AGÕæÈ˹ٷ½

STOCK TITAN

Albany International Reports First-Quarter 2025 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

ROCHESTER, N.H.--(BUSINESS WIRE)-- Albany International Corp. (NYSE:AIN) today reported operating results for its first quarter of 2025, which ended March 31, 2025.

"Overall, I am pleased to report that our businesses are executing to the plan that we laid out at the start of this transition year. Our new business segment leaders are performing well as they restructure and strengthen their respective operations. Machine Clothing continues to deliver consistent strong results, and the integration of Heimbach is proceeding to plan. We expect to see the benefits of the Heimbach integration efforts accelerate into the second half of this year as our actions take effect. AEC is executing well on its current portfolio of programs, and the segment continues to win new business. The team is making progress on process improvements on our CH-53K and Gulfstream programs, and we had lower EAC adjustments in the quarter," said President and CEO, Gunnar Kleveland.

"While we see uncertainty in the markets, we were not affected by tariffs or other disruptions in the first quarter. Due to our mostly regional set up for both suppliers and customers, the overall direct impact of tariffs, as they currently stand, is not expected to materially impact our financial or operational performance," concluded Kleveland.

For the first quarter ended March 31, 2025:

  • Net revenues were $289 million, down 7.8%, or 6.9% after adjusting for currency translation, when compared to the prior year. MC's net revenues decreased 5.7%, which was primarily driven by decreased sales in publication, tissue and pulp grades. AEC's net revenues decreased 11.0%, primarily driven by demand reductions on certain commercial and space programs, which was partially offset by higher revenues on CH-53K and other programs.
  • Gross profit of $96 million was 11.2% lower than the $109 million reported for the same period of 2024; overall gross margin declined 130 basis points driven by changes in the estimated profitability of long-term contracts at AEC.
  • Selling, General, and Administrative (SG&A) expenses were $54 million, slightly lower than prior year.
  • Operating income was $28 million, compared to $39 million in the prior year, the result of lower Gross Profit at AEC and MC.
  • Effective tax rate for the quarter was 26.6%, compared to 29.2% for the first quarter of 2024. The 2025 rate was lower primarily due to favorable discrete tax adjustments in the current period exceeding favorable discrete tax adjustments in the prior period.
  • Net income attributable to the Company was $17 million ($0.56 per share), compared to $27 million ($0.87 per share) in the first quarter of 2024; Adjusted diluted earnings per share (or Adjusted diluted EPS, a non-GAAP measure) was $0.73 per share in the first quarter of 2025, compared to $0.90 per share in the first quarter of 2024. Adjusted EBITDA (a non-GAAP measure) was $56 million, compared to $65 million in the first quarter of 2024, a decrease of 14.8%.

Please see the tables below for a reconciliation of non-GAAP measures to their comparable GAAP measures.

Outlook for Full-Year 2025:

The company has re-affirmed guidance for the full year of 2025 as follows:

  • Total company revenue between $1.165 billion to $1.265 billion;
  • Effective income tax rate of approximately 31%;
  • Capital expenditures in the range of $85 to $95 million;
  • Adjusted diluted earnings per share between $3.00 and $3.40;
  • Total company Adjusted EBITDA between $240 million to $260 million;
  • Machine Clothing revenue between $705 million to $755 million;
  • Machine Clothing Adjusted EBITDA between $220 million and $240 million;
  • Albany Engineered Composites revenue between $460 million to $510 million; and
  • Albany Engineered Composites Adjusted EBITDA between $60 million to $70 million.

ALBANY INTERNATIONAL CORP.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

(unaudited)

Ìý

Ìý

Ìý

Three Months Ended
March 31,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net revenues

Ìý

$

288,774

Ìý

Ìý

$

313,330

Ìý

Cost of goods sold

Ìý

Ìý

192,288

Ìý

Ìý

Ìý

204,644

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross profit

Ìý

Ìý

96,486

Ìý

Ìý

Ìý

108,686

Ìý

Selling, general, and administrative expenses

Ìý

Ìý

53,812

Ìý

Ìý

Ìý

54,835

Ìý

Technical and research expenses

Ìý

Ìý

11,896

Ìý

Ìý

Ìý

12,665

Ìý

Restructuring expenses, net

Ìý

Ìý

2,515

Ìý

Ìý

Ìý

2,209

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

28,263

Ìý

Ìý

Ìý

38,977

Ìý

Interest expense/(income), net

Ìý

Ìý

3,655

Ìý

Ìý

Ìý

3,319

Ìý

Other expense/(income), net

Ìý

Ìý

983

Ìý

Ìý

Ìý

(2,982

)

Ìý

Ìý

Ìý

Ìý

Ìý

Income before income taxes

Ìý

Ìý

23,625

Ìý

Ìý

Ìý

38,640

Ìý

Income tax expense

Ìý

Ìý

6,276

Ìý

Ìý

Ìý

11,271

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

Ìý

17,349

Ìý

Ìý

Ìý

27,369

Ìý

Net (loss)/income attributable to the noncontrolling interest

Ìý

Ìý

(6

)

Ìý

Ìý

78

Ìý

Net income attributable to the Company

Ìý

$

17,355

Ìý

Ìý

$

27,291

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share attributable to Company shareholders - Basic

Ìý

$

0.56

Ìý

Ìý

$

0.87

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share attributable to Company shareholders - Diluted

Ìý

$

0.56

Ìý

Ìý

$

0.87

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shares of the Company used in computing earnings per share:

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

30,823

Ìý

Ìý

Ìý

31,209

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted

Ìý

Ìý

30,984

Ìý

Ìý

Ìý

31,291

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Dividends declared per Class A share

Ìý

$

0.27

Ìý

Ìý

$

0.26

Ìý

ALBANY INTERNATIONAL CORP.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(unaudited)

Ìý

Ìý

March 31, 2025

Ìý

December 31, 2024

Assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

119,354

Ìý

Ìý

$

115,283

Ìý

Accounts receivable, net

Ìý

272,461

Ìý

Ìý

Ìý

246,688

Ìý

Contract assets, net

Ìý

156,069

Ìý

Ìý

Ìý

166,557

Ìý

Inventories

Ìý

161,082

Ìý

Ìý

Ìý

145,845

Ìý

Income taxes prepaid and receivable

Ìý

19,392

Ìý

Ìý

Ìý

19,187

Ìý

Prepaid expenses and other current assets

Ìý

39,954

Ìý

Ìý

Ìý

37,132

Ìý

Total current assets

$

768,312

Ìý

Ìý

$

730,692

Ìý

Ìý

Ìý

Ìý

Ìý

Property, plant and equipment, net

Ìý

564,966

Ìý

Ìý

Ìý

563,431

Ìý

Intangibles, net

Ìý

37,563

Ìý

Ìý

Ìý

38,127

Ìý

Goodwill

Ìý

178,837

Ìý

Ìý

Ìý

176,261

Ìý

Deferred income taxes

Ìý

26,369

Ìý

Ìý

Ìý

28,757

Ìý

Other assets

Ìý

112,029

Ìý

Ìý

Ìý

111,428

Ìý

Total assets

$

1,688,076

Ìý

Ìý

$

1,648,696

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Shareholders' Equity

Ìý

Ìý

Ìý

Accounts payable

$

83,000

Ìý

Ìý

$

66,095

Ìý

Accrued liabilities

Ìý

122,895

Ìý

Ìý

Ìý

141,904

Ìý

Current maturities of long-term debt

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Income taxes payable

Ìý

2,022

Ìý

Ìý

Ìý

18,367

Ìý

Total current liabilities

Ìý

207,917

Ìý

Ìý

Ìý

226,366

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt

Ìý

416,429

Ìý

Ìý

Ìý

318,531

Ìý

Other noncurrent liabilities

Ìý

141,555

Ìý

Ìý

Ìý

138,830

Ìý

Deferred taxes and other liabilities

Ìý

17,007

Ìý

Ìý

Ìý

16,022

Ìý

Total liabilities

Ìý

782,908

Ìý

Ìý

Ìý

699,749

Ìý

Ìý

Ìý

Ìý

Ìý

Commitments and Contingencies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Shareholders' Equity:

Ìý

Ìý

Ìý

Preferred stock, par value $5.00 per share; authorized 2,000,000 shares; none issued

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Class A Common Stock, par value $0.001 per share; authorized 100,000,000 shares; 40,972,665 issued in 2025 and 40,917,539 in 2024

Ìý

41

Ìý

Ìý

Ìý

41

Ìý

Additional paid in capital

Ìý

455,584

Ìý

Ìý

Ìý

452,933

Ìý

Retained earnings

Ìý

1,074,863

Ìý

Ìý

Ìý

1,065,763

Ìý

Accumulated items of other comprehensive income:

Ìý

Ìý

Ìý

Translation adjustments

Ìý

(164,419

)

Ìý

Ìý

(181,555

)

Pension and postretirement liability adjustments

Ìý

(16,990

)

Ìý

Ìý

(14,328

)

Derivative valuation adjustment

Ìý

(741

)

Ìý

Ìý

(106

)

Treasury stock (Class A), at cost; 10,770,189 shares in 2025 and 9,844,746 in 2024

Ìý

(448,363

)

Ìý

Ìý

(379,210

)

Total shareholders' equity

Ìý

899,975

Ìý

Ìý

Ìý

943,538

Ìý

Noncontrolling interest

Ìý

5,193

Ìý

Ìý

Ìý

5,409

Ìý

Total equity

Ìý

905,168

Ìý

Ìý

Ìý

948,947

Ìý

Total liabilities and shareholders' equity

$

1,688,076

Ìý

Ìý

$

1,648,696

Ìý

ALBANY INTERNATIONAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Ìý

Ìý

Ìý

Three Months Ended March 31,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

17,349

Ìý

Ìý

$

27,369

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Depreciation

Ìý

Ìý

19,585

Ìý

Ìý

Ìý

20,556

Ìý

Amortization

Ìý

Ìý

1,706

Ìý

Ìý

Ìý

1,748

Ìý

Change in deferred taxes and other liabilities

Ìý

Ìý

3,578

Ìý

Ìý

Ìý

(675

)

Impairment of property, plant and equipment

Ìý

Ìý

473

Ìý

Ìý

Ìý

49

Ìý

Non-cash interest expense

Ìý

Ìý

256

Ìý

Ìý

Ìý

256

Ìý

Compensation and benefits paid or payable in Class A Common Stock

Ìý

Ìý

2,651

Ìý

Ìý

Ìý

810

Ìý

Provision for credit losses from uncollected receivables and contract assets

Ìý

Ìý

269

Ìý

Ìý

Ìý

365

Ìý

Foreign currency remeasurement loss/(gain) on intercompany loans

Ìý

Ìý

2,886

Ìý

Ìý

Ìý

(792

)

Fair value adjustment on foreign currency contracts

Ìý

Ìý

�

Ìý

Ìý

Ìý

280

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Changes in operating assets and liabilities that provided/(used) cash:

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

Ìý

(20,713

)

Ìý

Ìý

(17,061

)

Contract assets

Ìý

Ìý

11,421

Ìý

Ìý

Ìý

2,982

Ìý

Inventories

Ìý

Ìý

(12,873

)

Ìý

Ìý

1,917

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

(2,624

)

Ìý

Ìý

(6,525

)

Income taxes prepaid and receivable

Ìý

Ìý

(70

)

Ìý

Ìý

(721

)

Accounts payable

Ìý

Ìý

17,482

Ìý

Ìý

Ìý

7,730

Ìý

Accrued liabilities

Ìý

Ìý

(21,164

)

Ìý

Ìý

(22,739

)

Income taxes payable

Ìý

Ìý

(17,080

)

Ìý

Ìý

(5,466

)

Noncurrent receivables

Ìý

Ìý

(200

)

Ìý

Ìý

(178

)

Other noncurrent liabilities

Ìý

Ìý

(1,046

)

Ìý

Ìý

506

Ìý

Other, net

Ìý

Ìý

233

Ìý

Ìý

Ìý

(814

)

Net cash provided by operating activities

Ìý

Ìý

2,119

Ìý

Ìý

Ìý

9,597

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Ìý

Purchases of property, plant and equipment

Ìý

Ìý

(15,597

)

Ìý

Ìý

(26,859

)

Purchased software

Ìý

Ìý

�

Ìý

Ìý

Ìý

(21

)

Net cash used in investing activities

Ìý

Ìý

(15,597

)

Ìý

Ìý

(26,880

)

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Ìý

Proceeds from borrowings

Ìý

Ìý

96,998

Ìý

Ìý

Ìý

43,237

Ìý

Principal payments on debt

Ìý

Ìý

(3,007

)

Ìý

Ìý

(60,750

)

Debt acquisition costs

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Purchase of Treasury shares

Ìý

Ìý

(69,153

)

Ìý

Ìý

�

Ìý

Taxes paid in lieu of share issuance

Ìý

Ìý

(1,316

)

Ìý

Ìý

(2,446

)

Dividends paid

Ìý

Ìý

(8,431

)

Ìý

Ìý

(8,110

)

Net cash provided by/(used in) financing activities

Ìý

Ìý

15,091

Ìý

Ìý

Ìý

(28,069

)

Ìý

Ìý

Ìý

Ìý

Ìý

Effect of exchange rate changes on cash and cash equivalents

Ìý

Ìý

2,458

Ìý

Ìý

Ìý

(2,656

)

Ìý

Ìý

Ìý

Ìý

Ìý

Increase/(decrease) in cash and cash equivalents

Ìý

Ìý

4,071

Ìý

Ìý

Ìý

(48,008

)

Cash and cash equivalents at beginning of period

Ìý

Ìý

115,283

Ìý

Ìý

Ìý

173,420

Ìý

Cash and cash equivalents at end of period

Ìý

$

119,354

Ìý

Ìý

$

125,412

Ìý

The following table presents the reconciliation of Net revenues to net revenues excluding the effect of changes in currency translation rates, a non-GAAP measure:

(in thousands, except percentages)

Net revenues as reported, Q1 2025

(Decrease)/ increase due to changes in currency translation rates

Q1 2025 revenues on same basis as Q1 2024 currency translation rates

Net revenues as reported, Q1 2024

% Change compared to Q1 2024, excluding currency rate effects

Machine Clothing

$

174,697

$

(2,516

)

$

177,213

$

185,217

(4.3

)%

Albany Engineered Composites

Ìý

114,077

Ìý

(486

)

Ìý

114,563

Ìý

128,113

(10.6

)%

Consolidated total

$

288,774

$

(3,002

)

$

291,776

$

313,330

(6.9

)%

Ìý

The following table presents Gross profit and Gross profit margin:

(in thousands, except percentages)

Gross profit,

Q1 2025

Gross profit margin, Q1 2025

Gross profit,

Q1 2024

Gross profit margin, Q1 2024

Machine Clothing

$

79,902

45.7

%

$

84,655

45.7

%

Albany Engineered Composites

Ìý

16,584

14.5

%

Ìý

24,031

18.8

%

Consolidated total

$

96,486

33.4

%

$

108,686

34.7

%

Ìý

A reconciliation from Net income/(loss) (GAAP) to Adjusted EBITDA (non-GAAP) for the current-year and comparable prior-year periods has been calculated as follows:

Three months ended March 31, 2025

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

38,431

Ìý

$

1,616

Ìý

$

(22,698

)

$

17,349

Ìý

Interest expense/(income), net

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

3,655

Ìý

Ìý

3,655

Ìý

Income tax expense

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

6,276

Ìý

Ìý

6,276

Ìý

Depreciation and amortization expense

Ìý

7,706

Ìý

Ìý

13,295

Ìý

Ìý

290

Ìý

Ìý

21,291

Ìý

EBITDA (non-GAAP)

Ìý

46,137

Ìý

Ìý

14,911

Ìý

Ìý

(12,477

)

Ìý

48,571

Ìý

Restructuring costs

Ìý

1,603

Ìý

Ìý

1,168

Ìý

Ìý

�

Ìý

Ìý

2,771

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

1,692

Ìý

Ìý

(165

)

Ìý

3,059

Ìý

Ìý

4,586

Ìý

Other transition expenses

Ìý

�

Ìý

Ìý

(440

)

Ìý

�

Ìý

Ìý

(440

)

Strategic/integration costs

Ìý

182

Ìý

Ìý

�

Ìý

Ìý

40

Ìý

Ìý

222

Ìý

Pre-tax loss/(income) attributable to noncontrolling interest

Ìý

79

Ìý

Ìý

(71

)

Ìý

�

Ìý

Ìý

8

Ìý

Adjusted EBITDA (non-GAAP)

$

49,693

Ìý

$

15,403

Ìý

$

(9,378

)

$

55,718

Ìý

Adjusted EBITDA margin (Adjusted EBITDA divided by Net revenues) (non-GAAP)

Ìý

28.4

%

Ìý

13.5

%

Ìý

�

Ìý

Ìý

19.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Three months ended March 31, 2024

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

44,347

Ìý

$

5,158

Ìý

$

(22,137

)

$

27,368

Ìý

Interest expense/(income), net

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

3,319

Ìý

Ìý

3,319

Ìý

Income tax expense

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

11,271

Ìý

Ìý

11,271

Ìý

Depreciation and amortization expense

Ìý

8,511

Ìý

Ìý

13,503

Ìý

Ìý

290

Ìý

Ìý

22,304

Ìý

EBITDA (non-GAAP)

Ìý

52,858

Ìý

Ìý

18,661

Ìý

Ìý

(7,257

)

Ìý

64,262

Ìý

Restructuring costs

Ìý

21

Ìý

Ìý

2,188

Ìý

Ìý

�

Ìý

Ìý

2,209

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

(1,410

)

Ìý

280

Ìý

Ìý

(1,296

)

Ìý

(2,426

)

Other transition expenses

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

125

Ìý

Ìý

125

Ìý

Strategic/integration costs

Ìý

713

Ìý

Ìý

182

Ìý

Ìý

426

Ìý

Ìý

1,321

Ìý

Pre-tax (income) attributable to noncontrolling interest

Ìý

(11

)

Ìý

(105

)

Ìý

�

Ìý

Ìý

(116

)

Adjusted EBITDA (non-GAAP)

$

52,171

Ìý

$

21,206

Ìý

$

(8,002

)

$

65,375

Ìý

Adjusted EBITDA margin (Adjusted EBITDA divided by Net revenues) (non-GAAP)

Ìý

28.2

%

Ìý

16.6

%

Ìý

�

Ìý

Ìý

20.9

%

Ìý

Per share impact of the adjustments to earnings per share are as follows:

Three months ended March 31, 2025

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring costs

$

2,771

Ìý

$

635

Ìý

$

2,136

Ìý

$

0.07

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

4,586

Ìý

Ìý

1,477

Ìý

Ìý

3,109

Ìý

Ìý

0.10

Ìý

Other transition expenses

Ìý

(440

)

Ìý

(110

)

Ìý

(330

)

Ìý

(0.01

)

Strategic/integration costs

Ìý

222

Ìý

Ìý

67

Ìý

Ìý

155

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three months ended March 31, 2024

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring costs

$

2,209

Ìý

$

583

Ìý

$

1,626

Ìý

$

0.05

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

(2,426

)

Ìý

(728

)

Ìý

(1,698

)

Ìý

(0.05

)

Other transition expenses

Ìý

125

Ìý

Ìý

31

Ìý

Ìý

94

Ìý

Ìý

0.00

Ìý

Acquisition/integration costs

Ìý

1,321

Ìý

Ìý

386

Ìý

Ìý

935

Ìý

Ìý

0.03

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

The following table provides a reconciliation of Diluted Earnings per share to Adjusted Diluted Earnings per share:

Ìý

Three months ended March 31,

Per share amounts (Diluted)

Ìý

2025

Ìý

Ìý

2024

Ìý

Earnings per share attributable to Company shareholders - Basic (GAAP)

$

0.56

Ìý

$

0.87

Ìý

Effect of dilutive stock-based compensation plans

Ìý

�

Ìý

Ìý

�

Ìý

Earnings per share attributable to Company shareholders - Diluted (GAAP)

$

0.56

Ìý

$

0.87

Ìý

Adjustments, after tax:

Ìý

Ìý

Restructuring costs

Ìý

0.07

Ìý

Ìý

0.05

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

0.10

Ìý

Ìý

(0.05

)

Other transition expenses

Ìý

(0.01

)

Ìý

�

Ìý

Strategic/integration costs

Ìý

0.01

Ìý

Ìý

0.03

Ìý

Adjusted Diluted Earnings per share (non-GAAP)

$

0.73

Ìý

$

0.90

Ìý

Ìý

The calculations of net debt are as follows:

(in thousands)

March 31, 2025

December 31, 2024

March 31, 2024

Current maturities of long-term debt

$

�

$

�

$

4,445

Long-term debt

Ìý

416,429

Ìý

318,531

Ìý

434,689

Total debt

Ìý

416,429

Ìý

318,531

Ìý

439,134

Cash and cash equivalents

Ìý

119,354

Ìý

115,283

Ìý

125,412

Net debt (non-GAAP)

$

297,075

$

203,248

$

313,722

Ìý

Free cash flow is defined as GAAP "Net cash provided by operating activities" in a period less "Purchases of property, plant and equipment" and "Purchased software" in the same period. Management believes free cash flow provides an important perspective on our ability to generate cash from our business operations and, as such, that it is an important financial measure for use in evaluating the Company's financial performance. Management uses free cash flow internally to assess overall liquidity. The following table illustrates the calculation of free cash flow:

Ìý

Three Months Ended

March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net cash provided by operating activities

$

2,119

Ìý

Ìý

$

9,597

Ìý

Purchases of property, plant and equipment

Ìý

(15,597

)

Ìý

Ìý

(26,859

)

Purchased software

Ìý

�

Ìý

Ìý

Ìý

(21

)

Free cash flow

$

(13,478

)

Ìý

$

(17,283

)

Ìý

The calculation of net leverage ratio as of March 31, 2025 is as follows:

Total Company

Ìý

Twelve months ended

Three months ended

Trailing twelve months ended

(in thousands)

December 31, 2024

March 31, 2024

March 31, 2025

March 31, 2025 (non-GAAP) (b)

Net income/(loss) (GAAP)

$

88,055

Ìý

$

27,369

Ìý

$

17,349

Ìý

$

78,035

Ìý

Interest expense/(income), net

Ìý

12,549

Ìý

Ìý

3,319

Ìý

Ìý

3,655

Ìý

Ìý

12,885

Ìý

Income tax expense

Ìý

29,034

Ìý

Ìý

11,271

Ìý

Ìý

6,276

Ìý

Ìý

24,039

Ìý

Depreciation and amortization expense

Ìý

89,294

Ìý

Ìý

22,304

Ìý

Ìý

21,291

Ìý

Ìý

88,281

Ìý

EBITDA (non-GAAP)

Ìý

218,932

Ìý

Ìý

64,263

Ìý

Ìý

48,571

Ìý

Ìý

203,240

Ìý

Restructuring costs

Ìý

15,143

Ìý

Ìý

2,209

Ìý

Ìý

2,771

Ìý

Ìý

15,705

Ìý

Foreign currency revaluation (gains)/losses (a)

Ìý

(8,414

)

Ìý

(2,426

)

Ìý

4,586

Ìý

Ìý

(1,402

)

Other transition expenses

Ìý

1,492

Ìý

Ìý

125

Ìý

Ìý

(440

)

Ìý

927

Ìý

Strategic/integration costs

Ìý

5,126

Ìý

Ìý

1,321

Ìý

Ìý

222

Ìý

Ìý

4,027

Ìý

Pre-tax (income) attributable to noncontrolling interest

Ìý

(310

)

Ìý

(116

)

Ìý

8

Ìý

Ìý

(186

)

Adjusted EBITDA (non-GAAP)

$

231,969

Ìý

$

65,376

Ìý

$

55,718

Ìý

$

222,311

Ìý

(in thousands, except for net leverage ratio)

March 31, 2025

Net debt (non-GAAP)

$

297,075

Trailing twelve months Adjusted EBITDA (non-GAAP)

Ìý

222,311

Net leverage ratio (non-GAAP)

Ìý

1.34

(a) Foreign currency revaluation (gains)/losses represent unrealized gains and losses arising from the remeasurement of monetary assets and liabilities denominated in non-functional currencies on the balance sheet date.

(b) Calculated as amounts incurred during the twelve months ended December 31, 2024, less those incurred during the three months ended March 31, 2024, plus those incurred during the three months March 31, 2025.

Ìý

The tables below provide a reconciliation of forecasted full-year 2025 Adjusted EBITDA and Adjusted Diluted EPS (non-GAAP measures) to the comparable GAAP measures.

Forecast of Full Year 2025 Adjusted EBITDA

Machine Clothing

Ìý

Engineered Composites

(in millions)

Low

High

Ìý

Low

High

Net income attributable to the Company (GAAP) (c)

$

182

Ìý

$

198

Ìý

Ìý

$

9

Ìý

$

15

Ìý

Income attributable to the noncontrolling interest

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1

)

Ìý

(1

)

Interest expense/(income), net

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Income tax expense

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Depreciation and amortization

Ìý

34

Ìý

Ìý

38

Ìý

Ìý

Ìý

50

Ìý

Ìý

54

Ìý

EBITDA (non-GAAP)

Ìý

216

Ìý

Ìý

236

Ìý

Ìý

Ìý

58

Ìý

Ìý

68

Ìý

Restructuring costs

Ìý

2

Ìý

Ìý

2

Ìý

Ìý

Ìý

1

Ìý

Ìý

1

Ìý

Foreign currency revaluation (gains)/losses (d)

Ìý

2

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Strategic/integration costs

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Other transition expenses

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Pre-tax (income)/loss attributable to non-controlling interest

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Ìý

1

Ìý

Adjusted EBITDA (non-GAAP)

$

220

Ìý

$

240

Ìý

Ìý

$

60

Ìý

$

70

Ìý

(c) Interest, Other income/expense and Income taxes are not allocated to the business segments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Forecast of Full Year 2025 Adjusted EBITDA

Total Company

Ìý

Ìý

Ìý

(in millions)

Low

High

Ìý

Ìý

Ìý

Net income attributable to the Company (GAAP)

$

88

Ìý

$

100

Ìý

Ìý

Ìý

Ìý

Income attributable to the noncontrolling interest

Ìý

(1

)

Ìý

(1

)

Ìý

Ìý

Ìý

Interest expense/(income), net

Ìý

15

Ìý

Ìý

13

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

41

Ìý

Ìý

46

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

89

Ìý

Ìý

93

Ìý

Ìý

Ìý

Ìý

EBITDA (non-GAAP)

Ìý

232

Ìý

Ìý

251

Ìý

Ìý

Ìý

Ìý

Restructuring costs

Ìý

3

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

Foreign currency revaluation (gains)/losses (d)

Ìý

4

Ìý

Ìý

5

Ìý

Ìý

Ìý

Ìý

Strategic/integration costs

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Other transition expenses

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Pre-tax (income)/loss attributable to non-controlling interest

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA (non-GAAP)

$

240

Ìý

$

260

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total Company

Ìý

Ìý

Ìý

Forecast of Full Year 2025 Earnings per share (diluted) (e)

Low

High

Ìý

Ìý

Ìý

Net income attributable to the Company (GAAP)

$

2.83

Ìý

$

3.23

Ìý

Ìý

Ìý

Ìý

Restructuring costs

Ìý

0.07

Ìý

Ìý

0.07

Ìý

Ìý

Ìý

Ìý

Foreign currency revaluation (gains)/losses (d)

Ìý

0.10

Ìý

Ìý

0.10

Ìý

Ìý

Ìý

Ìý

Other transition expenses

Ìý

(0.01

)

Ìý

(0.01

)

Ìý

Ìý

Ìý

Strategic/integration costs

Ìý

0.01

Ìý

Ìý

0.01

Ìý

Ìý

Ìý

Ìý

Adjusted Diluted Earnings per share (non-GAAP)

$

3.00

Ìý

$

3.40

Ìý

Ìý

Ìý

Ìý

(d) Due to the uncertainty of these items, we are unable to forecast the full year impact for 2025. Amounts above represent actual results for the three months ended March 31, 2025.

(e) Calculations based on weighted average shares outstanding estimate of approximately 31.0 million

About Albany International Corp.

Albany International is a leading developer and manufacturer of engineered components, using advanced materials processing and automation capabilities, with two core businesses.

  • Machine Clothing is the world’s leading producer of custom-designed, consumable belts essential for the manufacture of paper, paperboard, tissue and towel, pulp, non-wovens and a variety of other industrial applications.
  • Albany Engineered Composites is a growing designer and manufacturer of advanced materials-based engineered components for demanding aerospace applications, supporting both commercial and military platforms.

Albany International is headquartered in Rochester, New Hampshire, operates 30 facilities in 13 countries, employs approximately 5,400 people worldwide, and is listed on the New York Stock Exchange (Symbol AIN). Additional information about the Company and its products and services can be found at .

Basis of Presentation

Certain amounts in prior year financial statements have been reclassified to conform to current year presentation.

Non-GAAP Measures

This release, including the conference call commentary associated with this release, contains certain non-GAAP measures, that should not be considered in isolation or as a substitute for the related GAAP measures. Such non-GAAP measures include net revenues and percent change in net revenues, excluding the impact of currency translation effects; EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin; Net debt; Net leverage ratio; and Adjusted Diluted earnings per share (or Adjusted EPS). Management believes that these non-GAAP measures provide additional useful information to investors regarding the Company’s operational performance.

Presenting Net revenues and change in Net revenues, after currency effects are excluded, provides management and investors insight into underlying revenues trends. Net revenues, or percent changes in net revenues, excluding currency rate effects, are calculated by converting amounts reported in local currencies into U.S. dollars at the exchange rate of a prior period. These current year revenues converted at prior year rates are then compared to the U.S. dollar amount as reported in the prior period.

EBITDA (calculated as net income excluding interest, income taxes, depreciation and amortization), Adjusted EBITDA, and Adjusted EPS are performance measures that relate to the Company’s continuing operations. The Company defines Adjusted EBITDA as EBITDA excluding costs or benefits that are not reflective of the Company’s ongoing or expected future operational performance. Such excluded costs or benefits do not consist of normal, recurring cash items necessary to generate revenues or operate our business. Adjusted EBITDA margin represents Adjusted EBITDA expressed as a percentage of net revenues.

The Company defines Adjusted EPS as diluted earnings per share (GAAP), adjusted by the after tax per share amount of costs or benefits not reflective of the Company’s ongoing or expected future operational performance. The income tax effects are calculated using the applicable statutory income tax rate of the jurisdictions where such costs or benefits were incurred or the effective tax rate applicable to total company results.

The Company’s Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted EPS may not be comparable to similarly titled measures of other companies.

Net debt aids investors in understanding the Company’s debt position if all available cash were applied to pay down indebtedness.

Net leverage ratio informs the investors of the Company's financial leverage at the end of the reporting period, providing an indicator of the Company's ability to repay its debt.

We encourage investors to review our financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure.

Forward-Looking Statements

This press release may contain statements, estimates, guidance or projections that constitute “forward-looking statements� as defined under U.S. federal securities laws. Generally, the words “believe,� “expect,� “intend,� “estimate,� “anticipate,� “project,� “will,� “should,� “look for,� “guidance,� “guide,� and similar expressions identify forward-looking statements, which generally are not historical in nature. Because forward-looking statements are subject to certain risks and uncertainties (including, without limitation, those set forth in the Company’s most recent Annual Report on Form 10-K or Quarterly Report on Form 10-Q), actual results may differ materially from those expressed or implied by such forward-looking statements.

Forward-looking statements in this release or in the webcast include, without limitation, statements about macroeconomic conditions, including inflationary cost pressures, as well as global events, which include but are not limited to geopolitical events; paper-industry trends and conditions during 2025 and in future years; expectations in 2025 and in future periods of revenues, EBITDA, Adjusted EBITDA (both in dollars and as a percentage of net revenues), Adjusted EPS, income, gross profit, gross margin, cash flows and other financial items in each of the Company’s businesses, and for the Company as a whole; the timing and impact of production and development programs in the Company’s AEC business segment and the revenues growth potential of key AEC programs, as well as AEC as a whole; the amount and timing of capital expenditures, future tax rates and cash paid for taxes, depreciation and amortization; future debt and net debt levels and debt covenant ratios; and changes in currency rates and their impact on future revaluation gains and losses. Furthermore, a change in any one or more of the foregoing factors could have a material effect on the Company’s financial results in any period. Such statements are based on current expectations, and the Company undertakes no obligation to publicly update or revise any forward-looking statements.

Statements expressing management’s assessments of the growth potential of its businesses, or referring to earlier assessments of such potential, are not intended as forecasts of actual future growth, and should not be relied on as such. While management believes such assessments to have a reasonable basis, such assessments are, by their nature, inherently uncertain. This release and earlier releases set forth a number of assumptions regarding these assessments, including historical results, independent forecasts regarding the markets in which these businesses operate, and the timing and magnitude of orders for our customers� products. Historical growth rates are no guarantee of future growth, and such independent forecasts and assumptions could prove materially incorrect in some cases.

Investor / Media Contact:

JC Chetnani

VP-Investor Relations and Treasurer

[email protected]

Source: Albany International Corp.

Albany Intl Corp

NYSE:AIN

AIN Rankings

AIN Latest News

AIN Stock Data

2.14B
29.83M
1.03%
104.2%
1.48%
Textile Manufacturing
Broadwoven Fabric Mills, Man Made Fiber & Silk
United States
ROCHESTER