Supplemental Guarantor Financial Information | Supplemental Guarantor Financial Information On August 9, 2016, the Company closed on the sale of its Notes. The Notes are secured obligations of the Company and are fully and unconditionally guaranteed on a senior secured 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, 2016 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 1,235 $ 35 $ 7,110 $ — $ 8,380 Accounts receivable, net 59 19,459 52,967 — 72,485 Intercompany receivables (400,258 ) 407,759 (7,501 ) — — Inventories, net — 15,241 58,290 (1,065 ) 72,466 Prepaid expenses 586 1,407 5,527 — 7,520 Other current assets — 2,373 16,142 — 18,515 Total current assets (398,378 ) 446,274 132,535 (1,065 ) 179,366 Property and equipment, net 8,648 72,117 220,956 — 301,721 Investments 868,721 243,196 — (1,111,917 ) — Goodwill — 19,237 40,754 — 59,991 Intangible assets — 7,806 88 — 7,894 Non-current deferred tax asset — — 12,224 — 12,224 Other assets — 772 10,594 — 11,366 Total assets $ 478,991 $ 789,402 $ 417,151 $ (1,112,982 ) $ 572,562 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 7,840 $ — $ 7,840 Accounts payable 2,343 10,098 23,393 — 35,834 Accrued expenses 14,851 7,843 32,947 — 55,641 Current maturities of long-term debt 2,287 2,359 2,125 — 6,771 Total current liabilities 19,481 20,300 66,305 — 106,086 Long-term debt, net of current maturities 471,118 — 8,461 — 479,579 Liabilities under capital leases 6,337 4,929 9,100 — 20,366 Non-current deferred tax liability (1,373 ) 1,243 10,531 — 10,401 Pension, other post-retirement and post-employment obligations 18,438 1,600 39,980 — 60,018 Other long-term liabilities — 1,336 4,620 — 5,956 Intercompany loans 68,167 (106,822 ) 38,655 — — Total stockholders’ (deficit) equity (103,177 ) 866,816 239,499 (1,112,982 ) (109,844 ) Total liabilities and stockholders’ equity $ 478,991 $ 789,402 $ 417,151 $ (1,112,982 ) $ 572,562 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’ 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 September 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 43,711 $ 82,151 $ (6,671 ) $ 119,191 Costs and expenses: Cost of products sold — 29,367 52,520 (6,502 ) 75,385 Selling 175 4,925 10,716 — 15,816 General and administrative 2,009 2,167 8,468 — 12,644 Research and development 273 1,043 470 — 1,786 Restructuring 53 430 2,010 — 2,493 2,510 37,932 74,184 (6,502 ) 108,124 (Loss) income from operations (2,510 ) 5,779 7,967 (169 ) 11,067 Interest (expense) income, net (11,439 ) (47 ) (730 ) — (12,216 ) Foreign exchange gain (loss) 63 (110 ) (382 ) — (429 ) Equity in subsidiaries income 8,634 8,415 — (17,049 ) — Loss on Extinguishment of Debt (11,736 ) — — — (11,736 ) Dividend income 3,700 — — (3,700 ) — (Loss) income before provision for income taxes (13,288 ) 14,037 6,855 (20,918 ) (13,314 ) Provision for income taxes (51 ) (288 ) 314 — (25 ) Net (loss) income $ (13,339 ) $ 13,749 $ 7,169 $ (20,918 ) $ (13,339 ) Comprehensive (loss) income $ (12,773 ) $ 13,736 $ 8,967 $ (20,918 ) $ (10,988 ) 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 (loss) before provision for income taxes 980 16,109 9,172 (24,591 ) 1,670 Provision for income taxes (65 ) (19 ) (671 ) — (755 ) Net income (loss) $ 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 (Loss) Income (Unaudited) For the nine months ended September 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 130,379 $ 249,137 $ (21,387 ) $ 358,129 Costs and expenses: Cost of products sold — 88,401 155,441 (21,247 ) 222,595 Selling 677 15,067 31,528 — 47,272 General and administrative 8,178 4,137 25,262 — 37,577 Research and development 835 3,062 1,374 — 5,271 Restructuring 695 2,098 5,310 — 8,103 10,385 112,765 218,915 (21,247 ) 320,818 (Loss) income from operations (10,385 ) 17,614 30,222 (140 ) 37,311 Interest (expense) income, net (31,164 ) 790 (2,841 ) — (33,215 ) Foreign exchange (loss) gain (53 ) (145 ) (278 ) — (476 ) Equity in subsidiaries income 31,657 24,973 — (56,630 ) — Loss on Extinguishment of Debt (11,736 ) — — — (11,736 ) Dividend income 9,245 — — (9,245 ) — (Loss) income before provision for income taxes (12,436 ) 43,232 27,103 (66,015 ) (8,116 ) Provision for income taxes (237 ) (550 ) (3,770 ) — (4,557 ) Net (loss) income $ (12,673 ) $ 42,682 $ 23,333 $ (66,015 ) $ (12,673 ) Comprehensive (loss) income $ (10,174 ) $ 45,230 $ 33,853 $ (66,015 ) $ 2,894 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 (loss) 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 (loss) $ 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 Cash Flows-(Unaudited) For the nine months ended September 30, 2016 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net (loss) income $ (12,673 ) $ 42,682 $ 23,333 $ (66,015 ) $ (12,673 ) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Stock-based compensation 2,123 — — — 2,123 Depreciation 1,683 6,189 16,334 — 24,206 Amortization of intangible assets — 501 72 — 573 Deferred financing cost amortization 2,162 — 72 — 2,234 Foreign exchange gain on revaluation of debt 43 — — — 43 Deferred taxes 142 — (3,208 ) — (3,066 ) Loss on disposition of property and equipment — 30 20 — 50 Loss on extinquishment of debt 11,736 — — — 11,736 Provision for doubtful accounts — (70 ) (4 ) — (74 ) Undistributed equity in earnings of subsidiaries (31,657 ) (24,973 ) — 56,630 — Change in assets and liabilities which provided (used) cash: Accounts receivable (39 ) 1,856 (514 ) — 1,303 Inventories — 2,372 2,888 140 5,400 Prepaid expenses (76 ) (77 ) (460 ) — (613 ) Other current assets — 475 (2,048 ) — (1,573 ) Accounts payable and accrued expenses 1,933 (4,537 ) (6,593 ) — (9,197 ) Deferred and other long-term liabilities (34 ) 908 621 — 1,495 Intercompany loans 289,717 (294,054 ) 4,337 — — Net cash provided by (used in) operating activities 265,060 (268,698 ) 34,850 (9,245 ) 21,967 Investing activities Capital expenditures (664 ) (2,332 ) (6,618 ) — (9,614 ) Intercompany property and equipment transfers, net (2 ) 40 (38 ) — — Proceeds from disposals of property and equipment — 5 89 — 94 Acquisition costs (16,225 ) — (16,225 ) Net cash used in investing activities (666 ) (18,512 ) (6,567 ) — (25,745 ) Financing activities Net increase in notes payable — — 1,121 — 1,121 Proceeds from borrowings 535,407 — 6,093 — 541,500 Principal payments on debt (503,806 ) — (7,030 ) — (510,836 ) Dividends paid — (9,245 ) — 9,245 — Payment of obligations under capital leases (946 ) (1,743 ) (305 ) — (2,994 ) Payment of financing fees (22,861 ) — 54 — (22,807 ) Intercompany loans (272,267 ) 298,235 (25,968 ) — — Employee taxes paid on equity awards (1,791 ) — — — (1,791 ) Net cash (used in) provided by financing activities (266,264 ) 287,247 (26,035 ) 9,245 4,193 Effect of exchange rate changes on cash flows — — (1,874 ) — (1,874 ) Net (decrease) increase in cash (1,870 ) 37 374 — (1,459 ) Cash and cash equivalents at beginning of period $ 3,105 $ (2 ) $ 6,736 $ — $ 9,839 Cash and cash equivalents at end of period $ 1,235 $ 35 $ 7,110 $ — $ 8,380 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 (loss) $ 1,945 $ 41,546 $ 29,311 $ (70,857 ) $ 1,945 Adjustments to reconcile net income (loss) 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 intangible assets — 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 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 4,422 1,774 1,061 — 7,257 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 (41,744 ) 22,495 57,085 (10,856 ) 26,980 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 — Payments of obligations under capitalized leases (486 ) (401 ) — — (887 ) Payment of deferred financing fees (63 ) — 45 — (18 ) Intercompany loans 36,646 (4,078 ) (32,568 ) — — Other financing activities 5,500 — (5,500 ) — Employee taxes paid on equity awards (2,124 ) — — — (2,124 ) Net cash provided by (used in) financing activities 42,510 (14,429 ) (23,352 ) 10,856 15,585 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 |