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 March 31, 2016 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 2,062 $ (2 ) $ 13,390 $ — $ 15,450 Accounts receivable, net 575 17,742 53,857 — 72,174 Intercompany receivables (112,466 ) 118,426 (5,960 ) — — Inventories, net — 13,466 58,921 (1,021 ) 71,366 Prepaid expenses 1,383 1,160 4,847 — 7,390 Other current assets — 2,682 13,270 — 15,952 Total current assets (108,446 ) 153,474 138,325 (1,021 ) 182,332 Property and equipment, net 9,082 68,922 223,678 — 301,682 Investments 846,166 226,119 — (1,072,285 ) — Goodwill — 17,737 41,565 — 59,302 Intangible assets — 1,320 135 — 1,455 Non-current deferred tax asset — — 9,467 — 9,467 Other assets — — 10,358 — 10,358 Total assets $ 746,802 $ 467,572 $ 423,528 $ (1,073,306 ) $ 564,596 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 2,486 $ 10,523 $ 26,010 $ — $ 39,019 Accrued expenses 19,416 9,313 35,369 — 64,098 Notes payable — — 6,721 — 6,721 Current maturities of long-term debt 2,591 2,300 1,542 — 6,433 Total current liabilities 24,493 22,136 69,642 — 116,271 Long-term debt, net of current maturities 451,948 — 7,488 — 459,436 Liabilities under capital leases 3,208 5,513 9,416 — 18,137 Non-current deferred tax liability (1,342 ) 1,243 9,354 — 9,255 Pension, other post-retirement and post-employment obligations 19,460 2,998 41,264 — 63,722 Other long-term liabilities — — 3,898 — 3,898 Intercompany loans 343,403 (404,580 ) 61,177 — — Total stockholders’ (deficit) equity (94,368 ) 840,262 221,289 (1,073,306 ) (106,123 ) Total liabilities and stockholders’ equity $ 746,802 $ 467,572 $ 423,528 $ (1,073,306 ) $ 564,596 Xerium Technologies, Inc. Consolidating Balance Sheet At December 31, 2015 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 3,105 $ (2 ) $ 6,736 $ — $ 9,839 Accounts receivable, net 20 18,585 49,957 — 68,562 Intercompany receivables (110,541 ) 113,736 (3,195 ) — — Inventories, net — 14,694 57,929 (925 ) 71,698 Prepaid expenses 510 1,330 4,809 — 6,649 Other current assets — 2,849 14,020 — 16,869 Total current assets (106,906 ) 151,192 130,256 (925 ) 173,617 Property and equipment, net 9,518 68,075 219,490 — 297,083 Investments 837,064 207,443 — (1,044,507 ) — Goodwill — 17,737 40,862 — 58,599 Intangible assets — 1,389 158 — 1,547 Non-current deferred tax asset — — 9,325 9,325 Other assets — — 10,203 — 10,203 Total assets $ 739,676 $ 445,836 $ 410,294 $ (1,045,432 ) $ 550,374 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 2,642 $ 11,100 $ 26,954 $ — $ 40,696 Accrued expenses 12,661 9,668 33,747 — 56,076 Notes payable — — 6,556 — 6,556 Current maturities of long-term debt 2,663 1,937 810 — 5,410 Total current liabilities 17,966 22,705 68,067 — 108,738 Long-term debt, net of current maturities 451,923 — 10,547 — 462,470 Liabilities under capital leases 3,276 4,425 1,036 — 8,737 Non-current deferred tax liability (1,515 ) 1,243 9,042 — 8,770 Pension, other post-retirement and post-employment obligations 19,950 2,619 41,037 — 63,606 Other long-term liabilities — — 11,123 — 11,123 Intercompany loans 341,412 (403,154 ) 61,742 — — Total stockholders’ (deficit) equity (93,336 ) 817,998 207,700 (1,045,432 ) (113,070 ) Total liabilities and stockholders’ (deficit) equity $ 739,676 $ 445,836 $ 410,294 $ (1,045,432 ) $ 550,374 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income (Unaudited) For the three months ended March 31, 2016 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 40,588 $ 81,600 $ (7,223 ) $ 114,965 Costs and expenses: Cost of products sold — 28,296 50,259 (7,127 ) 71,428 Selling 305 5,011 10,405 — 15,721 General and administrative 2,691 923 7,893 — 11,507 Research and development 380 1,091 469 — 1,940 Restructuring 428 1,028 1,376 — 2,832 3,804 36,349 70,402 (7,127 ) 103,428 (Loss) income from operations (3,804 ) 4,239 11,198 (96 ) 11,537 Interest (expense) income, net (9,714 ) 517 (1,144 ) — (10,341 ) Foreign exchange gain (loss) 17 (54 ) 61 — 24 Equity in subsidiaries income 9,102 7,804 — (16,906 ) — Dividend income 3,145 — — (3,145 ) — (Loss) income before provision for income taxes (1,254 ) 12,506 10,115 (20,147 ) 1,220 Provision for income taxes (191 ) (2 ) (2,472 ) — (2,665 ) Net (loss) income $ (1,445 ) $ 12,504 $ 7,643 $ (20,147 ) $ (1,445 ) Comprehensive (loss) income $ (606 ) $ 12,494 $ 15,632 $ (20,147 ) $ 7,373 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss)-(Unaudited) For the three months ended March 31, 2015 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 42,850 $ 81,688 $ (3,509 ) $ 121,029 Costs and expenses: Cost of products sold (348 ) 29,378 46,860 (3,414 ) 72,476 Selling 268 4,801 11,257 — 16,326 General and administrative 2,828 1,411 9,607 — 13,846 Research and development 232 1,196 534 — 1,962 Restructuring 7,952 175 (5,903 ) — 2,224 10,932 36,961 62,355 (3,414 ) 106,834 (Loss) income from operations (10,932 ) 5,889 19,333 (95 ) 14,195 Interest (expense) income, net (9,399 ) 1,160 (1,425 ) — (9,664 ) Foreign exchange gain (loss) 213 (141 ) 905 — 977 Dividend income 700 — — (700 ) — Equity in subsidiaries income 21,669 6,623 — (28,292 ) — Income before provision for income taxes 2,251 13,531 18,813 (29,087 ) 5,508 Provision for income taxes (518 ) (29 ) (3,228 ) — (3,775 ) Net income $ 1,733 $ 13,502 $ 15,585 $ (29,087 ) $ 1,733 Comprehensive income (loss) $ 1,631 $ 14,143 $ (16,085 ) $ (29,087 ) $ (29,398 ) Xerium Technologies, Inc. Consolidating Statement of Cash Flows-(Unaudited) For the three months ended March 31, 2016 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net (loss) income $ (1,445 ) $ 12,504 $ 7,643 $ (20,147 ) $ (1,445 ) Adjustments to reconcile net income to net cash (used in) provided by operating activities: Stock-based compensation 603 — (11 ) — 592 Depreciation 555 2,053 5,292 — 7,900 Amortization of intangibles — 69 25 — 94 Deferred financing cost amortization 732 — 24 — 756 Foreign exchange gain on revaluation of debt 1,120 — — — 1,120 Deferred taxes 173 — (18 ) — 155 Loss on disposition of property and equipment — — 17 — 17 Provision for doubtful accounts — — (72 ) — (72 ) Undistributed equity in earnings of subsidiaries (9,102 ) (7,804 ) — 16,906 — Change in assets and liabilities which provided (used) cash: Accounts receivable (555 ) 842 (2,417 ) — (2,130 ) Inventories — 1,229 907 96 2,232 Prepaid expenses (872 ) 170 81 — (621 ) Other current assets — 167 857 — 1,024 Accounts payable and accrued expenses 5,430 (932 ) (838 ) — 3,660 Deferred and other long-term liabilities 3 379 410 — 792 Intercompany loans 1,925 (4,721 ) 2,796 — — Net cash (used in) provided by operating activities (1,433 ) 3,956 14,696 (3,145 ) 14,074 Investing activities Capital expenditures (117 ) (938 ) (2,495 ) — (3,550 ) Intercompany property and equipment transfers, net (2 ) 2 — — — Proceeds from disposals of property and equipment — 5 15 — 20 Net cash used in investing activities (119 ) (931 ) (2,480 ) — (3,530 ) Financing activities — Proceeds from borrowings 10,992 — 2,321 — 13,313 Principal payments on debt (11,547 ) — (4,892 ) — (16,439 ) Dividends paid — (3,145 ) — 3,145 — Payment of obligations under capital leases (67 ) (517 ) (89 ) — (673 ) Payment of financing fees (116 ) — 18 — (98 ) Intercompany loans 1,247 637 (1,884 ) — — Net cash provided by (used in) financing activities 509 (3,025 ) (4,526 ) 3,145 (3,897 ) Effect of exchange rate changes on cash flows — — (1,036 ) — (1,036 ) Net (decrease) increase in cash (1,043 ) — 6,654 — 5,611 Cash and cash equivalents at beginning of period 3,105 (2 ) 6,736 — 9,839 Cash and cash equivalents at end of period $ 2,062 $ (2 ) $ 13,390 $ — $ 15,450 Xerium Technologies, Inc. Consolidating Statement of Cash Flows (Unaudited) For the three months ended March 31, 2015 (Dollars in Thousands) Parent Total Total Non Other The Operating activities Net income (loss) $ 1,733 $ 13,502 $ 15,585 $ (29,087 ) $ 1,733 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Stock-based compensation 752 — 70 — 822 Depreciation 361 1,719 5,083 — 7,163 Amortization of intangibles — 69 10 — 79 Deferred financing cost amortization 852 — 23 — 875 Foreign exchange gain on revaluation of debt (1,973 ) — — — (1,973 ) Deferred taxes 511 — 468 — 979 Loss (gain) on disposition of property and equipment — 25 (11 ) — 14 Provision for doubtful accounts — 49 423 — 472 Undistributed equity in earnings of subsidiaries (21,669 ) (6,623 ) — 28,292 — Change in assets and liabilities which provided (used) cash: Accounts receivable (47 ) 231 (776 ) — (592 ) Inventories — 1,047 294 95 1,436 Prepaid expenses (1,328 ) 543 810 — 25 Other current assets — 326 (2,005 ) — (1,679 ) Accounts payable and accrued expenses 5,618 (947 ) (2,453 ) — 2,218 Deferred and other long-term liabilities (42 ) 347 (3,876 ) — (3,571 ) Intercompany loans (4,290 ) (3,343 ) 7,633 — — Net cash (used in) provided by operating activities (19,522 ) 6,945 21,278 (700 ) 8,001 Investing activities Capital expenditures (4,697 ) (1,103 ) (6,355 ) — (12,155 ) Intercompany property and equipment transfers, net — 191 (191 ) — — Proceeds from disposals of property and equipment — 26 6 — 32 Net cash (used in) provided by investing activities (4,697 ) (886 ) (6,540 ) — (12,123 ) Financing activities — Net increase in notes payable — — 3,526 3,526 Proceeds from borrowings 13,516 — 5,526 — 19,042 Principal payments on debt (14,059 ) — (4,272 ) — (18,331 ) Dividends paid — (700 ) 700 — Payments of obligations under capitalized leases (161 ) (101 ) (3 ) — (265 ) Payment of deferred financing fees (34 ) — 9 — (25 ) Intercompany loans 19,587 (5,258 ) (14,329 ) — — Other financing activities 5,500 — (5,500 ) — Net cash provided by (used in) financing activities 24,349 (6,059 ) (15,043 ) 700 3,947 Effect of exchange rate changes on cash flows — — (516 ) — (516 ) Net (decrease) increase in cash 130 — (821 ) — (691 ) Cash and cash equivalents at beginning of period 605 (14 ) 8,926 — 9,517 Cash and cash equivalents at end of period $ 735 $ (14 ) $ 8,105 $ — $ 8,826 |