Supplemental Guarantor Financial Information | Supplemental Guarantor Financial Information On May 26, 2011, the Company closed on the sale of its Notes. The Notes are unsecured obligations of the Company and are fully and unconditionally guaranteed on a senior unsecured basis by all of the domestic wholly owned subsidiaries of the Company (the “Guarantors”). In accordance with Rule 3-10 of Regulation S-X promulgated under the Securities Act of 1933, as amended, the following condensed consolidating financial statements present the financial position, results of operations and cash flows of Xerium Technologies, Inc. (referred to as “Parent” for the purpose of this note only) on a stand-alone parent-only basis, the Guarantors on a Guarantors-only basis, the combined non-Guarantor subsidiaries and elimination entries necessary to arrive at the information for the Parent, the Guarantors and non-Guarantor subsidiaries on a consolidated basis. Xerium Technologies, Inc. Consolidating Balance Sheet—(Unaudited) At June 30, 2015 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 848 $ (5 ) $ 8,380 $ — $ 9,223 Accounts receivable, net 41 20,919 57,475 — 78,435 Intercompany receivables (98,478 ) 113,759 (15,281 ) — — Inventories, net — 17,620 59,497 (978 ) 76,139 Prepaid expenses 970 1,905 6,555 — 9,430 Other current assets — 1,980 13,387 — 15,367 Total current assets (96,619 ) 156,178 130,013 (978 ) 188,594 Property and equipment, net 17,081 60,070 225,956 — 303,107 Investments 805,562 200,164 — (1,005,726 ) — Goodwill — 17,737 40,071 — 57,808 Intangible assets 7,555 1,527 863 — 9,945 Non-current deferred tax asset — — 8,923 — 8,923 Other assets — 364 9,439 — 9,803 Total assets $ 733,579 $ 436,040 $ 415,265 $ (1,006,704 ) $ 578,180 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 2,498 $ 8,792 $ 28,184 $ — $ 39,474 Accrued expenses 7,791 8,434 38,737 — 54,962 Current notes payable — — 6,693 — 6,693 Current maturities of long-term debt 6,228 457 4,900 — 11,585 Total current liabilities 16,517 17,683 78,514 — 112,714 Long-term debt, net of current maturities 459,738 — — — 459,738 Capitalized lease obligations 3,370 410 808 — 4,588 Non-current deferred tax liability 757 1,036 5,802 — 7,595 Pension, other post-retirement and post-employment obligations 20,690 1,891 51,847 — 74,428 Other long-term liabilities 219 — 14,308 — 14,527 Intercompany loans 321,123 (395,861 ) 74,738 — — Total stockholders’ (deficit) equity (88,835 ) 810,881 189,248 (1,006,704 ) (95,410 ) Total liabilities and stockholders’ equity $ 733,579 $ 436,040 $ 415,265 $ (1,006,704 ) $ 578,180 Xerium Technologies, Inc. Consolidating Balance Sheet At December 31, 2014 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 605 $ (14 ) $ 8,926 $ — $ 9,517 Accounts receivable, net 50 22,358 60,661 — 83,069 Intercompany receivables (107,064 ) 107,589 (525 ) — — Inventories, net — 17,310 67,016 (776 ) 83,550 Prepaid expenses 546 1,470 6,456 — 8,472 Other current assets — 2,021 13,693 — 15,714 Total current assets (105,863 ) 150,734 156,227 (776 ) 200,322 Property and equipment, net 12,365 59,448 231,804 — 303,617 Investments 782,633 229,109 — (1,011,742 ) — Goodwill — 17,737 44,190 — 61,927 Intangible assets 9,001 1,664 1,042 — 11,707 Non-current deferred tax asset — — 10,662 10,662 Other assets — 364 5,445 — 5,809 Total assets $ 698,136 $ 459,056 $ 449,370 $ (1,012,518 ) $ 594,044 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 2,679 $ 10,212 $ 28,936 $ — $ 41,827 Accrued expenses 8,511 8,301 39,297 — 56,109 Current notes payable — — 244 — 244 Current maturities of long-term debt 2,944 — 1,462 — 4,406 Total current liabilities 14,134 18,513 69,939 — 102,586 Long-term debt, net of current maturities 460,840 — — — 460,840 Liabilities under capital leases 3,503 440 2 — 3,945 Non-current deferred tax liability 97 1,035 9,284 — 10,416 Pension, other post-retirement and post-employment obligations 22,070 1,200 57,201 — 80,471 Other long-term liabilities 181 — 9,715 — 9,896 Intercompany loans 289,896 (401,482 ) 111,586 — — Total stockholders’ (deficit) equity (92,585 ) 839,350 191,643 (1,012,518 ) (74,110 ) Total liabilities and stockholders’ (deficit) equity $ 698,136 $ 459,056 $ 449,370 $ (1,012,518 ) $ 594,044 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss) (Unaudited) For the three months ended June 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 41,587 $ 90,149 $ (8,608 ) $ 123,128 Costs and expenses: Cost of products sold 19 27,544 54,624 (8,501 ) 73,686 Selling 271 5,049 11,109 — 16,429 General and administrative 2,055 1,469 8,521 — 12,045 Research and development 241 1,194 457 — 1,892 Restructuring and impairment 313 140 5,056 — 5,509 2,899 35,396 79,767 (8,501 ) 109,561 (Loss) income from operations (2,899 ) 6,191 10,382 (107 ) 13,567 Interest (expense) income, net (9,292 ) 973 (386 ) — (8,705 ) Foreign exchange loss (370 ) (94 ) (421 ) — (885 ) Equity in subsidiaries income 6,759 4,926 — (11,685 ) — Dividend income 5,387 — — (5,387 ) — (Loss) income before provision for income taxes (415 ) 11,996 9,575 (17,179 ) 3,977 Provision for income taxes (288 ) (43 ) (4,349 ) — (4,680 ) Net (loss) income $ (703 ) $ 11,953 $ 5,226 $ (17,179 ) $ (703 ) Comprehensive income $ 725 $ 11,928 $ 11,230 $ (17,179 ) $ 6,704 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income-(Unaudited) For the three months ended June 30, 2014 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 47,681 $ 101,562 $ (9,520 ) $ 139,723 Costs and expenses: Cost of products sold (450 ) 32,729 61,573 (9,480 ) 84,372 Selling 193 5,197 13,598 — 18,988 General and administrative 2,264 1,950 10,193 — 14,407 Research and development 259 1,147 638 — 2,044 Restructuring and impairment 122 507 6,966 — 7,595 2,388 41,530 92,968 (9,480 ) 127,406 (Loss) income from operations (2,388 ) 6,151 8,594 (40 ) 12,317 Interest (expense) income, net (8,461 ) 1,369 (1,825 ) — (8,917 ) Foreign exchange (loss) gain (191 ) 27 (143 ) — (307 ) Equity in subsidiaries income 11,615 3,127 — (14,742 ) — Income before provision for income taxes 575 10,674 6,626 (14,782 ) 3,093 Benefit (provision) for income taxes 189 (45 ) (2,473 ) — (2,329 ) Net income $ 764 $ 10,629 $ 4,153 $ (14,782 ) $ 764 Comprehensive income $ 909 $ 10,559 $ 5,592 $ (14,782 ) $ 2,278 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss) (Unaudited) For the six months ended June 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 84,438 $ 176,657 $ (16,938 ) $ 244,157 Costs and expenses: Cost of products sold (328 ) 56,922 106,304 (16,736 ) 146,162 Selling 539 9,850 22,367 — 32,756 General and administrative 4,882 2,881 18,127 — 25,890 Research and development 472 2,390 992 — 3,854 Restructuring and impairment 8,266 315 (848 ) — 7,733 13,831 72,358 146,942 (16,736 ) 216,395 (Loss) income from operations (13,831 ) 12,080 29,715 (202 ) 27,762 Interest (expense) income, net (18,691 ) 2,133 (1,811 ) — (18,369 ) Foreign exchange (loss) gain (157 ) (235 ) 484 — 92 Equity in subsidiaries income 28,428 11,549 — (39,977 ) — Dividend income 6,087 — — (6,087 ) — Income before provision for income taxes 1,836 25,527 28,388 (46,266 ) 9,485 Provision for income taxes (805 ) (72 ) (7,577 ) — (8,454 ) Net income $ 1,031 $ 25,455 $ 20,811 $ (46,266 ) $ 1,031 Comprehensive income (loss) $ 2,356 $ 26,071 $ (4,854 ) $ (46,266 ) $ (22,693 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income-(Unaudited) For the six months ended June 30, 2014 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 90,837 $ 200,827 $ (18,557 ) $ 273,107 Costs and expenses: Cost of products sold (869 ) 62,728 122,305 (18,573 ) 165,591 Selling 306 10,265 26,596 — 37,167 General and administrative 4,149 4,469 20,585 — 29,203 Research and development 535 2,265 1,190 — 3,990 Restructuring and impairment 103 745 11,398 — 12,246 4,224 80,472 182,074 (18,573 ) 248,197 (Loss) income from operations (4,224 ) 10,365 18,753 16 24,910 Interest (expense) income, net (16,704 ) 2,764 (3,634 ) — (17,574 ) Foreign exchange loss (204 ) (54 ) (927 ) — (1,185 ) Equity in subsidiaries income 23,346 9,003 — (32,349 ) — Income before provision for income taxes 2,214 22,078 14,192 (32,333 ) 6,151 Provision for income taxes (285 ) (78 ) (3,859 ) — (4,222 ) Net income $ 1,929 $ 22,000 $ 10,333 $ (32,333 ) $ 1,929 Comprehensive income $ 2,488 $ 21,658 $ 9,707 $ (32,333 ) $ 1,520 Xerium Technologies, Inc. Consolidating Statement of Cash Flows-(Unaudited) For the six months ended June 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net income $ 1,031 $ 25,455 $ 20,811 $ (46,266 ) $ 1,031 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Stock-based compensation 1,476 — 150 — 1,626 Depreciation 732 3,496 10,031 — 14,259 Amortization of intangibles — 137 21 — 158 Deferred financing cost amortization 1,723 — 48 — 1,771 Foreign exchange gain on revaluation of debt (915 ) — — — (915 ) Deferred tax expense 661 — 946 — 1,607 Loss on disposition of property and equipment — 25 3 — 28 Provision for doubtful accounts — 48 130 — 178 Undistributed equity in earnings of subsidiaries (28,428 ) (11,549 ) — 39,977 — Change in assets and liabilities which provided (used) cash: Accounts receivable 9 1,390 (1,555 ) — (156 ) Inventories — (310 ) 2,093 202 1,985 Prepaid expenses (424 ) (436 ) (381 ) — (1,241 ) Other current assets — 41 (1,047 ) — (1,006 ) Accounts payable and accrued expenses (1,402 ) (1,287 ) 3,351 — 662 Deferred and other long-term liabilities (9 ) 691 (5,998 ) — (5,316 ) Intercompany loans (8,586 ) (6,093 ) 14,679 — — Net cash (used in) provided by operating activities (34,132 ) 11,608 43,282 (6,087 ) 14,671 Investing activities Capital expenditures, gross (5,426 ) (3,681 ) (18,807 ) — (27,914 ) Intercompany property and equipment transfers, net 1 191 (192 ) — — Proceeds from disposals of property and equipment — 26 36 — 62 Net cash used in investing activities (5,425 ) (3,464 ) (18,963 ) — (27,852 ) Financing activities — Proceeds from borrowings 25,744 — 17,241 — 42,985 Principal payments on debt (23,209 ) — (7,065 ) — (30,274 ) Dividends paid — (6,085 ) (2 ) 6,087 — Payment of obligations under capital leases (323 ) (226 ) (8 ) — (557 ) Payment of financing fees (54 ) — 27 — (27 ) Intercompany loans 32,142 (1,825 ) (30,317 ) — — Other financing activities 5,500 (5,500 ) — Net cash provided by (used in) financing activities 39,800 (8,136 ) (25,624 ) 6,087 12,127 Effect of exchange rate changes on cash flows — 1 759 — 760 Net increase (decrease) in cash 243 9 (546 ) — (294 ) Cash and cash equivalents at beginning of period 605 (14 ) 8,926 — 9,517 Cash and cash equivalents at end of period $ 848 $ (5 ) $ 8,380 $ — $ 9,223 Xerium Technologies, Inc. Consolidating Statement of Cash Flows (Unaudited) For the six months ended June 30, 2014 (Dollars in Thousands) Parent Total Total Non Other The Operating activities Net income $ 1,929 $ 22,000 $ 10,333 $ (32,333 ) $ 1,929 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Stock-based compensation 1,033 — 116 — 1,149 Depreciation 452 3,720 12,595 — 16,767 Amortization of intangibles — 768 51 — 819 Deferred financing cost amortization 1,457 — 10 — 1,467 Foreign exchange gain on revaluation of debt (737 ) — — — (737 ) Deferred taxes 220 — (1,170 ) — (950 ) Loss on disposition of property and equipment — 23 5 — 28 Provision for doubtful accounts — 34 165 — 199 Undistributed equity in earnings of subsidiaries (23,346 ) (9,003 ) — 32,349 — Change in assets and liabilities which provided (used) cash: Accounts receivable (142 ) (327 ) (3,594 ) — (4,063 ) Inventories — (231 ) (6,819 ) (16 ) (7,066 ) Prepaid expenses 1,246 (1,285 ) 623 — 584 Other current assets 514 (461 ) 586 — 639 Accounts payable and accrued expenses (3,624 ) 1,117 3,404 — 897 Deferred and other long-term liabilities (196 ) (127 ) (2,424 ) — (2,747 ) Intercompany loans (15,307 ) 2,800 12,507 — — Net cash (used in) provided by operating activities (36,501 ) 19,028 26,388 — 8,915 Investing activities Capital expenditures, gross (6,784 ) (2,597 ) (13,088 ) — (22,469 ) Intercompany property and equipment transfers, net 9,904 6 (9,910 ) — — Proceeds from disposals of property and equipment — 36 88 — 124 Net cash provided by (used in) investing activities 3,120 (2,555 ) (22,910 ) — (22,345 ) Financing activities — Proceeds from borrowings 23,576 — (25 ) — 23,551 Principal payments on debt (19,308 ) — — — (19,308 ) Payments of obligations under capitalized leases (255 ) (191 ) — — (446 ) Payment of deferred financing fees (926 ) — — — (926 ) Intercompany loans 27,112 (16,280 ) (10,832 ) — — Net cash provided by provided by (used in) financing activities 30,199 (16,471 ) (10,857 ) — 2,871 Effect of exchange rate changes on cash flows — (1 ) (200 ) — (201 ) Net (decrease) increase in cash (3,182 ) 1 (7,579 ) — (10,760 ) Cash and cash equivalents at beginning of period 4,120 (10 ) 21,606 — 25,716 Cash and cash equivalents at end of period $ 938 $ (9 ) $ 14,027 $ — $ 14,956 |