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 June 30, 2018 (Dollars in thousands, and unaudited) Parent Total Total Non Other The ASSETS Current assets: Cash and cash equivalents $ 4,816 $ 48 $ 9,918 $ — $ 14,782 Accounts receivable, net 39 19,068 62,522 — 81,629 Intercompany receivables (487,606 ) 504,108 (16,502 ) — — Inventories, net — 15,454 58,050 (874 ) 72,630 Prepaid expenses 991 131 12,002 — 13,124 Other current assets 150 3,709 10,623 — 14,482 Total current assets (481,610 ) 542,518 136,613 (874 ) 196,647 Property and equipment, net 5,748 58,047 198,194 — 261,989 Investments 929,139 262,229 — (1,191,368 ) — Goodwill — 19,614 44,545 — 64,159 Intangible assets — 5,349 3 — 5,352 Non-current deferred tax asset — — 9,987 — 9,987 Other assets — — 9,054 — 9,054 Total assets $ 453,277 $ 887,757 $ 398,396 $ (1,192,242 ) $ 547,188 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Notes payable $ — $ — $ 8,112 $ — $ 8,112 Accounts payable 3,041 12,173 26,124 — 41,338 Accrued expenses 28,852 8,138 28,924 — 65,914 Current maturities of long-term debt 1,584 2,347 5,307 — 9,238 Total current liabilities 33,477 22,658 68,467 — 124,602 Long-term debt, net of current maturities 469,353 — 3,815 — 473,168 Liabilities under capital leases 3,344 1,829 8,584 — 13,757 Non-current deferred tax liability 3,654 — 8,459 — 12,113 Pension, other post-retirement and post-employment obligations 19,826 1,783 43,557 — 65,166 Other long-term liabilities — — 9,399 — 9,399 Intercompany loans 61,823 (107,195 ) 45,372 — — Total stockholders’ (deficit) equity (138,200 ) 968,682 210,743 (1,192,242 ) (151,017 ) Total liabilities and stockholders’ (deficit) equity $ 453,277 $ 887,757 $ 398,396 $ (1,192,242 ) $ 547,188 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 (Loss) Income For the three months ended June 30, 2018 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Net sales $ — $ 42,262 $ 88,285 $ (5,263 ) $ 125,284 Costs and expenses: Cost of products sold — 27,470 54,169 (5,329 ) 76,310 Selling 65 4,449 10,735 — 15,249 General and administrative 6,816 (3,353 ) 13,753 — 17,216 Research and development 294 840 479 — 1,613 Restructuring 13 90 103 — 206 7,188 29,496 79,239 (5,329 ) 110,594 (Loss) income from operations (7,188 ) 12,766 9,046 66 14,690 Interest expense, net (12,089 ) (457 ) (584 ) — (13,130 ) Foreign exchange loss (2,259 ) (197 ) (670 ) — (3,126 ) Equity in subsidiaries income 15,891 4,847 — (20,738 ) — Other components of net periodic pension cost (129 ) (191 ) 58 — (262 ) Dividend income 859 859 — (1,718 ) — (Loss) income before provision for income taxes (4,915 ) 17,627 7,850 (22,390 ) (1,828 ) Benefit from (provision for) income taxes 571 (222 ) (2,865 ) — (2,516 ) Net (loss) income $ (4,344 ) $ 17,405 $ 4,985 $ (22,390 ) $ (4,344 ) Comprehensive (loss) income $ (1,808 ) $ 17,568 $ (16,509 ) $ (22,390 ) $ (23,139 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income For the three months ended June 30, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Net sales $ — $ 45,920 $ 80,736 $ (6,317 ) $ 120,339 Costs and expenses: Cost of products sold 58 29,544 48,016 (6,274 ) 71,344 Selling 256 5,317 10,363 — 15,936 General and administrative 5,453 496 9,314 — 15,263 Research and development 200 1,017 449 — 1,666 Restructuring and impairment 31 207 636 — 874 5,998 36,581 68,778 (6,274 ) 105,083 (Loss) income from operations (5,998 ) 9,339 11,958 (43 ) 15,256 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 ) — Other components of net periodic pension cost (133 ) (188 ) 14 — (307 ) Loss on extinguishment of debt (7 ) — — — (7 ) Dividend income 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) For the six months ended June 30, 2018 (Dollars in thousands, and unaudited) Parent Total Guarantors Total Non Guarantors Other Eliminations The Company Net sales $ — $ 88,416 $ 173,294 $ (10,351 ) $ 251,359 Costs and expenses: Cost of products sold — 57,405 108,164 (10,417 ) 155,152 Selling 116 9,165 21,645 — 30,926 General and administrative 6,871 (7,116 ) 30,558 — 30,313 Research and development 630 1,656 895 — 3,181 Restructuring 13 533 484 — 1,030 7,630 61,643 161,746 (10,417 ) 220,602 (Loss) income from operations (7,630 ) 26,773 11,548 66 30,757 Interest expense, net (23,996 ) (897 ) (1,002 ) — (25,895 ) Foreign exchange (loss) gain (1,659 ) 110 (1,045 ) — (2,594 ) Equity in subsidiaries income 27,864 7,129 — (34,993 ) — Other components of net periodic pension cost (257 ) (383 ) 112 — (528 ) Dividend income 3,367 3,369 — (6,736 ) — (Loss) income before provision for income taxes (2,311 ) 36,101 9,613 (41,663 ) 1,740 Benefit from (provision for) income taxes 198 (221 ) (3,830 ) — (3,853 ) Net (loss) income $ (2,113 ) $ 35,880 $ 5,783 $ (41,663 ) $ (2,113 ) Comprehensive income (loss) $ 3 $ 36,013 $ (9,130 ) $ (41,663 ) $ (14,777 ) Xerium Technologies, Inc. Consolidating Statement of Operations and Comprehensive (Loss) Income For the six months ended June 30, 2017 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Net sales $ — $ 92,990 $ 161,830 $ (14,615 ) $ 240,205 Costs and expenses: Cost of products sold 57 60,525 97,574 (14,572 ) 143,584 Selling 489 10,361 20,760 — 31,610 General and administrative 8,023 1,375 18,288 — 27,686 Research and development 499 1,948 963 — 3,410 Restructuring 92 848 3,098 — 4,038 9,160 75,057 140,683 (14,572 ) 210,328 (Loss) income from operations (9,160 ) 17,933 21,147 (43 ) 29,877 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 ) — Other components of net periodic pension cost (265 ) (376 ) (27 ) — (668 ) Loss on extinguishment of debt (32 ) — — — (32 ) Dividend income 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 Cash Flows For the six months ended June 30, 2018 (Dollars in thousands, and unaudited) Parent Total Total Non Other The Operating activities Net (loss) income $ (2,113 ) $ 35,880 $ 5,783 $ (41,663 ) $ (2,113 ) Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: Stock-based compensation 618 — — — 618 Depreciation 1,153 3,935 10,513 — 15,601 Amortization of intangible assets — 611 2 — 613 Deferred financing cost amortization 1,776 — 88 — 1,864 Foreign exchange (gain) loss on revaluation of debt (136 ) — 561 — 425 Deferred taxes (531 ) — (211 ) — (742 ) Loss (gain) on disposition of property and equipment — 101 (174 ) — (73 ) Provision for doubtful accounts — 30 227 — 257 Undistributed equity in earnings of subsidiaries (27,864 ) (7,129 ) — 34,993 — Change in assets and liabilities which (used) provided cash: Accounts receivable (19 ) 623 (9,467 ) — (8,863 ) Inventories — 1,163 (2,054 ) (66 ) (957 ) Prepaid expenses (725 ) 185 (1,981 ) — (2,521 ) Other current assets 25 (371 ) 415 — 69 Accounts payable and accrued expenses 3,713 641 1,761 — 6,115 Deferred and other long-term liabilities (545 ) 349 (1,450 ) — (1,646 ) Intercompany loans 34,733 (28,182 ) (6,551 ) — — Net cash provided by (used in) operating activities 10,085 7,836 (2,538 ) (6,736 ) 8,647 Investing activities Capital expenditures (325 ) (1,072 ) (3,531 ) — (4,928 ) Intercompany property and equipment transfers, net 438 (109 ) (329 ) — — Proceeds from disposals of property and equipment — 22 437 — 459 Net cash provided by (used in) investing activities 113 (1,159 ) (3,423 ) — (4,469 ) Financing activities Proceeds from borrowings 29,311 — 12,314 — 41,625 Principal payments on debt (29,343 ) — (15,439 ) — (44,782 ) Dividends paid — (3,367 ) (3,369 ) 6,736 — Payment of obligations under capital leases (965 ) (1,399 ) (306 ) — (2,670 ) Intercompany loans (7,904 ) (1,918 ) 9,822 — — Employee taxes paid on equity awards (59 ) — — — (59 ) Net cash (used in) provided by financing activities (8,960 ) (6,684 ) 3,022 6,736 (5,886 ) Effect of exchange rate changes on cash flows — (2 ) (761 ) — (763 ) Net increase (decrease) in cash 1,238 (9 ) (3,700 ) — (2,471 ) Cash and cash equivalents at beginning of period 3,578 57 13,618 — 17,253 Cash and cash equivalents at end of period $ 4,816 $ 48 $ 9,918 $ — $ 14,782 Xerium Technologies, Inc. Consolidating Statement of Cash Flows For the six months ended June 30, 2017 (Dollars in thousands, and unaudited) 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 (used in) provided by 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 loss 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 — Payments of obligations under capitalized leases (1,322 ) (1,296 ) (176 ) — (2,794 ) Payment of deferred 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 |