of common stock and may negatively
affect the market price of our common stock. Moreover, Apax either alone or with other existing equity investors could effectively receive a premium for transferring ownership to third parties that would not inure to the benefit of other investors.

We expect to issue additional shares of our common stock through our dividend reinvestment plan (DRIP) which would reduce the percentage
ownership of our common stock of those shareholders who do not participate in the DRIP.

Apax WW Nominees Ltd. and Apax-Xerium APIA LP (the Apax
entities) have agreed that they will participate in our dividend reinvestment plan (DRIP) through December 31, 2007 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 these 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 participation of the Apax entities and other shareholders in the DRIP would, to the extent other shareholders do not participate in the DRIP, result in the participating shareholders, and in particular the Apax entities, owning an
increased percentage of our common stock. We also expect to issue additional shares of our common stock pursuant to equity incentive awards and may issue shares of common stock or preferred stock to raise additional capital, to finance acquisitions
or as consideration for acquisitions. These issuances could dilute the value of shareholders shares and reduce shareholders percentage ownership of common stock.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

Not applicable.



|ITEM 2. | PROPERTIES
|------- | ----------

As of December 31, 2006, we operate 43 facilities,
of which 35 are manufacturing facilities, in 15 countries, located in Argentina, Australia, Austria, Brazil, Canada, Finland, France, Germany, Italy, Japan, Mexico, Spain, Sweden, the United Kingdom and the United States. Of the 35 manufacturing
facilities that we operate, 11 are clothing manufacturing facilities, 22 are rolls manufacturing facilities and 2 are both clothing and rolls facilities. The majority of our facilities are owned by us, rather than leased. We have one vacant former
clothing manufacturing facility in the United States.

We also have license agreements with four licensees that manufacture our roll covers products at
their facilities in Japan, South Korea, Australia and India. We have license agreements with three licensees that manufacture our clothing products in North America, various European countries and certain Pacific Rim countries.



21



---

##### Table of Contents

|ITEM 3. | 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 our initial public offering on or about May 16, 2005 through
November 15, 2005 against us, our Chief Executive Officer and our Chief Financial Officer. We were served with the complaint on June 8, 2006. The complaint concerns our initial public offering of common stock and alleges violations of
Sections 11 and 12(a)(2) 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 our
common stock pursuant and/or traceable to the Companys IPO on or about May 16, 2005 through November 15, 2005. We believe that the complaint is without merit and intend to defend the litigation vigorously.

We are from time to time involved in various legal proceedings that arise in the ordinary course of our business. We believe that none of our pending litigation will,
individually or in the aggregate, have a material adverse effect on our financial condition, cash flows or results of operations.



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

No matters
were submitted to a vote of security holders during the fourth quarter of fiscal year 2006.

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

Our common stock (the Common Stock) is quoted on the New York Stock Exchange under the symbol XRM. On March 1, 2007, there were
approximately 53 stockholders of record of our Common Stock and the closing price of our Common Stock as reported by the New York Stock Exchange was $9.71 per share. The following table lists the high and low sales prices for our Common Stock for
the periods indicated.



|                                                                             |  |      |       |     |   |      
|---------------------------------------------------------------------------- |  | ---- | ----- | --- | - | -----
|Period                                                                       |  | High |       | Low
|2006                                                                         |  |      |       |     |   |      
|Fourth quarter                                                               |  | $    | 12.45 |     | $ | 9.07 
|Third quarter                                                                |  |      | 11.39 |     |   | 9.42 
|Second quarter                                                               |  |      | 9.98  |     |   | 8.94 
|First quarter                                                                |  |      | 9.60  |     |   | 7.72 
|                                                                             |  |     
|2005                                                                         |  |      |       |     |   |      
|Fourth quarter                                                               |  | $    | 11.74 |     | $ | 6.50 
|Third quarter                                                                |  |      | 12.70 |     |   | 11.41
|Second quarter (after completion of initial public offering on May 19, 2005) |  |      | 12.18 |     |   | 11.25
|First quarter                                                                |  |      | N/A   |     |   | N/A  



22



---

##### Table of Contents

LOGO

On February 20, 2007, our Board of Directors declared a dividend of $0.225 per share of common stock payable on
March 15, 2007 to shareholders of record at the close of business on March 5, 2007. This dividend is payable in cash provided that shareholders of record could elect to receive additional shares of common stock in lieu of cash in
connection with this dividend through participation in our dividend reinvestment plan described below.

On November 10, 2006, our Board of Directors
declared a cash dividend of $0.225 per share of common stock that was paid on December 15, 2006 to shareholders of record at the close of business on December 5, 2006.

On August 10, 2006, our Board of Directors declared a cash dividend of $0.225 per share of common stock that was paid on September 15, 2006 to shareholders of record at the close of business on
September 5, 2006.

On May 10, 2006, our Board of Directors declared a cash dividend of $0.225 per share of common stock that was paid on
June 15, 2006 to shareholders of record at the close of business on June 5, 2006.

On February 21, 2006, our Board of Directors declared a
cash dividend of $0.225 per share of common stock that was paid on March 15, 2006 to shareholders of record at the close of business on March 3, 2006.

On November 14, 2005, our Board of Directors declared a cash dividend of $0.225 per share of common stock that was paid on December 15, 2005 to shareholders of record at the close of business on December 2, 2005.

On August 11, 2005, our Board of Directors declared a cash dividend of $0.105 per share of common stock that was paid on September 15, 2005 to shareholders
of record at the close of business on September 2, 2005. This amount represents a prorated quarterly dividend for the period from the closing of our initial public offering on May 19, 2005 through June 30, 2005.



23



---

##### Table of Contents

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 of the high and low sales prices for shares of our common stock on the New York Stock Exchange composite transactions tape on the declared payment date. Pursuant to a letter agreement with the Company dated
December 22, 2006, Apax WW Nominees Ltd. and Apax-Xerium APIA LP (collectively the Apax entities) agreed that they will participate in the DRIP through December 31, 2007 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. As of December 31, 2006 there were 43,799,662 shares of our common stock outstanding, of which 22,897,712 were held by the Apax entities. As more fully described in Risk Factors in
this Annual Report on Form 10-K/A, 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. The Apax entities have made no commitment to participate in the DRIP beyond 2007.

See Item 7 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 for a discussion of our dividend policy and limitations on our ability to pay dividends.

Recent Sales of Unregistered Securities

Xerium Technologies, Inc. was formed in October 2002 and prior to our
initial public offering and transactions effected in connection therewith had not issued any securities other than to our former parent upon its formation. Shortly prior to our initial public offering in May 2005, we effected a stock split of our
common stock and issued additional shares of common stock to certain of our directors and members of senior management in exchange for their equity interests in Xerium S.A., our indirect parent prior to the initial public offering. These issuances
were made in reliance upon Rule 701 of the Securities Act, as amended, and Section 4(2) of the Securities Act, as amended, and did not involve any underwriters, underwriting discounts or commissions, or any public offering. The persons and
entities who received such securities represented their intention to acquire these securities for investment only and not with a view to or for sale in connection with any distribution thereof, and appropriate legends were affixed to share
certificates issued. All recipients had adequate access through their relationship with us to information about us. See Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations  Initial
Public Offering.

Securities Authorized for Issuance Under Equity Compensation Plans

The following table provides information as of December 31, 2006 with respect to shares of our common stock that may be issued under our existing equity compensation
plan, the Xerium Technologies, Inc. 2005 Equity Incentive Plan. At December 31, 2006 the only awards outstanding in respect of our common stock under our equity compensation plans were restricted stock units. The table includes information with
respect to shares subject to outstanding restricted stock units at December 31, 2006, including additional shares subject to restricted stock units in respect of the automatic adjustment of certain outstanding restricted stock units to reflect
additional shares in respect of cash dividends paid by us.



24



---

##### Table of Contents

Equity Compensation Plan Information



|                                                      |  |                                                                                              |  |                                                                             |  |                                                                                                                                          
|----------------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | --------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------
|Plan category                                         |  | Number of securities tobe issued upon
exerciseof outstanding options,warrants and rights (a) |  | Weighted-averageexercise price ofoutstanding options,warrants and rights(b) |  | Number of securitiesremaining available forfuture issuance underequity compensationplans
(excludingsecurities reflected incolumn (a)) (c)
|Equity compensation plans approved by shareowners (1) |  | 1,067,380                                                                                    |  | N/A                                                                         |  | 1,358,051                                                                                                                                
|Equity compensation plans not approved by shareowners |  |                                                                                             |  |                                                                            |  |                                                                                                                                         
|                                                      |  |                                                                                              |  |                                                                             |  |                                                                                                                                          
|Total                                                 |  | 1,067,380                                                                                    |  | N/A                                                                         |  | 1,358,051                                                                                                                                
|                                                      |  |                                                                                              |  |                                                                             |  |                                                                                                                                          

---

|(1) | Reflects shares underlying outstanding restricted stock units at December 31, 2006.
|--- | -----------------------------------------------------------------------------------

For further information regarding restricted stock unit awards granted under our 2005 Equity Incentive Plan, see Note 14 to our consolidated financial statements included in this Annual Report on Form 10-K/A.



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The selected financial data set forth in
this Item 6 have been restated to reflect adjustments to our consolidated financial statements and other financial information contained in our Annual Report on Form 10-K for the year ended December 31, 2006, originally filed with the U.S.
Securities and Exchange Commission (SEC) on March 5, 2007. The following selected financial data should be read in conjunction with our financial statements and the related Notes to Consolidated Financial Statements.



|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------- |  | ------------------------------------- | ------- | - | ---------------------- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                             |  | Year ended December 31,               |        
|                                             |  | 2006 (1) (As restated)                |         |   | 2005 (1) (As restated) |   |         | 2004 |  |   | 2003    |   |  | 2002 |        
|                                             |  | (in thousands, except per share data) |        
|Statement of operations data:                |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net sales                                    |  | $                                     | 601,439 |   |                        | $ | 582,420 |      |  | $ | 582,480 |   |  | $    | 560,668 |   |  | $ | 514,945 |  
|Costs and expenses:                          |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Cost of products sold                        |  |                                       | 353,569 |   |                        |   | 342,329 |      |  |   | 331,447 |   |  |      | 306,450 |   |  |   | 278,560 |  
|Selling                                      |  |                                       | 75,967  |   |                        |   | 70,682  |      |  |   | 69,325  |   |  |      | 68,027  |   |  |   | 61,798  |  
|General and administrative                   |  |                                       | 72,727  |   |                        |   | 84,863  |      |  |   | 60,675  |   |  |      | 58,895  |   |  |   | 56,995  |  
|Restructuring and impairments                |  |                                       | 4,736   |   |                        |   | 11,958  |      |  |   | 19,533  |   |  |      | 10,971  |   |  |   | 8,497   |  
|Research and development                     |  |                                       | 9,924   |   |                        |   | 9,835   |      |  |   | 9,622   |   |  |      | 7,697   |   |  |   | 8,306   |  
|Offering costs                               |  |                                       |        |   |                        |   |        |      |  |   | 7,429   |   |  |      |        |   |  |   |        |  
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total operating costs and expenses           |  |                                       | 516,923 |   |                        |   | 519,667 |      |  |   | 498,031 |   |  |      | 452,040 |   |  |   | 414,156 |  
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income from operations                       |  |                                       | 84,516  |   |                        |   | 62,753  |      |  |   | 84,449  |   |  |      | 108,628 |   |  |   | 100,789 |  
|                                             |  |                                       |         |   |                       
|Other income (expense):                      |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Interest expense, net                        |  |                                       | (40,016 | ) |                        |   | (41,701 | )    |  |   | (67,235 | ) |  |      | (63,290 | ) |  |   | (60,165 | )
|Foreign exchange gain (loss)                 |  |                                       | (105    | ) |                        |   | 3,773   |      |  |   | (4,669  | ) |  |      | (8,050  | ) |  |   | 8,443   |  
|Loss on early extinguishment of debt         |  |                                       |        |   |                        |   | (4,886  | )    |  |   |        |   |  |      | (673    | ) |  |   | (36,158 | )
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Income before provision for income taxes     |  |                                       | 44,395  |   |                        |   | 19,939  |      |  |   | 12,545  |   |  |      | 36,615  |   |  |   | 12,909  |  
|Provision for income taxes                   |  |                                       | 13,107  |   |                        |   | 14,342  |      |  |   | 26,641  |   |  |      | 40,423  |   |  |   | 13,539  |  
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss)                            |  | $                                     | 31,288  |   |                        | $ | 5,597   |      |  | $ | (14,096 | ) |  | $    | (3,808  | ) |  | $ | (630    | )
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) per common share  basic   |  | $                                     | 0.71    |   |                        | $ | 0.14    |      |  | $ | (0.45   | ) |  | $    | (0.12   | ) |  | $ | (0.02   | )
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) per common share  diluted |  | $                                     | 0.71    |   |                        | $ | 0.14    |      |  | $ | (0.45   | ) |  | $    | (0.12   | ) |  | $ | (0.02   | )
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Cash dividends per common share              |  | $                                     | 0.90    |   |                        | $ | 0.33    |      |  | $ |        |   |  | $    |        |   |  | $ |        |  
|                                             |  |                                       |         |   |                        |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  



25



---

##### Table of Contents

|                                                    |  |                         |         |   |                        |   |         |      |  |   |           |   |  |      |         |   |  |   |         |  
|--------------------------------------------------- |  | ----------------------- | ------- | - | ---------------------- | - | ------- | ---- |  | - | --------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                    |  | Year ended December 31, |        
|                                                    |  | 2006 (1) (As restated)  |         |   | 2005 (1) (As restated) |   |         | 2004 |  |   | 2003      |   |  | 2002 |        
|                                                    |  | (in thousands)          |        
|Balance sheet data (at end of period):              |  |                         |         |  
|Cash and cash equivalents                           |  | $                       | 16,816  |   |                        | $ | 59,976  |      |  | $ | 24,002    |   |  | $    | 22,294  |   |  | $ | 32,834  |  
|Total assets                                        |  |                         | 990,726 |   |                        |   | 983,916 |      |  |   | 1,019,865 |   |  |      | 983,993 |   |  |   | 922,829 |  
|Senior debt                                         |  |                         | 628,317 |   |                        |   | 637,433 |      |  |   | 601,716   |   |  |      | 611,670 |   |  |   | 611,960 |  
|Total debt                                          |  |                         | 639,060 |   |                        |   | 649,132 |      |  |   | 827,849   |   |  |      | 823,617 |   |  |   | 796,201 |  
|Total stockholders equity (deficit)                |  |                         | 116,580 |   |                        |   | 109,346 |      |  |   | (55,096   | ) |  |      | (64,588 | ) |  |   | (76,219 | )
|                                                    |  |                         |         |   |                       
|Cash flow data:                                     |  |                         |         |   |                        |   |         |      |  |   |           |   |  |      |         |   |  |   |         |  
|Net cash provided by operating activities           |  | $                       | 69,236  |   |                        | $ | 54,709  |      |  | $ | 78,701    |   |  | $    | 106,405 |   |  | $ | 123,368 |  
|Net cash used in investing activities               |  |                         | (37,940 | ) |                        |   | (28,722 | )    |  |   | (36,561   | ) |  |      | (39,058 | ) |  |   | (30,856 | )
|Net cash provided by (used in) financing activities |  |                         | (78,208 | ) |                        |   | 5,626   |      |  |   | (43,125   | ) |  |      | (82,656 | ) |  |   | (62,233 | )
|                                                    |  |                         |         |   |                       
|Other financial data:                               |  |                         |         |   |                        |   |         |      |  |   |           |   |  |      |         |   |  |   |         |  
|Depreciation and amortization                       |  | $                       | 45,392  |   |                        | $ | 45,363  |      |  | $ | 47,677    |   |  | $    | 47,995  |   |  | $ | 47,410  |  
|Capital expenditures                                |  |                         | 32,456  |   |                        |   | 35,829  |      |  |   | 36,593    |   |  |      | 43,817  |   |  |   | 27,248  |  

---

|(1) | See discussion regarding Restatement of Previously Issued Financial Statements at Note 19 of the Consolidated Financial Statements.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

The following table presents our unaudited consolidated statements of operations data for each quarter in the two years ended December 31, 2006. The information for
each of these quarters is unaudited, but has been prepared on the same basis as the audited consolidated financial statements appearing elsewhere in this Annual Report on Form 10-K/A. Certain prior period balances have been reclassified to conform
with the current year presentation. We believe that all necessary adjustments, consisting only of normal recurring adjustments, have been made to present fairly the unaudited quarterly results when read in conjunction with our audited consolidated
financial statements and the notes thereto appearing elsewhere in this document. These operating results are not necessarily indicative of the results of operations that may be expected for any future period.



|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|------------------------------------------------------ |  | ------------------------------------------------------------------------------- | ------- | - | ----------------- | - | ------- | ---------------- |  | - | --------------- | - |  | ---------------- | ------- | - | ----------------- | - | ------- | ---------------- |  | - | ------------ | - |  | - | ------- | - |  | - | ------- | -
|                                                       |  | For the Three Months Ended                                                      |        
|                                                       |  | Dec. 31,2006 (2)                                                                |         |   | Sept. 30,2006 (2) |   |         | June 30,2006 (2) |  |   | Mar 31,2006 (2) |   |  | Dec. 31,2005 (2) |         |   | Sept. 30,2005 (2) |   |         | June 30,2005 (2) |  |   | Mar. 31,2005 |  
|                                                       |  | (As restated, all periods commencing with the three months ended June 30, 2005) |        
|                                                       |  | (in thousands, except per share data)                                           |        
|Statement of operations data:                          |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Net sales                                              |  | $                                                                               | 154,559 |   |                   | $ | 145,546 |                  |  | $ | 154,602         |   |  | $                | 146,732 |   |                   | $ | 144,585 |                  |  | $ | 140,058      |   |  | $ | 145,850 |   |  | $ | 151,927 |  
|Costs and expenses:                                    |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Cost of products sold                                  |  |                                                                                 | 92,394  |   |                   |   | 86,681  |                  |  |   | 89,465          |   |  |                  | 85,029  |   |                   |   | 85,983  |                  |  |   | 83,452       |   |  |   | 86,092  |   |  |   | 86,802  |  
|Selling                                                |  |                                                                                 | 19,008  |   |                   |   | 19,220  |                  |  |   | 19,174          |   |  |                  | 18,565  |   |                   |   | 18,395  |                  |  |   | 17,055       |   |  |   | 17,459  |   |  |   | 17,773  |  
|General and administrative                             |  |                                                                                 | 21,571  |   |                   |   | 17,486  |                  |  |   | 17,050          |   |  |                  | 16,620  |   |                   |   | 15,144  |                  |  |   | 15,941       |   |  |   | 39,988  |   |  |   | 13,790  |  
|Restructuring and impairments                          |  |                                                                                 | 3,064   |   |                   |   | 1,274   |                  |  |   | 176             |   |  |                  | 222     |   |                   |   | 373     |                  |  |   | 1,077        |   |  |   | 5,332   |   |  |   | 5,176   |  
|Research and development                               |  |                                                                                 | 2,473   |   |                   |   | 2,526   |                  |  |   | 2,364           |   |  |                  | 2,561   |   |                   |   | 2,456   |                  |  |   | 2,305        |   |  |   | 2,692   |   |  |   | 2,382   |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Total operating costs and expenses                     |  |                                                                                 | 138,510 |   |                   |   | 127,187 |                  |  |   | 128,229         |   |  |                  | 122,997 |   |                   |   | 122,351 |                  |  |   | 119,830      |   |  |   | 151,563 |   |  |   | 125,923 |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Income (loss) from operations                          |  |                                                                                 | 16,049  |   |                   |   | 18,359  |                  |  |   | 26,373          |   |  |                  | 23,735  |   |                   |   | 22,234  |                  |  |   | 20,228       |   |  |   | (5,713  | ) |  |   | 26,004  |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                 
|Other income (expense):                                |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Interest expense, net                                  |  |                                                                                 | (10,930 | ) |                   |   | (14,484 | )                |  |   | (8,386          | ) |  |                  | (6,216  | ) |                   |   | (6,615  | )                |  |   | (4,178       | ) |  |   | (15,448 | ) |  |   | (15,460 | )
|Foreign exchange gain (loss)                           |  |                                                                                 | 899     |   |                   |   | 328     |                  |  |   | (1,196          | ) |  |                  | (136    | ) |                   |   | (666    | )                |  |   | (609         | ) |  |   | 1,670   |   |  |   | 3,378   |  
|Loss on early extinguishment of debt                   |  |                                                                                 |        |   |                   |   |        |                  |  |   |                |   |  |                  |        |   |                   |   |        |                  |  |   |             |   |  |   | (4,886  | ) |  |   |        |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Income (loss) before provision for income taxes        |  |                                                                                 | 6,018   |   |                   |   | 4,203   |                  |  |   | 16,791          |   |  |                  | 17,383  |   |                   |   | 14,953  |                  |  |   | 15,441       |   |  |   | (24,377 | ) |  |   | 13,922  |  
|Provision (benefit) for income taxes                   |  |                                                                                 | 2,510   |   |                   |   | 1,963   |                  |  |   | 3,686           |   |  |                  | 4,948   |   |                   |   | (127    | )                |  |   | 20,034       |   |  |   | (11,220 | ) |  |   | 5,655   |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Net income (loss)                                      |  | $                                                                               | 3,508   |   |                   | $ | 2,240   |                  |  | $ | 13,105          |   |  | $                | 12,435  |   |                   | $ | 15,080  |                  |  | $ | (4,593       | ) |  | $ | (13,157 | ) |  | $ | 8,267   |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Net income (loss) per common share  basic and diluted |  | $                                                                               | 0.08    |   |                   | $ | 0.05    |                  |  | $ | 0.30            |   |  | $                | 0.28    |   |                   | $ | 0.34    |                  |  | $ | (0.11        | ) |  | $ | (0.36   | ) |  | $ | 0.27    |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  
|Cash dividends per common share                        |  | $                                                                               | 0.225   |   |                   | $ | 0.225   |                  |  | $ | 0.225           |   |  | $                | 0.225   |   |                   | $ | 0.225   |                  |  | $ | 0.105        |   |  | $ |        |   |  | $ |        |  
|                                                       |  |                                                                                 |         |   |                   |   |         |                  |  |   |                 |   |  |                  |         |   |                   |   |         |                  |  |   |              |   |  |   |         |   |  |   |         |  

---

|(2) | See discussion regarding Restatement of Quarterly Financial Data at Note 20 of the Consolidated Financial Statements.
|--- | -----------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion should be read in conjunction with the section titled Risk Factors, the Consolidated Financial Statements and related Notes and other financial information appearing elsewhere
in this Annual Report on Form 10-K/A. The information below has been adjusted solely to reflect the impact of the restatement on the Companys financial results which is more fully described in Notes 19 and 20 to the consolidated financial
statements contained in this report and under the paragraph Restatement of Previously Issued Financial Statements below and does not reflect any subsequent information or events occurring after the date of the original filing or update
any disclosure herein to reflect the passage of time since the date of the original filing.

Restatement of Previously Issued Financial Statements

As discussed in the explanatory note to this Annual Report on Form 10-K/A and in Notes 19 and 20 to our consolidated financial statements contained in
this report, we are filing this Amendment No. 1 to our Annual Report on Form 10-K for the year ended December 31, 2006, originally filed on March 5, 2007 (the Original Filing), to amend and restate our consolidated balance
sheets as of December 31, 2006 and 2005 and our consolidated statements of operations, stockholders equity (deficit), and cash flows for the years 2006 and 2005 and our unaudited quarterly financial statements during these years,
commencing with the quarter ended June 30, 2005.

Subsequent to the Original Filing, an error in accounting for our interest rate swap agreements was
identified. We entered into floating-to-fixed interest rate swaps in June 2005. We 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, we determined that the swaps do not qualify for hedge accounting 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 are 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.

Overview

We are a leading global manufacturer and supplier of two
types 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 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. In 2006, our clothing segment represented 64% of our net sales.

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. In 2006, our roll cover segment represented 36% of our net sales.

In 2006, sales in other industrial applications outside of the paper industry, such as steel, plastics and textiles, accounted for 8% of the net sales in each of our segments.

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



27



---

##### Table of Contents

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. 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% from 1980 to 2005. Jaako Pöyry Consulting 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. Given that demand for our products
is primarily driven by the level of global paper production, we expect that demand for our 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. We expect to increase our footprint in Asia in order to take advantage of the high growth potential in that region.

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 small 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 places 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.
Recently, we have been reducing 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.

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.
| | - |  | ---------------------------------------------------



28



---

##### Table of Contents

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.

The amount of depreciation on our property and equipment
reflects the level of our capital expenditures. 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 $9.9 million, $9.8 million and $9.6 million
for the years ended December 31, 2006, 2005 and 2004, 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. In
2006, approximately 41% of our sales were in North America, 36% were in Europe, 8% were in South America, 13% were in Asia-Pacific and 2% were in the rest of the world.

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 US 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 consist 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 (loss) from operations. For example, in 2006 as compared to 2005, 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 $9.3 million and $0.4 million, respectively. Although the 2006 results reflect a period in which the value of the U.S. Dollar decreased as
compared to 2005, 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 U.S. Dollar changes relative to other currencies, we would expect our
income (loss) from operations to be proportionately affected less than our net sales.

During 2006, we conducted business in 9 foreign currencies. The
following table provides the average exchange rate in 2006 and 2005 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 in 2006
and 2005 denominated in each such foreign currency.



|                  |  |                                                  |  |                                                 
|----------------- |  | ------------------------------------------------ |  | ------------------------------------------------
|Currency          |  | Average exchange rate of the U.S. Dollar in 2006 |  | Average exchange rate of the U.S. Dollar in 2005
|Euro              |  | $1.26 = 1 Euro                                   |  | $1.24 = 1 Euro                                  
|Canadian Dollar   |  | $0.88 = 1 Canadian Dollar                        |  | $0.83 = 1 Canadian Dollar                       
|Brazilian Real    |  | $0.46 = 1 Brazilian Real                         |  | $0.41 = 1 Brazilian Real                        
|Australian Dollar |  | $0.75 = 1 Australian Dollar                      |  | $0.76 = 1 Australian Dollar                     
|British Pound     |  | $1.84 = 1 British Pound                          |  | $1.82 = 1 British Pound                         



|                  |  |                                                         |   |  |                                                         |  
|----------------- |  | ------------------------------------------------------- | - |  | ------------------------------------------------------- | -
|Currency          |  | Percentage of 2006net sales denominatedin such currency |   |  | Percentage of 2005net sales denominatedin such currency |  
|Euro              |  | 39.7                                                    | % |  | 41.4                                                    | %
|Canadian Dollar   |  | 9.4                                                     |   |  | 9.1                                                     |  
|Brazilian Real    |  | 6.7                                                     |   |  | 7.2                                                     |  
|Australian Dollar |  | 4.5                                                     |   |  | 4.7                                                     |  
|British Pound     |  | 4.1                                                     |   |  | 3.6                                                     |  



29



---

##### Table of Contents

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 included 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, three of which 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. During 2002, 2003, 2004, 2005 and 2006, we expensed $8,497 ($8,384 impairment),
$10,971($4,769 impairment), $19,533 ($10,331 impairment), $11,958 ($175 impairment) and $2,641, respectively, for these restructuring programs. These cost reduction efforts since 2002 eliminated approximately $8.4 million in cash costs that we would
have otherwise incurred in 2004 as compared to our cost structure in 2003, an additional $10.7 million in cash costs that would have otherwise incurred in 2005 as compared to our cost structure in 2004 and an additional $4.9 million in cash costs
that would have otherwise incurred in 2006 as compared to our cost structure in 2005. We experienced added operating costs resulting from shifting production from North American closed facilities to other facilities in these restructuring programs
which adversely impacted our cost of sales by approximately $3.5 million and $6.4 million in 2006 and 2005, respectively, and in the last quarter of 2006, we experienced added operating costs of $1.5 million in a European facility due to shifting
production from a closed facility, which costs we expect to decrease in 2007.

In the third quarter 2006, we announced the reorganization of our European
management structure along functional lines and have recorded related restructuring expenses of $2.3 million during the year ended December 31, 2006.

We have substantially completed the major restructuring programs that have already been initiated both in roll covers and clothing in 2006 and prior and do not currently anticipate significant plant closures of the type we completed in 2003
through 2005. We believe that our manufacturing footprint for clothing in North America has been adequately consolidated and that potential exists to improve our fixed overhead structure and to initiate further consolidations of our rolls
manufacturing footprint in Europe and North America.

We have entered into discussions with the workforce representatives regarding the potential closure
of a small roll covers plant in the U.K. in 2007. We recorded asset impairment charges of $1.7 million in the fourth quarter of 2006 related to this facility. We also expect to implement cost reduction programs in 2007 designed to improve our fixed
overhead structure, and we expect to incur significant restructuring expenses in 2007 in connection with our presently contemplated cost reduction efforts.



30



---

##### Table of Contents

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.

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 each of the three years in the period ended December 31, 2006, 2005 and
2004 certain consolidated operating results and the percentage of net sales they represent:



|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|---------------------------------------- |  | ----------------------------------------------- | ----- | - | ------------------ | - | ----- | ---- |  | - | ----- | --
|                                         |  | Year ended December 31,                         |      
|                                         |  | 2006 (As restated)                              |       |   | 2005 (As restated) |   |       | 2004 | 
|                                         |  | (in millions)                                   |      
|Net sales                                |  | $                                               | 601.4 |   |                    | $ | 582.4 |      |  | $ | 582.5 |   
|Cost of products sold                    |  |                                                 | 353.6 |   |                    |   | 342.3 |      |  |   | 331.5 |   
|Selling expenses                         |  |                                                 | 76.0  |   |                    |   | 70.7  |      |  |   | 69.3  |   
|General and administrative expenses      |  |                                                 | 72.7  |   |                    |   | 84.9  |      |  |   | 60.7  |   
|Restructuring and impairments expenses   |  |                                                 | 4.7   |   |                    |   | 12.0  |      |  |   | 19.5  |   
|Research and development expenses        |  |                                                 | 9.9   |   |                    |   | 9.8   |      |  |   | 9.6   |   
|Offering costs                           |  |                                                 |      |   |                    |   |      |      |  |   | 7.5   |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Income from operations                   |  |                                                 | 84.5  |   |                    |   | 62.7  |      |  |   | 84.4  |   
|Interest expense, net                    |  |                                                 | (40.0 | ) |                    |   | (41.7 | )    |  |   | (67.2 | ) 
|Foreign exchange gain (loss)             |  |                                                 | (0.1  | ) |                    |   | 3.8   |      |  |   | (4.7  | ) 
|Loss on early extinguishment of debt     |  |                                                 |      |   |                    |   | (4.9  | )    |  |   |      |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Income before provision for income taxes |  |                                                 | 44.4  |   |                    |   | 19.9  |      |  |   | 12.5  |   
|Provision for income taxes               |  |                                                 | 13.1  |   |                    |   | 14.3  |      |  |   | 26.6  |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Net income (loss)                        |  | $                                               | 31.3  |   |                    | $ | 5.6   |      |  | $ | (14.1 | ) 
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|                                         | 
|                                         |  | Percentage of Net Sales Year ended December 31, |      
|                                         |  | 2006 (As restated)                              |       |   | 2005 (As restated) |   |       | 2004 | 
|Net sales                                |  |                                                 | 100.0 | % |                    |   | 100.0 | %    |  |   | 100.0 | % 
|Cost of products sold                    |  |                                                 | 58.8  |   |                    |   | 58.8  |      |  |   | 56.9  |   
|Selling expenses                         |  |                                                 | 12.6  |   |                    |   | 12.1  |      |  |   | 11.9  |   
|General and administrative expenses      |  |                                                 | 12.1  |   |                    |   | 14.6  |      |  |   | 10.4  |   
|Restructuring and impairments expenses   |  |                                                 | 0.8   |   |                    |   | 2.1   |      |  |   | 3.3   |   
|Research and development expenses        |  |                                                 | 1.6   |   |                    |   | 1.7   |      |  |   | 1.7   |   
|Offering costs                           |  |                                                 |      |   |                    |   |      |      |  |   | 1.3   |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Income from operations                   |  |                                                 | 14.1  |   |                    |   | 10.7  |      |  |   | 14.5  |   
|Interest expense, net                    |  |                                                 | (6.7  | ) |                    |   | (7.2  | )    |  |   | (11.5 | ) 
|Foreign exchange gain (loss)             |  |                                                 |      |   |                    |   | 0.7   |      |  |   | (0.8  | ) 
|Loss on early extinguishment of debt     |  |                                                 |      |   |                    |   | (0.8  | )    |  |   |      |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Income before provision for income taxes |  |                                                 | 7.4   |   |                    |   | 3.4   |      |  |   | 2.2   |   
|Provision for income taxes               |  |                                                 | 2.2   |   |                    |   | 2.4   |      |  |   | 4.6   |   
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   
|Net income (loss)                        |  |                                                 | 5.2   | % |                    |   | 1.0   | %    |  |   | (2.4  | )%
|                                         |  |                                                 |       |   |                    |   |       |      |  |   |       |   

Year Ended December 31, 2006 Compared to Year Ended December 31, 2005.

Net Sales. Net sales for 2006 increased by $19.0 million, or 3.3%, to $601.4 million from $582.4 million for 2005. In 2006, 64% of our net sales were in our
clothing segment and 36% were in our roll cover segment.

In our clothing segment, net sales for 2006 increased by $4.3 million, or 1.1%, to $387.4 million
from $383.1 million for 2005 primarily due to (i) favorable currency effects on net sales in our clothing segment of $7.1 million related to the translation of sales



31



---

##### Table of Contents

made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes and (ii) increased sales from our Asia-Pacific
operations, including increased sales of $1.8 million resulting from the operations of PMA Shoji Co. Ltd., which we purchased in the third quarter of 2006. Offsetting these increases were (i) unfavorable currency effects on pricing related to
sales prices indexed in U.S. Dollars by certain non-U.S. operations of $5.0 million and (ii) a reduction of $4.0 million in clothing equipment sales during 2006 as compared with 2005. Overall pricing levels in our clothing segment decreased
marginally during 2006 as compared with 2005.

In our roll covers segment, net sales for 2006 increased by $14.7 million, or 7.4%, to $214.0 million from
$199.3 million for 2005 principally due to increased sales volume, primarily in North America, including $4.0 million of net sales attributable to the operations of Coldwater Covers, Inc., which we acquired in February 2006, and to favorable
currency effects of $2.2 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 rolls segment decreased marginally during 2006 as
compared with 2005.

Cost of Products Sold. Cost of products sold for 2006 increased $11.3 million, or 3.3%, to $353.6 million from $342.3
million for 2005.

In our clothing segment, cost of products sold for 2006 decreased by $0.8 million, or 0.4%, to $225.2 million from $226.0 million for
2005. The decrease was primarily due to (i) the $2.3 million impact of a lower cost structure for 2006 as compared to our cost structure for 2005 resulting from our cost reduction programs, (ii) decreased added operating costs of $1.4
million as compared with 2005 due to shifting production from closed facilities to other facilities under our restructuring programs and (iii) lower overall sales in this segment. These decreases were offset by unfavorable currency effects of
$5.3 million related to the translation of costs incurred in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes.

In our roll covers segment, cost of products sold increased by $12.1 million, or 10.4%, to $128.4 million from $116.3 million for 2005. The increase was primarily attributable to (i) increased sales in this segment, (ii) an
unfavorable shift in the mix of our product sales to lower margin products, primarily in North America, during 2006 as compared to 2005 and (iii) unfavorable currency effects of $1.2 million related to the translation of costs incurred in
currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes. The unfavorable product mix resulted from a shift in sales from our more profitable rubber covers to other types of covers as well as increased sales in
mechanical services and spreader rolls, which carry lower margins than our roll covers. These increases were partially offset by the $0.4 million favorable impact of a lower cost structure for 2006 as compared to our cost structure for 2005
resulting from our cost reduction programs.

Selling Expenses. For 2006, selling expenses increased by $5.3 million, or 7.5%, to $76.0 million
from $70.7 million for 2005 primarily due to (i) unfavorable currency effects of $1.1 million related to the translation of costs incurred in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes and
(ii) increased payroll, commissions and other selling expenses to expand sales coverage and to address shifting markets.

General and
Administrative Expenses. For 2006, general and administrative expenses decreased by $12.2 million, or 14.4%, to $72.7 million from $84.9 million for 2005. The decrease was primarily due to $23.4 million of expenses incurred in
connection with the closing of our initial public offering on May 19, 2005 and related transactions. Additionally, general and administrative expenses decreased by the $2.2 million impact of a lower cost structure for 2006 as compared to our
cost structure for 2005 resulting from our cost reduction programs. These decreases were partially offset by (i) an increase of $2.2 million in our environmental expense in 2006 as compared to due to the discovery of additional contaminated
soil at a former manufacturing site during the Companys remediation efforts undertaken in the fourth quarter of 2006 that related to the removal of contaminated soil previously identified by the Company (See Note 13 of Notes to Consolidated
Financial Statements), (ii) a $1.4 million decrease in royalty income due to a receipt of royalties in 2005 resulting from the final settlement of certain royalties that did not recur in 2006, (iii) a $0.7 million increase in compensation
expense incurred in 2006 as compared with 2005 as a result of restricted stock units granted under our 2005 Equity Incentive Plan , (iv) an increase in bad debt expense of $1.2 million during 2006 as compared to the 2005, (v) unfavorable
currency effects of $1.8 million and (vi) increased payroll, fringe benefits and other costs related to business development and reorganization activities in 2006 as compared to 2005.

Restructuring and Impairments Expenses. For 2006, restructuring and impairments expenses decreased by $7.3 million, or 60.8%, to $4.7 million from $12.0
million during 2005. Restructuring and impairments 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. Expenses incurred in 2006 include severance, facility and asset impairment costs of $2.2 million, $0.4 million, and $2.1 million, respectively. Restructuring
and impairments expenses incurred in 2006 were primarily severance-related costs resulting from the reorganization of our European management structure along functional lines and to the impairment of assets related to a facility for which a closing
was announced in 2007. For 2005, restructuring and impairments expenses consist of severance, facility, and asset impairment costs of $6.1 million, $5.7 million, and $0.2 million, respectively.



32



---

##### Table of Contents

Research and Development Expenses. For 2006, research and development remained relatively constant at $9.9
million for 2006 as compared with $9.8 million for 2005.

Interest Expense, Net. Net interest expense for 2006 decreased by $1.7 million, or
4.1%, to $40.0 million from $41.7 million for 2005 primarily attributable to an $8.2 million decrease resulting from (i) lower average debt balances outstanding during 2006 as compared with 2005 as a result of the refinancing that occurred in
connection with our initial public offering on May 19, 2005 and to (ii) lower interest rates on our current credit facility as compared to our debt facilities prior to the initial public offering. These decreases were partially offset by a
$6.5 million larger credit against interest expense recognized in 2005 as compared to 2006 in connection with the change in the fair value of our interest rate swaps.

Foreign Exchange Gain (Loss). For 2006, we had a foreign exchange loss of $0.1 million compared to a foreign exchange gain of $3.8 million for 2005. This $3.9 million difference 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, affected certain intercompany transactions and, up until May 19, 2005, the reported amount of our
external debt. Under our previously existing senior and mezzanine debt facilities, certain of our subsidiaries had debt denominated in currencies other than their functional currency and, as a result, the changes in relative exchange rates created a
foreign exchange gain or loss. Under our current credit facility, the majority of amounts borrowed are denominated in the functional currency of the borrowing subsidiary, which mitigates the amount of foreign exchange gain or loss related to
external debt. Foreign exchange gains and losses since May 19, 2005 resulted primarily from intercompany activity.

Provision for Income
Taxes. For 2006 and 2005, we recognized a provision for income taxes of $13.1 million and $14.3 million, respectively. Our effective tax rate was 30% for 2006 as compared with 72% for 2005. In 2006, the effective rate was lower than the US
statutory rate of 35% primarily due to a tax benefit in the United Kingdom of $1.1 million, reflecting the reversal of a previously established valuation allowance against deferred tax assets, and a tax refund in the United States of $1.7 million
relating to a net operating loss carryback that had a previously established valuation allowance against deferred tax assets. In 2005, the tax provision was affected by certain transaction costs and by operating losses in taxing jurisdictions for
which valuation allowances have been provided because of the uncertainty surrounding the future utilization of such net operating loss carryforwards.

Year Ended December 31, 2005 Compared to Year Ended December 31, 2004.

Net Sales. Net sales for 2005 remained
essentially constant at $582.4 million from $582.5 million for 2004. In 2005, 66% of our net sales were in our clothing segment and 34% were in our roll cover segment.

In our clothing segment, net sales for 2005 increased by $5.2 million, or 1.4%, to $383.1 million from $377.9 million for 2004. The increase is primarily attributable to currency gains of $11.2 million related to
the translation of sales made in currencies other than the U.S. Dollar to U.S. Dollars for financial reporting purposes, partially offset by the $7.5 million impact of the currency effect on pricing relating to sales prices indexed in U.S.
Dollars by certain non-U.S. operations as compared to 2004. Overall pricing levels were generally unchanged for 2005 as compared with 2004.

In our roll
covers segment, net sales for 2005 decreased by $5.3 million, or 2.6%, to $199.3 million from $204.6 million for 2004. The decrease is due to decreased sales of $7.2 million resulting primarily from weak market conditions in Europe, partially
offset by currency gains of $2.0 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 were generally unchanged for 2005 as compared
with 2004.

Cost of Products Sold. Cost of products sold for 2005 increased $10.8 million, or 3.3%, to $342.3 million from $331.5 million for
2004.

In our clothing segment, cost of products sold increased by $10.0 million, or 4.6%, to $226.0 million from $216.0 million for 2004. This increase
was primarily due to adverse currency translation effects of $8.8 million and $4.9 million of added operating costs incurred in connection with the transition of production operations from a closed facility to another facility. These increases were
partially offset by the impact of a lower cost structure during 2005, as compared to our cost structure for 2004, of $5.2 million as a result of our cost reduction programs.

In our roll covers segment, cost of products sold increased by $0.8 million, or 0.7%, to $116.3 million from $115.5 million for 2004. This increase was primarily attributable to unfavorable currency translation
effects of $0.7 million and to an unfavorable shift in the



33



---

##### Table of Contents

mix of our product sales to lower margin products. The unfavorable product mix shift occurred globally but is primarily related to a shift in North America
from our more profitable rubber covers to other types of covers and increased sales in mechanical services and spreader rolls, which carry lower margins than our roll covers. This mix effect and the currency translation effects were partially offset
by the impact of a lower cost structure during 2005, as compared to our cost structure for 2004, of $2.9 million as a result of our cost reduction programs.

Selling Expenses. For 2005, selling expenses increased by $1.4 million, or 2.0%, to $70.7 million from $69.3 million for 2004. This increase was due primarily to higher commissions and an increased sales force headcount in
North and South America in an effort to increase sales through expanded sales coverage, to enhance the introduction of new products and to address shifting markets. Selling expenses also increased in 2005 as compared to 2004 as a result of
unfavorable currency translation effects of $1.1 million. Partially offsetting these increases was the impact of a lower cost structure during 2005, as compared to our cost structure for 2004, of $1.4 million as a result of our cost reduction
programs.

General and Administrative Expenses. For 2005, general and administrative expenses increased by $24.2 million, or 39.9%, to
$84.9 million from $60.7 million for 2004. The increase was primarily due to expenses incurred in connection with the closing of our initial public offering on May 19, 2005 and related transactions which included (i) $15.5 million of
compensation expense related to the vesting of stock options and restricted stock in connection with the offering, (ii) $4.2 million of special one-time cash payments in connection with the adoption of our new management incentive compensation
plans, (iii) $2.7 million of cash transaction bonuses paid to management and (iv) $0.9 million of land transfer taxes related to certain of our subsidiaries in connection with the offering. Additionally, general and administrative expenses
increased by: (i) $4.5 million of costs to support the requirements of being a public company, including costs related to preparing to comply with the Sarbanes-Oxley Act and the regulations promulgated thereunder, (ii) $1.7 million of
costs related to the legal reorganization of our Brazilian subsidiaries, (iii) $1.8 million of compensation expense incurred as a result of restricted stock units granted under our 2005 Equity Incentive Plan, (iv) decreased royalty income
of $1.6 million primarily as a result of a one-time catch up payment in 2004 that did not recur in 2005 and (v) unfavorable currency effects of $1.6 million. These increases were partially offset by (i) impact of a lower cost structure
during 2005 as compared to our cost structure for 2004 of $1.9 million as a result of our cost reduction programs, (ii) lower management incentive compensation of $2.2 million as less incentive compensation was earned in 2005 under the new
management incentive compensation plan, (iii) the forgiveness of loans of $4.1 million during 2004, which did not recur during 2005 and (iv) a decrease of $2.9 million in our environmental expense in 2005 as compared to 2004 due to
environmental site assessments conducted in 2005 in connection with the closure of certain manufacturing facilities under our restructuring programs.

Restructuring and Impairments Expenses. For 2005, restructuring and impairments expenses decreased by $7.5 million, or 38.5%, to $12.0 million from $19.5 million during 2004. These expenses relate to our long-term strategy to
reduce production costs and improve long-term competitiveness as described above under Cost Reduction Programs. For 2005, restructuring and impairments expenses consist of severance, facility, and asset impairment costs of $6.1
million, $5.7 million, and $0.2 million, respectively. For 2004, restructuring and impairments expenses consist of severance, facility, and asset impairment costs of $3.8 million, $5.4 million, and $10.3 million, respectively.

Research and Development Expenses. For 2005, research and development expenses increased by $0.2 million, or 2.1%, to $9.8 million from $9.6 million for
2004. The increase is due to the development and launch costs of polyurethane roll cover products with enhanced performance characteristics, which we introduced in the third quarter of 2005.

Interest Expense, Net. Net interest expense for 2005 decreased by $25.5 million, or 37.9%, to $41.7 million from $67.2 million for 2004. The decrease is
primarily attributable to lower average debt balances outstanding during 2005 as compared with 2004, as a result of the refinancing that occurred in connection with our initial public offering on May 19, 2005, and to lower interest rates on our
current credit facility as compared to our debt facilities prior to the initial public offering. Additionally contributing to the decrease in net interest expense for 2005 as compared to 2004 were higher interest rates on hedge contracts that
expired in 2004 and an $8.1 million credit against interest expense for the increase in the fair value of interest rate swap agreements that we entered into in June 2005.

Foreign Exchange Gain (Loss). For 2005, we had a foreign exchange gain of $3.8 million compared to a foreign exchange loss of $4.7 million for 2004. This $8.5 million difference 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, affected certain intercompany transactions and, up until May 19, 2005, the reported amount of our external debt . Under our
previously existing senior and mezzanine debt facilities, certain of our subsidiaries had debt denominated in currencies other than their functional currency and, as a result, the changes in relative exchange rates created a foreign exchange gain or
loss. Under our current credit facility, the majority of amounts borrowed are denominated in the functional currency of the borrowing subsidiary, which we expect will mitigate the amount of future foreign exchange gain or loss related to external
debt. Foreign exchange gains and losses since May 19, 2005 resulted primarily from intercompany activity.



34



---

##### Table of Contents

Loss on Early Extinguishment of Debt. In connection with the completion of our initial public offering on
May 19, 2005, we repaid $752.5 million of principal and interest on previously existing senior bank debt, mezzanine bank debt and certain non-interest-bearing shareholder notes. The loss on early extinguishment of debt includes the write-off of
$4.9 million of unamortized deferred financing costs related to the debt that was repaid.

Provision for Income Taxes. For 2005 and 2004, we
recognized a provision for income taxes of $14.3 million and $26.6 million, respectively. Our effective tax rate was 72% for 2005 as compared with 212% for 2004. The effective tax rate exceeds the statutory tax rate of 35% primarily due to the
recording of valuation allowances in certain jurisdictions as a result of the uncertainty surrounding the future utilization of net operating loss carryforwards and the effect of the mix in earnings among geographical regions in which our income was
earned for 2005 as compared with 2004.

Dividend Policy

In 2006 we paid aggregate cash dividends of $0.90 per share of common stock as follows:



| |  |  | $0.225 per share paid on March 15, 2006 to shareholders of record on March 3, 2006;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | $0.225 per share paid on June 15, 2006 to shareholders of record on June 5, 2006;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | $0.225 per share paid on September 15, 2006 to shareholders of record on September 5, 2006; and
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | $0.225 per share paid on December 15, 2006 to shareholders of record on December 5, 2006.
| | - |  | -----------------------------------------------------------------------------------------

Aggregate cash dividend payments in 2006 were $39.4 million.

We paid these
dividends in 2006 in accordance with our Board of Directors dividend policy that reflected a judgment that our stockholders would be better served if we distributed to them a substantial portion of the excess cash generated by our business in
excess of operating needs, reserves for contingencies, interest and principal payments on indebtedness, capital expenditures, restructuring expenses and tax payments as regular quarterly dividends to the holders of our common stock, up to an annual
dividend rate of $0.90 per share, rather than retaining such cash for other purposes such as significant acquisitions or to pursue growth opportunities requiring capital expenditures or other investments significantly beyond planned amounts.

We believe that our dividend policy limits our ability to pursue growth, including growth opportunities requiring capital expenditures or other investment
beyond our current expectations and significant acquisitions.

We expect to reevaluate our dividend policy and the rate at which we pay quarterly dividends
on a quarterly basis taking into account such factors 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 relevant.

Based upon our expected level of expenditures for 2007, our financial performance would need to improve from
that of 2006 to pay $39.4 million in cash dividends, the amount paid in 2006, out of our cash flow from operations in 2007. As described below, certain Apax entities have committed to participate in our dividend reinvestment plan in 2007, which will
reduce the cash that otherwise would be required with respect to dividends declared in 2007. If our cash flow from operations is not sufficient to fund dividends, we would expect to reduce the rate at which we pay dividends. Our credit facility also
imposes important limitations on our ability to pay dividends. We believe that our credit facility would not permit us to pay dividends on our common stock at an $0.90 per share annual rate in 2007 without the commitment of the Apax entities to
participate in our dividend reinvestment plan in 2007 as described below, and even with this commitment, depending upon the level of our expenditures and our financial performance, our credit facility may still prohibit the payment of dividends at
this rate in 2007. See Credit Facility below.

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



35



---

##### Table of Contents

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, Apax WW Nominees Ltd. and Apax-Xerium APIA LP (collectively the Apax entities) agreed that they will participate in the DRIP through December 31, 2007 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. As of December 31, 2007 there were 43,799,662 shares of our common stock outstanding, of which 22,897,712 were held by the Apax entities. As more fully described in Risk
Factors in this Annual Report on Form 10-K/A, 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. The Apax entities have made no commitment to participate in the DRIP beyond 2007.

As more fully described in Risk Factors in this Annual Report on Form 10-K/A, 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 based upon our level of pre-dividend free cash flow;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.

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 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 expect to fund our liquidity requirements
primarily with cash generated from operations and, to the extent necessary, through borrowings under our credit facility.



36



---

##### Table of Contents

Net cash provided by operating activities was $69.2 million, $54.7 million and $78.7 million in 2006, 2005 and 2004,
respectively. The $14.5 million increase in 2006 as compared with 2005 and the $24.0 million decrease in cash flow from operating activities in 2005 as compared to 2004 is primarily due to activities related to our initial public offering that
occurred on May 19, 2005 which resulted in approximately $9.2 million of payments of IPO related costs, approximately $7.4 million of payments to the prior parent company to cover its liabilities and $4.2 million of accelerated cash interest
payments. Partially offsetting the increase in 2006 was a decrease in working capital items, primarily as a result of decreased accounts payable and accrued expenses, as compared with 2005.

Net cash used in investing activities was $37.9 million, $28.7 million and $36.6 million for 2006, 2005 and 2004, respectively. The increase in 2006 as compared to 2005
was primarily due to (i) payments for the acquisitions in 2006 of Coldwater Covers, Inc. and PMA Shoji Co. Ltd. totaling $8.1 million and (ii) an offset in cash used for investing activities for 2005 of $4.9 million reflecting the proceeds
from the sale of our Wake Forest, North Carolina manufacturing. These increases were partially offset by (i) a decrease in capital equipment spending of $3.4 million in 2006 as compared with 2005 and (ii) $1.7 million of proceeds from the
sale of our dewatering equipment business in August 2006. The decrease in cash used in investing activities in 2005 as compared to 2004 was related to an increase in proceeds from the disposal of assets of $6.1 million during 2005, of which $4.9
million resulted from the sale of our Wake Forest facility in the first quarter of 2005.

Net cash used in financing activities was $78.2 million in 2006
as compared with net cash provided by financing activities of $5.6 million in 2005 and net cash used in financing activities was $43.1 million in 2004. During 2005, the $5.6 million of net cash provided by financing activities was primarily the
result of the completion of our initial public offering on May 19, 2005. Additionally, the decrease during 2006 as compared with 2005 was primarily the result of $39.4 million of dividend payments to our shareholders during 2006 compared to
$14.4 million during 2005 as we did not begin making dividend payments to our shareholders until after the completion of our initial public offering, the first of which was made on September 15, 2005. We also made voluntary repayments of senior
debt in 2006 of $28 million and paid $2.2 million of fees related to the amendments of our credit facility in 2006. The increase of $48.7 million in 2005 as compared with 2004 is primarily the result of our initial public offering, which occurred on
May 19, 2005, partially offset by cash dividend payments of $14.4 million. See Initial Public Offering below for additional discussion.

As of December 31, 2006, there was a $628.3 million balance of term loans outstanding under our senior credit facility. The decrease from the $650 million issued on May 19, 2005 was due to (i) changes in currency exchange
rates impacting debt denominated in currencies other than the U.S. Dollar (ii) quarterly principal payments of $1.6 to $1.7 million beginning with the quarter ended September 30, 2005, as required under the term loan and
(iii) voluntary repayments of senior debt during 2006 totalling $28 million. In addition, as of December 31, 2006, we had an aggregate of $10.6 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 $49.9 million available for additional borrowings under these revolving lines
of credit.

We had cash and cash equivalents of $16.8 million, $60.0 million and $24.0 million at December 31, 2006, 2005 and 2004, respectively.

Capital Expenditures

We use the term capital
expenditures to refer to costs incurred to purchase property and equipment. The majority of our capital expenditures relate to purchases of machinery and equipment used in the manufacturing of our products. Capital expenditures were funded
from net cash provided by operating activities and borrowings under our credit facility.

During 2006, we had capital expenditures of $32.5 million
consisting of approximately $19.9 million of growth capital expenditures and approximately $12.6 million of maintenance capital expenditures. 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. Included in the $32.5 million and $19.9
million amounts are $2.0 million of capital expenditures to expand production capacity in Brazil which are excluded from certain limitations imposed by our credit facility. See Credit Facility below for a discussion on the
restrictions imposed on our ability to make capital expenditures by our credit facility.

During 2005, we had capital expenditures of $35.8 million
consisting of approximately $23.2 million of growth capital expenditures and approximately $12.6 million of maintenance capital expenditures.



37



---

##### Table of Contents

During 2004, we had capital expenditures of $36.6 million consisting of approximately $19.4 million of growth capital
expenditures, including $8.0 million of expenditures resulting from restructuring activities under our cost reduction programs, and approximately $17.2 million of maintenance capital expenditures.

We expect that capital expenditures in 2007 as compared to 2006 (not including capital expenditures of $2 million spent in 2006 and up to $8.2 million that we expect to
spend in 2007, in each case to expand production capacity in Brazil and that are excluded from certain limitations imposed by our credit facility as described under Credit Facility below) will be approximately $13 million higher.
This increase is based in large part on growth capital expenditures in Asia that we expect to make over the next several years. Accordingly, subject to the limitations imposed on capital expenditures by our credit facility, we expect capital
expenditures to be higher than the 2006 level for the next several years.

Initial Public Offering

On May 19, 2005 we completed our initial public offering, with a related debt refinancing, and a reorganization. Prior to the offering, Xerium Technologies, Inc. was
an indirect, wholly-owned subsidiary of Xerium S.A.; subsequent to the offering, we directly or indirectly hold all of the operating subsidiaries and related holding companies of the former corporate group of Xerium S.A., excluding the former
parent, Xerium S.A., and two holding company subsidiaries of Xerium S.A., Xerium 2 S.A. and Xerium 3 S.A. The accompanying consolidated financial statements for all periods presented reflect the operations of Xerium Technologies, Inc. and its
subsidiaries after the effect of this reorganization.

Prior to the offering, Xerium Technologies, Inc. had outstanding one share of $.01 par value common
stock that was held by Xerium 3 S.A. In connection with the offering, we effected a 31,013,482-for-1 stock split of this common stock and accordingly, all share and per share amounts related to common stock included in the accompanying consolidated
financial statements and notes thereto have been presented as if this stock split had occurred as of the earliest period presented.

In connection with the
offering, Xerium Technologies, Inc. issued 13,399,233 shares of common stock at a public offering price of $12 per share and entered into a $750 million credit facility agreement, under which $650 million was borrowed in connection with the offering
and which has a seven year maturity. In connection with the offering, we repaid $752.5 million of principal and interest on the previously existing senior bank debt, mezzanine bank debt and certain non-interest bearing shareholder notes, as well as
$1.4 million of contractual payments under various rate swap agreements which were used to hedge the floating rate senior and mezzanine debt. We wrote off $4.9 million of deferred financing costs related to the repayment of this debt as of
May 19, 2005, which is classified as loss on early extinguishment of debt in the accompanying statements of operations.

Costs related to our
reorganization, debt recapitalization and the offering include the following:



| |  |  | $41.4 million of fees and expenses including (i) $10.1 million to underwriters (charged against paid-in capital), (ii) $13.1 million to arrangers and
lenders (capitalized as deferred financing costs) and (iii) $18.2 million of other fees and expenses (including $10.0 million related to the offering and charged against paid-in capital, $6.9 million related to the debt recapitalization and
capitalized as deferred financing costs and $1.3 million charged to interest expense related to contractual payments under various rate swap agreements which were used to hedge the floating rate of previously existing senior and mezzanine debt);
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $15.5 million of non-cash compensation expense related to the vesting of stock options and restricted stock in connection with the offering charged to general and
administrative expense;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $2.7 million in compensation expense for the portion of cash transaction bonuses that were paid to members of our management team in connection with the offering
charged to general and administrative expense.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, Xerium Technologies, Inc. distributed $7.4 million to Xerium 3 S.A. to
reimburse Xerium 3 S.A. for certain pre-closing liabilities and $1.2 million to Xerium 3 S.A. to fund certain expenses expected to be incurred by Xerium 3 S.A. following the offering.

Prior to the offering, we had outstanding $39.6 million of non-interest bearing loans. Upon the closing of the offering, we repaid $1.2 million of these loans with cash; the remaining $38.4 million was repaid by
Xerium S.A. with an obligation to deliver shares of Xerium Technologies, Inc. This repayment with shares is considered to be a capital contribution to Xerium Technologies, Inc.

In connection with the offering, directors and members of our senior management who owned common stock of Xerium S.A. or held options to purchase common stock of Xerium S.A. transferred their equity interests in
Xerium S.A. to Xerium Technologies, Inc. in exchange for 1,842,546 shares of common stock of Xerium Technologies, Inc. We used the shares received in this exchange to redeem 1,842,546 shares of our common stock from Xerium 3 S.A.



38



---

##### Table of Contents

Additionally, Xerium Technologies, Inc. received 283,117 shares of its common stock from Xerium S.A., which represented
Xerium S.A. shares held by a subsidiary of Xerium Technologies, Inc. that were not allocated to the issuance of shares related to stock options that were exercised in connection with the offering. These shares were subsequently retired. In addition,
$4.6 million of the offering proceeds were used to purchase 404,505 shares of common stock from certain directors and members of senior management. All such shares were retired by the Company in connection with the offering.

Upon completion of the offering, the total amount of our authorized capital stock consisted of 150,000,000 shares of $.01 par value common stock and 1,000,000 shares of
$.01 par value preferred stock, of which 43,725,093 shares of common stock were outstanding and no shares of preferred stock were outstanding.

Following
the completion of our initial public offering, we incurred additional annual administrative costs associated with being a public company. Approximately $5.6 and $5.1 million of such costs were incurred in 2006 and 2005, respectively.

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. 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.

On February 8, 2006, the credit facility was amended to:



| |  |  | Permit certain additional capital expenditures, subject to the other provisions of the credit facility, in 2006 and 2007 in connection the expansion of production
capacity in Brazil.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide that such additional capital expenditures do not reduce pre-dividend free cash flow (as such term is defined in the credit facility and below).
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increase the applicable margin for U.S. Dollar LIBOR term loans from 2.00% to 2.25%.
| | - |  | ------------------------------------------------------------------------------------



| |  |  | Change the minimum interest coverage ratio for the fiscal quarters ending June 30, 2006, September 30, 2006 and March 31, 2007.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | Change the maximum leverage ratio for the fiscal quarters ending March 31, 2006 through December 31, 2007.
| | - |  | ----------------------------------------------------------------------------------------------------------

We paid an amendment fee of $0.8 million in connection with this amendment.

On December 22, 2006, we entered into a second amendment to the credit facility, which includes, among other changes, the following changes:



| |  |  | Loosening of the interest coverage ratio covenant from the fourth quarter of 2006 through 2012 and the leverage ratio covenant from 2007 through 2012, as set forth
below.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes to the pre-dividend free cash flow test to limit the amount of quarterly dividends that we may pay beginning after December 31, 2006 to 11.25% of
pre-dividend free cash flow (as defined in the senior credit facility) for the preceding four quarters and to limit the amount of quarterly dividends that we may pay commencing December 31, 2007 to 18.75% of pre-dividend free cash flow for the
preceding four quarters.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dividends applied to newly-issued or treasury shares of common stock of the company pursuant to a dividend reinvestment plan will not be treated as dividend
payments for the purpose of the pre-dividend free cash flow test and will not reduce excess cash (as defined in the senior credit facility).
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The amount to which the balance on the revolving credit facility must be reduced for at least 30 consecutive days during each fiscal year is increased from zero to
$20 million.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



39



---

##### Table of Contents

| |  |  | Changes in specially permitted capital expenditures for Brazil that alter expansion of production capacity in Brazil and that shift a portion of the amount
specially permitted for 2006 to 2008.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The applicable margin on the revolving and term loans is increased by 0.25% and subject to a further increase of an additional 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.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We paid an amendment fee of $1.4 million in connection with the second amendment.

The description below describes the credit facility, as amended
on December 22, 2006.

The credit facility, as amended, is secured by substantially all of our assets and the assets of most of our subsidiaries that
were guarantors under the previously existing credit facility in all cases 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 effectively fixed the interest rate on
approximately 89% of the term loan credit facility through June 30, 2008 and, as of December 31, 2006, the weighted average interest rate on the effectively fixed portion of the term loan facility was 5.87%. 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 scheduled
principal payments on the term loan of $6.7 million each year, payable in quarterly installments that began September 30, 2005, $1.7 million due in March 2012 and $589.9 million 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 customary 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 $10,000,000 of cumulative net proceeds and exemption of up to an additional $10,000,000 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 $2,000,000 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 50% 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 except that commencing with such prepayment
to be made with respect to 2007 excess cash in 2008, in the event our dividend payments exceed 65% of our pre-dividend free cash flow we will be required to make prepayments in the amount of 11.25% (for 2007) and 18.75% (for 2008 and thereafter) of
our excess cash. During the first quarter of 2007, we will make a mandatory prepayment of $3.4 million.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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:
| | - |  | ------------------------------------------------------------------------------------------------------------------------



40



---

##### Table of Contents

|                                                                    |  |       
|------------------------------------------------------------------- |  | ------
|Period                                                              |  | Ratio 
|Fiscal quarters ending December 31, 2006 through September 30, 2007 |  | 3.50:1
|Fiscal quarters ending December 31, 2007 through June 30, 2009      |  | 3.75:1
|Fiscal quarters ending September 30, 2009 through March 31, 2010    |  | 4.00:1
|Fiscal quarters ending June 30, 2010 through December 31, 2010      |  | 4.25:1
|Fiscal quarters ending March 31, 2011 and June 30, 2011             |  | 4.50:1
|Fiscal quarters ending September 30, 2011 through March 31, 2012    |  | 4.75:1



| |  |  | 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 December 31, 2006 through 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 September 30, 2005 through December 31, 2006 |  | 1.75:1
|Fiscal quarters ending March 31, 2007 through December 31, 2007     |  | 1.85:1
|Fiscal quarters ending March 31, 2008 and thereafter                |  | 1.90:1

For the four fiscal quarters ended December 31, 2006 our interest coverage ratio was 3.86:1, our leverage
ratio was 4.30:1 and our fixed charge coverage ratio was 2.11:1. Our ability to comply with the financial ratios 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. 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. In particular, in order to be in compliance with the interest coverage ratio in respect of the
four fiscal quarters ending December 31, 2007, we will need to generate Adjusted EBITDA during such period that, depending upon factors affecting interest expense in 2007, including changes in market interest rates affecting the unhedged
portion of the interest on our senior indebtedness, and the extent to which we utilize our revolving loan, is nearly equal to or in excess of the amount of Adjusted EBITDA we generated in 2006.

Our credit facility limits the amount of our capital expenditures in any given fiscal year to an amount not exceeding $44 million for each fiscal year from 2005 through
2009 and $50 million for fiscal year 2010 and fiscal year 2011, in each such case exclusive of excess cash amounts permitted to be spent on capital expenditures; provided that in addition to these maximum amounts, subject to the other provisions of
the credit facility, we are permitted to make additional capital expenditures solely to expand production capacity in Brazil in 2006, 2007 and 2008 in aggregate amounts of up to $4.6 million, $8.2 million and $3.8 million, respectively.

Our ability to comply in future periods with the financial covenants in our credit facility will depend on our ongoing financial and operating performance, which in
turn will be subject to general economic conditions and to financial, business and other factors, many of which are beyond our control (including currency exchange rates), and 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. Costs we incur as a result of initiatives we
undertake may also impact our ability to comply with the financial ratios. For example, we expect to incur significant restructuring expenses in 2007 in connection with our presently contemplated cost reduction efforts. Under our credit facility,
restructuring expense above specified limits reduce Adjusted EBITDA; see Non-GAAP Liquidity Measures. To the extent that expenses incurred in 2007 in connection with these efforts exceed actual cost reductions in 2007 by more than
the amount that is not considered in calculating Adjusted EBITDA, Adjusted EBITDA in 2007 and our ability to comply with the financial covenants in our credit facility for that period would be negatively affected.



41



---

##### Table of Contents

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



| |  |  | prior to December 31, 2006 we were permitted to pay dividends in an amount not to exceed $10 million in the aggregate per fiscal quarter;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------



| |  |  | beginning with December 31, 2006, we may pay dividends, not including for purposes of the limitation dividends applied to newly-issued or treasury shares of
our common stock pursuant to a dividend reinvestment plan, on each quarterly dividend payment date in 2007 up to an amount that does not exceed 11.25% of our pre-dividend free cash flow (as defined in our credit facility) for the four fiscal
quarters ended immediately prior to such dividend payment date. 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) cash capital expenditures (reduced by the amount of any asset sale, insurance or condemnation proceeds which we are permitted to retain in our business, any capital expenditures made with the proceeds of previously generated surplus cash
and any capital expenditures used to expand production capacity in Brazil in 2006 (up to $4.6 million), 2007 (up to $8.2 million) and 2008 (up to $3.8 million)) (iv) all scheduled debt repayments, (v) cash restructuring expenses (up to
specified amounts 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; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | during the period commencing December 31, 2007 and thereafter, we may pay quarterly dividends, not including for the purposes of the limitation dividends
applied to newly-issued or treasury shares of our common stock pursuant to a dividend reinvestment plan, up to an amount that does not exceed 18.75% of our pre-dividend free cash flow for the four fiscal quarters ended immediately prior to such
dividend payment date.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

We generated $46.3 million of pre-dividend free cash flow for the twelve month period ended December 31, 2006. This level
of pre-dividend free cash flow for the four fiscal quarters preceding the quarterly dividend payment dates in 2007 would permit maximum quarterly cash dividend payments (not including dividends applied to newly-issued or treasury shares of our
common stock pursuant to a dividend reinvestment plan) of $5.2 million. To the extent that Adjusted EBITDA remains at 2006 levels but expenditures used in calculating pre-dividend free cash flow increase, the maximum permitted quarterly dividend
payments would be lower. In particular, we expect capital expenditures to be higher in 2007 than in 2006. The amount of cash required to pay quarterly dividends in 2007 at the $0.225 per share level declared for the March 15, 2007 dividend
payment date depends on the number of shares outstanding and the level of participation in our dividend reinvestment plan (or DRIP). Approximately $4.9 million of cash would be required to pay the quarterly dividend scheduled for
March 15, 2007 at $0.225 per share based upon 43,799,662 shares of common stock outstanding as of December 31, 2006 and an assumed participation rate of 50% in the DRIP. 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 $0.225 per share level in succeeding quarters of 2007 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 expect that expenditures used in
calculating pre-dividend free cash flow will, in the aggregate, be approximately $13 million greater for 2007 as compared to 2006 primarily as a result of our expectation that expenditures in 2007 for capital investment (not including capital
expenditures of $2 million spent in 2006 and up to $8.2 million that we expect to spend in 2007, in each case to expand production capacity in Brazil that, subject to compliance with the other provisions of our credit facility, do not reduce
pre-dividend free cash flow) will be $13 million higher in 2007 than in 2006. We expect that net interest expense paid in cash, scheduled debt repayments and cash payments of withholding taxes from proceeds of the repurchase, redemption or retention
of our common stock relating to equity incentive awards will, in the aggregate, be at a similar level for 2007 as compared to 2006. See Quantitative and Qualitative Disclosures about Market Risk  Interest Rate Hedging below for a
discussion of the impact of changes in interest rates on our expected interest expense. The amount of our cash income tax costs in 2007 will be largely dependent on the geographies in which our income for 2007 is earned, and therefore if our
Adjusted EBITDA for 2007 were at the same level as in 2006, $146.2 million, cash income taxes for 2007 could be higher or lower than in 2006.



42



---

##### Table of Contents

Pre-dividend free cash flow for 2007 may also be adversely affected by the restructuring expenses described above that we
expect to incur in 2007 if these expenses in 2007 exceed the associated savings in 2007.

The Apax entities have made no commitment to participate in the
DRIP beyond 2007. Assuming no participation in the DRIP in the first quarter of 2008, the amount of cash required to pay a dividend in such quarter at the $0.225 per share level would be $9.9 million plus $225,000 per each additional million shares
outstanding above the 43,799,662 shares of common stock outstanding as of December 31, 2006. For example, if we paid quarterly dividends of $0.225 per share each quarter in 2007, the stock price of our common stock remained at a constant $9.79
per share (the closing price on December 29, 2006) during 2007, the level of participation in the DRIP was 50% for each 2007 quarterly dividend and there were no changes in our outstanding common stock other than as a result of the DRIP, we
would have issued approximately 2 million shares pursuant to the DRIP in 2007 and $10.3 million of cash would be required to pay a cash dividend of $0.225 per share in the first quarter of 2008 without any participation in the DRIP in that
quarter. Based on our expected expenditures for 2007 that impact pre-dividend free cash flow described above, if our Adjusted EBITDA were at the same level for 2007 as for 2006, our pre-dividend free cash flow for 2007 would be $33.0 million and our
credit facility would limit the maximum quarterly cash dividend payment in the first quarter of 2008, assuming no participation in the DRIP for such quarter, to $6.2 million, or approximately $0.14 per share if there were 45.8 million shares of
common stock entitled to participate in such dividend. Under our credit facility, capital expenditures financed with the proceeds from certain asset sales do not reduce pre-dividend free cash flow. As we evaluate our dividend policy and the rate at
which we pay quarterly dividends, we may consider funding a portion of our capital expenditures with all or a portion of the approximately $8.8 million proceeds from asset sales through December 31, 2006 and $3.4 million of previously generated
surplus cash available for such funding in accordance with the credit facility.

Pre-dividend free cash flow (as defined in our credit facility) does not
represent the amount we intend to distribute as dividends for any period but rather is a restriction on the maximum level of dividend payments, if any, that we will be permitted to declare and pay under the terms of our credit facility. See
Dividend Policy above.

Contractual Obligations and Commercial Commitments

The following table provides aggregated information about our contractual obligations as of December 31, 2006.



|                                             |  |                        |         |                 |   |           |  |           |       |                  |   |       |  |   |      
|-------------------------------------------- |  | ---------------------- | ------- | --------------- | - | --------- |  | --------- | ----- | ---------------- | - | ----- |  | - | -----
|                                             |  | Payments Due by Period
|Contractual Obligations                      |  | Total                  |         | Less than1 year |   | 1-3 years |  | 3-5 years |       | More than5 years
|                                             |  | (in millions)         
|Long-term debt                               |  | $                      | 628.5   |                 | $ | 10.1      |  | $         | 13.3  |                  | $ | 13.5  |  | $ | 591.6
|Interest expense on long-term debt (2)       |  |                        | 235.1   |                 |   | 38.8      |  |           | 86.5  |                  |   | 88.1  |  |   | 21.7 
|Operating leases                             |  |                        | 16.1    |                 |   | 3.6       |  |           | 5.0   |                  |   | 3.2   |  |   | 4.3  
|Purchase obligations (1)                     |  |                        | 33.3    |                 |   | 18.7      |  |           | 10.2  |                  |   | 4.3   |  |   | 0.1  
|Pension and other postretirement obligations |  |                        | 92.0    |                 |   | 9.3       |  |           | 15.5  |                  |   | 17.4  |  |   | 49.8 
|                                             |  |                        |         |                 |   |           |  |           |       |                  |   |       |  |   |      
|Total contractual cash obligations           |  | $                      | 1,005.0 |                 | $ | 80.5      |  | $         | 130.5 |                  | $ | 126.5 |  | $ | 667.5
|                                             |  |                        |         |                 |   |           |  |           |       |                  |   |       |  |   |      

---

|(1) | Includes obligations with respect to raw materials purchases, repair and maintenance services, utilities and capital expenditures.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(2) | Interest expense shown above is based on the effective interest rate as of December 31, 2006 plus an increase of 0.25% as a result of Moodys downgrade of its rating of
our senior debt in February 2007. As of December 31, 2006, the weighted average interest rate on the effectively fixed portion of the term loan facility was 5.87% and the weighted average interest rate on the portion of the term loan facility
not effectively fixed, based on the 90-day LIBOR, was 6.86%. The interest rate on approximately 89% of the term loan portion of the credit facility is effectively fixed by interest rate swap contracts through June 30, 2008.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Off-Balance Sheet Financing

During the
year ended December 31, 2006, we have not engaged in material off-balance sheet activities, including the use of structured finance or special purpose entities.

Critical Accounting Policies and Estimates

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
consolidated financial statements included elsewhere in this Annual Report identify the significant accounting policies used in preparation of the consolidated financial statements. The most significant areas involving management judgments and
estimates are described below.



43



---

##### Table of Contents

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 hedge accounting under SFAS No. 133 was not
allowed, as discussed in Notes 19 and 20 of the Notes to 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.

Goodwill. We account for acquired goodwill and intangible assets in accordance with SFAS No. 141, Business Combinations
(SFAS No. 141). As a result, goodwill and other indefinite lived assets are not amortized. Purchase accounting required by SFAS No. 141 involves judgment with respect to the valuation of the acquired assets and liabilities in
order to determine the final amount of goodwill. We believe that the estimates that we have used to record prior acquisitions are reasonable and in accordance with SFAS No. 141.

Impairment of Goodwill and Indefinite-Lived Intangible Assets. We account for acquired goodwill and goodwill impairment in accordance with SFAS No. 142, Goodwill and Other Intangible Assets
(SFAS No. 142). This pronouncement requires considerable judgment in the valuation of acquired goodwill and the ongoing evaluation of goodwill impairment.

We perform an annual test for goodwill impairment as of December 31st at the business segment level. We have two business segments: clothing and roll covers. When the Companys business was acquired in 1999,
more than 80% of the goodwill was assigned to the roll covers segment. In 2006, segment earnings were $99 million for the clothing segment and $55 million for the roll covers segment.

To determine if an impairment exists, the fair value of each business segment is compared to its carrying value. For the purpose of performing the annual impairment test we allocate all shared assets and liabilities
to the business segments based upon the percentage of each segments revenue to total revenue. Shared expenses are allocated to each segment to the extent necessary to allow them to operate as independent businesses. Fair value was determined
by using a weighted combination of both a market multiple approach and an income approach. The market multiple approach utilizes market transactions, ownership interests or securities traded in public companies (i.e. guideline companies) to
determine measures that are used to value the Companys business segments. The income approach is a present value technique used to measure the fair value of future cash flows produced by each business segment. Determining the fair value of a
business segment or an indefinite-lived purchased intangible asset is judgmental in nature and requires the use of significant estimates and assumptions, including revenue growth rates and operating margins, discount rates and future market
conditions, among others. We believe that the assumptions and rates used in our annual impairment test under SFAS No. 142 are reasonable, but inherently uncertain. The excess of the fair value over the carrying value for each of our respective
business segments as of December 31, 2006, the annual test date, was approximately $413 million for the clothing segment and $42 million for the roll covers segment. In order to evaluate the sensitivity of the analysis performed, we applied a
hypothetical 5% decrease to the fair value of each business segment, which resulted in a carrying value in excess of fair value of approximately $374 and $20 million for the clothing and roll covers segments, respectively.

Contingencies. We are subject to various claims and contingencies associated with lawsuits, insurance, tax, environmental and other issues arising out of the
normal course of business. Our consolidated financial statements reflect the treatment of claims and contingencies based on managements view of the expected outcome. We consult with legal counsel on those issues related to litigation with
respect to matters in the ordinary course of business. If the likelihood of an adverse outcome is probable and the



44



---

##### Table of Contents

amount is estimable, we accrue a liability in accordance with SFAS No. 5, Accounting for Contingencies. While we believe that the
current level of reserves is adequate, the adequacy of these reserves may change in the future due to new developments in particular matters. We have expensed $3.1 million (net of a $0.2 million settlement from a potentially responsible party), $0.9
million and $3.8 million in 2006, 2005 and 2004, respectively, for environmental costs related to contamination at two former manufacturing sites which were closed under our restructuring programs. Management believes that the environmental issues
at these two sites have been remediated and we not expect to incur significant additional costs related thereto.

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.

We have recognized a net deferred tax liability of $31.2 million and $27.4 million at December 31, 2006 and 2005, respectively. The deferred taxes relate
principally to pension and post-retirement benefits, intangible assets and differences between the book and tax bases of property and equipment.

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 December 31, 2006, 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.

Undistributed earnings of our foreign subsidiaries amounted to approximately
$187 million at December 31, 2006. Those earnings are considered to be indefinitely reinvested and, accordingly, no provision for income taxes or withholding taxes has been provided thereon. Upon distribution of those earnings in the form of
dividends or otherwise, we may be subject to both income taxes (subject to an adjustment for foreign tax credits) and withholding taxes payable to the various jurisdictions. Determination of the amount of unrecognized deferred U.S. income tax
liability or withholding taxes is not practicable because of the complexities associated with its hypothetical calculation; however, unrecognized foreign tax credit carryforwards and net operating loss carryforwards would be available to reduce some
portion of the liability.

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.

Stock Based Compensation. On January 1, 2006, the Company adopted 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.

SFAS No. 123R requires forfeitures to be
estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The term forfeitures is related to employee attrition and based on a historical analysis of its employee
turnover; the Company currently estimates that approximately 15% of time-based and performance-based RSUs will be forfeited. This analysis will be re-evaluated quarterly and the forfeiture rate will be adjusted as necessary. We estimate that a
change in forfeiture rate of approximately 8% would impact earnings per share by approximately $0.01. Ultimately, the actual expense recognized over the vesting period will be only for those shares that meet the requirements of continued employment
up to the time of vesting.

Postretirement Plans. We have various defined benefit plans. We also have an unfunded plan to provide
postretirement healthcare benefits to substantially all retired U.S. employees. We use assumptions, such as expected long-term return on plan assets and discount rate, to determine our pension expense, and assumptions, as healthcare cost trend rate,
to determine our postretirement health care expense.

We can not determine whether or how much future assumptions may change. However, as of
December 31, 2006, a 1% increase or decrease in the following assumptions would increase (decrease) pension or postretirement expense, on a pre-tax basis as follows:



45



---

##### Table of Contents

These assumed health care cost trends have a significant impact on the amounts reported for the plan. A change of 1% in
the assumed health care cost trend rates would have the following effect:

(in millions)



|                                                      |  |                 |      |   |                                       |   |                          |  |   |    
|----------------------------------------------------- |  | --------------- | ---- | - | ------------------------------------- | - | ------------------------ |  | - | ---
|                                                      |  | 1% increase in: |      |   | Expected Long-TermReturn onPlan Asset |   | HealthcareCost TrendRate
|                                                      |  | Discount Rate   |      |   |                                      
|Increase (decrease) to pension/postretirement expense |  | $               | (8.1 | ) |                                       | $ | 8.9                      |  | $ | 0.4



|                                                      |  |                 |      |                                      |   |      |                          |  |   |      |  
|----------------------------------------------------- |  | --------------- | ---- | ------------------------------------ | - | ---- | ------------------------ |  | - | ---- | -
|                                                      |  | 1% decrease in: |      | ExpectedLong-TermReturn onPlan
Asset |   |      | HealthcareCost TrendRate | 
|                                                      |  | Discount Rate   |      |                                     
|Increase (decrease) to pension/postretirement expense |  | $               | 11.7 |                                      | $ | (9.9 | )                        |  | $ | (0.4 | )

New Accounting Standards

In November 2004, the FASB issued SFAS No. 151, Inventory Costsan Amendment of ARB No. 43, Chapter 4. This statement clarifies the accounting for abnormal amounts of idle facility expense,
freight, handling costs and spoilage, requiring these items be recognized as current-period charges. In addition, this statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the
production facilities. The provisions of this statement are effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The adoption of this accounting principle did not have a significant impact on the
Companys financial position or results of operations.

In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment (Revised
2004) (SFAS No. 123R), which the Company was required to adopt effective January 1, 2006. SFAS No. 123R discontinued 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. Pro forma disclosure is no longer an alternative.

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. In accordance with the modified prospective method of adoption, the
Companys results of operations and financial position for prior periods have not been restated. The adoption of SFAS 123R reduced the Companys 2006 earnings per share by $0.01.

In March 2005, the FASB issued FIN 47, Accounting for Conditional Asset Retirement Obligations  an interpretation of FASB Statement No. 143.
FIN 47 clarifies that the term conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations,refers to a legal obligation to perform an asset retirement activity
in which the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists
about the timing and (or) method of settlement. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists.
FIN 47 also clarifies when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. FIN 47 is effective no later than the end of fiscal years ending after December 15, 2005.
This statement did not have a material effect on the Companys financial position or results of operations.

In May 2005, the FASB issued SFAS
No. 154, Accounting Changes and Error CorrectionsA Replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS No. 154). SFAS No. 154 requires retrospective application to prior periods
financial statements for changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect



46



---

##### Table of Contents

of the change. SFAS No. 154 also requires that retrospective application of a change in accounting principle be limited to the direct effects of the
change. Indirect effects of a change in accounting principle, such as a change in non-discretionary profit-sharing payments resulting from an accounting change, should be recognized in the period of the accounting change. SFAS No. 154 also
requires that a change in depreciation, amortization, or depletion method for long-lived non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS No. 154 was effective for the
Company beginning on January 1, 2006. This statement did not have a material effect on the Companys financial position or results of operations.

In June 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (FIN
No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with FAS No. 109, Accounting for Income Taxes. FIN No. 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. We adopted FIN No. 48 on January 1, 2007, which will result in a decrease in retained earnings and an increase in income taxes payable for the first quarter of
2007.

In September 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108
regarding the process of quantifying financial statement misstatements. SAB No. 108 states that registrants should use both a balance sheet approach and an income statement approach when quantifying and evaluating the materiality of a
misstatement. The interpretations in SAB No. 108 contain guidance on correcting errors under the dual approach as well as provide transition guidance for correcting errors. This interpretation does not change the requirements within SFAS
No. 154, Accounting Changes and Error Correctionsa replacement of APB No. 20 and FASB Statement No. 3, for the correction of an error on financial statements. SAB No. 108 is effective for annual financial
statements for the year ended December 31, 2006. This statement did not have a material effect on the Companys financial position or results of operations.

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 (other than a multiemployer plan) as an asset or liability on its balance sheet. SFAS No. 158 also
requires an employer to recognize changes in that funded status in the year in which the changes occur through comprehensive income. In addition, 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. SFAS No. 158 is effective for the year ended December 31, 2006. The adoption of SFAS No. 158 impacted the Companys balance sheet at December 31, 2006 as follows: (i) an
increase in pensions, other postretirement and postemployment obligations of $3,260, (ii) an increase in current liabilities of $4,974, (iii) an increase in deferred tax asset of $1,507 and (iv) an increase in accumulated other
comprehensive loss of $6,727.

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 or 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 (not to exceed $11 million in 2005, $4 million in 2006, $3.5 million in 2007 and $1.5 million 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



47



---

##### Table of Contents

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 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. As defined in our credit facility, Adjusted EBITDA includes consolidated depreciation and amortization, including without limitation
non-cash impairment charges resulting from the application of Statement of Financial Accounting Standards No. 142 and No. 144 and any amortization of intangibles arising pursuant to Statement of Financial Auditing Standards No. 141.
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 year ended December 31, 2006 in connection with the restatement described in Notes 19 and 20 of the Notes to Consolidated Financial Statements
included in this annual report. While this restatement did not impact total Adjusted EBITDA for the relevant periods, certain individual line items within Adjusted EBITDA have been restated.



|                                                                  |  |                         |         |   |                        |   |         |      |  |   |         |  
|----------------------------------------------------------------- |  | ----------------------- | ------- | - | ---------------------- | - | ------- | ---- |  | - | ------- | -
|                                                                  |  | Year Ended December 31, |        
|                                                                  |  | 2006 (1) (As Restated)  |         |   | 2005 (1) (As Restated) |   |         | 2004 | 
|(in thousands)                                                    |  |                         |         |   |                        |   |         |      | 
|Net cash provided by operating activities                         |  | $                       | 69,236  |   |                        | $ | 54,709  |      |  | $ | 78,701  |  
|Interest expense, net                                             |  |                         | 40,016  |   |                        |   | 41,701  |      |  |   | 67,235  |  
|Net change in operating assets and liabilities                    |  |                         | 19,606  |   |                        |   | 7,938   |      |  |   | (10,972 | )
|Income tax provision                                              |  |                         | 13,107  |   |                        |   | 14,342  |      |  |   | 26,641  |  
|Stock-based compensation                                          |  |                         | (2,507  | ) |                        |   | (17,352 | )    |  |   | (279    | )
|Deferred financing cost amortization                              |  |                         | (3,726  | ) |                        |   | (3,037  | )    |  |   | (984    | )
|Deferred taxes                                                    |  |                         | (4,793  | ) |                        |   | 1,556   |      |  |   | (4,785  | )
|Deferred interest                                                 |  |                         |        |   |                        |   | (813    | )    |  |   | (12,163 | )
|Asset impairment                                                  |  |                         | (2,095  | ) |                        |   | (175    | )    |  |   | (10,331 | )
|Unrealized foreign exchange gain (loss) on indebtedness, net      |  |                         | (964    | ) |                        |   | 3,952   |      |  |   | (5,606  | )
|Loss on early extinguishment of debt                              |  |                         |        |   |                        |   | (4,886  | )    |  |   |        |  
|Gain on disposition of property and equipment                     |  |                         | 319     |   |                        |   | 952     |      |  |   |        |  
|Change in fair value of interest rate swaps                       |  |                         | 1,604   |   |                        |   | 8,116   |      |  |   |        |  
|                                                                  |  |                         |         |   |                        |   |         |      |  |   |         |  
|EBITDA                                                            |  |                         | 129,803 |   |                        |   | 107,003 |      |  |   | 127,457 |  
|Expenses related to debt or equity financing                      |  |                         | 116     |   |                        |   | 7,820   |      |  |   | 7,429   |  
|Loss on early extinguishment of debt                              |  |                         |        |   |                        |   | 4,886   |      |  |   |        |  
|Unrealized foreign exchange (gain) loss on indebtedness, net      |  |                         | 964     |   |                        |   | (3,952  | )    |  |   | 5,606   |  
|Restructuring expenses (A)                                        |  |                         | 2,641   |   |                        |   | 11,000  |      |  |   | 11,020  |  
|Non-cash compensation and related expenses                        |  |                         | 2,507   |   |                        |   | 17,352  |      |  |   | 4,374   |  
|Expenses related to reorganization of Brazilian subsidiaries      |  |                         |        |   |                        |   | 4,144   |      |  |   | 925     |  
|Non-cash impairment charges (B)                                   |  |                         | 2,095   |   |                        |   |        |      |  |   | 10,331  |  
|Non-recurring expenses resulting from cost reduction programs (C) |  |                         | 8,044   |   |                        |   | 7,283   |      |  |   |        |  
|                                                                  |  |                         |         |   |                        |   |         |      |  |   |         |  
|Adjusted EBITDA                                                   |  | $                       | 146,170 |   |                        | $ | 155,536 |      |  | $ | 167,142 |  
|                                                                  |  |                         |         |   |                        |   |         |      |  |   |         |  

---

|(1) | See discussion regarding Restatement of Previously Issued Financial Statements at Note 19 of the Notes to Consolidated Financial Statements.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------

|(A) | Restructuring expenses that can be added back to determine Adjusted EBITDA were capped at $11,000 for 2005.
|--- | -----------------------------------------------------------------------------------------------------------

|(B) | 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.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



48



---

##### Table of Contents

|(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 year ended
December 31, 2006 and 2005. These fees, expenses and charges are presented in the following table:
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                                                           |  |                             |       |                             |   |      
|------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------------------- | ----- | --------------------------- | - | -----
|                                                                                                                                           |  | Year EndedDecember 31, 2006 |       | Year EndedDecember 31, 2005
|(in thousands)                                                                                                                             |  |                             |       |                            
|Environmental charges in connection with facilities closures pursuant to cost reduction programs                                           |  | $                           | 3,072 |                             | $ | 850  
|                                                                                                                                           |  |                            
|Certain operating costs incurred in connection with the transition of production operations from closed facilities to other facilities (1) |  |                             | 4,972 |                             |   | 6,433
|                                                                                                                                           |  |                             |       |                             |   |      
|Total                                                                                                                                      |  | $                           | 8,044 |                             | $ | 7,283
|                                                                                                                                           |  |                             |       |                             |   |      

---

|(1) | For 2006, the amount includes added operating costs related to closures in North America and Italy of $3,465 and $1,507, respectively. For 2005, the amount includes added operating
costs related to closures in North America only.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Comparable fees, expenses and charges to those in the table above were not added back to
Adjusted EBITDA for the twelve month period ended December 31, 2004. The twelve months ended December 31, 2004 would have been $172,392 after adding back $5,250 of such fees, expenses and charges (consisting of $3,750 of environmental
charges in connection with facility closure pursuant to cost reduction programs and $1,500 of operating costs incurred in connection with the transition of production operations from a closed facility to another facility).



|ITEM 7A. | 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 December 31, 2006, we had open foreign
currency exchange contracts maturing through November 2007 with total net notional amounts of approximately $26 million. At December 31, 2006, 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 $2.6 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 U.S. Dollar notional amounts while receiving the applicable floating LIBOR rates. In connection with the restatement discussed in Notes 19 and 20 of the Notes to 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 approximately 89% 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 December 31, 2006, the
weighted average interest rate on the effectively fixed portion of the term loan facility was 5.87%; 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 6.86%. In February 2007, the applicable margin for LIBOR



49



---

##### Table of Contents

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 $0.7 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 December 31, 2006. 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.



|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

All financial
statements required to be filed under this Item 8, other than selected quarterly financial data, are filed as Appendix A hereto, are listed under Item 15(a) and are incorporated herein by this reference.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

Not applicable.



|ITEM 9A. | CONTROLS AND PROCEDURES
|-------- | -----------------------

As disclosed in this amended annual report
on Form 10-K/A, we have restated our previously issued consolidated financial statements for the years ended December 31, 2006 and 2005 to 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.

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 December 31, 2006, 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. In connection with the Original Filing and 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 December 31, 2006 to a reasonable assurance level.

Changes in our Internal Control

There was no change in our internal
control over financial reporting during the quarter ended December 31, 2006 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



50



---

##### Table of Contents

Managements Annual Report on Internal Control over Financial Reporting (As Restated)

Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process
designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with accounting principles generally accepted in the United States of
America. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.

A material weakness is a
control deficiency or a combination of control deficiencies that results in more than a remote likelihood that a material misstatement in the annual or interim consolidated financial statements will not be prevented or detected.

In connection with the aforementioned restatement of financial statements, our management has reassessed the effectiveness of our internal control over financial
reporting as of December 31, 2006. In making its assessment, management has utilized the criteria set forth by the Committee of Sponsoring Organizations (COSO) of the Treadway Commission inInternal ControlIntegrated Framework. Our
management has concluded that based on its assessment, our internal controls over financial reporting were not effective as of December 31, 2006 because we did not maintain effective controls over the accounting for interest rate swaps. Our
managements assessment of the effectiveness of our internal control over financial reporting as of December 31, 2006 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their
report which appears in this Annual Report on Form 10-K/A.

In the Original Filing and prior to our discovery of the error relating to hedge accounting for
interest rate swaps, our management had previously concluded that our internal controls over financial reporting were effective as of December 31, 2006.

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.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------

Not applicable.



51



---

##### Table of Contents

PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------

The information
required by this item is incorporated by reference to the Companys Proxy Statement for the 2007 Annual Meeting of Shareholders.

In June of 2006 we
filed with the New York Stock Exchange (NYSE) the Annual CEO Certification regarding the Companys compliance with the NYSEs Corporate Governance listing standards as required by Section 303A-12(a) of the NYSE Listed
Company Manual. In addition, the Company has filed as exhibits to this annual report and to the annual report on Form 10-K for the year ended December 31, 2005, the applicable certifications of its Chief Executive Officer and its Chief
Financial Officer required under Section 302 of the Sarbanes-Oxley Act of 2002, regarding the quality of the Companys public disclosures.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

The information required by this item is
incorporated by reference to the Companys Proxy Statement for the 2007 Annual Meeting of Shareholders.



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|-------- | --------------------------------------------------------------

The
information required by this item is incorporated by reference to the Companys Proxy Statement for the 2007 Annual Meeting of Shareholders.



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------

The information
required by this item is incorporated by reference to the Companys Proxy Statement for the 2007 Annual Meeting of Shareholders.



|ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES
|-------- | --------------------------------------

The information required by
this item is incorporated by reference to the Companys Proxy Statement for the 2007 Annual Meeting of Shareholders.



52



---

##### Table of Contents

PART IV



|ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES
|-------- | ---------------------------------------

(a) (1)
Financial Statements. The following documents are filed as Appendix A hereto and are included as part of this Annual Report on Form 10-K/A:

Financial Statements of Xerium Technologies, Inc:

Report of Independent Registered Public Accounting Firm on Internal Control over
Financial Reporting

Report of Independent Registered Public Accounting Firm on the Consolidated Financial Statements and Schedule

Consolidated Balance Sheets as of December 31, 2006 and 2005 (Restated)

Consolidated Statements of Operations for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004

Consolidated Statements of Stockholders Equity (Deficit) for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004

Consolidated Statements of Cash Flows for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004

Notes to Consolidated Financial Statements

(a) (2) Financial Statement Schedules. The following financial statement schedule is included as part of this Annual Report on Form 10-K/A:

Schedule II, Valuation and Qualifying Accounts

Certain schedules are omitted because they are not applicable, or not required, or
because the required information is included in the financial statements or notes thereto.

(a)(3) Exhibits. The exhibits filed as part of
this Annual Report on Form 10-K/A are listed in the Exhibit Index immediately preceding such exhibits, and are incorporated herein by this reference. We have identified with plus symbols in the Exhibit Index each management contract and compensation
plan filed as an exhibit to this Annual Report on Form 10-K/A.



53



---

##### Table of Contents

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the
registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in Youngsville, North Carolina, on August 23, 2007.



|                          |  |                                                       
|------------------------- |  | ------------------------------------------------------
|XERIUM TECHNOLOGIES, INC.
|                          | 
|By:                       |  | /s/ THOMAS GUTIERREZ                                  
|                          |  | Thomas Gutierrez President and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below
by the following persons in the capacities on August 23, 2007.



|                       |  |  |  |                                                
|---------------------- |  |  |  | -----------------------------------------------
|Signature              |  |  |  | Title                                          
|                       |  | 
|/s/ THOMAS GUTIERREZ   |  |  |  | President, Chief Executive Officer and Director
|Thomas Gutierrez       |  |  |  | (Principal Executive Officer)                  
|                       |  | 
|/s/ MICHAEL O DONNELL |  |  |  | Chief Financial Officer and Director           
|Michael ODonnell      |  |  |  | (Principal Financial and Accounting Officer)   
|                       |  | 
|/s/ DONALD P. AIKEN    |  |  |  | Director                                       
|Donald P. Aiken        |  |  |  |                                                
|                       |  | 
|/s/ MICHAEL PHILLIPS   |  |  |  | Director                                       
|Michael Phillips       |  |  |  |                                                
|                       |  | 
|/s/ JOHN S. THOMPSON   |  |  |  | Director                                       
|John S. Thompson       |  |  |  |                                                
|                       |  | 
|/s/ EDWARD PAQUETTE    |  |  |  | Director                                       
|Edward Paquette        |  |  |  |                                                
|                       |  | 
|/s/ JOHN SAUNDERS      |  |  |  | Director                                       
|John Saunders          |  |  |  |                                                



54



---

##### Table of Contents

Appendix

Index to Consolidated Financial Statements

XERIUM TECHNOLOGIES, INC.

CONSOLIDATED FINANCIAL STATEMENTS, AS RESTATED

Contents



|                                                                                                                                     |  |    
|------------------------------------------------------------------------------------------------------------------------------------ |  | ---
|Report of Independent Registered Public Accounting Firm on Internal Control over Financial Reporting                                 |  | F-2
|                                                                                                                                     | 
|Report of Independent Registered Public Accounting Firm on the Consolidated Financial Statements and Schedule                        |  | F-4
|                                                                                                                                     | 
|Audited Consolidated Financial Statements:                                                                                           |  |    
|                                                                                                                                     | 
|Consolidated Balance Sheets as of December 31, 2006 (Restated) and 2005 (Restated)                                                   |  | F-5
|                                                                                                                                     | 
|Consolidated Statements of Operations for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004                     |  | F-6
|                                                                                                                                     | 
|Consolidated Statements of Stockholders Equity (Deficit) for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004 |  | F-7
|                                                                                                                                     | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2006 (Restated), 2005 (Restated) and 2004                     |  | F-8
|                                                                                                                                     | 
|Notes to Consolidated Financial Statements                                                                                           |  | F-9



F-1



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm on Internal Control over Financial Reporting

The Board of Directors

Xerium Technologies, Inc.

We have audited managements
assessment, included in Item 9A of Xerium Technologies, Inc.s Annual Report on Form 10-K/A under the heading Managements Annual Report on Internal Control over Financial Reporting (As Restated), that Xerium Technologies, Inc. (the
Company) did not maintain effective internal control over financial reporting as of December 31, 2006, because of the effect of the Companys material weakness relating to its internal controls over the accounting for
derivatives, based on criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Xerium Technologies, Inc.s management is
responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on managements assessment and
an opinion on the effectiveness of Xerium Technologies, Inc.s internal control over financial reporting based on our audit.

We conducted our audit
in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial
reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of
internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable
detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with
generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In
our report dated February 28, 2007 we expressed an unqualified opinion on managements previous assessment that Xerium Technologies, Inc. maintained effective internal control over financial reporting as of December 31, 2006 and an
unqualified opinion that Xerium Technologies, Inc. maintained, in all material respects, effective internal control over



F-2



---

##### Table of Contents

financial reporting as of December 31, 2006, based upon the COSO criteria. Management has subsequently determined that a deficiency in controls relating
to the accounting for derivatives existed as of the previous assessment date, and has further concluded that such deficiency represented a material weakness as of December 31, 2006. As a result, management revised its assessment, as presented
in Item 9A of the Companys Annual Report on Form 10-K/A under the heading Managements Annual Report on Internal Control over Financial Reporting (As Restated), to conclude that the Companys internal control over financial reporting
was not effective as of December 31, 2006. Accordingly, our present opinion on the effectiveness of the Companys internal control over financial reporting as of December 31, 2006, as expressed herein, is different from that expressed
in our previous report.

A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood
that a material misstatement of the annual or interim financial statements will not be prevented or detected. The following material weakness has been identified and included in managements assessment. The Company identified a material
weakness related to its internal control over the accounting for its interest rate swap agreements under Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities.
Specifically, the Company inappropriately applied the short-cut method to evaluate its interest rate swap agreements for hedge accounting purposes and, as a result, items recorded in accumulated other comprehensive loss need to be
recognized as a component of earnings. The material weakness resulted in the restatement of the Companys consolidated financial statements as of December 31, 2006 and 2005, and for each of the two years in the period ended
December 31, 2006 and the interim financial information for each of the quarters in 2006 and 2005, commencing with the quarter ended June 30, 2005. This material weakness was considered in determining the nature, timing, and extent of
audit tests applied in our audit of the 2006 consolidated financial statements, and this report does not affect our report dated February 28, 2007, except for Note 19, as to which the date is August 22, 2007, on those consolidated
financial statements (as restated).

In our opinion, managements assessment that Xerium Technologies, Inc. did not maintain effective internal
control over financial reporting as of December 31, 2006, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, because of the effect of the material weakness described above on the achievement of the
objectives of the control criteria, Xerium Technologies, Inc. has not maintained effective internal control over financial reporting as of December 31, 2006, based on the COSO criteria.

/s/ Ernst & Young LLP

Boston,
Massachusetts

February 28, 2007, except for the effects

of the material weakness described in

the sixth paragraph of this report, as to which

the date is August 22, 2007



F-3



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm on the Consolidated Financial Statements and Schedule

The Board of
Directors

Xerium Technologies, Inc.

We have audited the
accompanying consolidated balance sheets of Xerium Technologies, Inc. as of December 31, 2006 and 2005, and the related consolidated statements of operations, stockholders equity (deficit), and cash flows for each of the three years in
the period ended December 31, 2006. Our audits also included the financial statement schedule. These financial statements and schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these
financial statements and schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all
material respects, the consolidated financial position of Xerium Technologies, Inc. at December 31, 2006 and 2005, and the consolidated results of its operations and its cash flows for each of the three years in the period ended
December 31, 2006, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly
in all material respects the information set forth therein.

As discussed in Note 19 to the consolidated financial statements, the accompanying
consolidated financial statements have been restated to correct for the Companys accounting for derivatives.

As discussed in Note 11 to the
consolidated financial statements, in 2006, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement PlansAn
amendment of FASB Statement Nos. 87, 88, 106, and 132(R) and as discussed in Note 14 to the consolidated financial statements, in 2006 the Company adopted SFAS No. 123 (Revised 2004), Share-Based Payment.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Xerium Technologies,
Inc.s internal control over financial reporting as of December 31, 2006, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report
dated February 28, 2007, except for the effects of the material weakness described in the sixth paragraph of that report, as to which the date is August 22, 2007, expressed an unqualified opinion on managements assessment and an
adverse opinion on the effectiveness of internal control over financial reporting.

/s/ Ernst & Young LLP

Boston, Massachusetts

February 28, 2007, except

for Note 19 as to which the

date is August 22, 2007



F-4



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ------------------ | - | ------- | -
|                                                                                                                                                          |  | December 31            |        
|                                                                                                                                                          |  | 2006 (As restated)     |         |   | 2005 (As restated) |  
|                                                                                                                                                          |  | (dollars in thousands) |        
|ASSETS                                                                                                                                                    |  |                        |         |   |                    |   |         |  
|Current assets:                                                                                                                                           |  |                        |         |   |                    |   |         |  
|Cash and cash equivalents                                                                                                                                 |  | $                      | 16,816  |   |                    | $ | 59,976  |  
|Accounts receivable (net of allowance for doubtful accounts of $4,220 in 2006 and $2,277 in 2005)                                                         |  |                        | 109,694 |   |                    |   | 101,623 |  
|Inventories                                                                                                                                               |  |                        | 103,853 |   |                    |   | 96,713  |  
|Prepaid expenses                                                                                                                                          |  |                        | 4,426   |   |                    |   | 5,507   |  
|Other current assets                                                                                                                                      |  |                        | 19,273  |   |                    |   | 14,387  |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|Total current assets                                                                                                                                      |  |                        | 254,062 |   |                    |   | 278,206 |  
|Property and equipment, net                                                                                                                               |  |                        | 375,179 |   |                    |   | 362,118 |  
|Goodwill                                                                                                                                                  |  |                        | 318,019 |   |                    |   | 298,495 |  
|Intangible assets and deferred financing costs, net                                                                                                       |  |                        | 37,151  |   |                    |   | 38,356  |  
|Other assets                                                                                                                                              |  |                        | 6,315   |   |                    |   | 6,741   |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|Total assets                                                                                                                                              |  | $                      | 990,726 |   |                    | $ | 983,916 |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|                                                                                                                                                          |  |                       
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                      |  |                        |         |   |                    |   |         |  
|Current liabilities:                                                                                                                                      |  |                        |         |   |                    |   |         |  
|Notes payable                                                                                                                                             |  | $                      | 10,571  |   |                    | $ | 9,523   |  
|Accounts payable                                                                                                                                          |  |                        | 39,778  |   |                    |   | 37,940  |  
|Accrued expenses                                                                                                                                          |  |                        | 48,574  |   |                    |   | 53,807  |  
|Current maturities of long-term debt                                                                                                                      |  |                        | 10,110  |   |                    |   | 8,582   |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|Total current liabilities                                                                                                                                 |  |                        | 109,033 |   |                    |   | 109,852 |  
|Long-term debt, net of current maturities                                                                                                                 |  |                        | 618,379 |   |                    |   | 631,027 |  
|Deferred taxes                                                                                                                                            |  |                        | 40,479  |   |                    |   | 37,369  |  
|Pension, other postretirement and postemployment obligations                                                                                              |  |                        | 106,255 |   |                    |   | 96,322  |  
|Commitments and contingencies (Note 13)                                                                                                                   |  |                        |        |   |                    |   |        |  
|Stockholders equity                                                                                                                                      |  |                        |         |   |                    |   |         |  
|Preferred stock, $0.01 par value, 1,000,000 shares authorized; no shares outstanding as of December 31, 2006 and 2005                                     |  |                        |        |   |                    |   |        |  
|Common stock, $0.01 par value, 150,000,000 shares authorized; 43,799,662 and 43,725,093 shares outstanding as of December 31, 2006 and
2005, respectively |  |                        | 438     |   |                    |   | 437     |  
|Paid-in capital                                                                                                                                           |  |                        | 201,563 |   |                    |   | 199,285 |  
|Accumulated deficit                                                                                                                                       |  |                        | (65,137 | ) |                    |   | (56,876 | )
|Accumulated other comprehensive loss                                                                                                                      |  |                        | (20,284 | ) |                    |   | (33,500 | )
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|Total stockholders equity                                                                                                                                |  |                        | 116,580 |   |                    |   | 109,346 |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  
|Total liabilities and stockholders equity                                                                                                                |  | $                      | 990,726 |   |                    | $ | 983,916 |  
|                                                                                                                                                          |  |                        |         |   |                    |   |         |  

See accompanying notes.



F-5



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|----------------------------------------------------- |  | -------------------------------------------- | ---------- | - | ------------------ | - | ---------- | ---- |  | - | ---------- | -
|                                                      |  | Year ended December 31,                      |           
|                                                      |  | 2006 (As restated)                           |            |   | 2005 (As restated) |   |            | 2004 | 
|                                                      |  | (dollars in thousands except per share data) |           
|Net sales                                             |  | $                                            | 601,439    |   |                    | $ | 582,420    |      |  | $ | 582,480    |  
|Costs and expenses:                                   |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Cost of products sold                                 |  |                                              | 353,569    |   |                    |   | 342,329    |      |  |   | 331,447    |  
|Selling                                               |  |                                              | 75,967     |   |                    |   | 70,682     |      |  |   | 69,325     |  
|General and administrative                            |  |                                              | 72,727     |   |                    |   | 84,863     |      |  |   | 60,675     |  
|Restructuring and impairments                         |  |                                              | 4,736      |   |                    |   | 11,958     |      |  |   | 19,533     |  
|Research and development                              |  |                                              | 9,924      |   |                    |   | 9,835      |      |  |   | 9,622      |  
|Offering costs                                        |  |                                              |           |   |                    |   |           |      |  |   | 7,429      |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|                                                      |  |                                              | 516,923    |   |                    |   | 519,667    |      |  |   | 498,031    |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Income from operations                                |  |                                              | 84,516     |   |                    |   | 62,753     |      |  |   | 84,449     |  
|                                                      |  |                                              |           
|Interest expense                                      |  |                                              | (41,893    | ) |                    |   | (43,643    | )    |  |   | (67,805    | )
|Interest income                                       |  |                                              | 1,877      |   |                    |   | 1,942      |      |  |   | 570        |  
|Foreign exchange gain (loss)                          |  |                                              | (105       | ) |                    |   | 3,773      |      |  |   | (4,669     | )
|Loss on early extinguishment of debt                  |  |                                              |           |   |                    |   | (4,886     | )    |  |   |           |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Income before provision for income taxes              |  |                                              | 44,395     |   |                    |   | 19,939     |      |  |   | 12,545     |  
|Provision for income taxes                            |  |                                              | 13,107     |   |                    |   | 14,342     |      |  |   | 26,641     |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Net income (loss)                                     |  | $                                            | 31,288     |   |                    | $ | 5,597      |      |  | $ | (14,096    | )
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Net income (loss) per share:                          |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Basic                                                 |  | $                                            | 0.71       |   |                    | $ | 0.14       |      |  | $ | (0.45      | )
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Diluted                                               |  | $                                            | 0.71       |   |                    | $ | 0.14       |      |  | $ | (0.45      | )
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Shares used in computing net income (loss) per share: |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Basic                                                 |  |                                              | 43,768,609 |   |                    |   | 38,884,233 |      |  |   | 31,013,482 |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Diluted                                               |  |                                              | 43,896,302 |   |                    |   | 38,926,314 |      |  |   | 31,013,482 |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  
|Cash dividends per common share                       |  | $                                            | 0.90       |   |                    | $ | 0.33       |      |  | $ |           |  
|                                                      |  |                                              |            |   |                    |   |            |      |  |   |            |  

See accompanying notes.



F-6



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIT)

(dollars in thousands)



|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------------- |  | ------------ | - |  | -------------- | --- | - | -------------------------------- | - | ------- | ----------------------------------------------- |  | - | ------------------------------------------------- | - |  | - | ------- | - |  | - | ------- | -
|                                                                                       |  | Common Stock |   |  | Paid-inCapital |     |   | AccumulatedDeficit (As restated) |   |         | AccumulatedOtherComprehensiveLoss (As restated) |  |   | TotalStockholders Equity (Deficit) (As
restated) |  
|                                                                                       |  | Shares       |   |  | Amount         |     |   |                                  |   |        
|Balance at December 31, 2003                                                           |  | 31,013,482   |   |  | $              | 310 |   |                                  | $ | 3,233   |                                                 |  | $ | (32,795                                           | ) |  | $ | (35,336 | ) |  | $ | (64,588 | )
|Components of comprehensive income:                                                    |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Net loss                                                                               |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   | (14,096                                           | ) |  |   |        |   |  |   | (14,096 | )
|Foreign currency translation adjustments                                               |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   |                                                  |   |  |   | 13,450  |   |  |   | 13,450  |  
|Minimum pension liability adjustment, net of income taxes of $0                        |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   |                                                  |   |  |   | (29     | ) |  |   | (29     | )
|Change in value of derivative instruments, net of income taxes of $41                  |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   |                                                  |   |  |   | 6,852   |   |  |   | 6,852   |  
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Total other comprehensive income                                                       |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 6,177   |  
|Transactions with former parent                                                        |  |             |   |  |                |    |   |                                  |   | 1,139   |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 1,139   |  
|Imputed interest from shareholder note                                                 |  |             |   |  |                |    |   |                                  |   | 1,897   |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 1,897   |  
|Compensation expense associated with share issuance                                    |  |             |   |  |                |    |   |                                  |   | 279     |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 279     |  
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Balance at December 31, 2004                                                           |  | 31,013,482   |   |  |                | 310 |   |                                  |   | 6,548   |                                                 |  |   | (46,891                                           | ) |  |   | (15,063 | ) |  |   | (55,096 | )
|Components of comprehensive loss:                                                      |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Net income (As restated)                                                               |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   | 5,597                                             |   |  |   |         |   |  |   | 5,597   |  
|Foreign currency translation adjustments (As restated)                                 |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | (12,360 | ) |  |   | (12,360 | )
|Minimum pension liability adjustment, net of income taxes of $1,096                    |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | (5,746  | ) |  |   | (5,746  | )
|Change in value of derivative instruments, net of income taxes of $(475) (As restated) |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | (331    | ) |  |   | (331    | )
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Total other comprehensive loss                                                         |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   | (12,840 | )
|Imputed interest from shareholder note                                                 |  |             |   |  |                |    |   |                                  |   | 825     |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 825     |  
|Transfer of equity interest from former parent                                         |  | 1,842,546    |   |  |                | 18  |   |                                  |   | (18     | )                                               |  |   |                                                  |   |  |   |        |   |  |   |        |  
|Redemption of shares from former parent                                                |  | (2,125,663   | ) |  |                | (21 | ) |                                  |   | 21      |                                                 |  |   |                                                  |   |  |   |        |   |  |   |        |  
|Redemption of management shares                                                        |  | (404,505     | ) |  |                | (4  | ) |                                  |   | (4,547  | )                                               |  |   |                                                  |   |  |   |        |   |  |   | (4,551  | )
|Conversion of shareholder notes                                                        |  |             |   |  |                |    |   |                                  |   | 38,493  |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 38,493  |  
|Issuance of common stock, net of issuance costs                                        |  | 13,399,233   |   |  |                | 134 |   |                                  |   | 160,657 |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 160,791 |  
|Offering costs                                                                         |  |             |   |  |                |    |   |                                  |   | (20,046 | )                                               |  |   |                                                  |   |  |   |        |   |  |   | (20,046 | )
|Dividend to former parent                                                              |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   | (1,153                                            | ) |  |   |        |   |  |   | (1,153  | )
|Compensation expense                                                                   |  |             |   |  |                |    |   |                                  |   | 17,352  |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 17,352  |  
|Dividends paid to stockholders                                                         |  |             |   |  |                |    |   |                                  |   |        |                                                 |  |   | (14,429                                           | ) |  |   |        |   |  |   | (14,429 | )
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Balance at December 31, 2005 (As restated)                                             |  | 43,725,093   |   |  |                | 437 |   |                                  |   | 199,285 |                                                 |  |   | (56,876                                           | ) |  |   | (33,500 | ) |  |   | 109,346 |  
|Components of comprehensive loss:                                                      |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Net income (As restated)                                                               |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   | 31,288                                            |   |  |   |         |   |  |   | 31,288  |  
|Foreign currency translation adjustments (As restated)                                 |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | 21,371  |   |  |   | 21,371  |  
|Minimum pension liability adjustment, net of income taxes of $614                      |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | (1,712  | ) |  |   | (1,712  | )
|Change in value of derivative instruments, net of income taxes of $288 (As restated)   |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | 284     |   |  |   | 284     |  
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Total other comprehensive income                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   | 51,231  |  
|Cumulative adjustment for SFAS No. 158 transition, net of income taxes of $1,507       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   | (6,727  | ) |  |   | (6,727  | )
|Issuance of common stock underlying restricted stock units                             |  | 74,569       |   |  |                | 1   |   |                                  |   | (375    | )                                               |  |   |                                                  |   |  |   |        |   |  |   | (374    | )
|Compensation expense                                                                   |  |             |   |  |                |    |   |                                  |   | 2,507   |                                                 |  |   |                                                  |   |  |   |        |   |  |   | 2,507   |  
|Dividends paid to stockholders                                                         |  |             |   |  |                |    |   |                                  |   | 146     |                                                 |  |   | (39,549                                           | ) |  |   |        |   |  |   | (39,403 | )
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  
|Balance at December 31, 2006 (As restated)                                             |  | 43,799,662   |   |  | $              | 438 |   |                                  | $ | 201,563 |                                                 |  | $ | (65,137                                           | ) |  | $ | (20,284 | ) |  | $ | 116,580 |  
|                                                                                       |  |              |   |  |                |     |   |                                  |   |         |                                                 |  |   |                                                   |   |  |   |         |   |  |   |         |  

See accompanying notes.



F-7



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)



|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|---------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ------------------ | - | -------- | ---- |  | - | ------- | -
|                                                                                         |  | Year ended December 31 |        
|                                                                                         |  | 2006 (As restated)     |         |   | 2005 (As restated) |   |          | 2004 | 
|Operating activities                                                                     |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net income (loss)                                                                        |  | $                      | 31,288  |   |                    | $ | 5,597    |      |  | $ | (14,096 | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                        |         |   |                    |   |          |      |  |   |         |  
|Stock-based compensation                                                                 |  |                        | 2,507   |   |                    |   | 17,352   |      |  |   | 279     |  
|Depreciation                                                                             |  |                        | 40,969  |   |                    |   | 41,190   |      |  |   | 43,505  |  
|Amortization of other intangibles                                                        |  |                        | 4,423   |   |                    |   | 4,173    |      |  |   | 4,172   |  
|Deferred financing cost amortization                                                     |  |                        | 3,726   |   |                    |   | 3,037    |      |  |   | 984     |  
|Unrealized foreign exchange (gain) loss on revaluation of debt                           |  |                        | 964     |   |                    |   | (3,952   | )    |  |   | 5,606   |  
|Deferred taxes                                                                           |  |                        | 4,793   |   |                    |   | (1,556   | )    |  |   | 4,785   |  
|Deferred interest                                                                        |  |                        |        |   |                    |   | 813      |      |  |   | 12,163  |  
|Asset impairment                                                                         |  |                        | 2,095   |   |                    |   | 175      |      |  |   | 10,331  |  
|Loss on early extinguishment of debt                                                     |  |                        |        |   |                    |   | 4,886    |      |  |   |        |  
|Gain on disposition of property and equipment                                            |  |                        | (319    | ) |                    |   | (952     | )    |  |   |        |  
|Change in the fair value of interest rate swaps                                          |  |                        | (1,604  | ) |                    |   | (8,116   | )    |  |   |        |  
|Change in assets and liabilities which provided (used) cash:                             |  |                        |         |   |                    |   |          |      |  |   |         |  
|Accounts receivable                                                                      |  |                        | (329    | ) |                    |   | 5,281    |      |  |   | (1,121  | )
|Inventories                                                                              |  |                        | 261     |   |                    |   | 8,060    |      |  |   | 8,449   |  
|Prepaid expenses                                                                         |  |                        | 1,531   |   |                    |   | (1,816   | )    |  |   | (263    | )
|Other current assets                                                                     |  |                        | (2,300  | ) |                    |   | (8,444   | )    |  |   | 312     |  
|Accounts payable and accrued expenses                                                    |  |                        | (11,695 | ) |                    |   | (12,813  | )    |  |   | 1,683   |  
|Deferred and other long term liabilities                                                 |  |                        | (7,074  | ) |                    |   | 1,794    |      |  |   | 1,912   |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net cash provided by operating activities                                                |  |                        | 69,236  |   |                    |   | 54,709   |      |  |   | 78,701  |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Investing activities                                                                     |  |                        |         |   |                    |   |          |      |  |   |         |  
|Capital expenditures, gross                                                              |  |                        | (32,456 | ) |                    |   | (35,829  | )    |  |   | (36,593 | )
|Proceeds from disposals of property and equipment                                        |  |                        | 1,012   |   |                    |   | 7,103    |      |  |   | 952     |  
|Proceeds from dispositions of businesses                                                 |  |                        | 1,666   |   |                    |   |         |      |  |   |        |  
|Payment for acquisition of Coldwater Covers, Inc., net of cash acquired                  |  |                        | (6,950  | ) |                    |   |         |      |  |   |        |  
|Payment for acquisition of PMA Shoji Co. Ltd.                                            |  |                        | (1,205  | ) |                    |   |         |      |  |   |        |  
|Other                                                                                    |  |                        | (7      | ) |                    |   | 4        |      |  |   | (920    | )
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net cash used in investing activities                                                    |  |                        | (37,940 | ) |                    |   | (28,722  | )    |  |   | (36,561 | )
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Financing activities                                                                     |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net increase (decrease) in borrowings (maturities of 90 days or less)                    |  |                        | 538     |   |                    |   | (147     | )    |  |   | (1,547  | )
|Proceeds from borrowings (maturities longer than 90 days)                                |  |                        | 155     |   |                    |   | 650,000  |      |  |   |        |  
|Principal payments on debt                                                               |  |                        | (36,870 | ) |                    |   | (749,098 | )    |  |   | (37,539 | )
|Issuance of common stock                                                                 |  |                        |        |   |                    |   | 160,791  |      |  |   |        |  
|Redemption of common stock                                                               |  |                        |        |   |                    |   | (4,551   | )    |  |   |        |  
|Cash dividends on common stock                                                           |  |                        | (39,403 | ) |                    |   | (14,429  | )    |  |   |        |  
|Costs related to public offering and refinancing                                         |  |                        |        |   |                    |   | (35,787  | )    |  |   | (4,589  | )
|Other                                                                                    |  |                        | (2,628  | ) |                    |   | (1,153   | )    |  |   | 550     |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net cash provided by (used in) financing activities                                      |  |                        | (78,208 | ) |                    |   | 5,626    |      |  |   | (43,125 | )
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Effect of exchange rate changes on cash flows                                            |  |                        | 3,752   |   |                    |   | 4,361    |      |  |   | 2,693   |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Net increase (decrease) in cash                                                          |  |                        | (43,160 | ) |                    |   | 35,974   |      |  |   | 1,708   |  
|Cash and cash equivalents at beginning of year                                           |  |                        | 59,976  |   |                    |   | 24,002   |      |  |   | 22,294  |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Cash and cash equivalents at end of year                                                 |  | $                      | 16,816  |   |                    | $ | 59,976   |      |  | $ | 24,002  |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Interest payments                                                                        |  | $                      | 40,000  |   |                    | $ | 49,437   |      |  | $ | 52,696  |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Income tax payments                                                                      |  | $                      | 19,101  |   |                    | $ | 18,860   |      |  | $ | 21,583  |  
|                                                                                         |  |                        |         |   |                    |   |          |      |  |   |         |  
|Supplemental schedule of noncash investing activities (Note 1)                           |  |                        |         |   |                    |   |          |      |  |   |         |  

See accompanying notes.



F-8



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(dollars in thousands except per share data)

December 31, 2006

Restatement

Certain of the accompanying consolidated financial statements have been restated. The nature of the restatements and the effect on the consolidated financial statement line items is discussed in Notes 19 and 20 of the Notes to
Consolidated Financial Statements. In addition, certain disclosures in the following notes have been restated consistent with the consolidated financial statements.

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. The Company was reorganized in connection with its initial public offering, which was completed on May 19, 2005 (Note 2).

(a) Acquisition of Coldwater Covers, Inc.

On February 2, 2006 the Company acquired all of the capital stock of privately-held
Coldwater Covers, Inc. (Coldwater) and a related manufacturing facility for a total purchase price of $6,999, subject to certain adjustments, and assumed liabilities as follows:



|                                                       |  |   |        |  
|------------------------------------------------------ |  | - | ------ | -
|Fair value of assets acquired                          |  | $ | 7,058  |  
|Cash paid for capital stock and manufacturing facility |  |   | (6,999 | )
|                                                       |  |   |        |  
|Liabilities assumed                                    |  | $ | 59     |  
|                                                       |  |   |        |  

Coldwater manufactures polyurethane and composite roll covers and bowed rolls, primarily for the paper industry
and provides mechanical services for rolls used in paper making and in a variety of other industrial applications. The acquisition was accounted for under the purchase method of accounting and, accordingly, Coldwaters results of operations
have been included in the Companys consolidated statements of operations from the date of acquisition.

(b) Sale of Huyck Dewatering Equipment

On August 28, 2006 the Company completed the sale of its dewatering equipment business and received proceeds related thereto of $1,666. The
dewatering equipment business involved the manufacture and sale of equipment utilized for the purpose of enhancing the removal of water from the paper manufacturing process.

(c) Acquisition of PMA Shoji Co. Ltd.

On August 31, 2006 the Company acquired certain assets, and assumed
certain related liabilities, of PMA Shoji Co. Ltd. (PMA) for a total purchase price of $1,742, subject to certain adjustments, and assumed liabilities as follows:



|                                    |  |   |        |  
|----------------------------------- |  | - | ------ | -
|Fair value of assets acquired       |  | $ | 3,961  |  
|Cash to be paid for assets acquired |  |   | (1,742 | )
|                                    |  |   |        |  
|Liabilities assumed                 |  | $ | 2,219  |  
|                                    |  |   |        |  

The Company paid cash of $1,205 during 2006 related to this acquisition and is scheduled to make the final payment
in June 2007. The acquisition was accounted for under the purchase method of accounting and, accordingly, PMAs results of operations have been included in the Companys consolidated statements of operations from the date of acquisition.



F-9



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(dollars in thousands except per
share data)

December 31, 2006



2. Initial Public Offering and Reorganization

The Company completed its initial public offering, with a related debt refinancing, and a reorganization on May 19, 2005.

Prior to the offering, Xerium Technologies, Inc. was an indirect, wholly-owned subsidiary of Xerium S.A.; subsequent to the offering the Company directly or indirectly
holds all of the operating subsidiaries and related holding companies of the former corporate group of Xerium S.A., excluding the former parent, Xerium S.A., and two holding company subsidiaries of Xerium S.A., Xerium 2 S.A. and Xerium 3 S.A. The
accompanying consolidated financial statements for all periods presented reflect only those operations of the Company after the effect of this reorganization.

Prior to the offering, the Company had outstanding one share of $.01 par value common stock that was held by Xerium 3 S.A. In connection with the offering, the Company effected a 31,013,482-for-1 stock split of this common stock and,
accordingly, all share and per share amounts related to common stock included in the accompanying consolidated financial statements and notes thereto have been presented as if this stock split had occurred as of the earliest period presented.

In connection with the offering, Xerium Technologies, Inc. issued 13,399,233 shares of common stock at a public offering price of $12 per share and
entered into a $750,000 credit facility agreement, under which a $650,000 term loan with a 7 year maturity was borrowed. In connection with the offering, the Company repaid $752,500 of principal and interest on senior bank debt, mezzanine bank debt
and certain non-interest bearing shareholder notes, as well as $1,354 of contractual payments under various rate swap agreements which were used to hedge the floating rate senior and mezzanine debt. The Company wrote off $4,886 of deferred financing
costs related to the repayment of this debt as of May 19, 2005, which has been classified as loss on early extinguishment of debt in the accompanying statements of operations. On February 8, 2006 and December 22, 2006, the Company
amended its credit facility agreement with its lenders. See Notes 7 and 8 for additional debt disclosure.

Costs related to the reorganization, debt
recapitalization and the offering that occurred on May 19, 2005 include the following:



| |  |  | $41,396 of fees and expenses including (i) $10,049 to underwriters (charged against paid-in capital), (ii) $13,125 to arrangers and lenders (capitalized
as deferred financing costs) and (iii) $18,222 of other fees and expenses (including $9,997 related to the offering and charged against paid-in capital; $6,871 related to the debt recapitalization and capitalized as deferred financing costs and
$1,354 charged to interest expense related to contractual payments under various rate swap agreements which were used to hedge the floating rate of previously existing senior and mezzanine debt);
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $15,507 of non-cash compensation expense related to the vesting of stock options and restricted stock in connection with the offering charged to general and
administrative expense;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $2,710 in compensation expense for the portion of cash transaction bonuses that were paid to members of the Companys management team in connection with the
offering charged to general and administrative expense.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, Xerium Technologies, Inc. distributed $7,359 to Xerium 3 S.A. to
reimburse Xerium 3 S.A. for certain pre-closing liabilities and $1,153 to Xerium 3 S.A. to fund certain expenses which are expected to be incurred by Xerium 3 S.A. following the offering.



F-10



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



2. Initial Public Offering and Reorganization(continued)



Prior to the offering, the Company had outstanding $39,646 of non-interest bearing loans. Upon closing of the
offering, the Company repaid $1,153 of these loans with cash; the remaining $38,493 was repaid by Xerium S.A. with an obligation to deliver shares of Xerium Technologies, Inc. This repayment with shares was treated as a capital contribution to
Xerium Technologies, Inc.

In connection with the offering, directors and members of the Companys senior management who owned common stock of Xerium
S.A. or held options to purchase common stock of Xerium S.A. transferred their equity interests in Xerium S.A. to Xerium Technologies, Inc. in exchange for 1,842,546 shares of common stock of Xerium Technologies, Inc. The Company used the shares
received in this exchange to redeem 1,842,546 shares of its common stock from Xerium 3 S.A.

Additionally, Xerium Technologies, Inc. received 283,117
shares of its common stock from Xerium S.A. in exchange for Xerium S.A. shares held by a subsidiary of Xerium Technologies, Inc. that were not allocated to the issuance of shares related to stock options that were exercised in connection with the
offering. These shares were subsequently retired. In addition, $4,551 of the offering proceeds were used to redeem 404,505 shares of common stock from certain directors and members of senior management. All such shares were retired by the Company in
connection with the offering.

Upon completion of the offering, the total amount of the Companys authorized capital stock consisted of 150,000,000
shares of $0.01 par value common stock and 1,000,000 shares of $0.01 par value preferred stock, of which 43,725,093 shares of common stock were outstanding and no shares of preferred stock were outstanding.

3. Accounting Policies

Basis of Presentation

The consolidated financial statements have been prepared on the basis of U.S. Generally Accepted Accounting Principles. The consolidated financial statements include
the accounts of Xerium Technologies, Inc. and its wholly-owned subsidiaries. Intercompany accounts and transactions have been eliminated.

Revenue
Recognition

Revenue on product sales is recognized when persuasive evidence of an arrangement exists, the price is fixed and determinable, delivery
including transfer of title has occurred, and there is a reasonable assurance of collection of the sales proceeds. The Company generally obtains written purchase authorizations from customers for a specific product at a specified price and considers
delivery and transfer of title to have occurred primarily at the time of shipment. Revenue is recorded net of applicable allowances, including estimated allowances for returns, rebates, and other discounts. The Company sells to certain customers on
a consignment basis. As part of the consignment agreement the Company delivers the goods to a location designated by the customer. In addition, the customer and the Company agree to a sunset date, which represents the date by which the
customer must accept all risks and rewards of ownership of the product and payment terms begin. For consignment sales, revenue is recognized based on actual product usage or the sunset date.



F-11



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)

December 31, 2006



3. Accounting Policies(continued)



Classification of Costs and Expenses

Cost of products sold includes raw materials, manufacturing labor, direct and indirect overhead costs, product freight, and depreciation of manufacturing plant and equipment. Warehousing costs incurred as a result of
customer-specific delivery terms are also included in cost of products sold.

Selling expenses include direct sales force salaries, commissions and
expenses as well as agents commissions and fees, other warehousing costs, advertising costs and marketing costs.

General and administrative expenses
include costs relating to management and administrative staff such as employee compensation and benefits, travel and entertainment, and other non-manufacturing facility occupancy costs including rent expense and professional fees, as well as
depreciation on non-manufacturing equipment and office supplies and expenses.

Research and development expenses are comprised of engineering staff wages
and associated fringe benefits, as well as the cost of prototypes, testing materials and non-capitalizable testing equipment.

Advertising Costs

Selling expenses include advertising expenses of $2,088, $2,571 and $2,867 in 2006, 2005 and 2004, respectively. The Company expenses all advertising costs
as incurred.

Translation of Financial Statements

The
reporting currency of the Company is U.S. Dollars. Assets and liabilities of non-US operations are translated at year-end rates of exchange, and the consolidated statements of operations and cash flows are translated at the average rates of exchange
during the year. Gains and losses resulting from translating non-U.S. Dollar denominated financial statements are recorded in accumulated other comprehensive loss as a component of stockholders equity (deficit).

Foreign Exchange

Foreign exchange gains and losses arising out of
transactions denominated in currencies other than a subsidiarys functional currency are recorded in the consolidated statements of operations. Net exchange gains and losses are recorded in Foreign exchange gain (loss) and amounted
to a loss of $105, a gain of $3,773 and a loss of $4,669 for the years ended December 31, 2006, 2005 and 2004, respectively. Certain intercompany loans have been determined to be permanent, and accordingly, foreign exchange gains or losses
related to such loans are recorded in accumulated other comprehensive loss.

Derivatives and Hedging

The Company accounts for its 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.



F-12



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



Derivatives and Hedging(continued)



There are two types of hedges into which the Company enters: 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, the Company currently records interest rate swap derivatives which are cash flow hedges in earnings because hedge accounting under SFAS No. 133 was not
allowed, as discussed in Notes 19 and 20, because the Company inappropriately applied the short cut method to evaluate these interest rate swaps for hedge accounting purposes from the date of inception.

The Company had also entered into swaption agreements which expired in 2004. The agreements were not accounted for as hedges, thus all changes in the fair value of these
instruments were recorded through earnings.

The Companys derivative and hedging activities are discussed in Note 9.

Estimates

The preparation of financial statements in conformity with
U.S. Generally Accepted Accounting Principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and
Cash Equivalents

Cash and cash equivalents consist of cash and highly liquid short-term investments with maturities of three months or less when
acquired.

Allowance for Doubtful Accounts

Bad debt
provisions are included in general and administrative expense. The amounts recorded are generally derived based upon specific customer credit history and payment trends, while also factoring in any new business conditions that might impact the
historical analysis.

Inventories

Inventories are
valued at the lower of cost or market. Raw materials are valued principally on a weighted average basis. The Companys work in process and finished goods are specifically identified and valued based on actual inputs to production. Provisions
are recorded as appropriate to write-down obsolete and excess inventory to estimated net realizable value. The process for evaluating obsolete and excess inventory often requires management to make subjective judgments and estimates concerning
future sales levels, quantities and prices at which such inventory will be able to be sold in the normal course of business. Inventory was written down by $1,334, $1,009 and $2,785 during the years ended December 31, 2006, 2005 and 2004,
respectively.



F-13



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



Financial Instruments

The carrying value of cash and cash equivalents, trade receivables, other current assets, accounts payable, notes payable and amounts included in accruals meeting the definition of a financial instrument approximate fair value due to their
short-term nature. The carrying value of long-term debt approximates fair value due to the instruments variable interest rate or short-term maturity (Note 8). The Company determines estimated fair values based upon quoted market values where
applicable or management estimates.

Long-lived Assets

Property and equipment

Property and equipment acquired in connection with acquisitions are recorded at fair value as of the date of the
acquisition, and subsequent additions are recorded at cost. Depreciation is computed using the straight-line method over the following estimated useful lives:



|                           |  |                                      |  |      
|-------------------------- |  | ------------------------------------ |  | -----
|Asset                      |  | Years                               
|Buildings and improvements |  |                                      |  | 3-50 
|Machinery and equipment    |  |  Heavy                              |  | 16-25
|                           |  |  General                            |  | 13-15
|                           |  |  Light                              |  | 6-12 
|                           |  |  Molds, tools, office and computers |  | 2-5  

Intangible assets

Intangible assets consist of patents, licenses, trademarks and deferred financing costs.

Patents, licenses and trademarks are amortized on a
straight-line basis over their remaining lives, which range from eight to fifteen years. Deferred financing costs are amortized using the effective interest method as a component of interest expense over the life of the related debt.

Impairment

The Company reviews its long-lived assets for impairment
in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. This statement requires that companies evaluate the fair value of long-lived assets based on the anticipated undiscounted future cash flows
to be generated by the assets when indicators of impairment exist to determine if there is impairment to the carrying value. Any change in the carrying amount of an asset as a result of the Companys evaluation has been recorded in
restructuring and impairments expense in the consolidated statements of operations. Impairment charges are discussed in Note 16.



F-14



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



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 an annual test for goodwill impairment as of December 31st at the business segment level. The Company has two business segments: clothing and roll covers. For the purpose of performing the annual impairment test,
the Company allocates all shared assets and liabilities to the business segments based on the percentage of each segments revenue to total revenue. Shared operating expenses are allocated to the business segments to the extent necessary to
allow them to operate as independent businesses. To determine if impairment exists, the fair value of each business segment is compared to its carrying value. The Companys fair value was determined by using a weighted combination of both a
market multiple approach and an income approach. The market multiple approach utilizes market transactions, ownership interests or securities traded in public companies (i.e. guideline companies) to determine measures that are used to value the
Companys business segments. The income approach is a present value technique used to measure the fair value of future cash flows produced by each business segment. The results of the tests as of December 31, 2006 and 2005 indicated that
there was no impairment of goodwill.

Stock-Based Compensation

For the years ended December 31, 2005 and 2004, the Company followed the provisions of SFAS No. 123, Accounting for Stock-Based Compensation (SFAS No. 123), as amended by SFAS No. 148, Accounting
for Stock-Based CompensationTransition and Disclosure (SFAS No. 148). As permitted under SFAS No.123, the Company elected to follow the provisions of Accounting Principles Board No. 25 (APB No. 25) to
account for stock-based awards to employees. Under APB No. 25, compensation expense with respect to such awards was not recognized, if on the date the awards were granted, the award price equaled the market value of the common shares.

SFAS No. 148 provided alternative methods of transition for a voluntary change to the fair-value-based method of accounting for stock-based
compensation. In addition, SFAS No. 148 amended the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based employee
compensation and the effect of the method used on reported results. For the years ended December 31, 2005 and 2004, the Company elected not to adopt the fair-value recognition provisions of SFAS No. 123, but continued to apply APB
No. 25 and related interpretations in accounting for its stock-based compensation plans. As a result the Company adopted the disclosure-only provisions of SFAS No. 148 for the years ended December 31, 2005 and 2004.

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. Pro forma disclosure is no longer an alternative. See
Note 14 for further discussion.



F-15



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



Net Income (Loss) Per Common Share

Net income (loss) per common share has been computed and presented pursuant to the provisions of SFAS No. 128, Earnings per Share (SFAS No. 128). Net income (loss) per share is based
on the weighted-average number of shares outstanding during the period. The Company was reorganized in connection with its initial public offering, which occurred on May 19, 2005.

Prior to and in connection with the initial public offering, the Company effected a 31,013,482-for-1 stock split of the Companys common stock. On May 19, 2005, the Company issued common shares in the
offering and granted restricted stock units to its directors, officers and certain employees. All share and per share amounts related to common stock included in the accompanying financial statements have been presented as if this stock split had
occurred as of the earliest period presented to reflect the transactions above.

As of December 31, 2006 and 2005, the Company had outstanding
restricted stock units (RSUs), the majority of which were granted in 2005 (Note 14). For the year ended December 31, 2006, the dilutive effect of potential future issuances of common stock underlying the Companys RSUs was
computed using (i) the average market price during the period for time-based RSUs and (ii) the actual grant date market price for non-employee director RSUs. The calculation of diluted weighted average shares outstanding for years ended
December 31, 2006 and 2005 excludes the Companys performance-based RSUs because the performance criteria have not been contingently achieved and therefore, the underlying RSUs are not contingently issuable.

During the year ended December 31, 2004, the Companys former parent had outstanding stock options and restricted stock that were excluded from the calculation
of diluted weighted average shares outstanding because vesting of such options and restricted stock was contingent upon a change of control, which did not occur until the Companys initial public offering on May 19, 2005. Therefore,
diluted net loss per share was equal to basic net loss per share for 2004.



|                                                               |  |            |  |            |  |           
|-------------------------------------------------------------- |  | ---------- |  | ---------- |  | ----------
|                                                               |  | 2006       |  | 2005       |  | 2004      
|Weighted-average common shares outstandingbasic               |  | 43,768,609 |  | 38,884,233 |  | 31,013,482
|Dilutive effect of stock-based compensation awards outstanding |  | 127,693    |  | 42,081     |  |          
|                                                               |  |            |  |            |  |           
|Weighted-average common shares outstandingdiluted             |  | 43,896,302 |  | 38,926,314 |  | 31,013,482
|                                                               |  |            |  |            |  |           

Income Taxes

The Company accounts for income taxes in accordance with SFAS No. 109, Accounting for Income Taxes, which requires the recognition of deferred tax assets and liabilities for the expected future consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, representing future tax benefits, are reduced by a valuation allowance when the determination can be
made that it is more likely than not that all or a portion of the related tax asset will not be realized. The deferred tax provision or benefit represents the change in deferred tax assets and liabilities, excluding any amounts accounted
for as components of goodwill or accumulated other comprehensive loss, from the prior year, including the effect of foreign currency translation thereon. Income taxes are further discussed in Note 10.



F-16



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



Income Taxes(continued)



In June 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48,
Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109 (FIN No. 48). FIN No. 48 clarifies the accounting for uncertainty in income taxes recognized in an
enterprises financial statements in accordance with SFAS No. 109. See New Accounting Standards below for additional discussion.

Commitments
and Contingencies

The Company provides accruals for all direct costs associated with the estimated resolution of contingencies at the earliest date at
which it is deemed probable that a liability has been incurred and the amount of such liability can be reasonably estimated. Costs accrued have been estimated based on consultation with legal counsel and are based upon an analysis of potential
results, assuming a combination of litigation and settlement strategies and outcomes.

Offering Costs

The Companys policy is to defer specific direct and incremental costs attributable to a proposed offering of securities. Those costs which are not direct and
incremental are charged to operations. The Company wrote off $7,429 of offering costs in the fourth quarter of 2004 relating to its previously contemplated offering of income deposit securities (IDSs). The Company included in other assets as of
December 31, 2004, $7,372 of deferred offering costs that were a direct and incremental benefit to the initial public offering of common stock described in Note 2.

Forgiveness of Loans

During the year ended December 31, 2004, the Company forgave $4,095 of loans receivable
from certain individuals that were recorded as contra equity in the Companys statement of stockholders equity (deficit), and charged this amount, including amounts representing accrued interest expense and income tax gross-up thereon, to
general and administrative expenses.

Reclassifications

Certain prior year balances have been reclassified to conform with the current year presentation. The Company has reclassified certain costs previously recorded in general and administrative expense to cost of products sold for prior years
to conform to the current year presentation.

New Accounting Standards

In November 2004, the FASB issued SFAS No. 151, Inventory Costsan Amendment of ARB No. 43, Chapter 4. This statement clarifies the accounting for abnormal amounts of idle facility expense,
freight, handling costs and spoilage, requiring these items be recognized as current-period charges. In addition, this statement requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the
production facilities. The provisions of this statement are effective for inventory costs incurred during fiscal years beginning after June 15, 2005. The adoption of this accounting principle did not have a significant impact on the
Companys financial position or results of operations.



F-17



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



New Accounting Standards(continued)



In December 2004, the FASB issued SFAS No. 123R. This statement addresses the accounting for share-based payment
transactions in which a company receives employee services in exchange for the Companys equity instruments or liabilities that are based on the fair value of the Companys equity securities or may be settled by the issuance of these
securities. SFAS No. 123R discontinues the accounting for share-based compensation using Accounting Principles Board Opinion No. 25 (APB No. 25) and generally requires that such transactions be recognized in the income
statement based on their fair value at the date of grant. Pro forma disclosure is no longer an alternative. In April 2005, the Securities and Exchange Commission issued a release to amend the compliance dates for SFAS No. 123R to be
effective beginning in the Companys first quarter of fiscal 2006. Accordingly, on January 1, 2006, the Company adopted SFAS No. 123R. See Note 14 for further discussion.

In March 2005, the FASB issued FIN No. 47, Accounting for Conditional Asset Retirement Obligations  an interpretation of FASB Statement No. 143. FIN No. 47 clarifies that the term
conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations,refers to a legal obligation to perform an asset retirement activity in which the timing and (or) method
of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and (or) method of
settlement. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists. FIN No. 47 also clarifies when an
entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. FIN No. 47 is effective no later than the end of fiscal years ending after December 15, 2005. This statement did not have a
material effect on the Companys financial position or results of operations.

In May 2005, the FASB issued SFAS No. 154, Accounting Changes
and Error CorrectionsA Replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS No. 154). SFAS No. 154 requires retrospective application to prior periods financial statements for changes in
accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS No. 154 also requires that retrospective application of a change in accounting principle be limited to
the direct effects of the change. Indirect effects of a change in accounting principle, such as a change in non-discretionary profit-sharing payments resulting from an accounting change, should be recognized in the period of the accounting change.
SFAS No. 154 also requires that a change in depreciation, amortization, or depletion method for long-lived non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. SFAS No. 154
was effective for the Company beginning on January 1, 2006. This statement did not have a material effect on the Companys financial position or results of operations.

In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement No. 109(FIN No. 48). FIN
No. 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with FAS No. 109. FIN No. 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 No. 48 on January 1, 2007 which will result in a decrease in retained earnings and an increase in income taxes payable for the first quarter of 2007.



F-18



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



3. Accounting Policies(continued)



New Accounting Standards(continued)

In September 2006, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 108 regarding the process of quantifying financial statement misstatements.
SAB No. 108 states that registrants should use both a balance sheet approach and an income statement approach when quantifying and evaluating the materiality of a misstatement. The interpretations in SAB No. 108 contain guidance on
correcting errors under the dual approach as well as provide transition guidance for correcting errors. This interpretation does not change the requirements within SFAS No. 154 for the correction of an error on financial statements. SAB
No. 108 is effective for annual financial statements for the year ended December 31, 2006. This statement did not have a material effect on the Companys financial position or results of operations.

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 that funded status in the year in which the changes occur through comprehensive income. In addition, 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. SFAS No. 158 is effective for the year ended December 31, 2006. See Note 11 for further discussion related to the Companys adoption of SFAS No. 158.

4. Inventories

The components of inventories are as follows at:



|                |  |             |         |      |   |       
|--------------- |  | ----------- | ------- | ---- | - | ------
|                |  | December 31
|                |  | 2006        |         | 2005
|Raw materials   |  | $           | 23,221  |      | $ | 20,468
|Work in process |  |             | 38,839  |      |   | 33,120
|Finished units  |  |             | 41,793  |      |   | 43,125
|                |  |             |         |      |   |       
|                |  | $           | 103,853 |      | $ | 96,713
|                |  |             |         |      |   |       



F-19



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



5. Property and Equipment

Property and equipment consists of the following at:



|                                     |  |             |         |      |   |        
|------------------------------------ |  | ----------- | ------- | ---- | - | -------
|                                     |  | December 31
|                                     |  | 2006        |         | 2005
|Land                                 |  | $           | 24,108  |      | $ | 22,677 
|Buildings and improvements           |  |             | 139,353 |      |   | 124,045
|Machinery and equipment:             |  |             |         |      |   |        
| Heavy                              |  |             | 33,824  |      |   | 20,163 
| General                            |  |             | 311,390 |      |   | 294,378
| Light                              |  |             | 82,741  |      |   | 63,463 
| Molds, tools, office and computers |  |             | 67,785  |      |   | 69,211 
|                                     |  |             |         |      |   |        
|Total machinery and equipment        |  |             | 495,740 |      |   | 447,215
|Construction in progress             |  |             | 16,802  |      |   | 18,371 
|                                     |  |             |         |      |   |        
|Total                                |  |             | 676,003 |      |   | 612,308
|Less accumulated depreciation        |  |             | 300,824 |      |   | 250,190
|                                     |  |             |         |      |   |        
|                                     |  | $           | 375,179 |      | $ | 362,118
|                                     |  |             |         |      |   |        

6. Goodwill, Intangible Assets and Deferred Financing Costs

The following table provides changes in the carrying amount of goodwill by segment for the years ended December 31, 2006 and 2005:



|                                                    |  |          |        |   |       |   |         |       |  |   |         |  
|--------------------------------------------------- |  | -------- | ------ | - | ----- | - | ------- | ----- |  | - | ------- | -
|                                                    |  | Clothing |        |   | Rolls |   |         | Total | 
|Balance at December 31, 2004                        |  | $        | 56,229 |   |       | $ | 264,068 |       |  | $ | 320,297 |  
|Adjustments related to pre-acquisition income taxes |  |          |       |   |       |   | 1,600   |       |  |   | 1,600   |  
|Foreign currency translations                       |  |          | (8,397 | ) |       |   | (15,005 | )     |  |   | (23,402 | )
|                                                    |  |          |        |   |       |   |         |       |  |   |         |  
|Balance at December 31, 2005                        |  |          | 47,832 |   |       |   | 250,663 |       |  |   | 298,495 |  
|Acquisition of PMA Shoji Co. Ltd.                   |  |          | 648    |   |       |   |        |       |  |   | 648     |  
|Acquisition of Coldwater Covers, Inc.               |  |          |       |   |       |   | 927     |       |  |   | 927     |  
|Adjustments related to pre-acquisition income taxes |  |          | (848   | ) |       |   |        |       |  |   | (848    | )
|Foreign currency translations                       |  |          | 6,192  |   |       |   | 12,605  |       |  |   | 18,797  |  
|                                                    |  |          |        |   |       |   |         |       |  |   |         |  
|Balance at December 31, 2006                        |  | $        | 53,824 |   |       | $ | 264,195 |       |  | $ | 318,019 |  
|                                                    |  |          |        |   |       |   |         |       |  |   |         |  



F-20



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



6. Goodwill, Intangible Assets and Deferred Financing Costs(continued)



The components of intangible assets and deferred financing costs are summarized as follows at:



|                                                               |  |             |         |   |      |   |         |  
|-------------------------------------------------------------- |  | ----------- | ------- | - | ---- | - | ------- | -
|                                                               |  | December 31 |        
|                                                               |  | 2006        |         |   | 2005 |  
|Patents and licenses                                           |  | $           | 31,920  |   |      | $ | 28,324  |  
|Less accumulated amortization                                  |  |             | (20,979 | ) |      |   | (18,337 | )
|                                                               |  |             |         |   |      |   |         |  
|Net patents and licenses                                       |  |             | 10,941  |   |      |   | 9,987   |  
|                                                               |  |             |         |   |      |   |         |  
|Trademarks                                                     |  |             | 18,900  |   |      |   | 18,900  |  
|Less accumulated amortization                                  |  |             | (8,925  | ) |      |   | (7,665  | )
|                                                               |  |             |         |   |      |   |         |  
|Net trademarks                                                 |  |             | 9,975   |   |      |   | 11,235  |  
|                                                               |  |             |         |   |      |   |         |  
|Deferred financing costs                                       |  |             | 22,957  |   |      |   | 19,496  |  
|Less accumulated amortization                                  |  |             | (6,722  | ) |      |   | (2,362  | )
|                                                               |  |             |         |   |      |   |         |  
|Net deferred financing costs                                   |  |             | 16,235  |   |      |   | 17,134  |  
|                                                               |  |             |         |   |      |   |         |  
|Net amortizable intangible assets and deferred financing costs |  | $           | 37,151  |   |      | $ | 38,356  |  
|                                                               |  |             |         |   |      |   |         |  

Amortization expense for patents, licenses and trademarks, amounted to $4,423, $4,173 and $4,172 for the years
ended December 31, 2006, 2005 and 2004, respectively.

As of December 31, 2006, the estimated annual amortization expense for patents, licenses
and trademarks for each of the succeeding five years totals $12,553 as follows:



|     |  |   |      
|---- |  | - | -----
|2007 |  | $ | 4,157
|2008 |  |   | 2,585
|2009 |  |   | 1,937
|2010 |  |   | 1,937
|2011 |  |   | 1,937

7. Notes Payable

In connection with the initial public offering discussed in Note 2, the Company entered into a $750,000 credit facility agreement (Note 8), which includes a $50,000 senior secured credit facility.

Notes payable consist of the following at:



|                |  |             |        |      |   |      
|--------------- |  | ----------- | ------ | ---- | - | -----
|                |  | December 31
|                |  | 2006        |        | 2005
|Unsecured notes |  | $           | 5,750  |      | $ | 5,374
|Secured notes   |  |             | 4,821  |      |   | 4,149
|                |  |             |        |      |   |      
|Total           |  | $           | 10,571 |      | $ | 9,523
|                |  |             |        |      |   |      



F-21



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



7. Notes Payable(continued)



Notes payable consist primarily of committed lines of credit at banks to fund short-term working capital needs. The
unused portion of these lines of credit totaled $49,904 at December 31, 2006. The secured portion of the debt is collateralized by letters of credit available under a multi-currency revolving credit facility of $50,000 which is a part of the
Companys credit agreement. Interest rates are variable and are based upon local market rates. Annual commitment and similar fees charged by the banks approximate 0.75% of the unused facilities. Weighted-average interest rates on the total of
all facilities available were 6.4% in 2006 and 6.6% in 2005, and weighted-average interest rates on outstanding borrowings were 3.41% (a range of 1.63% to 6.25%) and 3.2% as of December 31, 2006 and 2005, respectively.

8. Long-Term Debt

In connection with the initial public
offering discussed in Note 2, the Company entered into a $750,000 senior secured credit facility and repaid $752,500 of principal and interest on senior bank debt, mezzanine bank debt and certain non-interest bearing shareholder notes, as well as
$1,354 of contractual payments under various rate swap agreements which were used to hedge the floating rate senior and mezzanine debt. The Company wrote off $4,886 of deferred financing costs related to the repayment of this debt as of May 19,
2005, which has been classified as loss on early extinguishment of debt in the accompanying statements of operations.

On February 8, 2006, the
Company amended its credit facility agreement with its lenders to modify certain covenants and ratios. In connection with the amendment, the Companys applicable margin for U.S. Dollar LIBOR term loans increased from 2.00% to
2.25% per annum and the Company paid an amendment fee of $829.

On December 22, 2006, the Company entered into a second amendment of its facility
agreement to modify certain covenants and ratios. In connection with the second amendment, the Companys applicable margin for U.S. Dollar LIBOR term loans increased from 2.25% to 2.50% per annum and the Company paid an amendment fee
of $1,420. The credit facility provides for a term loan in a total principal amount of $650,000 and a $100,000 senior secured revolving credit facility, which was reduced at the end of 2005 to $50,000 in connection with the completion of the legal
reorganization of the Companys Brazilian subsidiaries. The credit facility is secured by substantially all of the Companys assets. Borrowings under the revolving credit facility and term loan facility bear interest at either (a)LIBOR
plus the applicable margin or (b) the Euribor rate plus the applicable margin, in addition to certain other mandatory costs associated with syndication in the European markets or (c) CDOR plus the applicable margin. As of December 31,
2006, the applicable margin for the term loans and the revolving loans was 2.50%, which was subject to an increase of 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 and, accordingly, in February 2007, the interest rate on the Companys debt increased as a result of a downgrade in the rating of its senior indebtedness by Moodys. If the credit facility subsequently
achieves the higher ratings, the applicable margin will be decreased by 0.25%. The applicable margin with respect to the revolving loans may also be reduced by 0.25% or 0.50% based on a leverage test set forth in the credit agreement.

The Company entered into interest rate swap contracts, which effectively fix, from a cash flow hedge perspective, the interest rate on approximately 89% of the term loan
portion of the credit facility through June 30, 2008. The effectiveness of the swaps as hedge instruments has not been affected by the restatement discussed in Notes 19 and 20 and, as of December 31, 2006, the weighted average interest
rate on the effectively fixed portion of the term loan facility was 5.87% 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 6.86%.
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.



F-22



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



8. Long-Term Debt(continued)



The credit facility provides for scheduled principal payments on the term loan of $6,664 each year, payable in
quarterly installments, with $1,666 due on March 31, 2012 and $589,885 due at maturity in May 2012. This facility contains covenants based on certain measures of debt levels, interest coverage and fixed charge coverage, all calculated in
relation to Adjusted EBITDA as defined in the credit agreement, and restrictions on capital expenditures and dividends. On February 21, 2006 and November 2, 2006 the Company made voluntary debt repayments of $5,000 and $23,000,
respectively.

Long-term debt consists of the following at:



|                                                                                                                               |  |             |         |      |   |        
|------------------------------------------------------------------------------------------------------------------------------ |  | ----------- | ------- | ---- | - | -------
|                                                                                                                               |  | December 31
|                                                                                                                               |  | 2006        |         | 2005
|Senior Bank Debt (Secured):                                                                                                    |  |             |         |      |   |        
|Term Loan B  payable quarterly:                                                                                               |  |             |         |      |   |        
|U.S. Dollar denominated  LIBOR plus 2.50 % as of December 31, 2006 (7.86%); LIBOR plus 2.00% as of December 31, 2005
(6.53%)  |  | $           | 316,917 |      | $ | 348,419
|Euro denominated  EURIBOR plus 2.50% as of December 31, 2006 (6.22%); EURIBOR plus 2.25% as of December 31, 2005
(4.74%)      |  |             | 247,041 |      |   | 223,819
|Canadian Dollar denominated  CDOR plus 2.50% as of December 31, 2006 (6.84%); CDOR plus 2.25% as of December 31, 2005 (5.81%) |  |             | 64,359  |      |   | 65,195 
|                                                                                                                               |  |             |         |      |   |        
|                                                                                                                               |  |             | 628,317 |      |   | 637,433
|Other Long-Term Debt:                                                                                                          |  |             |         |      |   |        
|Secured, interest fixed from 2.50% to 5.00%, Euro denominated                                                                  |  |             |        |      |   | 283    
|Unsecured, interest fixed at 3.50%, Euro denominated                                                                           |  |             | 172     |      |   | 1,893  
|                                                                                                                               |  |             |         |      |   |        
|                                                                                                                               |  |             | 628,489 |      |   | 639,609
|Less current maturities                                                                                                        |  |             | 10,110  |      |   | 8,582  
|                                                                                                                               |  |             |         |      |   |        
|Total                                                                                                                          |  | $           | 618,379 |      | $ | 631,027
|                                                                                                                               |  |             |         |      |   |        

The aggregate maturities of long-term debt for each of the following five years and thereafter are as follows:



|           |  |   |        
|---------- |  | - | -------
|2007       |  | $ | 10,110 
|2008       |  |   | 6,664  
|2009       |  |   | 6,664  
|2010       |  |   | 6,664  
|2011       |  |   | 6,836  
|Thereafter |  |   | 591,551
|           |  |   |        
|           |  | $ | 628,489
|           |  |   |        

The Company may be required to make additional debt repayments based on the difference between its
pre-dividend free cash flow, as defined in our credit agreement, and cash dividends paid in the prior year. The Company has included $3,446 as of December 31, 2006 for such additional repayments to be made in 2007. Because the
amount of future repayments are not currently determinable, they are excluded from the long-term debt maturities schedule above for 2008 and thereafter.



F-23



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



9. Derivatives and Hedging

The Company has historically entered into several different types of derivative instruments. Certain of these derivatives are treated as hedges under SFAS No. 133 and include interest rate swaps and caps 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
Notes 19 and 20, 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 through earnings accounting. The Company recorded a decrease to interest expense of
$1,604 and $8,116 during the years ended December 31, 2006 and 2005, respectively as a result of the mark to market accounting through earnings. There was no impact to interest expense for the mark to market accounting through earnings related
to these interest rate swaps during the year ended December 31, 2004 as the swaps were not entered into until June 2005. The fair value of the interest rate derivative contracts was $9,710 and $8,113 at December 31, 2006 and 2005,
respectively, and is included in other current assets.

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 approximately 89% 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 December 31, 2006, the
weighted average interest rate on the effectively fixed portion of the term loan facility was 5.87% 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 6.86%.

The Company, from time to time, enters into forward exchange 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 currency over the next year. The value of these contracts is recognized at fair value based on market exchange forward rates.
The fair value of these contracts amounted to an asset of $123 and a liability of ($455) at December 31, 2006 and 2005, respectively. The change in fair value of these contracts is included in accumulated other comprehensive loss.



F-24



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



9. Derivatives and Hedging(continued)

(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 is
included in general and administrative expense. The amount was not deemed material to the Companys consolidated statements of operations in 2006, 2005 and 2004.

10. Income Taxes

Significant components of the provision for income taxes by taxing jurisdictions are shown below.

The components of domestic and foreign income (loss) before the provision for income taxes are as follows:



|        |  |                        |        |                    |   |         |      |  |   |         |  
|------- |  | ---------------------- | ------ | ------------------ | - | ------- | ---- |  | - | ------- | -
|        |  | Year Ended December 31 |       
|        |  | 2006 (As restated)     |        | 2005 (As restated) |   |         | 2004 | 
|U.S.    |  | $                      | 1,885  |                    | $ | (26,857 | )    |  | $ | (21,833 | )
|Foreign |  |                        | 42,510 |                    |   | 46,796  |      |  |   | 34,378  |  
|        |  |                        |        |                    |   |         |      |  |   |         |  
|Total   |  | $                      | 44,395 |                    | $ | 19,939  |      |  | $ | 12,545  |  
|        |  |                        |        |                    |   |         |      |  |   |         |  

The components of the income tax provision (benefit) are as follows:



|                |  |                        |        |   |                    |   |        |      |  |   |       
|--------------- |  | ---------------------- | ------ | - | ------------------ | - | ------ | ---- |  | - | ------
|                |  | Year Ended December 31
|                |  | 2006 (As restated)     |        |   | 2005 (As restated) |   |        | 2004
|Current:        |  |                        |        |   |                    |   |        |      |  |   |       
|U.S.            |  | $                      | (1,037 | ) |                    | $ | (916   | )    |  | $ | 13    
|Foreign         |  |                        | 9,351  |   |                    |   | 16,464 |      |  |   | 21,843
|                |  |                        |        |   |                    |   |        |      |  |   |       
|Total current   |  |                        | 8,314  |   |                    |   | 15,548 |      |  |   | 21,856
|Deferred:       |  |                        |        |   |                    |   |        |      |  |   |       
|U.S.            |  |                        | 3,212  |   |                    |   | 2,655  |      |  |   | 3,124 
|Foreign         |  |                        | 1,581  |   |                    |   | (3,861 | )    |  |   | 1,661 
|                |  |                        |        |   |                    |   |        |      |  |   |       
|Total deferred  |  |                        | 4,793  |   |                    |   | (1,206 | )    |  |   | 4,785 
|                |  |                        |        |   |                    |   |        |      |  |   |       
|Total provision |  | $                      | 13,107 |   |                    | $ | 14,342 |      |  | $ | 26,641
|                |  |                        |        |   |                    |   |        |      |  |   |       



F-25



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



10. Income Taxes(continued)



The tax effect of temporary differences which give rise to deferred income tax assets and liabilities are as follows:



|                                         |  |                        |         |   |                    |   |         |  
|---------------------------------------- |  | ---------------------- | ------- | - | ------------------ | - | ------- | -
|                                         |  | Year Ended December 31 |        
|                                         |  | 2006 (As restated)     |         |   | 2005 (As restated) |  
|Deferred tax assets arising from:        |  |                        |         |   |                    |   |         |  
|Net operating loss carryforwards         |  | $                      | 66,158  |   |                    | $ | 70,111  |  
|Pension and other benefit accruals       |  |                        | 10,560  |   |                    |   | 6,745   |  
|Tax credits                              |  |                        | 1,832   |   |                    |   |        |  
|Other allowances and accruals, net       |  |                        | 32,372  |   |                    |   | 27,092  |  
|                                         |  |                        |         |   |                    |   |         |  
|Total                                    |  |                        | 110,922 |   |                    |   | 103,948 |  
|                                         |  |                        |         |   |                    |   |         |  
|Deferred tax liabilities arising from:   |  |                        |         |   |                    |   |         |  
|Property and equipment, net              |  |                        | (51,078 | ) |                    |   | (37,963 | )
|Intangible assets, net                   |  |                        | (12,854 | ) |                    |   | (7,640  | )
|Unrealized foreign exchange gains/losses |  |                        | (210    | ) |                    |   | (354    | )
|Other allowances and assets, net         |  |                        | (3,329  | ) |                    |   | (7,005  | )
|                                         |  |                        |         |   |                    |   |         |  
|Total                                    |  |                        | (67,471 | ) |                    |   | (52,962 | )
|Valuation allowance                      |  |                        | (74,679 | ) |                    |   | (78,360 | )
|                                         |  |                        |         |   |                    |   |         |  
|Net deferred tax liability               |  | $                      | (31,228 | ) |                    | $ | (27,374 | )
|                                         |  |                        |         |   |                    |   |         |  

Compliance with SFAS No. 109 requires the Company to periodically evaluate the necessity of establishing or
adjusting a valuation allowance for deferred tax assets depending on whether it is more likely than not that a related tax benefit will be recognized in future periods. Because of the accumulated loss position in certain tax jurisdictions at
December 31, 2006 and December 31, 2005 and the uncertainty of profitability in future periods, the Company has recorded valuation allowances as shown above for deferred tax assets primarily related to net operating loss carryforwards in
the United Kingdom, United States and Sweden. Based on the increased profitability of the Companys clothing operations in the United Kingdom, a tax benefit of $1,093 was recorded reflecting the reversal of the previously established valuation
allowance against deferred tax assets. Management considers it more likely than not that these tax benefits will be realized. Additionally, the Company recorded a benefit in the U.S. of $1,711 relating to a U.S. net operating loss carryback that had
a previously established valuation allowance against deferred tax assets. In 2005, the Company received a refund for U.S. federal income taxes of $1,935 plus interest. This refund was for the period ended December 31, 2001 during which time the
Company had undergone a reorganization that resulted in the merger of the two unrelated U.S. consolidated tax groups. The anticipated tax issues were not disputed and the IRS issued the refund of taxes that had been previously paid.

As of December 31, 2006, the Company has pre-tax net operating loss carryforwards for federal income tax purposes of approximately $104,000 that expire on various
dates through 2025 and federal tax credits of approximately $1,800 that either expire on various dates or can be carried forward indefinitely. The Company has foreign net operating loss carryforwards of approximately $111,000 that either expire on
various dates or can be carried forward indefinitely, approximately half for which the utilization is restricted under current tax sharing agreements.



F-26



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



10. Income Taxes(continued)



Undistributed earnings of the Companys foreign subsidiaries amounted to approximately $187,000 at
December 31, 2006. Those earnings are considered to be indefinitely reinvested and, accordingly, no provision for income taxes has been provided thereon. Upon distribution of those earnings in the form of dividends or otherwise, the Company may
be subject to both income taxes (subject to an adjustment for foreign tax credits) and withholding taxes payable to the various jurisdictions. Determination of the amount of unrecognized deferred income tax liability or withholding taxes is not
practicable because of the complexities associated with its hypothetical calculation; however, unrecognized foreign tax credit carryforwards and net operating loss carryforwards would be available to reduce some portion of the liability.

The provision for income taxes differs from the amount computed by applying the U.S. statutory tax rate (35%) to income before income taxes, due to the
following:



|                                           |  |                        |        |   |                    |   |        |      |  |   |        |  
|------------------------------------------ |  | ---------------------- | ------ | - | ------------------ | - | ------ | ---- |  | - | ------ | -
|                                           |  | Year Ended December 31 |       
|                                           |  | 2006 (As restated)     |        |   | 2005 (As restated) |   |        | 2004 | 
|Book income at U.S. 35% statutory rate     |  | $                      | 15,539 |   |                    | $ | 6,978  |      |  | $ | 4,391  |  
|State income taxes, net of federal benefit |  |                        | (657   | ) |                    |   | 158    |      |  |   | 175    |  
|Foreign tax rate differential              |  |                        | (1,326 | ) |                    |   | (1,396 | )    |  |   | (1,531 | )
|Dividends, net of foreign tax credits      |  |                        | 4,350  |   |                    |   | 2,607  |      |  |   | 7,503  |  
|Change in valuation allowance              |  |                        | (3,947 | ) |                    |   | 6,588  |      |  |   | 14,944 |  
|Tax credits and refunds                    |  |                        | (2,504 | ) |                    |   | (2,072 | )    |  |   | (273   | )
|Goodwill                                   |  |                        | (2,825 | ) |                    |   |       |      |  |   |       |  
|Other, net                                 |  |                        | 4,477  |   |                    |   | 1,479  |      |  |   | 1,432  |  
|                                           |  |                        |        |   |                    |   |        |      |  |   |        |  
|Total                                      |  | $                      | 13,107 |   |                    | $ | 14,342 |      |  | $ | 26,641 |  
|                                           |  |                        |        |   |                    |   |        |      |  |   |        |  



F-27



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



11. Pensions, Other Postretirement and Postemployment Obligations

Pension Plans

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 employees years of service and compensation. These plans are funded in conformity with the
funding requirements of applicable government regulations.

Postretirement Plans

In addition to defined benefit pension plans, the Company 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 substantially all retired U.S. employees and
their covered dependents and beneficiaries. A portion of this plan is contributory, with retiree contributions adjusted periodically, as well as other cost-sharing features, such as deductibles and coinsurance. Eligibility varies according to date
of hire, age and length of service. Certain retirees also have a life insurance benefit provided at no cost.

In connection with employment agreements
entered into with two of the Companys officers on May 19, 2005, the Company agreed to provide additional supplemental retirement benefits, which have been included in the benefit costs below.

The measurement date for defined benefit plans in the U.S. is September 30. The measurement date for other defined benefit plans outside the U.S. is
December 31.

As of December 31, 2006, the Company has adopted the provisions of Statement of Financial Accounting Standards No. 158,
Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106, and 132(R) ( SFAS No. 158 ). The adoption of SFAS No. 158 impacted
the Companys balance sheet at December 31, 2006 as follows: (i) an increase in pensions, other postretirement and postemployment obligations of 3,260, (ii) an increase in current liabilities of $4,974, (iii) an increase in
deferred tax asset of $1,507 and (iv) an increase in accumulated other comprehensive loss of $6,727. In accordance with SFAS No. 158, the Companys 2005 accounting and related disclosures were not affected by the adoption of the new
standard. The adoption of SFAS No. 158 had no effect on the Companys consolidated income statement for the year ended December 31, 2006, or for any other prior period presented.

Postemployment Obligations

The Company has postemployment plans in
various countries and accounts for these plans in accordance with SFAS No. 112, Employers Accounting for Postemployment Benefits. The Companys postemployment obligations consist primarily of payments to be made to employees
upon termination of employment, as defined, and are accrued according to local statutory laws in the respective countries. The Companys obligation for postemployment benefits amounted to $2,687 and $1,089 as of December 31, 2006 and 2005,
respectively.



F-28



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



11. Pensions, Other Postretirement and Postemployment Obligations(continued)



Benefit Obligations and Plan Assets

A summary of the changes in benefit obligations and plan assets as of December 31, 2006 and 2005 is presented below. The Company has reclassified certain prior year information to be consistent with current year
presentation.



|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------- |  | --------------------- | ------- | - | --------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                               |  | Defined Benefit Plans |         |   | Other PostretirementBenefit Plans |  
|                                                                                                               |  | 2006                  |         |   | 2005                              |   |         | 2006 |  |   | 2005    |  
|Change in benefit obligation                                                                                   |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Benefit obligation at beginning of year                                                                        |  | $                     | 113,348 |   |                                   | $ | 110,226 |      |  | $ | 46,953  |   |  | $ | 49,113  |  
|Service cost                                                                                                   |  |                       | 6,511   |   |                                   |   | 5,840   |      |  |   | 431     |   |  |   | 507     |  
|Interest cost                                                                                                  |  |                       | 5,617   |   |                                   |   | 5,431   |      |  |   | 2,620   |   |  |   | 2,860   |  
|Plan participants contributions                                                                               |  |                       | 238     |   |                                   |   | 223     |      |  |   | 258     |   |  |   | 269     |  
|Amendments                                                                                                     |  |                       |        |   |                                   |   | 763     |      |  |   |        |   |  |   |        |  
|Actuarial (gain) loss                                                                                          |  |                       | 2,446   |   |                                   |   | 5,102   |      |  |   | (7,587  | ) |  |   | (3,158  | )
|Unrecognized net liability loss (in 2005)                                                                      |  |                       |        |   |                                   |   | 1,445   |      |  |   |        |   |  |   |        |  
|Currency translation impact                                                                                    |  |                       | 8,120   |   |                                   |   | (6,929  | )    |  |   |        |   |  |   |        |  
|Curtailment (gain) loss                                                                                        |  |                       |        |   |                                   |   | (1,643  | )    |  |   |        |   |  |   |        |  
|Administrative expenses paid                                                                                   |  |                       | (312    | ) |                                   |   | (465    | )    |  |   |        |   |  |   |        |  
|Benefits paid                                                                                                  |  |                       | (6,122  | ) |                                   |   | (6,645  | )    |  |   | (2,865  | ) |  |   | (2,638  | )
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Benefit obligation at end of year                                                                              |  | $                     | 129,846 |   |                                   | $ | 113,348 |      |  | $ | 39,810  |   |  | $ | 46,953  |  
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Change in plan assets                                                                                          |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Fair value of plan assets at beginning of year                                                                 |  | $                     | 46,816  |   |                                   | $ | 41,886  |      |  | $ |        |   |  | $ |        |  
|Actual return on plan assets                                                                                   |  |                       | 6,643   |   |                                   |   | 4,825   |      |  |   |        |   |  |   |        |  
|Employer contributions                                                                                         |  |                       | 9,394   |   |                                   |   | 8,953   |      |  |   |        |   |  |   |        |  
|Plan participants contributions                                                                               |  |                       | 238     |   |                                   |   | 223     |      |  |   |        |   |  |   |        |  
|Administrative expenses paid                                                                                   |  |                       | (312    | ) |                                   |   | (465    | )    |  |   |        |   |  |   |        |  
|Currency exchange impact                                                                                       |  |                       | 3,044   |   |                                   |   | (1,961  | )    |  |   |        |   |  |   |        |  
|Benefits paid                                                                                                  |  |                       | (6,122  | ) |                                   |   | (6,645  | )    |  |   |        |   |  |   |        |  
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Fair value of plan assets at end of year                                                                       |  | $                     | 59,701  |   |                                   | $ | 46,816  |      |  | $ |        |   |  | $ |        |  
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Benefits paid after measurement date but before year end                                                       |  | $                     | 712     |   |                                   | $ | 247     |      |  | $ | 701     |   |  | $ | 497     |  
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Funded status                                                                                                  |  | $                     | (69,433 | ) |                                   | $ | (66,285 | )    |  | $ | (39,109 | ) |  | $ | (46,456 | )
|Unrecognized net actuarial loss (in 2005) (1)                                                                  |  |                       |        |   |                                   |   | 20,074  |      |  |   |        |   |  |   | 12,969  |  
|Minimum pension liability (in 2005) (1)                                                                        |  |                       |        |   |                                   |   | (12,409 | )    |  |   |        |   |  |   |        |  
|Unrecognized prior service benefit (in 2005) (1)                                                               |  |                       |        |   |                                   |   | 1,068   |      |  |   |        |   |  |   | (4,194  | )
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Net amount recognized in pension, other postretirement and postemployment obligations and accrued expenses (2) |  | $                     | (69,433 | ) |                                   | $ | (57,552 | )    |  | $ | (39,109 | ) |  | $ | (37,681 | )
|                                                                                                               |  |                       |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  

---

|(1) | Presentation of these amounts is not applicable for 2006 as a result of the adoption of SFAS No. 158 as of December 31, 2006 and is reflected in funded status above as per
SFAS No. 158.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Per SFAS No. 158, $4,974 of this amount is recorded in accrued expenses as of December 31, 2006.
|--- | ------------------------------------------------------------------------------------------------



F-29



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



11. Pensions, Other Postretirement and Postemployment Obligations(continued)



Virtually all of the Companys pension plans that comprise the pension obligation amounts above, have a
projected benefit obligation in excess of plan assets as of the years ended December 31, 2006 and 2005.

Information for pension plans with an
accumulated benefit obligation in excess of plan assets is as follows:



|                               |  |             |         |      |   |       
|------------------------------ |  | ----------- | ------- | ---- | - | ------
|                               |  | December 31
|                               |  | 2006        |         | 2005
|Projected benefit obligation   |  | $           | 129,578 |      | $ | 99,678
|Accumulated benefit obligation |  |             | 117,343 |      |   | 91,218
|Fair value of plan assets      |  |             | 59,431  |      |   | 37,581

Components of Net Periodic Benefit Cost



|                                   |  |                       |        |   |                                    |   |        |      |  |   |        |   |  |      |        |   |      |   |       |   |  |   |      
|---------------------------------- |  | --------------------- | ------ | - | ---------------------------------- | - | ------ | ---- |  | - | ------ | - |  | ---- | ------ | - | ---- | - | ----- | - |  | - | -----
|                                   |  | Defined Benefit Plans |        |   | Other Postretirement Benefit Plans
|                                   |  | 2006                  |        |   | 2005                               |   |        | 2004 |  |   | 2006   |   |  | 2005 |        |   | 2004
|Service cost                       |  | $                     | 6,511  |   |                                    | $ | 5,840  |      |  | $ | 5,865  |   |  | $    | 431    |   |      | $ | 507   |   |  | $ | 432  
|Interest cost                      |  |                       | 5,617  |   |                                    |   | 5,431  |      |  |   | 4,916  |   |  |      | 2, 620 |   |      |   | 2,860 |   |  |   | 2,590
|Expected return on plan assets     |  |                       | (3,664 | ) |                                    |   | (3,021 | )    |  |   | (2,684 | ) |  |      |       |   |      |   |      |   |  |   |     
|Amortization of prior service cost |  |                       | 117    |   |                                    |   | 60     |      |  |   | 125    |   |  |      | (464   | ) |      |   | (464  | ) |  |   |     
|Amortization of net loss           |  |                       | 869    |   |                                    |   | 371    |      |  |   | 247    |   |  |      | 690    |   |      |   | 1,388 |   |  |   | 122  
|                                   |  |                       |        |   |                                    |   |        |      |  |   |        |   |  |      |        |   |      |   |       |   |  |   |      
|Net periodic benefit cost          |  | $                     | 9,450  |   |                                    | $ | 8,681  |      |  | $ | 8,469  |   |  | $    | 3,277  |   |      | $ | 4,291 |   |  | $ | 3,144
|                                   |  |                       |        |   |                                    |   |        |      |  |   |        |   |  |      |        |   |      |   |       |   |  |   |      

For defined benefit plans, the estimated net loss and prior service cost to be amortized from accumulated other
comprehensive loss during 2007 is expected to be $857 and $116, respectively. For other postretirement benefit plans, the amortization of net loss from accumulated other comprehensive loss is expected to be $52 and the amortization of prior service
credit to accumulated other comprehensive loss is expected to be $464.



|                                                                                           |  |                       |       |                                   |   |       |  |      |  |    
|------------------------------------------------------------------------------------------ |  | --------------------- | ----- | --------------------------------- | - | ----- |  | ---- |  | ---
|                                                                                           |  | Defined Benefit Plans |       | Other PostretirementBenefit Plans
|                                                                                           |  | 2006                  |       | 2005                              |   | 2006  |  | 2005
|Additional Information                                                                     |  |                       |       |                                   |   |       |  |      |  |    
|Increase in minimum liability included in accumulated other comprehensive loss, net of tax |  | $                     | 1,712 |                                   | $ | 5,746 |  | N/A  |  | N/A

Assumptions

Weighted-average assumptions used to determine benefit obligations at December 31 are as follows:



|                              |  |                       |   |  |                                    |   |  |      |   |  |      |  
|----------------------------- |  | --------------------- | - |  | ---------------------------------- | - |  | ---- | - |  | ---- | -
|                              |  | Defined Benefit Plans |   |  | Other Postretirement Benefit Plans |  
|                              |  | 2006                  |   |  | 2005                               |   |  | 2006 |   |  | 2005 |  
|Discount rate                 |  | 5.14                  | % |  | 5.11                               | % |  | 5.75 | % |  | 5.75 | %
|Rate of compensation increase |  | 3.71                  |   |  | 3.21                               |   |  |     |   |  |     |  



F-30



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



11. Pensions, Other Postretirement and Postemployment Obligations(continued)



Weighted-average assumptions used to determine net periodic benefit cost for years ended December 31 are as
follows:



|                                         |  |                       |   |  |                                   |   |  |      |   |  |      |  
|---------------------------------------- |  | --------------------- | - |  | --------------------------------- | - |  | ---- | - |  | ---- | -
|                                         |  | Defined Benefit Plans |   |  | Other PostretirementBenefit Plans |  
|                                         |  | 2006                  |   |  | 2005                              |   |  | 2006 |   |  | 2005 |  
|Discount rate                            |  | 5.10                  | % |  | 5.52                              | % |  | 5.75 | % |  | 6.00 | %
|Expected long-term return on plan assets |  | 7.33                  |   |  | 7.30                              |   |  |     |   |  |     |  
|Rate of compensation increase            |  | 3.69                  |   |  | 3.87                              |   |  |     |   |  |     |  

Plan assets in the U.S. are invested in marketable equity and fixed income securities managed by State Street
Global Advisors (Trustee). The Investment objective of the portfolio is to outperform a composite benchmark comprised of 40% of the S&P 500 index; 10% of the Russell 2000 Index; 10% of the Morgan Stanley Capital International EAFE Index; and 40%
of the Lehman Brothers Aggregate Bond Index. The Portfolio also seeks to maintain a level of volatility (measured as standard deviation of returns) which approximates that of the composite benchmark returns.

Investment risk is substantially reduced by diversification of investments within particular asset classes. The majority of the Plans liabilities are linked to
price and salary inflation. The policy is therefore to invest the majority of the assets in investments which are expected to exceed price inflation and general salary growth over long periods. The expected future rate of return on plan assets is
based on historic performance of bonds and equities and the higher returns expected by equity-based capital relative to debt capital.

Assumed health care
cost trend rates at December 31 are as follows:



|                                                                                  |  |      |   |  |      |  
|--------------------------------------------------------------------------------- |  | ---- | - |  | ---- | -
|                                                                                  |  | 2006 |   |  | 2005 |  
|Health care cost trend rate assumed for next year                                 |  | 9    | % |  | 10   | %
|Rate at which the cost trend rate is assumed to decline (the ultimate trend rate) |  | 5.5  | % |  | 5.5  | %
|Year that the rate reaches the ultimate trend rate                                |  | 2009 |   |  | 2009 |  

These assumed health care cost trends have a significant impact on the amounts reported for the plan. A change of
1% in the assumed health care cost trend rates would have the following effect:



|                                                        |  |             |       |             |   |       |  |   |        |   |  |   |        |  
|------------------------------------------------------- |  | ----------- | ----- | ----------- | - | ----- |  | - | ------ | - |  | - | ------ | -
|                                                        |  | 1% increase |       | 1% decrease |  
|                                                        |  | 2006        |       | 2005        |   | 2006  |  |   | 2005   |  
|Effect on total of service and interest cost components |  | $           | 446   |             | $ | 517   |  | $ | (365   | ) |  | $ | (418   | )
|Effect on accumulated postretirement benefit obligation |  |             | 4,866 |             |   | 5,550 |  |   | (4,070 | ) |  |   | (4,697 | )

Plan Assets

The percentage of fair value of total plan assets for funded plans are invested as follows:



|                        |  |                           |   |  |      |  
|----------------------- |  | ------------------------- | - |  | ---- | -
|                        |  | Plan Assetsat December 31 |  
|Asset Category          |  | 2006                      |   |  | 2005 |  
|Marketable equities     |  | 73                        | % |  | 74   | %
|Fixed income securities |  | 27                        |   |  | 26   |  
|                        |  |                           |   |  |      |  
|Total                   |  | 100                       | % |  | 100  | %
|                        |  |                           |   |  |      |  



F-31



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



11. Pensions, Other Postretirement and Postemployment Obligations(continued)



Contributions

The Company expects to make contributions and direct benefit payments of contribute approximately $13,800 (unaudited) to its defined benefit plan in 2007.

Estimated Future Benefit Payments

The following benefit payments, which reflect expected future service, as appropriate, are expected to be
paid:



|                |  |                     |        |                                  |   |       
|--------------- |  | ------------------- | ------ | -------------------------------- | - | ------
|                |  | DefinedBenefitPlans |        | OtherPostretirementBenefit Plans
|2007            |  | $                   | 6,693  |                                  | $ | 2,571 
|2008            |  |                     | 4,844  |                                  |   | 2,665 
|2009            |  |                     | 5,217  |                                  |   | 2,762 
|2010            |  |                     | 5,486  |                                  |   | 2,844 
|2011            |  |                     | 6,153  |                                  |   | 2,885 
|Years 20122016 |  |                     | 35,694 |                                  |   | 14,064

The Company also maintains a funded retirement savings plan for U.S. employees which is qualified under
Section 401(k) of the U.S. Internal Revenue Code. The plan allows eligible employees to contribute up to 15% of their compensation, with the Company matching 100% of up to the first 4% of employee compensation. Costs associated with the Plan
are charged to the consolidated statements of operations and amounted to $1,093, $990 and $705 for the years ended December 31, 2006, 2005 and 2004, respectively.

In May 2004, the Financial Accounting Standards Board issued Staff Position No. 106-2 (FSP 106-2), Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and
Modernization Act of 2003 (the Act) which supersedes FSP 106-1, Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003, which was issued in December 2003.
The Company adopted FSP 106-2 during its third quarter of 2004 which resulted in a decrease in 2005 of its accrued post-retirement benefit cost and net periodic postretirement benefit cost of $951 and $605, respectively.

12. Accumulated Other Comprehensive Loss

The components of
accumulated other comprehensive loss, after the effects of the restatement discussed in Notes 19 and 20, were as follows:



|                                                    |  |                                                      |         |   |                                                |   |         |                                                      |  |   |                                                 |   |  |   |         |  
|--------------------------------------------------- |  | ---------------------------------------------------- | ------- | - | ---------------------------------------------- | - | ------- | ---------------------------------------------------- |  | - | ----------------------------------------------- | - |  | - | ------- | -
|                                                    |  | ForeignCurrency Translation Adjustment
(As restated) |         |   | Minimum PensionLiability/SFAS No.158 Liability |   |         | Change inValue
ofDerivativeInstruments (As restated) |  |   | AccumulatedOtherComprehensiveLoss
(As restated) |  
|Balance at December 31, 2003                        |  | $                                                    | (23,083 | ) |                                                | $ | (5,538  | )                                                    |  | $ | (6,715                                          | ) |  | $ | (35,336 | )
|Current year change                                 |  |                                                      | 13,450  |   |                                                |   | (29     | )                                                    |  |   | 6,852                                           |   |  |   | 20,273  |  
|                                                    |  |                                                      |         |   |                                                |   |         |                                                      |  |   |                                                 |   |  |   |         |  
|Balance at December 31, 2004                        |  |                                                      | (9,633  | ) |                                                |   | (5,567  | )                                                    |  |   | 137                                             |   |  |   | (15,063 | )
|Current year change                                 |  |                                                      | (12,360 | ) |                                                |   | (5,746  | )                                                    |  |   | (331                                            | ) |  |   | (18,437 | )
|                                                    |  |                                                      |         |   |                                                |   |         |                                                      |  |   |                                                 |   |  |   |         |  
|Balance at December 31, 2005                        |  |                                                      | (21,993 | ) |                                                |   | (11,313 | )                                                    |  |   | (194                                            | ) |  |   | (33,500 | )
|Current year change                                 |  |                                                      | 21,371  |   |                                                |   | (1,712  | )                                                    |  |   | 284                                             |   |  |   | 19,943  |  
|Cumulative adjustment for transition to FAS No. 158 |  |                                                      |        |   |                                                |   | (6,727  | )                                                    |  |   |                                                |   |  |   | (6,727  | )
|                                                    |  |                                                      |         |   |                                                |   |         |                                                      |  |   |                                                 |   |  |   |         |  
|Balance at December 31, 2006                        |  | $                                                    | (622    | ) |                                                | $ | (19,752 | )                                                    |  | $ | 90                                              |   |  | $ | (20,284 | )
|                                                    |  |                                                      |         |   |                                                |   |         |                                                      |  |   |                                                 |   |  |   |         |  



F-32



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



13. Commitments and Contingencies

Leases

The Company leases office buildings, vehicles, and computer equipment for its worldwide operations. These
leases expire at various dates through 2023. Minimum rent is expensed on a straight-line basis over the term of the lease. At December 31, 2006, future minimum rental payments due under noncancelable leases were:



|                                       |  |   |       
|-------------------------------------- |  | - | ------
|2007                                   |  | $ | 3,581 
|2008                                   |  |   | 2,864 
|2009                                   |  |   | 2,118 
|2010                                   |  |   | 1,771 
|2011                                   |  |   | 1,432 
|Thereafter                             |  |   | 4,306 
|                                       |  |   |       
|Total minimum operating lease payments |  | $ | 16,072
|                                       |  |   |       

Operating lease rental expense was $4,547, $4,140 and $3,860 during the years ended December 31, 2006, 2005
and 2004, respectively.

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 year ended
December 31, 2006 and 2005 are as follows:



|                                                                           |  |   |        |  
|-------------------------------------------------------------------------- |  | - | ------ | -
|Balance at December 31, 2004                                               |  | $ | 3,105  |  
|Warranties provided during period                                          |  |   | 3,753  |  
|Settlements made during period                                             |  |   | (3,530 | )
|Changes in liability estimates, including expirations and currency effects |  |   | (833   | )
|                                                                           |  |   |        |  
|Balance at December 31, 2005                                               |  |   | 2,495  |  
|Warranties provided during period                                          |  |   | 3,409  |  
|Settlements made during period                                             |  |   | (3,255 | )
|Changes in liability estimates, including expirations and currency effects |  |   | 320    |  
|                                                                           |  |   |        |  
|Balance at December 31, 2006                                               |  | $ | 2,969  |  
|                                                                           |  |   |        |  

Collective Bargaining and Union Agreements

Approximately 75% of the Companys employees are subject to various collective bargaining agreements or are members of trade unions, predominantly outside of the United States. Approximately 73% of these
employees are covered by agreements that expire during 2007.



F-33



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



13. Commitments and Contingencies(continued)



Legal Proceedings

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. The Company was served with the complaint on June 8, 2006. The complaint concerns the Companys initial public offering of common stock and alleges
violations of Sections 11 and 12(a)(2) 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 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.

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. As of December 31, 2006, the Company has an accrual of $2,332 representing managements best estimate of the probable and reasonably estimable costs
related to this environmental remediation. The Company had recorded costs of $850 and $3,750 in 2005 and 2004, respectively, for remediation costs related to contamination at these sites. Remediation at the first site is complete and no further
costs are expected to be incurred. In the fourth quarter of 2006, the Company started to remove the contaminated soil at the second site, which was completed in February, 2007. During the removal of this contaminated soil from late November 2006
through February 2007, significant additional waste materials and contaminated soil were discovered which resulted in the additional charges recorded in the fourth quarter of 2006. The Company recorded an additional charge of $3,072 in the fourth
quarter of 2006 related to such remediation efforts, which is net of a settlement of $205 received from a potentially responsible party. Based on the removal of the contaminated soil at the second site, the Company believes that no further
significant costs will be incurred above the accrued amount as of December 31, 2006. These costs were classified in general and administrative expenses and accrued expenses. The Company paid $2,506, $2,806 and $186 of environmental costs
related to these facilities during the years ended December 31, 2006, 2005 and 2004, respectively. Actual costs incurred may vary from these estimates due to the inherent uncertainties involved. 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.



F-34



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



14. Stock-Based Compensation

On January 1, 2006, the Company adopted 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. Pro forma disclosure is no longer an alternative.

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. In accordance with the modified prospective method of adoption, the Companys results of operations
and financial position for prior periods have not been restated. Other than RSUs granted as dividends, which are charged against accumulated deficit under SFAS No. 123R, and RSU0s granted to non-employee directors, which vest immediately (see
discussion below under 2005 Equity Incentive Plan), the Company did not have any share-based grants during 2006; however, under the provisions of SFAS No. 123R, for outstanding unvested RSUs, compensation expense of $2,507
and a related tax benefit thereon of $210 were recorded for 2006.

Under the provisions of APB No. 25, which has been superceded by SFAS
No. 123R, compensation expense and the related tax benefit thereon for 2006 would have been $2,015 and $169, respectively. Under APB No. 25, no compensation expense was recorded relating to performance-based RSUs because management had
determined that it was unlikely that performance targets will have been met. The adoption of SFAS No. 123R reduced the Companys 2006 earnings per share by $0.01. For compensation expense related to 2005, see Stock Options and
Restricted Stock below.

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 were granted to officers and employees of the Company. Non-employee directors were also awarded RSUs under the 2005 Plan. Each RSU represents one share 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 (or two years in the case of 20,834 RSUs) 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 (or May 19, 2007 in the case of 20,834 RSUs). Awards to non-employee directors vest upon grant and the underlying shares are issued
to them upon termination of service as a member of the Board or a change in control, as defined. In June 2006, non-employee directors were granted an aggregate of 12,500 RSUs for which compensation expense of $120 was recorded.



F-35



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



14. Stock-Based Compensation(continued)



A summary of RSUs outstanding as of December 31, 2006 and their vesting dates is as follows:



|                             |  |                                                          |  |                |    
|---------------------------- |  | -------------------------------------------------------- |  | -------------- | ---
|                             |  | Vesting Dates                                            |  | Number of RSUs |    
|Time-based RSUs              |  | Annually, in varying amounts, on May 19, 2007 and 2008   |  | 309,154        | (1)
|Performance-based RSUs       |  | May 19, 2009, assuming performance criteria are achieved |  | 710,173        |    
|Performance-based RSUs       |  | May 19, 2007, assuming performance criteria are achieved |  | 20,834         |    
|Non-employee directors RSUs |  | Date of grant                                            |  | 27,219         |    
|                             |  |                                                          |  |                |    
|Total RSUs outstanding       |  |                                                          |  | 1,067,380      |    
|                             |  |                                                          |  |                |    

---

|(1) | Amount herein does not include 112,666 RSUs that vested on May 19, 2006 (see discussion below).
|--- | -----------------------------------------------------------------------------------------------

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 during 2006 in
connection with the payment of dividends are included in the table below. During 2006, 14,862 additional time-based RSUs and 1,771 additional non-employee director RSUs were issued in connection with the payments of dividends that occurred in 2006.
These dividend RSUs were charged to accumulated deficit, in accordance with SFAS No. 123R.

Additionally, 74,569 shares of common stock underlying
112,666 time-based RSUs that vested on May 19, 2006 were issued during 2006; the remaining 38,097 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 year ended December 31, 2006, is presented below.



|                                                |  |               |   |  |                                             |              |                                                    |   |      
|----------------------------------------------- |  | ------------- | - |  | ------------------------------------------- | ------------ | -------------------------------------------------- | - | -----
|                                                |  | Number ofRSUs |   |  | Price Range of Grant-DateFair Value Per RSU |              | WeightedAverage Grant-Date FairValue Price Per RSU
|Outstanding, December 31, 2005                  |  | 1,240,082     |   |  | $                                           | 8.40  12.01 |                                                    | $ | 11.64
|Granted (as dividends)                          |  | 16,633        |   |  |                                             | 8.92  11.04 |                                                    |   | 9.72 
|Granted (non-dividends)                         |  | 12,500        |   |  |                                             | 9.56         |                                                    |   | 9.56 
|Forfeited                                       |  | (89,169       | ) |  |                                             | 11.66        |                                                    |   | 11.66
|Issued or withheld for tax withholding purposes |  | (112,666      | ) |  |                                             | 8.92  11.66 |                                                    |   | 11.58
|                                                |  |               |   |  |                                             |              |                                                    |   |      
|Outstanding, December 31, 2006                  |  | 1,067,380     |   |  | $                                           | 8.40  12.01 |                                                    | $ | 11.59
|                                                |  |               |   |  |                                             |              |                                                    |   |      
|Vested, December 31, 2006 (1)                   |  | 27,219        |   |  | $                                           | 8.40  12.01 |                                                    | $ | 10.55
|                                                |  |               |   |  |                                             |              |                                                    |   |      

---

|(1) | 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 2006 was $137.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-36



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



14. Stock-Based Compensation(continued)



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.

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           |  | Two years and four years                
|Expected volatility     |  | 37%                                     
|Expected dividends      |  | $0.90 per year ($0.225 per quarter)     
|Risk-free interest rate |  | 3.59% (two years) and 3.73% (four years)

(i) Expected term. Certain performance-based RSUs expire two years after the anniversary date of the
Companys initial public offering and the majority of them expire four years after the anniversary date.

(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 37% volatility assumption, which is the midpoint of the range developed by looking at the peer group.

(iii)
Expected dividends. An assumed continuation of quarterly dividends at the rate of $0.225 per share of common stock was used for the purposes of the application of the Monte Carlo pricing model at the time the Company adopted SFAS
No. 123R.

(iv) Risk-free interest rate. The yield on zero-coupon U.S. Treasury securities for the period that is commensurate with the
expected term assumption (i.e. two years and four years, respectively).

Expense

The Company used the graded attribution method to recognize expense for all RSUs granted prior to the adoption of SFAS 123R. The expense associated with the unvested portion of the time-based pre-adoption grants will
continue to be expensed using the graded attribution method. As a result of adopting SFAS 123R on January 1, 2006, the Company will use the straight-line attribution method to recognize expense for RSUs granted after December 31, 2005.

As the time-based and performance-based RSUs require continued employment up to the time of vesting, the amount of stock-based compensation recognized
during a period is required to include an estimate of forfeitures. SFAS 123R requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The term
forfeitures is related to employee attrition and based on a historical analysis of its employee turnover; the Company currently estimates that approximately 15% of time-based and performance-based RSUs will be forfeited. This analysis
will be re-evaluated quarterly and the forfeiture rate will be adjusted as necessary. Ultimately, the actual expense recognized over the vesting period will be only for those shares that meet the requirements of continued employment up to the time
of vesting.



F-37



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



14. Stock-Based Compensation(continued)



As of December 31, 2006, there was approximately $3,400 of total unrecognized compensation expense related to
unvested share-based awards which is expected to be recognized over a weighted average period of 2.0 years.

Stock Options and Restricted Stock

Prior to its initial public offering on May 19, 2005 (see Note 2), the Companys former parent had stock options and restricted stock
outstanding. All such stock options and restricted stock vested in connection with the consummation of the Companys initial public offering which occurred on May 19, 2005, at which time the Company measured and recorded compensation
expense of $15,507 related to these options and restricted stock based on their then current fair value in accordance with APB No. 25. Therefore, the adoption of SFAS No. 123R with respect to these share-based payments would not have
had a significant impact on the Companys financial position or results of operations for 2005 because the pro forma net loss under SFAS No. 123R and the reported net loss are identical. These stock options and restricted stock are no
longer outstanding after the completion of the initial public offering on May 19, 2005 and therefore would not have had any impact on the Companys financial position or results of operations after this date.

The Company accounted for RSUs granted on May 19, 2005 under the 2005 Plan in accordance with APB No. 25 and, accordingly, had recorded compensation expense of
$1,845 for 2005 related to the non-employee directors and time-based RSUs. No compensation expense was recorded relating to performance-based RSUs because management had determined that it was unlikely that performance targets will have been met.
Had compensation expense for the RSUs and prior stock options and restricted stock been determined based upon the fair value recognition provisions of SFAS No. 123, the net loss and the effect on net loss per share would have been as follows:



|                                                                                                                        |  |                                |         |   |      |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                                                                        |  | For the Year EndedDecember 31, |        
|                                                                                                                        |  | 2005                           |         |   | 2004 |  
|                                                                                                                        |  | (As restated)                  |         |   |      |  
|Net income (loss), as reported                                                                                          |  | $                              | 5,597   |   |      | $ | (14,096 | )
|Add back: Stock based compensation expense reported, net of related tax effects, for prior options and restricted stock |  |                                | 14,116  |   |      |   |        |  
|Add back: Stock based compensation expense reported, net of related tax effects, for time-based RSUs                    |  |                                | 1,680   |   |      |   |        |  
|Less: Stock based compensation expense, net of related tax effect, for prior options and restricted stock               |  |                                | (14,116 | ) |      |   |        |  
|Less: Stock based compensation expense, net of related tax effect, for all RSUs                                         |  |                                | (2,346  | ) |      |   |        |  
|                                                                                                                        |  |                                |         |   |      |   |         |  
|Net income (loss), pro forma                                                                                            |  | $                              | 4,931   |   |      | $ | (14,096 | )
|                                                                                                                        |  |                                |         |   |      |   |         |  
|As reported  basic and diluted                                                                                         |  | $                              | 0.14    |   |      | $ | (0.45   | )
|                                                                                                                        |  |                                |         |   |      |   |         |  
|Pro-forma  basic and diluted                                                                                           |  | $                              | 0.13    |   |      | $ | (0.45   | )
|                                                                                                                        |  |                                |         |   |      |   |         |  



F-38



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



15. Dividends

The Company paid cash dividends of $0.90 per share and $0.33 per share during the years ended December 31, 2006 and 2005, respectively. See Note 18 for subsequent event related to dividends.

16. Restructuring and Impairments Expense

Restructuring and
impairments expense included in the statements of operations are the result of the Companys 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 principally 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.

In 2004, the Company charged a
total of $19,533 for restructuring and impairments-related expense against earnings in the Clothing and Rolls segments, consisting of $14,972 and $4,561, respectively. This was based on the closure and/or transfer of production from certain of its
manufacturing facilities. Additionally, the Company initiated headcount reductions of its non-hourly employees in the fourth quarter of 2004, that were completed by the second half of 2005 and which eliminated approximately 100 positions of the
Companys worldwide workforce.

Additionally in 2004, the Company determined that the held for sale criteria in SFAS No. 144, Accounting for
the Impairment of Long-Lived Assets, had been met related to certain assets that were impaired in 2002 (primarily land and a building). Accordingly, the carrying value of these assets of $4,900 was classified as held for sale and was
included in other current assets as of December 31, 2004. The Company sold the land and building during the first quarter of 2005.

In 2005, the
Company charged a total of $11,958 for restructuring and impairments-related expense against earnings in the Clothing and Rolls segments, consisting of $9,153 and $2,805, respectively. During 2005, the Company closed the clothing manufacturing
facility and a small roll covers manufacturing facility in the United Kingdom which resulted in restructuring and impairments expense of $7,009 in 2005. Also in 2005, the Company reorganized its European roll covers business primarily through the
realignment of administrative functions and headcount reductions. These programs resulted in restructuring and impairments expenses of $2,484 in 2005.

The
closures of facilities under restructuring programs that were commenced prior to 2005 resulted in a charge of approximately $2,465 during 2005.

In 2006,
the Company charged a total of $4,736 for restructuring and impairments-related expense against earnings in the Clothing, Rolls and Corporate segments consisting of $2,260, $2,320 and $156, respectively. In 2006, $2,286 of the restructuring and
impairments expense related to the reorganization of the Companys European management structure along functional lines during the third quarter of 2006. In March 2007, the Company announced that it will be closing a roll covers manufacturing
facility in the first half of 2007. The Company recorded asset impairment charges of $2,095 in the fourth quarter of 2006, of which $1,700 related to the roll covers manufacturing facility above. The Company also expects to implement cost reduction
programs in 2007 designed to improve its fixed overhead structure and expects to incur significant restructuring expenses in 2007.



F-39



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



16. Restructuring and Impairments Expenses(continued)



The table below sets forth the significant components and activity in the restructuring program and asset impairments
during 2006:



|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |        |   |  |   |    
|---------------- |  | ------------------------- | ----- | ------- | - | ---------- |  | - | ------------ | - |  | ------------------------- | ------ | - |  | - | ---
|                 |  | Balance atDecember 312005 |       | Charges |   | Write-offs |  |   | CashPayments |   |  | Balance atDecember 312006
|Severance        |  | $                         | 1,615 |         | $ | 2,286      |  | $ |             |   |  | $                         | (2,952 | ) |  | $ | 949
|Facility costs   |  |                           | 282   |         |   | 355        |  |   |             |   |  |                           | (637   | ) |  |   |   
|Asset impairment |  |                           |      |         |   | 2,095      |  |   | (2,095       | ) |  |                           |       |   |  |   |   
|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |        |   |  |   |    
|Total            |  | $                         | 1,897 |         | $ | 4,736      |  | $ | (2,095       | ) |  | $                         | (3,589 | ) |  | $ | 949
|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |        |   |  |   |    

The table below sets forth the significant components and activity in the restructuring program and asset
impairments during 2005:



|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |         |   |  |   |      
|---------------- |  | ------------------------- | ----- | ------- | - | ---------- |  | - | ------------ | - |  | ------------------------- | ------- | - |  | - | -----
|                 |  | Balance atDecember 312004 |       | Charges |   | Write-offs |  |   | CashPayments |   |  | Balance atDecember 312005
|Severance        |  | $                         | 1,870 |         | $ | 6,084      |  | $ |             |   |  | $                         | (6,339  | ) |  | $ | 1,615
|Facility costs   |  |                           | 78    |         |   | 5,699      |  |   |             |   |  |                           | (5,495  | ) |  |   | 282  
|Asset impairment |  |                           |      |         |   | 175        |  |   | (175         | ) |  |                           |        |   |  |   |     
|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |         |   |  |   |      
|Total            |  | $                         | 1,948 |         | $ | 11,958     |  | $ | (175         | ) |  | $                         | (11,834 | ) |  | $ | 1,897
|                 |  |                           |       |         |   |            |  |   |              |   |  |                           |         |   |  |   |      

The table below sets forth the significant components and activity in the restructuring program and asset
impairments during 2004:



|                 |  |                             |       |         |   |            |  |   |              |   |  |                             |        |   |  |   |      
|---------------- |  | --------------------------- | ----- | ------- | - | ---------- |  | - | ------------ | - |  | --------------------------- | ------ | - |  | - | -----
|                 |  | Balance at December 31 2003 |       | Charges |   | Write-offs |  |   | CashPayments |   |  | Balance at December 31 2004
|Severance        |  | $                           | 1,768 |         | $ | 3,839      |  | $ |             |   |  | $                           | (3,737 | ) |  | $ | 1,870
|Facility costs   |  |                             | 39    |         |   | 5,363      |  |   |             |   |  |                             | (5,324 | ) |  |   | 78   
|Asset impairment |  |                             |      |         |   | 10,331     |  |   | (10,331      | ) |  |                             |       |   |  |   |     
|                 |  |                             |       |         |   |            |  |   |              |   |  |                             |        |   |  |   |      
|Total            |  | $                           | 1,807 |         | $ | 19,533     |  | $ | (10,331      | ) |  | $                           | (9,061 | ) |  | $ | 1,948

17. Business Segment and Geographic Region Information

The Company is a global manufacturer and supplier of consumable products primarily used 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 a papermaking machine. The Company manages each of these operating segments separately.

Management
evaluates segment performance based on earnings before interest, taxes, depreciation and amortization 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 described in Accounting Policies in Note 3. Inter-segment net sales and inter-segment eliminations
are not material for any of the periods presented.



F-40



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



17. Business Segment and Geographic Region Information(continued)



The Corporate column consists of the Companys headquarters related assets and expenses that are not
allocable to reportable segments. Significant Corporate assets include cash, investments in subsidiaries and deferred financing costs. Corporate depreciation and amortization consists primarily of deferred financing costs. Corporate segment earnings
(loss) consists of general and administrative expenses. The Eliminations column represents eliminations of investments in subsidiaries.

Summarized financial information for the Companys reportable segments is presented in the tables that follow for each of the three years in the period ended December 31, 2006.



|                                  |  |          |         |            |   |           |  |   |              |   |  |       |          |   |  |   |          
|--------------------------------- |  | -------- | ------- | ---------- | - | --------- |  | - | ------------ | - |  | ----- | -------- | - |  | - | ---------
|                                  |  | Clothing |         | RollCovers |   | Corporate |  |   | Eliminations |   |  | Total
|2006:                             |  |          |         |            |   |           |  |   |              |   |  |       |          |   |  |   |          
|                                  |  |          |         |            |  
|Net sales                         |  | $        | 387,449 |            | $ | 213,990   |  | $ |             |   |  | $     |         |   |  | $ | 601,439  
|Depreciation and amortization (1) |  |          | 30,679  |            |   | 14,549    |  |   | 164          |   |  |       |         |   |  |   | 45,392   
|Segment Earnings (Loss)           |  |          | 97,786  |            |   | 55,378    |  |   | (15,038      | ) |  |       |         |   |  |   |          
|Total assets                      |  |          | 552,787 |            |   | 451,350   |  |   | 770,473      |   |  |       | (783,884 | ) |  |   | 990,726  
|Capital expenditures              |  |          | 19,327  |            |   | 12,437    |  |   | 692          |   |  |       |         |   |  |   | 32,456   
|                                  |  |          |         |            |  
|2005:                             |  |          |         |            |   |           |  |   |              |   |  |       |          |   |  |   |          
|                                  |  |          |         |            |  
|Net sales                         |  | $        | 383,187 |            | $ | 199,233   |  | $ |             |   |  | $     |         |   |  | $ | 582,420  
|Depreciation and amortization (1) |  |          | 30,040  |            |   | 15,196    |  |   | 127          |   |  |       |         |   |  |   | 45,363   
|Segment Earnings (Loss)           |  |          | 103,515 |            |   | 56,431    |  |   | (10,735      | ) |  |       |         |   |  |   |          
|Total assets                      |  |          | 556,222 |            |   | 417,664   |  |   | 839,127      |   |  |       | (829,097 | ) |  |   | 983,916  
|Capital expenditures              |  |          | 27,113  |            |   | 8,586     |  |   | 130          |   |  |       |         |   |  |   | 35,829   
|                                  |  |          |         |            |  
|2004:                             |  |          |         |            |   |           |  |   |              |   |  |       |          |   |  |   |          
|                                  |  |          |         |            |  
|Net sales                         |  | $        | 377,868 |            | $ | 204,612   |  | $ |             |   |  | $     |         |   |  | $ | 582,480  
|Depreciation and amortization (1) |  |          | 32,368  |            |   | 15,146    |  |   | 163          |   |  |       |         |   |  |   | 47,677   
|Segment Earnings (Loss)           |  |          | 111,449 |            |   | 60,720    |  |   | (6,845       | ) |  |       |         |   |  |   |          
|Total assets                      |  |          | 600,386 |            |   | 457,286   |  |   | 765,082      |   |  |       | (802,889 | ) |  |   | 1,019,865
|Capital expenditures              |  |          | 25,474  |            |   | 10,825    |  |   | 294          |   |  |       |         |   |  |   | 36,593   

---

|(1) | Depreciation and amortization excludes amortization of financing costs of $3,726, $3,037 and $984 for 2006, 2005 and 2004, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------



F-41



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



17. Business Segment and Geographic Region Information(continued)



Provided below is a reconciliation of Segment Earnings (Loss) to income before provision for income taxes for each of
the three years in the period ended December 31, 2006:



|                                                                                            |  |                   |         |   |                   |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------- |  | ----------------- | ------- | - | ----------------- | - | ------- | ---- |  | - | ------- | -
|                                                                                            |  | 2006(As restated) |         |   | 2005(As restated) |   |         | 2004 | 
|Segment Earnings (Loss):                                                                    |  |                   |         |   |                   |   |         |      |  |   |         |  
|Clothing                                                                                    |  | $                 | 97,786  |   |                   | $ | 103,515 |      |  | $ | 111,449 |  
|Roll Covers                                                                                 |  |                   | 55,378  |   |                   |   | 56,431  |      |  |   | 60,720  |  
|Corporate                                                                                   |  |                   | (15,038 | ) |                   |   | (10,735 | )    |  |   | (6,845  | )
|Non-cash compensation and related expenses                                                  |  |                   | (2,507  | ) |                   |   | (17,352 | )    |  |   | (4,374  | )
|Net interest expense                                                                        |  |                   | (40,016 | ) |                   |   | (41,701 | )    |  |   | (67,235 | )
|Depreciation and amortization (2)                                                           |  |                   | (45,392 | ) |                   |   | (45,363 | )    |  |   | (47,677 | )
|Restructuring and impairments expenses                                                      |  |                   | (4,736  | ) |                   |   | (11,958 | )    |  |   | (19,533 | )
|Unrealized foreign exchange gain (loss) on revaluation of debt                              |  |                   | (964    | ) |                   |   | 3,952   |      |  |   | (5,606  | )
|Write off of costs related to previously contemplated offering of income deposit securities |  |                   |        |   |                   |   |        |      |  |   | (7,429  | )
|Expenses related to reorganization of Brazilian subsidiaries                                |  |                   |        |   |                   |   | (4,144  | )    |  |   | (925    | )
|Loss on early extinguishment of debt                                                        |  |                   |        |   |                   |   | (4,886  | )    |  |   |        |  
|Expenses related to initial public offering and refinancing                                 |  |                   | (116    | ) |                   |   | (7,820  | )    |  |   |        |  
|                                                                                            |  |                   |         |   |                   |   |         |      |  |   |         |  
|Income before provision for income taxes                                                    |  | $                 | 44,395  |   |                   | $ | 19,939  |      |  | $ | 12,545  |  
|                                                                                            |  |                   |         |   |                   |   |         |      |  |   |         |  

---

|(2) | Net of amortization of deferred finance costs that are charged to interest expense.
|--- | -----------------------------------------------------------------------------------

Information concerning principal geographic areas is set forth below. Net sales amounts are by geographic area of product destination. Net sales amounts are for the years ended December 31 and property, plant and
equipment amounts are as of December 31.



|                                  |  |              |         |        |   |              |  |       |        |       |   |        |  |   |        
|--------------------------------- |  | ------------ | ------- | ------ | - | ------------ |  | ----- | ------ | ----- | - | ------ |  | - | -------
|                                  |  | NorthAmerica |         | Europe |   | Asia-Pacific |  | Other |        | Total
|2006:                             |  |              |         |        |   |              |  |       |        |       |   |        |  |   |        
|                                  |  |              |         |        |  
|Net sales (3)                     |  | $            | 245,192 |        | $ | 216,412      |  | $     | 79,105 |       | $ | 60,730 |  | $ | 601,439
|Property, plant and equipment (4) |  |              | 120,014 |        |   | 183,625      |  |       | 31,293 |       |   | 40,247 |  |   | 375,179
|                                  |  |              |         |        |  
|2005:                             |  |              |         |        |   |              |  |       |        |       |   |        |  |   |        
|                                  |  |              |         |        |  
|Net sales (3)                     |  | $            | 233,024 |        | $ | 211,430      |  | $     | 73,393 |       | $ | 64,573 |  | $ | 582,420
|Property, plant and equipment (4) |  |              | 119,146 |        |   | 173,853      |  |       | 32,285 |       |   | 36,834 |  |   | 362,118
|                                  |  |              |         |        |  
|2004:                             |  |              |         |        |   |              |  |       |        |       |   |        |  |   |        
|                                  |  |              |         |        |  
|Net sales (3)                     |  | $            | 222,422 |        | $ | 218,762      |  | $     | 80,968 |       | $ | 60,328 |  | $ | 582,480
|Property, plant and equipment (4) |  |              | 110,987 |        |   | 210,669      |  |       | 38,082 |       |   | 33,883 |  |   | 393,621

---

|(3) | Included in North America are net sales in the United States of $180,646, $173,018 and $160,803 for 2006, 2005 and 2004, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(4) | Included in North America are property, plant and equipment in the United States of $84,798, $77,642 and $75,909 as of December 31, 2006, 2005 and 2004, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-42



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



18. Subsequent Events

Dividends

In February 2007 the Company established a dividend reinvestment plan (DRIP) that allows
shareholders of record to elect to receive all or part of 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, Apax WW Nominees Ltd. and Apax-Xerium APIA LP (collectively the Apax entities) agreed that they will participate in the DRIP through December 31, 2007 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 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. As of December 31, 2006, the Company had 43,799,662 shares of common stock outstanding, of which 22,897,712 were held by the Apax entities. The Apax entities have
made no commitment to participate in the DRIP beyond 2007.

On February 20, 2007, our Board of Directors declared a cash dividend of $0.225 per share
of common stock payable on March 15, 2007 to shareholders of record at the close of business on March 5, 2007. In connection with this dividend, and per the Companys DRIP and agreement noted above, the Company will issue shares of
common stock in lieu of cash dividends on up to 50% of its outstanding common stock.

19. Restatement of Previously Issued Financial Statements

On August 10, 2007, the Company filed a Current Report on Form 8-K announcing that it had determined to restate certain of its previously issued
financial statements. Accordingly, the Company has restated the 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 the Companys accounting for the fair value of its interest rate swap agreements entered into in June 2005. 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, the Company 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 following tables
set forth the amounts previously reported and the effect of the restatement adjustments and the restated amounts in the Companys consolidated balance sheets as of December 31, 2006 and 2005 and its consolidated statements of operations
and cash flows for the years ended December 31, 2006 and 2005.



F-43



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED BALANCE SHEET



|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ----------- | - | ------ | ------------------------------- |  | - | ------- | -
|                                                                                                                                   |  | December 31, 2006 (As reported) |         |   | Adjustments |   |        | December 31, 2006 (As restated) | 
|                                                                                                                                   |  | (dollars in thousands)          |        
|ASSETS                                                                                                                             |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Current assets:                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Cash and cash equivalents                                                                                                          |  | $                               | 16,816  |   |             | $ |        |                                 |  | $ | 16,816  |  
|Accounts receivable (net of allowance for doubtful accounts of $4,220)                                                             |  |                                 | 109,694 |   |             |   |        |                                 |  |   | 109,694 |  
|Inventories                                                                                                                        |  |                                 | 103,853 |   |             |   |        |                                 |  |   | 103,853 |  
|Prepaid expenses                                                                                                                   |  |                                 | 4,426   |   |             |   |        |                                 |  |   | 4,426   |  
|Other current assets                                                                                                               |  |                                 | 19,273  |   |             |   |        |                                 |  |   | 19,273  |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total current assets                                                                                                               |  |                                 | 254,062 |   |             |   |        |                                 |  |   | 254,062 |  
|Property and equipment, net                                                                                                        |  |                                 | 375,179 |   |             |   |        |                                 |  |   | 375,179 |  
|Goodwill                                                                                                                           |  |                                 | 318,019 |   |             |   |        |                                 |  |   | 318,019 |  
|Intangible assets and deferred financing costs, net                                                                                |  |                                 | 37,151  |   |             |   |        |                                 |  |   | 37,151  |  
|Other assets                                                                                                                       |  |                                 | 6,315   |   |             |   |        |                                 |  |   | 6,315   |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total assets                                                                                                                       |  | $                               | 990,726 |   |             | $ |        |                                 |  | $ | 990,726 |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|                                                                                                                                   |  |                                 |        
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                               |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Current liabilities:                                                                                                               |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Notes payable                                                                                                                      |  | $                               | 10,571  |   |             | $ |        |                                 |  | $ | 10,571  |  
|Accounts payable                                                                                                                   |  |                                 | 39,778  |   |             |   |        |                                 |  |   | 39,778  |  
|Accrued expenses                                                                                                                   |  |                                 | 48,574  |   |             |   |        |                                 |  |   | 48,574  |  
|Current maturities of long-term debt                                                                                               |  |                                 | 10,110  |   |             |   |        |                                 |  |   | 10,110  |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total current liabilities                                                                                                          |  |                                 | 109,033 |   |             |   |        |                                 |  |   | 109,033 |  
|Long-term debt, net of current maturities                                                                                          |  |                                 | 618,379 |   |             |   |        |                                 |  |   | 618,379 |  
|Deferred taxes                                                                                                                     |  |                                 | 40,479  |   |             |   |        |                                 |  |   | 40,479  |  
|Pension, other postretirement and postemployment obligations                                                                       |  |                                 | 106,255 |   |             |   |        |                                 |  |   | 106,255 |  
|Commitments and contingencies (Note 13)                                                                                            |  |                                 |        |   |             |   |        |                                 |  |   |        |  
|Stockholders equity                                                                                                               |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Preferred stock, $0.01 par value, 1,000,000 shares authorized; no shares outstanding as of December 31, 2006                       |  |                                 |        |   |             |   |        |                                 |  |   |        |  
|Common stock, $0.01 par value, 150,000,000 shares authorized; 43,799,662 and 43,725,093 shares outstanding as of December 31,
2006 |  |                                 | 438     |   |             |   |        |                                 |  |   | 438     |  
|Paid-in capital                                                                                                                    |  |                                 | 201,563 |   |             |   |        |                                 |  |   | 201,563 |  
|Accumulated deficit                                                                                                                |  |                                 | (74,572 | ) |             |   | 9,435  |                                 |  |   | (65,137 | )
|Accumulated other comprehensive loss                                                                                               |  |                                 | (10,849 | ) |             |   | (9,435 | )                               |  |   | (20,284 | )
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total stockholders equity                                                                                                         |  |                                 | 116,580 |   |             |   |        |                                 |  |   | 116,580 |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total liabilities and stockholders equity                                                                                         |  | $                               | 990,726 |   |             | $ |        |                                 |  | $ | 990,726 |  
|                                                                                                                                   |  |                                 |         |   |             |   |        |                                 |  |   |         |  



F-44



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED BALANCE SHEET



|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ----------- | - | ------ | ------------------------------- |  | - | ------- | -
|                                                                                                                    |  | December 31, 2005 (As reported) |         |   | Adjustments |   |        | December 31, 2005 (As restated) | 
|                                                                                                                    |  | (dollars in thousands)          |        
|ASSETS                                                                                                              |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Current assets:                                                                                                     |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Cash and cash equivalents                                                                                           |  | $                               | 59,976  |   |             | $ |        |                                 |  | $ | 59,976  |  
|Accounts receivable (net of allowance for doubtful accounts of $2,277)                                              |  |                                 | 101,623 |   |             |   |        |                                 |  |   | 101,623 |  
|Inventories                                                                                                         |  |                                 | 96,713  |   |             |   |        |                                 |  |   | 96,713  |  
|Prepaid expenses                                                                                                    |  |                                 | 5,507   |   |             |   |        |                                 |  |   | 5,507   |  
|Other current assets                                                                                                |  |                                 | 14,387  |   |             |   |        |                                 |  |   | 14,387  |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total current assets                                                                                                |  |                                 | 278,206 |   |             |   |        |                                 |  |   | 278,206 |  
|Property and equipment, net                                                                                         |  |                                 | 362,118 |   |             |   |        |                                 |  |   | 362,118 |  
|Goodwill                                                                                                            |  |                                 | 298,495 |   |             |   |        |                                 |  |   | 298,495 |  
|Intangible assets and deferred financing costs, net                                                                 |  |                                 | 38,356  |   |             |   |        |                                 |  |   | 38,356  |  
|Other assets                                                                                                        |  |                                 | 6,741   |   |             |   |        |                                 |  |   | 6,741   |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total assets                                                                                                        |  | $                               | 983,916 |   |             | $ |        |                                 |  | $ | 983,916 |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|                                                                                                                    |  |                                 |        
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Current liabilities:                                                                                                |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Notes payable                                                                                                       |  | $                               | 9,523   |   |             | $ |        |                                 |  | $ | 9,523   |  
|Accounts payable                                                                                                    |  |                                 | 37,940  |   |             |   |        |                                 |  |   | 37,940  |  
|Accrued expenses                                                                                                    |  |                                 | 53,807  |   |             |   |        |                                 |  |   | 53,807  |  
|Current maturities of long-term debt                                                                                |  |                                 | 8,582   |   |             |   |        |                                 |  |   | 8,582   |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total current liabilities                                                                                           |  |                                 | 109,852 |   |             |   |        |                                 |  |   | 109,852 |  
|Long-term debt, net of current maturities                                                                           |  |                                 | 631,027 |   |             |   |        |                                 |  |   | 631,027 |  
|Deferred taxes                                                                                                      |  |                                 | 37,369  |   |             |   |        |                                 |  |   | 37,369  |  
|Pension, other postretirement and postemployment obligations                                                        |  |                                 | 96,322  |   |             |   |        |                                 |  |   | 96,322  |  
|Commitments and contingencies (Note 13)                                                                             |  |                                 |        |   |             |   |        |                                 |  |   |        |  
|Stockholders equity                                                                                                |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Preferred stock, $0.01 par value, 1,000,000 shares authorized; no shares outstanding as of December 31, 2005        |  |                                 |        |   |             |   |        |                                 |  |   |        |  
|Common stock, $0.01 par value, 150,000,000 shares authorized; 43,725,093 shares outstanding as of December 31, 2005 |  |                                 | 437     |   |             |   |        |                                 |  |   | 437     |  
|Paid-in capital                                                                                                     |  |                                 | 199,285 |   |             |   |        |                                 |  |   | 199,285 |  
|Accumulated deficit                                                                                                 |  |                                 | (64,567 | ) |             |   | 7,691  |                                 |  |   | (56,876 | )
|Accumulated other comprehensive loss                                                                                |  |                                 | (25,809 | ) |             |   | (7,691 | )                               |  |   | (33,500 | )
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total stockholders equity                                                                                          |  |                                 | 109,346 |   |             |   |        |                                 |  |   | 109,346 |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  
|Total liabilities and stockholders equity                                                                          |  | $                               | 983,916 |   |             | $ |        |                                 |  | $ | 983,916 |  
|                                                                                                                    |  |                                 |         |   |             |   |        |                                 |  |   |         |  



F-45



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ----- | ------------------ |  | - | ---------- | -
|                                               |  | Year ended December 31,                      |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   |       | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 601,439    |   |             | $ |       |                    |  | $ | 601,439    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 353,569    |   |             |   |       |                    |  |   | 353,569    |  
|Selling                                        |  |                                              | 75,967     |   |             |   |       |                    |  |   | 75,967     |  
|General and administrative                     |  |                                              | 72,727     |   |             |   |       |                    |  |   | 72,727     |  
|Restructuring and impairments                  |  |                                              | 4,736      |   |             |   |       |                    |  |   | 4,736      |  
|Research and development                       |  |                                              | 9,924      |   |             |   |       |                    |  |   | 9,924      |  
|Offering costs                                 |  |                                              |           |   |             |   |       |                    |  |   |           |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|                                               |  |                                              | 516,923    |   |             |   |       |                    |  |   | 516,923    |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Income from operations                         |  |                                              | 84,516     |   |             |   |       |                    |  |   | 84,516     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (43,497    | ) |             |   | 1,604 |                    |  |   | (41,893    | )
|Interest income                                |  |                                              | 1,877      |   |             |   |       |                    |  |   | 1,877      |  
|Foreign exchange loss                          |  |                                              | (105       | ) |             |   |       |                    |  |   | (105       | )
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 42,791     |   |             |   | 1,604 |                    |  |   | 44,395     |  
|Provision (benefit) for income taxes           |  |                                              | 13,247     |   |             |   | (140  | )                  |  |   | 13,107     |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Net income                                     |  | $                                            | 29,544     |   |             | $ | 1,744 |                    |  | $ | 31,288     |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.68       |   |             |   |       |                    |  | $ | 0.71       |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.67       |   |             |   |       |                    |  | $ | 0.71       |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Basic                                          |  |                                              | 43,768,609 |   |             |   |       |                    |  |   | 43,768,609 |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,896,302 |   |             |   |       |                    |  |   | 43,896,302 |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.90       |   |             |   |       |                    |  | $ | 0.90       |  
|                                               |  |                                              |            |   |             |   |       |                    |  |   |            |  



F-46



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|----------------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                                      |  | Year ended December 31,                      |           
|                                                      |  | 2005 (As reported)                           |            |   | Adjustments |   | 2005 (As restated) | 
|                                                      |  | (dollars in thousands except per share data) |           
|Net sales                                             |  | $                                            | 582,420    |   |             | $ |                    |  | $ | 582,420    |  
|Costs and expenses:                                   |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                                 |  |                                              | 342,329    |   |             |   |                    |  |   | 342,329    |  
|Selling                                               |  |                                              | 70,682     |   |             |   |                    |  |   | 70,682     |  
|General and administrative                            |  |                                              | 84,863     |   |             |   |                    |  |   | 84,863     |  
|Restructuring and impairments                         |  |                                              | 11,958     |   |             |   |                    |  |   | 11,958     |  
|Research and development                              |  |                                              | 9,835      |   |             |   |                    |  |   | 9,835      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|                                                      |  |                                              | 519,667    |   |             |   |                    |  |   | 519,667    |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                                |  |                                              | 62,753     |   |             |   |                    |  |   | 62,753     |  
|                                                      |  |                                              |           
|Interest expense                                      |  |                                              | (51,759    | ) |             |   | 8,116              |  |   | (43,643    | )
|Interest income                                       |  |                                              | 1,942      |   |             |   |                    |  |   | 1,942      |  
|Foreign exchange gain                                 |  |                                              | 3,773      |   |             |   |                    |  |   | 3,773      |  
|Loss on early extinguishment of debt                  |  |                                              | (4,886     | ) |             |   |                    |  |   | (4,886     | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes              |  |                                              | 11,823     |   |             |   | 8,116              |  |   | 19,939     |  
|Provision for income taxes                            |  |                                              | 13,917     |   |             |   | 425                |  |   | 14,342     |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss)                                     |  | $                                            | (2,094     | ) |             | $ | 7,691              |  | $ | 5,597      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss) per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  | $                                            | (0.05      | ) |             |   |                    |  | $ | 0.14       |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  | $                                            | (0.05      | ) |             |   |                    |  | $ | 0.14       |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income (loss) per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  |                                              | 38,884,233 |   |             |   |                    |  |   | 38,884,233 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  |                                              | 38,884,233 |   |             |   |                    |  |   | 38,926,314 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                       |  | $                                            | 0.33       |   |             |   |                    |  | $ | 0.33       |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  



F-47



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED STATEMENT OF CASH FLOWS



|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|--------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ----------- | - | ------ | ------------------ |  | - | ------- | -
|                                                                                  |  | Year ended December 31 |        
|                                                                                  |  | 2006 (As reported)     |         |   | Adjustments |   |        | 2006 (As restated) | 
|                                                                                  |  | (dollars in thousands) |        
|Operating activities                                                              |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net income                                                                        |  | $                      | 29,544  |   |             | $ | 1,744  |                    |  | $ | 31,288  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                        |         |   |             |   |        |                    |  |   |         |  
|Stock-based compensation                                                          |  |                        | 2,507   |   |             |   |        |                    |  |   | 2,507   |  
|Depreciation                                                                      |  |                        | 40,969  |   |             |   |        |                    |  |   | 40,969  |  
|Amortization of other intangibles                                                 |  |                        | 4,423   |   |             |   |        |                    |  |   | 4,423   |  
|Deferred financing cost amortization                                              |  |                        | 3,726   |   |             |   |        |                    |  |   | 3,726   |  
|Unrealized foreign exchange loss on revaluation of debt                           |  |                        | 964     |   |             |   |        |                    |  |   | 964     |  
|Deferred taxes                                                                    |  |                        | 4,933   |   |             |   | (140   | )                  |  |   | 4,793   |  
|Deferred interest                                                                 |  |                        |        |   |             |   |        |                    |  |   |        |  
|Asset impairment                                                                  |  |                        | 2,095   |   |             |   |        |                    |  |   | 2,095   |  
|Loss on early extinguishment of debt                                              |  |                        |        |   |             |   |        |                    |  |   |        |  
|Gain on disposition of property and equipment                                     |  |                        | (319    | ) |             |   |        |                    |  |   | (319    | )
|Change in fair value of interest rate swaps                                       |  |                        |        |   |             |   | (1,604 | )                  |  |   | (1,604  | )
|Change in assets and liabilities which provided (used) cash:                      |  |                        |         |   |             |   |        |                    |  |   |         |  
|Accounts receivable                                                               |  |                        | (329    | ) |             |   |        |                    |  |   | (329    | )
|Inventories                                                                       |  |                        | 261     |   |             |   |        |                    |  |   | 261     |  
|Prepaid expenses                                                                  |  |                        | 1,531   |   |             |   |        |                    |  |   | 1,531   |  
|Other current assets                                                              |  |                        | (2,300  | ) |             |   |        |                    |  |   | (2,300  | )
|Accounts payable and accrued expenses                                             |  |                        | (11,695 | ) |             |   |        |                    |  |   | (11,695 | )
|Deferred and other long term liabilities                                          |  |                        | (7,074  | ) |             |   |        |                    |  |   | (7,074  | )
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net cash provided by operating activities                                         |  |                        | 69,236  |   |             |   |        |                    |  |   | 69,236  |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Investing activities                                                              |  |                        |         |   |             |   |        |                    |  |   |         |  
|Capital expenditures, gross                                                       |  |                        | (32,456 | ) |             |   |        |                    |  |   | (32,456 | )
|Proceeds from disposals of property and equipment                                 |  |                        | 1,012   |   |             |   |        |                    |  |   | 1,012   |  
|Proceeds from dispositions of businesses                                          |  |                        | 1,666   |   |             |   |        |                    |  |   | 1,666   |  
|Payment for acquisition of Coldwater Covers, Inc., net of cash acquired           |  |                        | (6,950  | ) |             |   |        |                    |  |   | (6,950  | )
|Payment for acquisition of PMA Shoji Co. Ltd.                                     |  |                        | (1,205  | ) |             |   |        |                    |  |   | (1,205  | )
|Other                                                                             |  |                        | (7      | ) |             |   |        |                    |  |   | (7      | )
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net cash used in investing activities                                             |  |                        | (37,940 | ) |             |   |        |                    |  |   | (37,940 | )
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Financing activities                                                              |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net increase (decrease) in borrowings (maturities of 90 days or less)             |  |                        | 538     |   |             |   |        |                    |  |   | 538     |  
|Proceeds from borrowings (maturities longer than 90 days)                         |  |                        | 155     |   |             |   |        |                    |  |   | 155     |  
|Principal payments on debt                                                        |  |                        | (36,870 | ) |             |   |        |                    |  |   | (36,870 | )
|Issuance of common stock                                                          |  |                        |        |   |             |   |        |                    |  |   |        |  
|Redemption of common stock                                                        |  |                        |        |   |             |   |        |                    |  |   |        |  
|Cash dividends on common stock                                                    |  |                        | (39,403 | ) |             |   |        |                    |  |   | (39,403 | )
|Costs related to public offering and refinancing                                  |  |                        |        |   |             |   |        |                    |  |   |        |  
|Other                                                                             |  |                        | (2,628  | ) |             |   |        |                    |  |   | (2,628  | )
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net cash used in financing activities                                             |  |                        | (78,208 | ) |             |   |        |                    |  |   | (78,208 | )
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Effect of exchange rate changes on cash flows                                     |  |                        | 3,752   |   |             |   |        |                    |  |   | 3,752   |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Net decrease in cash                                                              |  |                        | (43,160 | ) |             |   |        |                    |  |   | (43,160 | )
|Cash and cash equivalents at beginning of year                                    |  |                        | 59,976  |   |             |   |        |                    |  |   | 59,976  |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Cash and cash equivalents at end of year                                          |  | $                      | 16,816  |   |             | $ |        |                    |  | $ | 16,816  |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Interest payments                                                                 |  | $                      | 40,000  |   |             | $ |        |                    |  | $ | 40,000  |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Income tax payments                                                               |  | $                      | 19,101  |   |             | $ |        |                    |  | $ | 19,101  |  
|                                                                                  |  |                        |         |   |             |   |        |                    |  |   |         |  
|Supplemental schedule of noncash investing activities (Note 1)                    |  |                        |         |   |             |   |        |                    |  |   |         |  



F-48



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)





19. Restatement of Previously Issued Financial Statements(continued)



CONSOLIDATED STATEMENT OF CASH FLOWS



|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ----------- | - | ------ | ------------------ |  | - | -------- | -
|                                                                                |  | Year ended December 31, |         
|                                                                                |  | 2005 (As reported)      |          |   | Adjustments |   |        | 2005 (As restated) | 
|                                                                                |  | (dollars in thousands)  |         
|Operating activities                                                            |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net income (loss)                                                               |  | $                       | (2,094   | ) |             | $ | 7,691  |                    |  | $ | 5,597    |  
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                         |          |   |             |   |        |                    |  |   |          |  
|Stock-based compensation                                                        |  |                         | 17,352   |   |             |   |        |                    |  |   | 17,352   |  
|Depreciation                                                                    |  |                         | 41,190   |   |             |   |        |                    |  |   | 41,190   |  
|Amortization of other intangibles                                               |  |                         | 4,173    |   |             |   |        |                    |  |   | 4,173    |  
|Deferred financing cost amortization                                            |  |                         | 3,037    |   |             |   |        |                    |  |   | 3,037    |  
|Unrealized foreign exchange gain on revaluation of debt                         |  |                         | (3,952   | ) |             |   |        |                    |  |   | (3,952   | )
|Deferred taxes                                                                  |  |                         | (1,981   | ) |             |   | 425    |                    |  |   | (1,556   | )
|Deferred interest                                                               |  |                         | 813      |   |             |   |        |                    |  |   | 813      |  
|Asset impairment                                                                |  |                         | 175      |   |             |   |        |                    |  |   | 175      |  
|Loss on early extinguishment of debt                                            |  |                         | 4,886    |   |             |   |        |                    |  |   | 4,886    |  
|Gain on disposition of property and equipment                                   |  |                         | (952     | ) |             |   |        |                    |  |   | (952     | )
|Change in fair value of interest rate swaps                                     |  |                         |         |   |             |   | (8,116 | )                  |  |   | (8,116   | )
|Change in assets and liabilities which provided (used) cash:                    |  |                         |          |   |             |   |        |                    |  |   |          |  
|Accounts receivable                                                             |  |                         | 5,281    |   |             |   |        |                    |  |   | 5,281    |  
|Inventories                                                                     |  |                         | 8,060    |   |             |   |        |                    |  |   | 8,060    |  
|Prepaid expenses                                                                |  |                         | (1,816   | ) |             |   |        |                    |  |   | (1,816   | )
|Other current assets                                                            |  |                         | (8,444   | ) |             |   |        |                    |  |   | (8,444   | )
|Accounts payable and accrued expenses                                           |  |                         | (12,813  | ) |             |   |        |                    |  |   | (12,813  | )
|Deferred and other long term liabilities                                        |  |                         | 1,794    |   |             |   |        |                    |  |   | 1,794    |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net cash provided by operating activities                                       |  |                         | 54,709   |   |             |   |        |                    |  |   | 54,709   |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Investing activities                                                            |  |                         |          |   |             |   |        |                    |  |   |          |  
|Capital expenditures, gross                                                     |  |                         | (35,829  | ) |             |   |        |                    |  |   | (35,829  | )
|Proceeds from disposals of property and equipment                               |  |                         | 7,103    |   |             |   |        |                    |  |   | 7,103    |  
|Proceeds from dispositions of businesses                                        |  |                         |         |   |             |   |        |                    |  |   |         |  
|Payment for acquisition of Coldwater Covers, Inc., net of cash acquired         |  |                         |         |   |             |   |        |                    |  |   |         |  
|Payment for acquisition of PMA Shoji Co. Ltd.                                   |  |                         |         |   |             |   |        |                    |  |   |         |  
|Other                                                                           |  |                         | 4        |   |             |   |        |                    |  |   | 4        |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net cash used in investing activities                                           |  |                         | (28,722  | ) |             |   |        |                    |  |   | (28,722  | )
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Financing activities                                                            |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net increase (decrease) in borrowings (maturities of 90 days or less)           |  |                         | (147     | ) |             |   |        |                    |  |   | (147     | )
|Proceeds from borrowings (maturities longer than 90 days)                       |  |                         | 650,000  |   |             |   |        |                    |  |   | 650,000  |  
|Principal payments on debt                                                      |  |                         | (749,098 | ) |             |   |        |                    |  |   | (749,098 | )
|Issuance of common stock                                                        |  |                         | 160,791  |   |             |   |        |                    |  |   | 160,791  |  
|Redemption of common stock                                                      |  |                         | (4,551   | ) |             |   |        |                    |  |   | (4,551   | )
|Cash dividends on common stock                                                  |  |                         | (14,429  | ) |             |   |        |                    |  |   | (14,429  | )
|Costs related to public offering and refinancing                                |  |                         | (35,787  | ) |             |   |        |                    |  |   | (35,787  | )
|Other                                                                           |  |                         | (1,153   | ) |             |   |        |                    |  |   | (1,153   | )
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net cash provided by financing activities                                       |  |                         | 5,626    |   |             |   |        |                    |  |   | 5,626    |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Effect of exchange rate changes on cash flows                                   |  |                         | 4,361    |   |             |   |        |                    |  |   | 4,361    |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Net increase in cash                                                            |  |                         | 35,974   |   |             |   |        |                    |  |   | 35,974   |  
|Cash and cash equivalents at beginning of year                                  |  |                         | 24,002   |   |             |   |        |                    |  |   | 24,002   |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Cash and cash equivalents at end of year                                        |  | $                       | 59,976   |   |             | $ |        |                    |  | $ | 59,976   |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Interest payments                                                               |  | $                       | 49,437   |   |             | $ |        |                    |  | $ | 49,437   |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  
|Income tax payments                                                             |  | $                       | 18,860   |   |             | $ |        |                    |  | $ | 18,860   |  
|                                                                                |  |                         |          |   |             |   |        |                    |  |   |          |  



F-49



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)

The following quarterly data has been derived from the Companys unaudited consolidated financial statements that, in the Companys opinion, reflect all
recurring adjustments necessary to fairly present our financial information when read in conjunction with the Companys Consolidated Financial Statements and Notes. This quarterly information has been restated for, and as of the end of,
all quarters of fiscal 2006 and all quarters of fiscal 2005, commencing with the quarter ended June 30, 2005, from previously reported information filed on Forms 10-Q and Forms 10-K, as a result of the restatement of our financial results as
discussed in Note 19. The results of operations for any quarter are not necessarily indicative of the results to be expected for any future period.

The following tables set forth the amounts previously reported in the Companys consolidated statements of operations, the effect of the restatement adjustments and the restated amounts for each of the quarters ended December 31,
2006, September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, September 30, 2005 and June 30, 2005 as well as each of the nine month periods ended September 30, 2006 and 2005
and each of the six month periods ended June 30, 2006 and 2005.



F-50



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ---- | ------------------ |  | - | ---------- | -
|                                               |  | Three months ended December 31,              |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   |      | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 154,559    |   |             | $ |      |                    |  | $ | 154,559    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 92,394     |   |             |   |      |                    |  |   | 92,394     |  
|Selling                                        |  |                                              | 19,008     |   |             |   |      |                    |  |   | 19,008     |  
|General and administrative                     |  |                                              | 21,571     |   |             |   |      |                    |  |   | 21,571     |  
|Restructuring and impairments                  |  |                                              | 3,064      |   |             |   |      |                    |  |   | 3,064      |  
|Research and development                       |  |                                              | 2,473      |   |             |   |      |                    |  |   | 2,473      |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|                                               |  |                                              | 138,510    |   |             |   |      |                    |  |   | 138,510    |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Income from operations                         |  |                                              | 16,049     |   |             |   |      |                    |  |   | 16,049     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (11,442    | ) |             |   | 75   |                    |  |   | (11,367    | )
|Interest income                                |  |                                              | 437        |   |             |   |      |                    |  |   | 437        |  
|Foreign exchange gain                          |  |                                              | 899        |   |             |   |      |                    |  |   | 899        |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 5,943      |   |             |   | 75   |                    |  |   | 6,018      |  
|Provision for income taxes                     |  |                                              | 2,757      |   |             |   | (247 | )                  |  |   | 2,510      |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Net income                                     |  | $                                            | 3,186      |   |             | $ | 322  |                    |  | $ | 3,508      |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.07       |   |             |   |      |                    |  | $ | 0.08       |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.07       |   |             |   |      |                    |  | $ | 0.08       |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Basic                                          |  |                                              | 43,799,662 |   |             |   |      |                    |  |   | 43,799,662 |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,956,985 |   |             |   |      |                    |  |   | 43,956,985 |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.225      |   |             |   |      |                    |  | $ | 0.225      |  
|                                               |  |                                              |            |   |             |   |      |                    |  |   |            |  



F-51



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|----------------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------ | ------------------ |  | - | ---------- | -
|                                                      |  | Three months ended September 30,             |           
|                                                      |  | 2006 (As reported)                           |            |   | Adjustments |   |        | 2006 (As restated) | 
|                                                      |  | (dollars in thousands except per share data) |           
|Net sales                                             |  | $                                            | 145,546    |   |             | $ |        |                    |  | $ | 145,546    |  
|Costs and expenses:                                   |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cost of products sold                                 |  |                                              | 86,681     |   |             |   |        |                    |  |   | 86,681     |  
|Selling                                               |  |                                              | 19,220     |   |             |   |        |                    |  |   | 19,220     |  
|General and administrative                            |  |                                              | 17,486     |   |             |   |        |                    |  |   | 17,486     |  
|Restructuring and impairments                         |  |                                              | 1,274      |   |             |   |        |                    |  |   | 1,274      |  
|Research and development                              |  |                                              | 2,526      |   |             |   |        |                    |  |   | 2,526      |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|                                                      |  |                                              | 127,187    |   |             |   |        |                    |  |   | 127,187    |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Income from operations                                |  |                                              | 18,359     |   |             |   |        |                    |  |   | 18,359     |  
|                                                      |  |                                              |           
|Interest expense                                      |  |                                              | (10,505    | ) |             |   | (4,411 | )                  |  |   | (14,916    | )
|Interest income                                       |  |                                              | 432        |   |             |   |        |                    |  |   | 432        |  
|Foreign exchange gain                                 |  |                                              | 328        |   |             |   |        |                    |  |   | 328        |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Income before provision for income taxes              |  |                                              | 8,614      |   |             |   | (4,411 | )                  |  |   | 4,203      |  
|Provision (benefit) for income taxes                  |  |                                              | 2,927      |   |             |   | (964   | )                  |  |   | 1,963      |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net income (loss)                                     |  | $                                            | 5,687      |   |             | $ | (3,447 | )                  |  | $ | 2,240      |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net income (loss) per share:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                                 |  | $                                            | 0.13       |   |             |   |        |                    |  | $ | 0.05       |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                               |  | $                                            | 0.13       |   |             |   |        |                    |  | $ | 0.05       |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Shares used in computing net income (loss) per share: |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                                 |  |                                              | 43,799,662 |   |             |   |        |                    |  |   | 43,799,662 |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                               |  |                                              | 43,930,908 |   |             |   |        |                    |  |   | 43,930,908 |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cash dividends per common share                       |  | $                                            | 0.225      |   |             |   |        |                    |  | $ | 0.225      |  
|                                                      |  |                                              |            |   |             |   |        |                    |  |   |            |  



F-52



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS





|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                               |  | Nine months ended September 30,              |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 446,880    |   |             | $ |                    |  | $ | 446,880    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 261,175    |   |             |   |                    |  |   | 261,175    |  
|Selling                                        |  |                                              | 56,959     |   |             |   |                    |  |   | 56,959     |  
|General and administrative                     |  |                                              | 51,156     |   |             |   |                    |  |   | 51,156     |  
|Restructuring and impairments                  |  |                                              | 1,672      |   |             |   |                    |  |   | 1,672      |  
|Research and development                       |  |                                              | 7,451      |   |             |   |                    |  |   | 7,451      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|                                               |  |                                              | 378,413    |   |             |   |                    |  |   | 378,413    |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                         |  |                                              | 68,467     |   |             |   |                    |  |   | 68,467     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (32,055    | ) |             |   | 1,529              |  |   | (30,526    | )
|Interest income                                |  |                                              | 1,440      |   |             |   |                    |  |   | 1,440      |  
|Foreign exchange loss                          |  |                                              | (1,004     | ) |             |   |                    |  |   | (1,004     | )
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 36,848     |   |             |   | 1,529              |  |   | 38,377     |  
|Provision for income taxes                     |  |                                              | 10,490     |   |             |   | 107                |  |   | 10,597     |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income                                     |  | $                                            | 26,358     |   |             | $ | 1,422              |  | $ | 27,780     |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.60       |   |             |   |                    |  | $ | 0.63       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.60       |   |             |   |                    |  | $ | 0.63       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  |                                              | 43,758,144 |   |             |   |                    |  |   | 43,758,144 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,875,961 |   |             |   |                    |  |   | 43,875,961 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.675      |   |             |   |                    |  | $ | 0.675      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  



F-53



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                               |  | Three months ended June 30,                  |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 154,602    |   |             | $ |                    |  | $ | 154,602    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 89,465     |   |             |   |                    |  |   | 89,465     |  
|Selling                                        |  |                                              | 19,174     |   |             |   |                    |  |   | 19,174     |  
|General and administrative                     |  |                                              | 17,050     |   |             |   |                    |  |   | 17,050     |  
|Restructuring and impairments                  |  |                                              | 176        |   |             |   |                    |  |   | 176        |  
|Research and development                       |  |                                              | 2,364      |   |             |   |                    |  |   | 2,364      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|                                               |  |                                              | 128,229    |   |             |   |                    |  |   | 128,229    |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                         |  |                                              | 26,373     |   |             |   |                    |  |   | 26,373     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (10,916    | ) |             |   | 2,145              |  |   | (8,771     | )
|Interest income                                |  |                                              | 385        |   |             |   |                    |  |   | 385        |  
|Foreign exchange loss                          |  |                                              | (1,196     | ) |             |   |                    |  |   | (1,196     | )
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 14,646     |   |             |   | 2,145              |  |   | 16,791     |  
|Provision for income taxes                     |  |                                              | 3,513      |   |             |   | 173                |  |   | 3,686      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income                                     |  | $                                            | 11,133     |   |             | $ | 1,972              |  | $ | 13,105     |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.25       |   |             |   |                    |  | $ | 0.30       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.25       |   |             |   |                    |  | $ | 0.30       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  |                                              | 43,748,857 |   |             |   |                    |  |   | 43,748,857 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,878,315 |   |             |   |                    |  |   | 43,878,315 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.225      |   |             |   |                    |  | $ | 0.225      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  



F-54



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                               |  | Six months ended June 30,                    |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 301,334    |   |             | $ |                    |  | $ | 301,334    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 174,494    |   |             |   |                    |  |   | 174,494    |  
|Selling                                        |  |                                              | 37,739     |   |             |   |                    |  |   | 37,739     |  
|General and administrative                     |  |                                              | 33,670     |   |             |   |                    |  |   | 33,670     |  
|Restructuring and impairments                  |  |                                              | 398        |   |             |   |                    |  |   | 398        |  
|Research and development                       |  |                                              | 4,925      |   |             |   |                    |  |   | 4,925      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|                                               |  |                                              | 251,226    |   |             |   |                    |  |   | 251,226    |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                         |  |                                              | 50,108     |   |             |   |                    |  |   | 50,108     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (21,550    | ) |             |   | 5,940              |  |   | (15,610    | )
|Interest income                                |  |                                              | 1,008      |   |             |   |                    |  |   | 1,008      |  
|Foreign exchange loss                          |  |                                              | (1,332     | ) |             |   |                    |  |   | (1,332     | )
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 28,234     |   |             |   | 5,940              |  |   | 34,174     |  
|Provision for income taxes                     |  |                                              | 7,563      |   |             |   | 1,071              |  |   | 8,634      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income                                     |  | $                                            | 20,671     |   |             | $ | 4,869              |  | $ | 25,540     |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.47       |   |             |   |                    |  | $ | 0.58       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.47       |   |             |   |                    |  | $ | 0.58       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  |                                              | 43,737,041 |   |             |   |                    |  |   | 43,737,041 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,848,143 |   |             |   |                    |  |   | 43,848,143 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.45       |   |             |   |                    |  | $ | 0.45       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  



F-55



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                               |  | Three months ended March 31,                 |           
|                                               |  | 2006 (As reported)                           |            |   | Adjustments |   | 2006 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 146,732    |   |             | $ |                    |  | $ | 146,732    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 85,029     |   |             |   |                    |  |   | 85,029     |  
|Selling                                        |  |                                              | 18,565     |   |             |   |                    |  |   | 18,565     |  
|General and administrative                     |  |                                              | 16,620     |   |             |   |                    |  |   | 16,620     |  
|Restructuring and impairments                  |  |                                              | 222        |   |             |   |                    |  |   | 222        |  
|Research and development                       |  |                                              | 2,561      |   |             |   |                    |  |   | 2,561      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|                                               |  |                                              | 122,997    |   |             |   |                    |  |   | 122,997    |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                         |  |                                              | 23,735     |   |             |   |                    |  |   | 23,735     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (10,634    | ) |             |   | 3,795              |  |   | (6,839     | )
|Interest income                                |  |                                              | 623        |   |             |   |                    |  |   | 623        |  
|Foreign exchange loss                          |  |                                              | (136       | ) |             |   |                    |  |   | (136       | )
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 13,588     |   |             |   | 3,795              |  |   | 17,383     |  
|Provision for income taxes                     |  |                                              | 4,050      |   |             |   | 898                |  |   | 4,948      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income                                     |  | $                                            | 9,538      |   |             | $ | 2,897              |  | $ | 12,435     |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.22       |   |             |   |                    |  | $ | 0.28       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.22       |   |             |   |                    |  | $ | 0.28       |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                          |  |                                              | 43,725,093 |   |             |   |                    |  |   | 43,725,093 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,817,839 |   |             |   |                    |  |   | 43,817,839 |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.225      |   |             |   |                    |  | $ | 0.225      |  
|                                               |  |                                              |            |   |             |   |                    |  |   |            |  



F-56



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|---------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------ | ------------------ |  | - | ---------- | -
|                                               |  | Three months ended December 31,              |           
|                                               |  | 2005 (As reported)                           |            |   | Adjustments |   |        | 2005 (As restated) | 
|                                               |  | (dollars in thousands except per share data) |           
|Net sales                                      |  | $                                            | 144,585    |   |             | $ |        |                    |  | $ | 144,585    |  
|Costs and expenses:                            |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cost of products sold                          |  |                                              | 85,983     |   |             |   |        |                    |  |   | 85,983     |  
|Selling                                        |  |                                              | 18,395     |   |             |   |        |                    |  |   | 18,395     |  
|General and administrative                     |  |                                              | 15,144     |   |             |   |        |                    |  |   | 15,144     |  
|Restructuring and impairments                  |  |                                              | 373        |   |             |   |        |                    |  |   | 373        |  
|Research and development                       |  |                                              | 2,456      |   |             |   |        |                    |  |   | 2,456      |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|                                               |  |                                              | 122,351    |   |             |   |        |                    |  |   | 122,351    |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Income from operations                         |  |                                              | 22,234     |   |             |   |        |                    |  |   | 22,234     |  
|                                               |  |                                              |           
|Interest expense                               |  |                                              | (11,414    | ) |             |   | 3,953  |                    |  |   | (7,461     | )
|Interest income                                |  |                                              | 846        |   |             |   |        |                    |  |   | 846        |  
|Foreign exchange loss                          |  |                                              | (666       | ) |             |   |        |                    |  |   | (666       | )
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Income before provision for income taxes       |  |                                              | 11,000     |   |             |   | 3,953  |                    |  |   | 14,953     |  
|Provision (benefit) for income taxes           |  |                                              | 974        |   |             |   | (1,101 | )                  |  |   | (127       | )
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net income                                     |  | $                                            | 10,026     |   |             | $ | 5,054  |                    |  | $ | 15,080     |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net income per share:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                          |  | $                                            | 0.23       |   |             |   |        |                    |  | $ | 0.34       |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                        |  | $                                            | 0.23       |   |             |   |        |                    |  | $ | 0.34       |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Shares used in computing net income per share: |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                          |  |                                              | 43,725,093 |   |             |   |        |                    |  |   | 43,725,093 |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                        |  |                                              | 43,783,693 |   |             |   |        |                    |  |   | 43,783,693 |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cash dividends per common share                |  | $                                            | 0.225      |   |             |   |        |                    |  | $ | 0.225      |  
|                                               |  |                                              |            |   |             |   |        |                    |  |   |            |  



F-57



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|----------------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                                      |  | Three months ended September 30,             |           
|                                                      |  | 2005 (As reported)                           |            |   | Adjustments |   | 2005 (As restated) | 
|                                                      |  | (dollars in thousands except per share data) |           
|Net sales                                             |  | $                                            | 140,058    |   |             | $ |                    |  | $ | 140,058    |  
|Costs and expenses:                                   |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                                 |  |                                              | 83,452     |   |             |   |                    |  |   | 83,452     |  
|Selling                                               |  |                                              | 17,055     |   |             |   |                    |  |   | 17,055     |  
|General and administrative                            |  |                                              | 15,941     |   |             |   |                    |  |   | 15,941     |  
|Restructuring and impairments                         |  |                                              | 1,077      |   |             |   |                    |  |   | 1,077      |  
|Research and development                              |  |                                              | 2,305      |   |             |   |                    |  |   | 2,305      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|                                                      |  |                                              | 119,830    |   |             |   |                    |  |   | 119,830    |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                                |  |                                              | 20,228     |   |             |   |                    |  |   | 20,228     |  
|                                                      |  |                                              |           
|Interest expense                                      |  |                                              | (11,085    | ) |             |   | 6,274              |  |   | (4,811     | )
|Interest income                                       |  |                                              | 633        |   |             |   |                    |  |   | 633        |  
|Foreign exchange loss                                 |  |                                              | (609       | ) |             |   |                    |  |   | (609       | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes              |  |                                              | 9,167      |   |             |   | 6,274              |  |   | 15,441     |  
|Provision for income taxes                            |  |                                              | 17,206     |   |             |   | 2,828              |  |   | 20,034     |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss)                                     |  | $                                            | (8,039     | ) |             | $ | 3,446              |  | $ | (4,593     | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss) per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  | $                                            | (0.18      | ) |             |   |                    |  | $ | (0.11      | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  | $                                            | (0.18      | ) |             |   |                    |  | $ | (0.11      | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income (loss) per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  |                                              | 43,725,093 |   |             |   |                    |  |   | 43,725,093 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  |                                              | 43,725,093 |   |             |   |                    |  |   | 43,725,093 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                       |  | $                                            | 0.105      |   |             |   |                    |  | $ | 0.105      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  



F-58



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|----------------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------------------ |  | - | ---------- | -
|                                                      |  | Nine months ended September 30,              |           
|                                                      |  | 2005 (As reported)                           |            |   | Adjustments |   | 2005 (As restated) | 
|                                                      |  | (dollars in thousands except per share data) |           
|Net sales                                             |  | $                                            | 437,835    |   |             | $ |                    |  | $ | 437,835    |  
|Costs and expenses:                                   |  |                                              |            |   |             |   |                    |  |   |            |  
|Cost of products sold                                 |  |                                              | 256,346    |   |             |   |                    |  |   | 256,346    |  
|Selling                                               |  |                                              | 52,287     |   |             |   |                    |  |   | 52,287     |  
|General and administrative                            |  |                                              | 69,719     |   |             |   |                    |  |   | 69,719     |  
|Restructuring and impairments                         |  |                                              | 11,585     |   |             |   |                    |  |   | 11,585     |  
|Research and development                              |  |                                              | 7,379      |   |             |   |                    |  |   | 7,379      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|                                                      |  |                                              | 397,316    |   |             |   |                    |  |   | 397,316    |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income from operations                                |  |                                              | 40,519     |   |             |   |                    |  |   | 40,519     |  
|                                                      |  |                                              |           
|Interest expense                                      |  |                                              | (40,345    | ) |             |   | 4,163              |  |   | (36,182    | )
|Interest income                                       |  |                                              | 1,096      |   |             |   |                    |  |   | 1,096      |  
|Foreign exchange gain                                 |  |                                              | 4,439      |   |             |   |                    |  |   | 4,439      |  
|Loss on early extinguishment of debt                  |  |                                              | (4,886     | ) |             |   |                    |  |   | (4,886     | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Income before provision for income taxes              |  |                                              | 823        |   |             |   | 4,163              |  |   | 4,986      |  
|Provision for income taxes                            |  |                                              | 12,943     |   |             |   | 1,526              |  |   | 14,469     |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss)                                     |  | $                                            | (12,120    | ) |             | $ | 2,637              |  | $ | (9,483     | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Net income (loss) per share:                          |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  | $                                            | (0.33      | ) |             |   |                    |  | $ | (0.26      | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  | $                                            | (0.33      | ) |             |   |                    |  | $ | (0.26      | )
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Shares used in computing net income (loss) per share: |  |                                              |            |   |             |   |                    |  |   |            |  
|Basic                                                 |  |                                              | 37,252,881 |   |             |   |                    |  |   | 37,252,881 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Diluted                                               |  |                                              | 37,252,881 |   |             |   |                    |  |   | 37,252,881 |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  
|Cash dividends per common share                       |  | $                                            | 0.105      |   |             |   |                    |  | $ | 0.105      |  
|                                                      |  |                                              |            |   |             |   |                    |  |   |            |  



F-59



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|-------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------ | ------------------ |  | - | ---------- | -
|                                             |  | Three months ended June 30,                  |           
|                                             |  | 2005 (As reported)                           |            |   | Adjustments |   |        | 2005 (As restated) | 
|                                             |  | (dollars in thousands except per share data) |           
|Net sales                                    |  | $                                            | 145,850    |   |             | $ |        |                    |  | $ | 145,850    |  
|Costs and expenses:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cost of products sold                        |  |                                              | 86,092     |   |             |   |        |                    |  |   | 86,092     |  
|Selling                                      |  |                                              | 17,459     |   |             |   |        |                    |  |   | 17,459     |  
|General and administrative                   |  |                                              | 39,988     |   |             |   |        |                    |  |   | 39,988     |  
|Restructuring and impairments                |  |                                              | 5,332      |   |             |   |        |                    |  |   | 5,332      |  
|Research and development                     |  |                                              | 2,692      |   |             |   |        |                    |  |   | 2,692      |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|                                             |  |                                              | 151,563    |   |             |   |        |                    |  |   | 151,563    |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Loss from operations                         |  |                                              | (5,713     | ) |             |   |        |                    |  |   | (5,713     | )
|                                             |  |                                              |           
|Interest expense                             |  |                                              | (13,649    | ) |             |   | (2,111 | )                  |  |   | (15,760    | )
|Interest income                              |  |                                              | 312        |   |             |   |        |                    |  |   | 312        |  
|Foreign exchange gain                        |  |                                              | 1,670      |   |             |   |        |                    |  |   | 1,670      |  
|Loss on early extinguishment of debt         |  |                                              | (4,886     | ) |             |   |        |                    |  |   | (4,886     | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Loss before provision for income taxes       |  |                                              | (22,266    | ) |             |   | (2,111 | )                  |  |   | (24,377    | )
|Benefit for income taxes                     |  |                                              | (9,918     | ) |             |   | (1,302 | )                  |  |   | (11,220    | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net loss                                     |  | $                                            | (12,348    | ) |             | $ | (809   | )                  |  | $ | (13,157    | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net loss per share:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                        |  | $                                            | (0.33      | ) |             |   |        |                    |  | $ | (0.36      | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                      |  | $                                            | (0.33      | ) |             |   |        |                    |  | $ | (0.36      | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Shares used in computing net loss per share: |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                        |  |                                              | 36,880,379 |   |             |   |        |                    |  |   | 36,880,379 |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                      |  |                                              | 36,880,379 |   |             |   |        |                    |  |   | 36,880,379 |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cash dividends per common share              |  | $                                            |           |   |             |   |        |                    |  | $ |           |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  



F-60



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in
thousands except per share data)



20. Quarterly Financial Data (Unaudited)(As Restated)(continued)



CONSOLIDATED STATEMENT OF OPERATIONS



|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|-------------------------------------------- |  | -------------------------------------------- | ---------- | - | ----------- | - | ------ | ------------------ |  | - | ---------- | -
|                                             |  | Six months ended June 30,                    |           
|                                             |  | 2005 (As reported)                           |            |   | Adjustments |   |        | 2005 (As restated) | 
|                                             |  | (dollars in thousands except per share data) |           
|Net sales                                    |  | $                                            | 297,777    |   |             | $ |        |                    |  | $ | 297,777    |  
|Costs and expenses:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cost of products sold                        |  |                                              | 172,894    |   |             |   |        |                    |  |   | 172,894    |  
|Selling                                      |  |                                              | 35,232     |   |             |   |        |                    |  |   | 35,232     |  
|General and administrative                   |  |                                              | 53,778     |   |             |   |        |                    |  |   | 53,778     |  
|Restructuring and impairments                |  |                                              | 10,508     |   |             |   |        |                    |  |   | 10,508     |  
|Research and development                     |  |                                              | 5,074      |   |             |   |        |                    |  |   | 5,074      |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|                                             |  |                                              | 277,486    |   |             |   |        |                    |  |   | 277,486    |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Income from operations                       |  |                                              | 20,291     |   |             |   |        |                    |  |   | 20,291     |  
|                                             |  |                                              |           
|Interest expense                             |  |                                              | (29,260    | ) |             |   | (2,111 | )                  |  |   | (31,371    | )
|Interest income                              |  |                                              | 463        |   |             |   |        |                    |  |   | 463        |  
|Foreign exchange gain                        |  |                                              | 5,048      |   |             |   |        |                    |  |   | 5,048      |  
|Loss on early extinguishment of debt         |  |                                              | (4,886     | ) |             |   |        |                    |  |   | (4,886     | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Loss before provision for income taxes       |  |                                              | (8,344     | ) |             |   | (2,111 | )                  |  |   | (10,455    | )
|Benefit for income taxes                     |  |                                              | (4,263     | ) |             |   | (1,302 | )                  |  |   | (5,565     | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net loss                                     |  | $                                            | (4,081     | ) |             | $ | (809   | )                  |  | $ | (4,890     | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Net loss per share:                          |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                        |  | $                                            | (0.12      | ) |             |   |        |                    |  | $ | (0.14      | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                      |  | $                                            | (0.12      | ) |             |   |        |                    |  | $ | (0.14      | )
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Shares used in computing net loss per share: |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Basic                                        |  |                                              | 33,963,138 |   |             |   |        |                    |  |   | 33,963,138 |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Diluted                                      |  |                                              | 33,963,138 |   |             |   |        |                    |  |   | 33,963,138 |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  
|Cash dividends per common share              |  | $                                            |           |   |             |   |        |                    |  | $ |           |  
|                                             |  |                                              |            |   |             |   |        |                    |  |   |            |  



F-61



---

##### Table of Contents

XERIUM TECHNOLOGIES, INC.

SCHEDULE II

VALUATION AND QUALIFYING ACCOUNTS

(dollars in thousands)

ALLOWANCE
FOR DOUBTFUL ACCOUNTS



|                                      |  |                             |       |                            |   |                                      |  |   |                       |   |  |                       |      |   |  |   |      
|------------------------------------- |  | --------------------------- | ----- | -------------------------- | - | ------------------------------------ |  | - | --------------------- | - |  | --------------------- | ---- | - |  | - | -----
|Classification                        |  | Balance at Beginningof Year |       | Charged toCost and Expense |   | Effect of ForeignCurrencyTranslation |  |   | DeductionfromReserves |   |  | Balance atEnd of Year
|For the year-ended December 31, 2006: |  |                             |       |                            |   |                                      |  |   |                       |   |  |                       |      |   |  |   |      
|Allowance for doubtful accounts       |  | $                           | 2,277 |                            | $ | 2,055                                |  | $ | 203                   |   |  | $                     | (315 | ) |  | $ | 4,220
|For the year-ended December 31, 2005: |  |                             |       |                            |   |                                      |  |   |                       |   |  |                       |      |   |  |   |      
|Allowance for doubtful accounts       |  | $                           | 2,034 |                            | $ | 668                                  |  | $ | (76                   | ) |  | $                     | (349 | ) |  | $ | 2,277
|For the year-ended December 31, 2004: |  |                             |       |                            |   |                                      |  |   |                       |   |  |                       |      |   |  |   |      
|Allowance for doubtful accounts       |  | $                           | 2,313 |                            | $ | 371                                  |  | $ | 122                   |   |  | $                     | (772 | ) |  | $ | 2,034

ALLOWANCE FOR SALES RETURNS



|                                      |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|------------------------------------- |  | -------------------------- | ----- | ----------------- | - | ------------------------------------ |  | - | --------------------- | - |  | --------------------- | ------ | - |  | - | -----
|Classification                        |  | Balance atBeginningof Year |       | Charged toRevenue |   | Effect of ForeignCurrencyTranslation |  |   | DeductionfromReserves |   |  | Balance atEnd of Year
|For the year-ended December 31, 2006: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for sales returns           |  | $                          | 5,510 |                   | $ | 6,025                                |  | $ | 398                   |   |  | $                     | (6,485 | ) |  | $ | 5,448
|For the year-ended December 31, 2005: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for sales returns           |  | $                          | 4,630 |                   | $ | 8,529                                |  | $ | (298                  | ) |  | $                     | (7,351 | ) |  | $ | 5,510
|For the year-ended December 31, 2004: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for sales returns           |  | $                          | 3,697 |                   | $ | 4,871                                |  | $ | 185                   |   |  | $                     | (4,123 | ) |  | $ | 4,630

ALLOWANCE FOR CUSTOMER REBATES



|                                      |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|------------------------------------- |  | -------------------------- | ----- | ----------------- | - | ------------------------------------ |  | - | --------------------- | - |  | --------------------- | ------ | - |  | - | -----
|Classification                        |  | Balance atBeginningof Year |       | Charged toRevenue |   | Effect of ForeignCurrencyTranslation |  |   | DeductionfromReserves |   |  | Balance atEnd of Year
|For the year-ended December 31, 2006: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for customer rebates        |  | $                          | 2,036 |                   | $ | 2,060                                |  | $ | 178                   |   |  | $                     | (1,885 | ) |  | $ | 2,389
|For the year-ended December 31, 2005: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for customer rebates        |  | $                          | 2,425 |                   | $ | 2,324                                |  | $ | (169                  | ) |  | $                     | (2,544 | ) |  | $ | 2,036
|For the year-ended December 31, 2004: |  |                            |       |                   |   |                                      |  |   |                       |   |  |                       |        |   |  |   |      
|Allowance for customer rebates        |  | $                          | 3,171 |                   | $ | 2,569                                |  | $ | 129                   |   |  | $                     | (3,444 | ) |  | $ | 2,425



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                               
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibit                                                                                                                                                                                        
|3.1(1)         |  | Amended and Restated Certificate of Incorporation of Xerium Technologies, Inc.                                                                                                                                
|               | 
|3.2(1)         |  | Amended and Restated By-Laws of Xerium Technologies, Inc.                                                                                                                                                     
|               | 
|4.1(1)         |  | Registration Rights Agreement by and among Xerium Technologies, Inc. and certain of its investors.                                                                                                            
|               | 
|4.2(2)         |  | Form of Stock Certificate for Common Stock, incorporated by reference to Exhibit 4.2 to Xerium Technologies, Inc.s Registration Statement on Form S-1/A filed on May 3, 2005, Registration
Number 333-114703.
|               | 
|4.3(9)         |  | Dividend Reinvestment Plan, incorporated by reference to 8-K filed February 20, 2007.                                                                                                                         
|               | 
|10.1(1)        |  | Credit Agreement, dated as of May 18, 2005 among Xerium Technologies, Inc. and certain financial institutions as the Lenders.                                                                                 
|               | 
|10.2(1)+       |  | Employment Agreement with Thomas Gutierrez.                                                                                                                                                                   
|               | 
|10.3(1)+       |  | Employment Agreement with Michael ODonnell.                                                                                                                                                                  
|               | 
|10.4(1)+       |  | Employment Agreement with Josef Mayer and supplemental Agreement.                                                                                                                                             
|               | 
|10.5(1)+       |  | Employment Agreement with Miguel Quiñonez.                                                                                                                                                                    
|               | 
|10.6(1)+       |  | Employment Agreement with Douglas Milner.                                                                                                                                                                     
|               | 
|10.7(1)+       |  | 2005 Equity Incentive Plan.                                                                                                                                                                                   
|               | 
|10.8(4)+       |  | Xerium Technologies, Inc. 2006 Cash Incentive Bonus Plan.                                                                                                                                                     
|               | 
|10.9(2)+       |  | Form of Performance-Based Restricted Stock Units Agreement for Executive Officers.                                                                                                                            
|               | 
|10.10(2)+      |  | Form of Time-Based Restricted Stock Units Agreement for Executive Officers.                                                                                                                                   
|               | 
|10.11(2)       |  | Form of Restricted Stock Units Agreement for Directors.                                                                                                                                                       
|               | 
|10.12(3)       |  | Amendment No. 1 to Credit Agreement, dated as of February 8, 2006, among Xerium Technologies, Inc. and certain financial institutions as the Lenders.                                                         
|               | 
|10.13(4)+      |  | Form of 2006 Award for Executive Officers under the Xerium Technologies, Inc. 2006 Cash Incentive Bonus Plan.                                                                                                 
|               | 
|10.14(5)+      |  | Supplemental Agreement No. 3 to Managing Director Service Contract between Xerium Germany Holding GmbH and Josef Mayer dated July 26, 2006.                                                                   
|               | 
|10.15(6)+      |  | Amended and Restated Service Contract with John Badrinas.                                                                                                                                                     
|               | 
|10.16(7)       |  | Amendment No. 2 to Credit Agreement, dated as of December 22, 2006, among Xerium Technologies, Inc. and certain financial institutions as the Lenders.                                                        
|               | 
|10.17(8)       |  | Letter Agreement, dated as of December 22, 2006, by and among Xerium Technologies, Inc., Apax WWW Nominees Ltd. AE4, Apax WW Nominees Ltd. and Apax Xerium APIA LP.                                           
|               | 
|21.1(10)       |  | Subsidiaries of the Registrant                                                                                                                                                                                
|               | 
|23.1           |  | Consent of Ernst & Young to Xerium Technologies, Inc.                                                                                                                                                         
|               | 
|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 Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                 
|               | 
|32.2           |  | Certification Statement of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                 



---

##### Table of Contents

---

|(1) | Incorporated by reference to the same numbered exhibit to the Registrants quarterly report on 10-Q for the quarter ended March 31, 2005 filed on June 23, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the same numbered exhibit to the Registrants Registration Statement on Form S-1/A filed on May 3, 2005, Registration Number 333-114703.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Filed as Exhibit 10.1 to the Registrants Current Report on Form 8-K filed on February 9, 2006, and incorporated herein by reference.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference the same numbered exhibit to the Registrants Annual Report on Form 10-K filed on March 2, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------

|(5) | Filed as Exhibit 10.2 to the Registrants Current Report on Form 8-K filed on July 27, 2006, and incorporated herein by reference.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(6) | Filed as Exhibit 10.1 to the Registrants Quarterly Report on Form 10-Q filed on November 13, 2006, and incorporated herein by reference.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------

|(7) | Filed as Exhibit 10.1 to the Registrants Current Report on Form 8-K filed on December 22, 2006, and incorporated herein by reference.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(8) | Filed as Exhibit 10.2 to the Registrants Current Report on Form 8-K filed on December 22, 2006, and incorporated herein by reference.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(9) | Filed as Exhibit 99.2 to the Registrants Current Report on Form 8-K filed on February 20, 2007, and incorporated herein by reference.
|--- | --------------------------------------------------------------------------------------------------------------------------------------

|(10) | Previously filed.
|---- | -----------------

|+ | Management contract or compensatory arrangement or plan.
|- | --------------------------------------------------------