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 June 30, 2017 (Dollars in thousands) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 1,354 $ 11 $ 9,694 $ — $ 11,059 Accounts receivable, net 28 22,504 53,713 — 76,245 Intercompany receivables (432,298 ) 439,804 (7,506 ) — — Inventories, net — 17,846 59,805 (1,154 ) 76,497 Prepaid expenses 1,448 (7 ) 5,451 — 6,892 Other current assets — 3,819 13,203 — 17,022 Total current assets (429,468 ) 483,977 134,360 (1,154 ) 187,715 Property and equipment, net 7,744 64,583 212,557 — 284,884 Investments 884,512 252,120 — (1,136,632 ) — Goodwill — 19,614 40,984 — 60,598 Intangible assets — 6,774 652 — 7,426 Non-current deferred tax asset — — 12,776 — 12,776 Other assets — — 8,105 — 8,105 Total assets $ 462,788 $ 827,068 $ 409,434 $ (1,137,786 ) $ 561,504 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 7,837 $ — $ 7,837 Accounts payable 1,323 12,082 24,584 — 37,989 Accrued expenses 25,597 8,115 31,432 — 65,144 Current maturities of long-term debt 2,229 2,522 6,029 — 10,780 Total current liabilities 29,149 22,719 69,882 — 121,750 Long-term debt, net of current maturities 471,586 — 8,187 — 479,773 Liabilities under capital leases 4,908 3,686 8,870 — 17,464 Non-current deferred tax liability 1,197 — 7,464 — 8,661 Pension, other post-retirement and post-employment obligations 19,618 1,100 43,499 — 64,217 Other long-term liabilities — 1,250 7,421 — 8,671 Intercompany loans 61,190 (100,114 ) 38,924 — — Total stockholders’ (deficit) equity (124,860 ) 898,427 225,187 (1,137,786 ) (139,032 ) Total liabilities and stockholders’ (deficit) equity $ 462,788 $ 827,068 $ 409,434 $ (1,137,786 ) $ 561,504 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’ (deficit) equity $ 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 June 30, 2017 (Dollars in thousands) Parent Total Total Non Other The Net sales $ — $ 45,920 $ 80,736 $ (6,317 ) $ 120,339 Costs and expenses: Cost of products sold 58 29,637 48,033 (6,274 ) 71,454 Selling 256 5,317 10,363 — 15,936 General and administrative 5,586 591 9,283 — 15,460 Research and development 200 1,017 449 — 1,666 Restructuring 31 207 636 — 874 6,131 36,769 68,764 (6,274 ) 105,390 (Loss) income from operations (6,131 ) 9,151 11,972 (43 ) 14,949 Interest expense, net (12,289 ) (436 ) (556 ) — (13,281 ) Foreign exchange (loss) gain (1,296 ) 152 (102 ) — (1,246 ) Equity in subsidiaries income 6,289 19,453 — (25,742 ) — Loss on extinguishment of debt (7 ) — — — (7 ) Dividend income (expense), net 9,966 (1,275 ) 12,384 (21,075 ) — (Loss) income before provision for income taxes (3,468 ) 27,045 23,698 (46,860 ) 415 Benefit from (provision for) income taxes 57 (322 ) (3,561 ) — (3,826 ) Net (loss) income $ (3,411 ) $ 26,723 $ 20,137 $ (46,860 ) $ (3,411 ) Comprehensive (loss) income $ (4,346 ) $ 26,808 $ 24,252 $ (46,860 ) $ (146 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss)-(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 (expense), net 2,400 — — (2,400 ) — Income (loss) before provision for income taxes 2,105 16,690 10,133 (24,951 ) 3,977 Benefit from (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 (Loss) Income (Unaudited) For the six months ended June 30, 2017 (Dollars in thousands) Parent Total Guarantors Total Non Guarantors Other Eliminations The Company Net sales $ — $ 92,990 $ 161,830 $ (14,615 ) $ 240,205 Costs and expenses: Cost of products sold 57 60,711 97,628 (14,572 ) 143,824 Selling 489 10,361 20,760 — 31,610 General and administrative 8,288 1,565 18,261 — 28,114 Research and development 499 1,948 963 — 3,410 Restructuring 92 848 3,098 — 4,038 9,425 75,433 140,710 (14,572 ) 210,996 (Loss) income from operations (9,425 ) 17,557 21,120 (43 ) 29,209 Interest expense, net (24,627 ) (784 ) (1,133 ) — (26,544 ) Foreign exchange (loss) gain (1,767 ) 218 (822 ) — (2,371 ) Equity in subsidiaries income 15,003 11,451 — (26,454 ) — Loss on extinguishment of debt (32 ) — — — (32 ) Dividend income (expense), net 14,229 6,846 — (21,075 ) — (Loss) income before provision for income taxes (6,619 ) 35,288 19,165 (47,572 ) 262 Benefit from (provision for) income taxes 374 (463 ) (6,418 ) — (6,507 ) Net (loss) income $ (6,245 ) $ 34,825 $ 12,747 $ (47,572 ) $ (6,245 ) Comprehensive (loss) income $ (8,031 ) $ 34,918 $ 27,345 $ (47,572 ) $ 6,660 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss)-(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 (expense), net 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 Cash Flows-(Unaudited) For the six months ended June 30, 2017 (Dollars in thousands) Parent Total Total Non Other The Operating activities Net (loss) income $ (6,245 ) $ 34,825 $ 12,747 $ (47,572 ) $ (6,245 ) Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: Stock-based compensation 2,046 — — — 2,046 Depreciation 1,157 4,136 10,369 — 15,662 Amortization of intangible assets — 492 54 — 546 Deferred financing cost amortization 1,762 — 48 — 1,810 Foreign exchange gain on revaluation of debt 819 — (285 ) — 534 Deferred taxes (438 ) — 750 — 312 Asset impairment — 49 6 — 55 Loss on disposition of property and equipment — (72 ) (13 ) — (85 ) Loss on extinguishment of debt 32 — — — 32 Provision for doubtful accounts — (12 ) 154 — 142 Undistributed equity in earnings of subsidiaries (15,003 ) (11,451 ) — 26,454 — Change in assets and liabilities which provided (used) cash: Accounts receivable 40 (3,705 ) (1,735 ) — (5,400 ) Inventories — (490 ) (2,766 ) 43 (3,213 ) Prepaid expenses (904 ) 402 61 — (441 ) Other current assets — (39 ) (1,140 ) — (1,179 ) Accounts payable and accrued expenses (1,800 ) 1,229 1,099 — 528 Deferred and other long-term liabilities (71 ) 337 (2,372 ) — (2,106 ) Intercompany loans 21,928 (20,713 ) (1,215 ) — — Net cash provided by (used in) operating activities 3,323 4,988 15,762 (21,075 ) 2,998 Investing activities Capital expenditures (407 ) (568 ) (7,542 ) — (8,517 ) Intercompany property and equipment transfers, net (3 ) 32 (29 ) — — Proceeds from disposals of property and equipment — 258 32 — 290 Net cash used in investing activities (410 ) (278 ) (7,539 ) — (8,227 ) Financing activities Proceeds from borrowings 55,213 — 11,365 — 66,578 Principal payments on debt (49,556 ) — (9,726 ) — (59,282 ) Dividends paid — (7,238 ) (13,837 ) 21,075 — Payment of obligations under capital leases (1,322 ) (1,296 ) (176 ) — (2,794 ) Payment of financing fees (427 ) — 34 — (393 ) Intercompany loans (6,003 ) 3,557 2,446 — — Employee taxes paid on equity awards (832 ) — — — (832 ) Net cash (used in) provided by financing activities (2,927 ) (4,977 ) (9,894 ) 21,075 3,277 Effect of exchange rate changes on cash flows — (1 ) 204 — 203 Net decrease in cash (14 ) (268 ) (1,467 ) — (1,749 ) Cash and cash equivalents at beginning of period $ 1,368 $ 279 $ 11,161 $ — $ 12,808 Cash and cash equivalents at end of period $ 1,354 $ 11 $ 9,694 $ — $ 11,059 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 intangible assets — 256 48 — 304 Deferred financing cost amortization 1,493 — 49 — 1,542 Foreign exchange loss 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 — Payments of obligations under capitalized leases (424 ) (1,123 ) (179 ) — (1,726 ) Payment of deferred 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 |