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, 2016 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 677 $ 512 $ 9,402 $ — $ 10,591 Accounts receivable, net 29 21,771 50,216 — 72,016 Intercompany receivables (393,637 ) 401,246 (7,609 ) — — Inventories, net — 16,178 58,952 (896 ) 74,234 Prepaid expenses 628 1,297 5,818 — 7,743 Other current assets — 2,519 14,406 — 16,925 Total current assets (392,303 ) 443,523 131,185 (896 ) 181,509 Property and equipment, net 8,903 73,242 221,910 — 304,055 Investments 860,087 228,864 — (1,088,951 ) — Goodwill — 20,413 40,534 — 60,947 Intangible assets — 7,756 112 — 7,868 Non-current deferred tax asset — — 10,366 — 10,366 Other assets — — 10,832 — 10,832 Total assets $ 476,687 $ 773,798 $ 414,939 $ (1,089,847 ) $ 575,577 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 6,630 $ — $ 6,630 Accounts payable 2,548 11,993 24,559 — 39,100 Accrued expenses 13,087 8,861 33,548 — 55,496 Current maturities of long-term debt 4,531 2,370 1,830 — 8,731 Total current liabilities 20,166 23,224 66,567 — 109,957 Long-term debt, net of current maturities 460,996 — 6,484 — 467,480 Liabilities under capital leases 6,887 5,426 9,148 — 21,461 Non-current deferred tax liability (1,400 ) 1,243 10,270 — 10,113 Pension, other post-retirement and post-employment obligations 18,956 674 40,165 — 59,795 Other long-term liabilities — 1,250 4,315 — 5,565 Intercompany loans 61,423 (107,720 ) 46,297 — — Total stockholders’ (deficit) equity (90,341 ) 849,701 231,693 (1,089,847 ) (98,794 ) Total liabilities and stockholders’ equity $ 476,687 $ 773,798 $ 414,939 $ (1,089,847 ) $ 575,577 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: Notes payable $ — $ — $ 6,556 $ — $ 6,556 Accounts payable 2,642 11,100 26,954 — 40,696 Accrued expenses 12,661 9,668 33,747 — 56,076 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 June 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 46,080 $ 85,386 $ (7,493 ) $ 123,973 Costs and expenses: Cost of products sold — 30,738 52,662 (7,618 ) 75,782 Selling 197 5,131 10,407 — 15,735 General and administrative 3,479 1,047 8,901 — 13,427 Research and development 182 928 435 — 1,545 Restructuring 213 640 1,924 — 2,777 4,071 38,484 74,329 (7,618 ) 109,266 (Loss) income from operations (4,071 ) 7,596 11,057 125 14,707 Interest (expense) income, net (10,011 ) 320 (967 ) — (10,658 ) Foreign exchange (loss) gain (134 ) 19 43 — (72 ) Equity in subsidiaries income 13,921 8,755 — (22,676 ) — Dividend income 2,400 — — (2,400 ) — Income (loss) before provision for income taxes 2,105 16,690 10,133 (24,951 ) 3,977 Provision for income taxes 5 (261 ) (1,611 ) — (1,867 ) Net income (loss) $ 2,110 $ 16,429 $ 8,522 $ (24,951 ) $ 2,110 Comprehensive income (loss) $ 3,205 $ 19,002 $ 9,252 $ (24,951 ) $ 6,508 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 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) gain (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 (loss) $ 725 $ 11,928 $ 11,230 $ (17,179 ) $ 6,704 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income (Unaudited) For the six months ended June 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 86,668 $ 166,986 $ (14,716 ) $ 238,938 Costs and expenses: Cost of products sold — 59,034 102,921 (14,745 ) 147,210 Selling 501 10,142 20,813 — 31,456 General and administrative 6,170 1,970 16,794 — 24,934 Research and development 563 2,019 904 — 3,486 Restructuring 642 1,668 3,299 — 5,609 7,876 74,833 144,731 (14,745 ) 212,695 (Loss) income from operations (7,876 ) 11,835 22,255 29 26,243 Interest (expense) income, net (19,725 ) 837 (2,111 ) — (20,999 ) Foreign exchange (loss) gain (117 ) (35 ) 105 — (47 ) Equity in subsidiaries income 23,023 16,559 — (39,582 ) — Dividend income 5,545 — — (5,545 ) — Income (loss) before provision for income taxes 850 29,196 20,249 (45,098 ) 5,197 Provision for income taxes (185 ) (263 ) (4,084 ) — (4,532 ) Net income (loss) $ 665 $ 28,933 $ 16,165 $ (45,098 ) $ 665 Comprehensive income (loss) $ 2,599 $ 31,496 $ 24,884 $ (45,098 ) $ 13,881 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 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 (loss) 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 (loss) $ 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 Cash Flows-(Unaudited) For the six months ended June 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net income (loss) $ 665 $ 28,933 $ 16,165 $ (45,098 ) $ 665 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Stock-based compensation 1,426 — — — 1,426 Depreciation 1,121 4,128 10,833 — 16,082 Amortization of intangibles — 256 48 — 304 Deferred financing cost amortization 1,493 — 49 — 1,542 Foreign exchange gain on revaluation of debt 151 — — — 151 Deferred taxes 115 — (912 ) — (797 ) Loss on disposition of property and equipment — — 78 — 78 Provision for doubtful accounts — (17 ) 1 — (16 ) Undistributed equity in earnings of subsidiaries (23,023 ) (16,559 ) — 39,582 — Change in assets and liabilities which provided (used) cash: Accounts receivable (8 ) (509 ) 1,520 — 1,003 Inventories — 956 1,426 (29 ) 2,353 Prepaid expenses (118 ) 33 (766 ) — (851 ) Other current assets — 329 (258 ) — 71 Accounts payable and accrued expenses 390 (1,623 ) (4,180 ) — (5,413 ) Deferred and other long-term liabilities (9 ) 256 286 — 533 Intercompany loans 283,096 (287,521 ) 4,425 — — Net cash provided by (used in) operating activities 265,299 (271,338 ) 28,715 (5,545 ) 17,131 Investing activities Capital expenditures (382 ) (1,459 ) (4,131 ) — (5,972 ) Intercompany property and equipment transfers, net (2 ) 2 — — — Proceeds from disposals of property and equipment — 5 112 — 117 Acquisition costs — (16,225 ) — — (16,225 ) Net cash used in investing activities (384 ) (17,677 ) (4,019 ) — (22,080 ) Financing activities Proceeds from borrowings 37,542 — 2,322 — 39,864 Principal payments on debt (24,178 ) — (5,525 ) — (29,703 ) Dividends paid — (5,545 ) — 5,545 — Payment of obligations under capital leases (424 ) (1,123 ) (179 ) — (1,726 ) Payment of financing fees (60 ) — 36 — (24 ) Intercompany loans (279,192 ) 296,197 (17,005 ) — — Employee taxes paid on equity awards (1,031 ) — — — (1,031 ) Net cash (used in) provided by financing activities (267,343 ) 289,529 (20,351 ) 5,545 7,380 Effect of exchange rate changes on cash flows — — (1,679 ) — (1,679 ) Net (decrease) increase in cash (2,428 ) 514 2,666 — 752 Cash and cash equivalents at beginning of period $ 3,105 $ (2 ) $ 6,736 $ — $ 9,839 Cash and cash equivalents at end of period $ 677 $ 512 $ 9,402 $ — $ 10,591 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 (loss) $ 1,031 $ 25,455 $ 20,811 $ (46,266 ) $ 1,031 Adjustments to reconcile net income (loss) 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 taxes 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 (1,168 ) (1,287 ) 3,351 — 896 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 (33,898 ) 11,608 43,282 (6,087 ) 14,905 Investing activities Capital expenditures (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 by 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 — Payments of obligations under capitalized leases (323 ) (226 ) (8 ) — (557 ) Payment of deferred financing fees (54 ) — 27 — (27 ) Intercompany loans 32,142 (1,825 ) (30,317 ) — — Other financing activities 5,500 — (5,500 ) — — Employee taxes paid on equity awards (234 ) — — — (234 ) Net cash provided by (used in) financing activities 39,566 (8,136 ) (25,624 ) 6,087 11,893 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 |