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 March 31, 2017 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 2,056 $ 66 $ 8,016 $ — $ 10,138 Accounts receivable, net 78 21,783 52,805 — 74,666 Intercompany receivables (428,202 ) 428,150 52 — — Inventories, net — 17,295 57,813 (1,111 ) 73,997 Prepaid expenses 771 105 4,782 — 5,658 Other current assets — 3,896 13,837 — 17,733 Total current assets (425,297 ) 471,295 137,305 (1,111 ) 182,192 Property and equipment, net 8,069 66,229 213,711 — 288,009 Investments 878,223 231,443 — (1,109,666 ) — Goodwill — 19,614 38,450 — 58,064 Intangible assets — 7,019 675 — 7,694 Non-current deferred tax asset — — 12,810 — 12,810 Other assets — (121 ) 8,471 — 8,350 Total assets $ 460,995 $ 795,479 $ 411,422 $ (1,110,777 ) $ 557,119 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 7,596 $ — $ 7,596 Accounts payable 2,026 12,048 28,187 — 42,261 Accrued expenses 11,894 7,363 33,292 — 52,549 Current maturities of long-term debt 2,428 2,606 4,369 — 9,403 Total current liabilities 16,348 22,017 73,444 — 111,809 Long-term debt, net of current maturities 475,627 — 8,354 — 483,981 Liabilities under capital leases 5,281 4,093 8,842 — 18,216 Non-current deferred tax liability 1,301 — 7,141 — 8,442 Pension, other post-retirement and post-employment obligations 20,258 811 44,114 — 65,183 Other long-term liabilities — 1,250 7,806 — 9,056 Intercompany loans 63,376 (99,159 ) 35,783 — — Total stockholders’ (deficit) equity (121,196 ) 866,467 225,938 (1,110,777 ) (139,568 ) Total liabilities and stockholders’ equity (deficit) $ 460,995 $ 795,479 $ 411,422 $ (1,110,777 ) $ 557,119 Xerium Technologies, Inc. Consolidating Balance Sheet At December 31, 2016 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 1,368 $ 279 $ 11,161 $ — $ 12,808 Accounts receivable, net 70 18,787 49,810 — 68,667 Intercompany receivables (410,370 ) 419,192 (8,822 ) — — Inventories, net — 17,356 54,577 (1,111 ) 70,822 Prepaid expenses 545 395 5,385 — 6,325 Other current assets — 3,842 11,942 — 15,784 Total current assets (408,387 ) 459,851 124,053 (1,111 ) 174,406 Property and equipment, net 8,393 67,794 207,914 — 284,101 Investments 869,508 211,897 — (1,081,405 ) — Goodwill — 19,614 37,169 — 56,783 Intangible assets — 7,265 65 — 7,330 Non-current deferred tax asset — — 10,737 — 10,737 Other assets — — 8,556 — 8,556 Total assets $ 469,514 $ 766,421 $ 388,494 $ (1,082,516 ) $ 541,913 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 7,328 $ — $ 7,328 Accounts payable 2,279 10,307 23,572 — 36,158 Accrued expenses 26,495 8,659 29,378 — 64,532 Current maturities of long-term debt 2,342 2,320 3,938 — 8,600 Total current liabilities 31,116 21,286 64,216 — 116,618 Long-term debt, net of current maturities 464,494 — 8,429 — 472,923 Liabilities under capital leases 5,830 4,627 8,779 — 19,236 Non-current deferred tax liability 1,270 — 5,887 — 7,157 Pension, other post-retirement and post-employment obligations 20,923 763 43,340 — 65,026 Other long-term liabilities — 1,250 6,608 — 7,858 Intercompany loans 63,923 (97,953 ) 34,030 — — Total stockholders’ (deficit) equity (118,042 ) 836,448 217,205 (1,082,516 ) (146,905 ) Total liabilities and stockholders’ equity (deficit) $ 469,514 $ 766,421 $ 388,494 $ (1,082,516 ) $ 541,913 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income (Unaudited) For the three months ended March 31, 2017 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 46,945 $ 81,084 $ (8,163 ) $ 119,866 Costs and expenses: Cost of products sold — 30,948 49,585 (8,163 ) 72,370 Selling 233 5,044 10,397 — 15,674 General and administrative 2,702 974 8,978 — 12,654 Research and development 299 931 514 — 1,744 Restructuring 61 642 2,461 — 3,164 3,295 38,539 71,935 (8,163 ) 105,606 (Loss) income from operations (3,295 ) 8,406 9,149 — 14,260 Interest (expense) income, net (12,338 ) (347 ) (578 ) — (13,263 ) Foreign exchange gain (loss) (472 ) 65 (718 ) — (1,125 ) Equity in subsidiaries income 8,714 4,381 — (13,095 ) — Loss on extinguishment of debt (25 ) — — — (25 ) Dividend income 4,263 3,858 — (8,121 ) — (Loss) income before provision for income taxes (3,153 ) 16,363 7,853 (21,216 ) (153 ) Provision for income taxes 319 (141 ) (2,859 ) — (2,681 ) Net (loss) income $ (2,834 ) $ 16,222 $ 4,994 $ (21,216 ) $ (2,834 ) Comprehensive (loss) income $ (3,684 ) $ 16,230 $ 15,476 $ (21,216 ) $ 6,806 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss)-(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 Cash Flows-(Unaudited) For the three months ended March 31, 2017 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net (loss) income $ (2,834 ) $ 16,222 $ 4,994 $ (21,216 ) $ (2,834 ) Adjustments to reconcile net (loss) income to net cash(used in) provided by operating activities: Stock-based compensation 531 — — — 531 Depreciation 579 2,069 5,171 — 7,819 Amortization of intangible assets — 246 27 — 273 Deferred financing cost amortization 875 — 24 — 899 Foreign exchange gain on revaluation of debt 625 — 2 — 627 Deferred taxes (321 ) — 331 — 10 Loss on disposition of property and equipment — (37 ) (12 ) — (49 ) Loss on extinguishment of debt 25 — — — 25 Provision for doubtful accounts — (15 ) 56 — 41 Undistributed equity in earnings of subsidiaries (8,714 ) (4,381 ) — 13,095 — Change in assets and liabilities which (used) provided cash: Accounts receivable (8 ) (2,981 ) (1,164 ) — (4,153 ) Inventories — 62 (1,198 ) — (1,136 ) Prepaid expenses (226 ) 289 720 — 783 Other current assets — (117 ) (1,668 ) — (1,785 ) Accounts payable and accrued expenses (14,965 ) 443 7,188 — (7,334 ) Deferred and other long-term liabilities (47 ) 169 (1,062 ) — (940 ) Intercompany loans 17,832 (9,010 ) (8,822 ) — — Net cash (used in) provided by operating activities (6,648 ) 2,959 4,587 (8,121 ) (7,223 ) Investing activities Capital expenditures (158 ) (167 ) (4,960 ) — (5,285 ) Intercompany property and equipment transfers, net — 29 (29 ) — — Proceeds from disposals of property and equipment — 211 5 — 216 Net cash (used in) provided by investing activities (158 ) 73 (4,984 ) — (5,069 ) Financing activities Proceeds from borrowings 36,253 — 4,223 — 40,476 Principal payments on debt (25,730 ) — (3,963 ) — (29,693 ) Dividends paid — (4,263 ) (3,858 ) 8,121 — Payment of obligations under capital leases (656 ) (721 ) (143 ) — (1,520 ) Payment of financing fees (187 ) — 17 — (170 ) Intercompany loans (2,186 ) 1,739 447 — — Net cash provided by (used in) financing activities 7,494 (3,245 ) (3,277 ) 8,121 9,093 Effect of exchange rate changes on cash flows — — 529 — 529 Net increase (decrease) in cash 688 (213 ) (3,145 ) — (2,670 ) Cash and cash equivalents at beginning of period $ 1,368 $ 279 $ 11,161 $ — $ 12,808 Cash and cash equivalents at end of period $ 2,056 $ 66 $ 8,016 $ — $ 10,138 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 (loss) 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 intangible assets — 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 Asset impairment — — — — — 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 (used) provided 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 6,459 (932 ) (838 ) — 4,689 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 (404 ) 3,956 14,696 (3,145 ) 15,103 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 — Payments of obligations under capitalized leases (67 ) (517 ) (89 ) — (673 ) Payment of deferred financing fees (116 ) — 18 — (98 ) Intercompany loans 1,247 637 (1,884 ) — — Employee taxes paid on equity awards (1,029 ) — — — (1,029 ) Net cash (used in) provided by financing activities (520 ) (3,025 ) (4,526 ) 3,145 (4,926 ) 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 |