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 September 30, 2015 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 3,710 $ (4 ) $ 6,998 $ — $ 10,704 Accounts receivable, net 120 22,492 55,201 — 77,813 Intercompany receivables (94,067 ) 114,766 (20,699 ) — — Inventories, net — 16,235 56,493 (925 ) 71,803 Prepaid expenses 1,246 1,564 5,465 — 8,275 Other current assets — 2,273 13,845 — 16,118 Total current assets (88,991 ) 157,326 117,303 (925 ) 184,713 Property and equipment, net 8,985 63,517 224,068 — 296,570 Investments 815,977 212,844 — (1,028,821 ) — Goodwill — 17,737 43,439 — 61,176 Intangible assets 6,877 1,457 792 — 9,126 Non-current deferred tax asset — — 9,555 — 9,555 Other assets — 364 8,734 — 9,098 Total assets $ 742,848 $ 453,245 $ 403,891 $ (1,029,746 ) $ 570,238 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 3,546 $ 10,732 $ 23,694 $ — $ 37,972 Accrued expenses 12,154 9,557 36,283 — 57,994 Notes payable — — 6,742 — 6,742 Current maturities of long-term debt 7,333 733 2,821 — 10,887 Total current liabilities 23,033 21,022 69,540 — 113,595 Long-term debt, net of current maturities 459,191 — 7,496 — 466,687 Liabilities under capital leases 3,337 761 969 — 5,067 Non-current deferred tax liability 758 1,035 6,098 — 7,891 Pension, other post-retirement and post-employment obligations 20,679 2,223 48,248 — 71,150 Other long-term liabilities — — 13,099 — 13,099 Intercompany loans 324,429 (399,025 ) 74,596 — — Total stockholders’ (deficit) equity (88,579 ) 827,229 183,845 (1,029,746 ) (107,251 ) Total liabilities and stockholders’ equity $ 742,848 $ 453,245 $ 403,891 $ (1,029,746 ) $ 570,238 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 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 September 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 41,978 $ 80,090 $ (4,329 ) $ 117,739 Costs and expenses: Cost of products sold 38 28,157 47,439 (4,382 ) 71,252 Selling 248 4,940 10,701 — 15,889 General and administrative 4,403 1,658 8,309 — 14,370 Research and development 259 1,118 464 — 1,841 Restructuring 47 307 4,647 — 5,001 4,995 36,180 71,560 (4,382 ) 108,353 (Loss) income from operations (4,995 ) 5,798 8,530 53 9,386 Interest (expense) income, net (9,613 ) 877 (1,039 ) — (9,775 ) Foreign exchange gain (loss) 404 (26 ) 1,681 — 2,059 Equity in subsidiaries income 10,415 9,460 — (19,875 ) — Dividend income 4,769 — — (4,769 ) — Income before provision for income taxes 980 16,109 9,172 (24,591 ) 1,670 Provision for income taxes (65 ) (19 ) (671 ) — (755 ) Net income $ 915 $ 16,090 $ 8,501 $ (24,591 ) $ 915 Comprehensive income (loss) $ 1,084 $ 16,391 $ (3,896 ) $ (24,591 ) $ (11,012 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income-(Unaudited) For the three months ended September 30, 2014 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 48,514 $ 98,675 $ (8,331 ) $ 138,858 Costs and expenses: Cost of products sold (225 ) 32,320 59,726 (8,457 ) 83,364 Selling 394 5,264 12,537 — 18,195 General and administrative 2,615 1,497 10,021 — 14,133 Research and development 244 1,189 476 — 1,909 Restructuring 26 123 3,317 — 3,466 3,054 40,393 86,077 (8,457 ) 121,067 (Loss) income from operations (3,054 ) 8,121 12,598 126 17,791 Interest (expense) income, net (8,842 ) 1,367 (1,937 ) — (9,412 ) Foreign exchange (loss) gain (346 ) (60 ) 773 — 367 Equity in subsidiaries (loss) income (7,787 ) (18,580 ) — 26,367 — (Loss) income before provision for income taxes (20,029 ) (9,152 ) 11,434 26,493 8,746 Provision for income taxes (443 ) (22 ) (28,753 ) — (29,218 ) Net loss $ (20,472 ) $ (9,174 ) $ (17,319 ) $ 26,493 $ (20,472 ) Comprehensive loss $ (21,626 ) $ (9,251 ) $ (36,619 ) $ 26,493 $ (41,003 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss) (Unaudited) For the nine months ended September 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 126,416 $ 251,958 $ (16,478 ) $ 361,896 Costs and expenses: Cost of products sold (291 ) 85,079 148,954 (16,329 ) 217,413 Selling 787 14,790 33,068 — 48,645 General and administrative 9,285 4,539 26,437 — 40,261 Research and development 732 3,508 1,455 — 5,695 Restructuring 8,313 622 3,799 — 12,734 18,826 108,538 213,713 (16,329 ) 324,748 (Loss) income from operations (18,826 ) 17,878 38,245 (149 ) 37,148 Interest (expense) income, net (28,303 ) 3,009 (2,850 ) — (28,144 ) Foreign exchange gain (loss) 246 (261 ) 2,165 — 2,150 Equity in subsidiaries income 38,843 21,009 — (59,852 ) — Dividend income 10,856 — — (10,856 ) — Income before provision for income taxes 2,816 41,635 37,560 (70,857 ) 11,154 Provision for income taxes (871 ) (89 ) (8,249 ) — (9,209 ) Net income $ 1,945 $ 41,546 $ 29,311 $ (70,857 ) $ 1,945 Comprehensive income (loss) $ 3,439 $ 42,462 $ (8,750 ) $ (70,857 ) $ (33,706 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income-(Unaudited) For the nine months ended September 30, 2014 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 139,352 $ 299,501 $ (26,888 ) $ 411,965 Costs and expenses: Cost of products sold (1,095 ) 95,050 182,029 (27,030 ) 248,954 Selling 700 15,530 39,132 — 55,362 General and administrative 6,764 5,966 30,607 — 43,337 Research and development 779 3,453 1,667 — 5,899 Restructuring 129 868 14,715 — 15,712 7,277 120,867 268,150 (27,030 ) 369,264 (Loss) income from operations (7,277 ) 18,485 31,351 142 42,701 Interest (expense) income, net (25,546 ) 4,132 (5,571 ) — (26,985 ) Foreign exchange loss (549 ) (115 ) (154 ) — (818 ) Equity in subsidiaries income (loss) 15,558 (8,897 ) — (6,661 ) — (Loss) income before provision for income taxes (17,814 ) 13,605 25,626 (6,519 ) 14,898 Provision for income taxes (728 ) (100 ) (32,612 ) — (33,440 ) Net (loss) income $ (18,542 ) $ 13,505 $ (6,986 ) $ (6,519 ) $ (18,542 ) Comprehensive (loss) income $ (19,138 ) $ 13,087 $ (26,912 ) $ (6,519 ) $ (39,482 ) Xerium Technologies, Inc. Consolidating Statement of Cash Flows-(Unaudited) For the nine months ended September 30, 2015 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net income $ 1,945 $ 41,546 $ 29,311 $ (70,857 ) $ 1,945 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Stock-based compensation 2,506 — 184 — 2,690 Depreciation 1,110 5,292 14,995 — 21,397 Amortization of intangibles — 206 22 — 228 Deferred financing cost amortization 2,570 — 71 — 2,641 Foreign exchange gain on revaluation of debt (2,115 ) — — — (2,115 ) Deferred taxes 661 — (2,232 ) — (1,571 ) Asset impairment — 149 1,029 — 1,178 Loss (gain) on disposition of property and equipment 4 27 (116 ) — (85 ) Provision for doubtful accounts — 276 581 — 857 Undistributed equity in earnings of subsidiaries (38,843 ) (21,009 ) — 59,852 — Change in assets and liabilities which provided (used) cash: Accounts receivable (70 ) (409 ) (2,310 ) — (2,789 ) Inventories — 1,074 2,417 149 3,640 Prepaid expenses (700 ) (94 ) 77 — (717 ) Other current assets — (252 ) (1,773 ) — (2,025 ) Accounts payable and accrued expenses 2,298 1,774 1,061 — 5,133 Deferred and other long-term liabilities (238 ) 1,023 (6,336 ) — (5,551 ) Intercompany loans (12,996 ) (7,108 ) 20,104 — — Net cash (used in) provided by operating activities (43,868 ) 22,495 57,085 (10,856 ) 24,856 Investing activities Capital expenditures (6,276 ) (7,862 ) (26,238 ) — (40,376 ) Intercompany property and equipment transfers, net 8,612 (220 ) (8,392 ) — — Proceeds from disposals of property and equipment 3 26 75 — 104 Net cash provided by (used in) investing activities 2,339 (8,056 ) (34,555 ) — (40,272 ) Financing activities — Net increase in notes payable — — 6,759 6,759 Proceeds from borrowings 37,408 — 20,020 — 57,428 Principal payments on debt (34,371 ) — (11,202 ) — (45,573 ) Dividends paid — (9,950 ) (906 ) 10,856 — Payment of obligations under capital leases (486 ) (401 ) — — (887 ) Payment of financing fees (63 ) — 45 — (18 ) Intercompany loans 36,646 (4,078 ) (32,568 ) — — Other financing activities 5,500 (5,500 ) — Net cash provided by (used in) financing activities 44,634 (14,429 ) (23,352 ) 10,856 17,709 Effect of exchange rate changes on cash flows — — (1,106 ) — (1,106 ) Net increase (decrease) in cash 3,105 10 (1,928 ) — 1,187 Cash and cash equivalents at beginning of period 605 (14 ) 8,926 — 9,517 Cash and cash equivalents at end of period $ 3,710 $ (4 ) $ 6,998 $ — $ 10,704 Xerium Technologies, Inc. Consolidating Statement of Cash Flows (Unaudited) For the nine months ended September 30, 2014 (Dollars in Thousands) Parent Total Total Non Other The Operating activities Net (loss) income $ (18,542 ) $ 13,505 $ (6,986 ) $ (6,519 ) $ (18,542 ) Adjustments to reconcile net (loss)income to net cash (used in) provided by operating activities: Stock-based compensation 1,673 — 185 — 1,858 Depreciation 809 5,415 18,726 — 24,950 Amortization of intangibles — 1,151 79 — 1,230 Deferred financing cost amortization 2,394 — 15 — 2,409 Foreign exchange gain on revaluation of debt (340 ) — — — (340 ) Deferred taxes 656 — 853 — 1,509 Asset impairment — — 277 — 277 Loss (gain) on disposition of property and equipment — 27 (31 ) — (4 ) Provision for doubtful accounts — 166 118 — 284 Undistributed equity in earnings of subsidiaries (15,558 ) 8,897 — 6,661 — Change in assets and liabilities which provided (used) cash: Accounts receivable (10 ) (705 ) (4,332 ) — (5,047 ) Inventories — 600 (8,355 ) (142 ) (7,897 ) Prepaid expenses 365 (802 ) 557 — 120 Other current assets 514 (517 ) 1,226 — 1,223 Accounts payable and accrued expenses 2,894 485 208 — 3,587 Deferred and other long-term liabilities (585 ) (39 ) (3,676 ) — (4,300 ) Intercompany loans (18,899 ) 553 18,346 — — Net cash (used in) provided by operating activities (44,629 ) 28,736 17,210 — 1,317 Investing activities Capital expenditures (10,229 ) (4,089 ) (19,348 ) — (33,666 ) Intercompany property and equipment transfers, net 13,204 (6 ) (13,198 ) — — Proceeds from disposals of property and equipment — 36 127 — 163 Other Investing Activities (26,100 ) 25,600 500 — — Net cash (used in) provided by investing activities (23,125 ) 21,541 (31,919 ) — (33,503 ) Financing activities — Proceeds from borrowings 67,943 — 5,636 — 73,579 Principal payments on debt (39,449 ) — (5,385 ) — (44,834 ) Payments of obligations under capitalized leases (383 ) (251 ) — — (634 ) Payment of deferred financing fees (623 ) — (775 ) — (1,398 ) Intercompany loans 37,885 (50,026 ) 12,141 — — Net cash provided by provided by (used in) financing activities 65,373 (50,277 ) 11,617 — 26,713 Effect of exchange rate changes on cash flows — 1 (431 ) — (430 ) Net (decrease) increase in cash (2,381 ) 1 (3,523 ) — (5,903 ) Cash and cash equivalents at beginning of period 4,120 (10 ) 21,606 — 25,716 Cash and cash equivalents at end of period $ 1,739 $ (9 ) $ 18,083 $ — $ 19,813 |