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 Xerium Technologies, Inc. (referred to as “Parent” for the purpose of this note only) and are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by all of the domestic wholly owned subsidiaries, whether directly or indirectly, of the Parent (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 the Parent 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 At September 30, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 1,731 $ 65 $ 8,085 $ — $ 9,881 Accounts receivable, net 20 18,849 56,852 — 75,721 Intercompany receivables (431,252 ) 442,218 (10,966 ) — — Inventories, net — 18,097 62,355 (1,150 ) 79,302 Prepaid expenses 354 591 10,678 — 11,623 Other current assets — 3,301 13,274 — 16,575 Total current assets (429,147 ) 483,121 140,278 (1,150 ) 193,102 Property and equipment, net 7,374 63,087 217,832 — 288,293 Investments 897,256 281,794 — (1,179,050 ) — Goodwill — 19,614 43,352 — 62,966 Intangible assets — 6,528 653 — 7,181 Non-current deferred tax asset — — 10,443 — 10,443 Other assets — — 8,087 — 8,087 Total assets $ 475,483 $ 854,144 $ 420,645 $ (1,180,200 ) $ 570,072 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 8,225 $ — $ 8,225 Accounts payable 1,916 10,069 24,658 — 36,643 Accrued expenses 13,225 8,449 29,312 — 50,986 Current maturities of long-term debt 2,015 2,451 6,433 — 10,899 Total current liabilities 17,156 20,969 68,628 — 106,753 Long-term debt, net of current maturities 480,041 — 7,791 — 487,832 Liabilities under capital leases 4,539 3,301 8,991 — 16,831 Non-current deferred tax liability 1,150 — 8,644 — 9,794 Pension, other post-retirement and post-employment obligations 18,899 1,269 44,370 — 64,538 Other long-term liabilities — — 9,256 — 9,256 Intercompany loans 78,864 (110,119 ) 31,255 — — Total stockholders’ (deficit) equity (125,166 ) 938,724 241,710 (1,180,200 ) (124,932 ) Total liabilities and stockholders’ (deficit) equity $ 475,483 $ 854,144 $ 420,645 $ (1,180,200 ) $ 570,072 Xerium Technologies, Inc. Consolidating Balance Sheet At December 31, 2016 (Dollars in thousands, and unaudited) 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 Income (Loss) For the three months ended September 30, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Net sales $ — $ 41,294 $ 82,590 $ (5,433 ) $ 118,451 Costs and expenses: Cost of products sold — 27,327 52,223 (5,436 ) 74,114 Selling 284 5,040 10,340 — 15,664 General and administrative 1,128 1,023 9,455 — 11,606 Research and development 243 866 504 — 1,613 Restructuring 284 387 (1,211 ) — (540 ) 1,939 34,643 71,311 (5,436 ) 102,457 (Loss) income from operations (1,939 ) 6,651 11,279 3 15,994 Interest expense, net (12,255 ) (551 ) (281 ) — (13,087 ) Foreign exchange (loss) gain (75 ) 381 (250 ) — 56 Equity in subsidiaries income 13,213 7,760 — (20,973 ) — Dividend income (expense), net 2,534 2,533 — (5,067 ) — Income (loss) before provision for income taxes 1,478 16,774 10,748 (26,037 ) 2,963 Provision for income taxes (329 ) (107 ) (1,378 ) — (1,814 ) Net income (loss) $ 1,149 $ 16,667 $ 9,370 $ (26,037 ) $ 1,149 Comprehensive (loss) income $ (489 ) $ 16,631 $ 23,811 $ (26,037 ) $ 13,916 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss) For the three months ended September 30, 2016 (Dollars in thousands, and unaudited) 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 (expense), net 3,700 — — (3,700 ) — (Loss) income before provision for income taxes (13,288 ) 14,037 6,855 (20,918 ) (13,314 ) (Provision for) benefit from 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 (Loss) Income For the nine months ended September 30, 2017 (Dollars in thousands, and unaudited) Parent Total Guarantors Total Non Guarantors Other Eliminations The Company Net sales $ — $ 134,638 $ 244,547 $ (20,529 ) $ 358,656 Costs and expenses: Cost of products sold 58 88,391 149,979 (20,490 ) 217,938 Selling 773 15,400 31,101 — 47,274 General and administrative 9,418 2,588 27,714 — 39,720 Research and development 742 2,815 1,466 — 5,023 Restructuring 375 1,236 1,887 — 3,498 11,366 110,430 212,147 (20,490 ) 313,453 (Loss) income from operations (11,366 ) 24,208 32,400 (39 ) 45,203 Interest expense, net (36,881 ) (1,335 ) (1,415 ) — (39,631 ) Foreign exchange (loss) gain (1,842 ) 599 (1,072 ) — (2,315 ) Equity in subsidiaries income 28,217 19,211 — (47,428 ) — Loss on extinguishment of debt (32 ) — — — (32 ) Dividend income (expense), net 16,763 9,379 — (26,142 ) — (Loss) income before provision for income taxes (5,141 ) 52,062 29,913 (73,609 ) 3,225 Benefit from (provision for) income taxes 45 (570 ) (7,796 ) — (8,321 ) Net (loss) income $ (5,096 ) $ 51,492 $ 22,117 $ (73,609 ) $ (5,096 ) Comprehensive (loss) income $ (8,521 ) $ 51,549 $ 51,157 $ (73,609 ) $ 20,576 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income For the nine months ended September 30, 2016 (Dollars in thousands, and unaudited) 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 (expense), net 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 Cash Flows For the nine months ended September 30, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Operating activities Net (loss) income $ (5,096 ) $ 51,492 $ 22,117 $ (73,609 ) $ (5,096 ) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Stock-based compensation 2,249 — — — 2,249 Depreciation 1,734 6,208 15,688 — 23,630 Amortization of intangible assets — 737 73 — 810 Deferred financing cost amortization 2,650 — 72 — 2,722 Foreign exchange loss (gain) on revaluation of debt 1,220 — (156 ) — 1,064 Deferred taxes (120 ) — 5,482 — 5,362 Asset impairment — 88 6 — 94 Gain on disposition of property and equipment — (69 ) (58 ) — (127 ) Loss on extinguishment of debt 32 — — — 32 Provision for doubtful accounts — 143 394 — 537 Undistributed equity in earnings of subsidiaries (28,217 ) (19,211 ) — 47,428 — Change in assets and liabilities which provided (used) cash: Accounts receivable 50 (206 ) (3,318 ) — (3,474 ) Inventories — (740 ) (2,729 ) 39 (3,430 ) Prepaid expenses 191 (196 ) (5,122 ) — (5,127 ) Other current assets — 139 (833 ) — (694 ) Accounts payable and accrued expenses (13,582 ) (449 ) (2,751 ) — (16,782 ) Deferred and other long-term liabilities (174 ) (744 ) (1,897 ) — (2,815 ) Intercompany loans 20,883 (23,201 ) 2,318 — — Net cash (used in) provided by operating activities (18,180 ) 13,991 29,286 (26,142 ) (1,045 ) Investing activities Capital expenditures (615 ) (1,023 ) (9,567 ) — (11,205 ) Intercompany property and equipment transfers, net (3 ) 76 (73 ) — — Proceeds from disposals of property and equipment — 629 47 — 676 Other 470 — (470 ) — — Net cash used in investing activities (148 ) (318 ) (10,063 ) — (10,529 ) Financing activities Proceeds from borrowings 87,132 — 14,848 — 101,980 Principal payments on debt (73,907 ) — (13,930 ) — (87,837 ) Dividends paid — (9,772 ) (16,370 ) 26,142 — Payment of obligations under capital leases (1,999 ) (1,958 ) (491 ) — (4,448 ) Payment of financing fees (431 ) — 53 — (378 ) Intercompany loans 8,748 (2,155 ) (6,593 ) — — Employee taxes paid on equity awards (852 ) — — — (852 ) Net cash provided by (used in) financing activities 18,691 (13,885 ) (22,483 ) 26,142 8,465 Effect of exchange rate changes on cash flows — (2 ) 184 — 182 Net increase (decrease) in cash 363 (214 ) (3,076 ) — (2,927 ) Cash and cash equivalents at beginning of period $ 1,368 $ 279 $ 11,161 $ — $ 12,808 Cash and cash equivalents at end of period $ 1,731 $ 65 $ 8,085 $ — $ 9,881 Xerium Technologies, Inc. Consolidating Statement of Cash Flows For the nine months ended September 30, 2016 (Dollars in thousands, and unaudited) 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 (loss) income 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 loss 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 extinguishment 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 — Payments of obligations under capitalized leases (946 ) (1,743 ) (305 ) — (2,994 ) Payment of deferred 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 |