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 100% owned subsidiaries 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 March 31, 2018 (Dollars in thousands, and unaudited) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 1,882 $ 50 $ 7,969 $ — $ 9,901 Accounts receivable, net 51 21,668 60,754 — 82,473 Intercompany receivables (473,425 ) 489,224 (15,799 ) — — Inventories, net — 15,400 62,187 (940 ) 76,647 Prepaid expenses 566 232 12,887 — 13,685 Other current assets 150 3,515 13,180 — 16,845 Total current assets (470,776 ) 530,089 141,178 (940 ) 199,551 Property and equipment, net 6,238 59,469 215,735 — 281,442 Investments 913,248 286,184 — (1,199,432 ) — Goodwill — 19,614 47,564 — 67,178 Intangible assets — 5,655 3 — 5,658 Non-current deferred tax asset — — 11,198 — 11,198 Other assets — — 9,211 — 9,211 Total assets $ 448,710 $ 901,011 $ 424,889 $ (1,200,372 ) $ 574,238 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 8,622 $ — $ 8,622 Accounts payable 1,595 12,240 26,421 — 40,256 Accrued expenses 12,638 7,622 30,822 — 51,082 Current maturities of long-term debt 1,561 2,485 5,809 — 9,855 Total current liabilities 15,794 22,347 71,674 — 109,815 Long-term debt, net of current maturities 477,744 — 7,185 — 484,929 Liabilities under capital leases 3,727 2,286 9,176 — 15,189 Non-current deferred tax liability 3,541 — 10,060 — 13,601 Pension, other post-retirement and post-employment obligations 20,673 1,605 46,623 — 68,901 Other long-term liabilities — — 9,944 — 9,944 Intercompany loans 63,885 (111,609 ) 47,724 — — Total stockholders’ (deficit) equity (136,654 ) 986,382 222,503 (1,200,372 ) (128,141 ) Total liabilities and stockholders’ (deficit) equity $ 448,710 $ 901,011 $ 424,889 $ (1,200,372 ) $ 574,238 Xerium Technologies, Inc. Consolidating Balance Sheet At December 31, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 3,578 $ 57 $ 13,618 $ — $ 17,253 Accounts receivable, net 20 19,721 56,892 — 76,633 Intercompany receivables (452,873 ) 475,864 (22,991 ) — — Inventories, net — 16,618 59,047 (940 ) 74,725 Prepaid expenses 266 316 10,753 — 11,335 Other current assets 175 3,338 11,803 — 15,316 Total current assets (448,834 ) 515,914 129,122 (940 ) 195,262 Property and equipment, net 7,044 60,382 214,952 — 282,378 Investments 901,275 271,278 — (1,172,553 ) — Goodwill — 19,614 45,169 — 64,783 Intangible assets — 5,961 4 — 5,965 Non-current deferred tax asset — — 10,103 — 10,103 Other assets — — 9,358 — 9,358 Total assets $ 459,485 $ 873,149 $ 408,708 $ (1,173,493 ) $ 567,849 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 8,398 $ — $ 8,398 Accounts payable 1,963 11,431 26,462 — 39,856 Accrued expenses 26,186 8,214 29,755 — 64,155 Current maturities of long-term debt 1,800 2,329 6,485 — 10,614 Total current liabilities 29,949 21,974 71,100 — 123,023 Long-term debt, net of current maturities 467,605 — 6,299 — 473,904 Liabilities under capital leases 4,159 2,831 8,962 — 15,952 Non-current deferred tax liability 3,439 — 9,458 — 12,897 Pension, other post-retirement and post-employment obligations 21,402 1,434 46,369 — 69,205 Other long-term liabilities — — 9,334 — 9,334 Intercompany loans 71,692 (108,319 ) 36,627 — — Total stockholders’ (deficit) equity (138,761 ) 955,229 220,559 (1,173,493 ) (136,466 ) Total liabilities and stockholders’ (deficit) equity $ 459,485 $ 873,149 $ 408,708 $ (1,173,493 ) $ 567,849 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive Income (Loss) For the three months ended March 31, 2018 (Dollars in thousands, and unaudited) Parent Total Guarantors Total Non Guarantors Other Eliminations The Company Net sales $ — $ 46,063 $ 85,093 $ (5,081 ) $ 126,075 Costs and expenses: Cost of products sold — 29,843 54,080 (5,081 ) 78,842 Selling 51 4,716 10,910 — 15,677 General and administrative 56 (3,763 ) 16,804 — 13,097 Research and development 335 817 416 — 1,568 Restructuring — 443 381 — 824 442 32,056 82,591 (5,081 ) 110,008 (Loss) income from operations (442 ) 14,007 2,502 — 16,067 Interest expense, net (11,907 ) (440 ) (418 ) — (12,765 ) Foreign exchange gain (loss) 601 306 (375 ) — 532 Equity in subsidiaries income 11,973 2,283 — (14,256 ) — Other components of net periodic pension cost (129 ) (192 ) 55 — (266 ) Dividend income (expense), net 2,508 2,510 — (5,018 ) — Income (loss) before provision for income taxes 2,604 18,474 1,764 (19,274 ) 3,568 (Provision for) benefit from income taxes (373 ) 2 (966 ) — (1,337 ) Net income (loss) $ 2,231 $ 18,476 $ 798 $ (19,274 ) $ 2,231 Comprehensive income (loss) $ 1,812 $ 18,445 $ 7,379 $ (19,274 ) $ 8,362 Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income For the three months ended March 31, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Net sales $ — $ 46,945 $ 81,084 $ (8,163 ) $ 119,866 Costs and expenses: Cost of products sold — 30,855 49,548 (8,163 ) 72,240 Selling 233 5,044 10,397 — 15,674 General and administrative 2,570 879 8,974 — 12,423 Research and development 299 931 514 — 1,744 Restructuring 61 642 2,461 — 3,164 3,163 38,351 71,894 (8,163 ) 105,245 (Loss) income from operations (3,163 ) 8,594 9,190 — 14,621 Interest expense, net (12,338 ) (347 ) (578 ) — (13,263 ) Foreign exchange (loss) gain (472 ) 65 (718 ) — (1,125 ) Equity in subsidiaries income 8,714 4,381 — (13,095 ) — Other components of net periodic pension cost (132 ) (188 ) (41 ) — (361 ) Loss on extinguishment of debt (25 ) — — — (25 ) Dividend income (expense), net 4,263 3,858 — (8,121 ) — (Loss) income before provision for income taxes (3,153 ) 16,363 7,853 (21,216 ) (153 ) Benefit from (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 Cash Flows For the three months ended March 31, 2018 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Operating activities Net income (loss) $ 2,231 $ 18,476 $ 798 $ (19,274 ) $ 2,231 Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Stock-based compensation 355 — — — 355 Depreciation 573 1,998 5,383 — 7,954 Amortization of intangible assets — 306 1 — 307 Deferred financing cost amortization 888 — 44 — 932 Foreign exchange (gain) loss on revaluation of debt (180 ) — 96 — (84 ) Deferred taxes 101 — (305 ) — (204 ) Loss (gain) on disposition of property and equipment — 101 (158 ) — (57 ) Provision for doubtful accounts — 1 304 — 305 Undistributed equity in earnings of subsidiaries (11,973 ) (2,283 ) — 14,256 — Change in assets and liabilities which (used) provided cash: Accounts receivable (31 ) (1,948 ) (2,604 ) — (4,583 ) Inventories — 1,218 (2,174 ) — (956 ) Prepaid expenses (300 ) 84 (2,172 ) — (2,388 ) Other current assets 25 (178 ) (1,192 ) — (1,345 ) Accounts payable and accrued expenses (13,948 ) 193 (38 ) — (13,793 ) Deferred and other long-term liabilities (214 ) 171 (790 ) — (833 ) Intercompany loans 20,552 (13,403 ) (7,149 ) — — Net cash (used in) provided by operating activities (1,921 ) 4,736 (9,956 ) (5,018 ) (12,159 ) Investing activities Capital expenditures (176 ) (740 ) (1,594 ) — (2,510 ) Intercompany property and equipment transfers, net 380 (61 ) (319 ) — — Proceeds from disposals of property and equipment — 23 65 — 88 Net cash provided by (used in) investing activities 204 (778 ) (1,848 ) — (2,422 ) Financing activities Proceeds from borrowings 26,189 — 4,944 — 31,133 Principal payments on debt (16,943 ) — (5,570 ) — (22,513 ) Dividends paid — (2,508 ) (2,510 ) 5,018 — Payment of obligations under capital leases (604 ) (670 ) (150 ) — (1,424 ) Intercompany loans (8,562 ) (788 ) 9,350 — — Employee taxes paid on equity awards (59 ) — — — (59 ) Net cash provided by (used in) financing activities 21 (3,966 ) 6,064 5,018 7,137 Effect of exchange rate changes on cash flows — 1 91 — 92 Net decrease in cash (1,696 ) (7 ) (5,649 ) — (7,352 ) Cash and cash equivalents at beginning of period 3,578 57 13,618 — 17,253 Cash and cash equivalents at end of period $ 1,882 $ 50 $ 7,969 $ — $ 9,901 Xerium Technologies, Inc. Consolidating Statement of Cash Flows For the three months ended March 31, 2017 (Dollars in thousands, and unaudited) 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 loss 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 — Payments of obligations under capitalized leases (656 ) (721 ) (143 ) — (1,520 ) Payment of deferred 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 |