Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Albany International Reports Third-Quarter 2022 Results

AIN

Albany International Corp. (NYSE:AIN) today reported operating results for its third quarter of 2022, which ended September 30, 2022.

"We are pleased to report another strong quarter,” said Albany International President and Chief Executive Officer, Bill Higgins. “Our revenue of $261 million was up year-over-year. Engineered Composites grew third quarter sales nearly 37% compared to the third quarter of 2021 driven by higher LEAP production and the CH53-K helicopter program. The Machine Clothing segment delivered another excellent performance in the quarter. On the bottom line, both segments achieved strong operating income, working hard to overcome inflation and supply chain challenges.

"Third quarter GAAP earnings per share was $0.34 inclusive of a pension settlement charge of $1.03 partially offset by currency gains. Adjusted earnings per share was $1.15 up from $0.83 reported last year," concluded Higgins.

For the third quarter ended September 30, 2022:

  • Net sales were $260.6 million, up 12.1%, or 16.5% after adjusting for currency translation, when compared to the prior year, primarily due to year-over-year growth in sales related to the CH-53K and LEAP programs within the Engineered Composites segment.
  • Gross profit of $100.5 million was 9.2% higher than the $92.0 million reported for the same period of 2021.
  • Selling, Technical, General, and Research (STG&R) expenses were $46.8 million, compared to $47.4 million in the same period of 2021. The decrease was driven by the favorable effect of the revaluation of foreign currency in the Machine Clothing segment.
  • Operating income was $53.6 million, compared to $44.5 million in the prior year, an increase of 20.6%.
  • Certain pension plan liabilities were settled for a plan in the U.S., leading to charges totaling $49.1 million and reducing GAAP earnings per share by $1.20.
  • Effective tax rate for the quarter was -41.9%, driven by the release of residual taxes as a result of the pension settlement; excluding the effect of the pension settlement and related adjustments, the effective tax rate for the quarter was 24.6% or 250 basis points lower than that for the third quarter of 2021, mainly due to favorable discrete tax adjustments in the third quarter of 2022.
  • Net income attributable to the Company was $10.7 million ($0.34 per share), compared to $30.9 million ($0.95 per share) in the third quarter of 2021. Adjusted earnings per share (or Adjusted EPS, a non-GAAP measure) was $1.15 per share in the third quarter of 2022, compared to $0.83 in the same period of last year.
  • Adjusted EBITDA (a non-GAAP measure) was $68.1 million, compared to $60.2 million in the third quarter of 2021, an increase of 13%.

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

Outlook for Full-Year 2022

The Company has updated its guidance for the full year 2022 as follows:

  • Total company revenue of between $990 million and $1.015 billion;
  • Effective income tax rate, including tax adjustments, of 25% to 27%;
  • Total company depreciation and amortization of between $71 and $72 million;
  • Capital expenditures in the range of $75 to $85 million;
  • GAAP earnings per share of between $2.84 and $3.14;
  • Adjusted earnings per share of between $3.50 and $3.80;
  • Total company Adjusted EBITDA of $240 to $255 million;
  • Machine Clothing revenue of $595 to $610 million;
  • Machine Clothing Adjusted EBITDA of between $215 and $225 million;
  • Albany Engineered Composites revenue of between $395 and $405 million; and
  • Albany Engineered Composites Adjusted EBITDA of between $75 and $80 million.

ALBANY INTERNATIONAL CORP.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

(unaudited)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2022

2021

2022

2021

Net sales

$

260,563

$

232,442

$

766,101

$

689,322

Cost of goods sold

160,070

140,400

473,411

407,006

Gross profit

100,493

92,042

292,690

282,316

Selling, general, and administrative expenses

36,873

37,696

119,325

116,899

Technical and research expenses

9,934

9,673

29,984

28,916

Restructuring expenses, net

42

187

268

230

Operating income

53,644

44,486

143,113

136,271

Interest expense, net

3,794

3,734

11,336

11,521

Pension settlement expense

49,128

49,128

Aviation Manufacturing Jobs Protection (AMJP) grant

(5,832

)

(5,832

)

Other (income)/expense, net

(6,918

)

2,753

(17,891

)

4,215

Income before income taxes

7,640

43,831

100,540

126,367

Income tax expense/(benefit)

(3,183

)

12,889

22,273

36,375

Net income

10,823

30,942

78,267

89,992

Net income attributable to the noncontrolling interest

129

80

635

150

Net income attributable to the Company

$

10,694

$

30,862

$

77,632

$

89,842

Earnings per share attributable to Company shareholders - Basic

$

0.34

$

0.95

$

2.47

$

2.78

Earnings per share attributable to Company shareholders - Diluted

$

0.34

$

0.95

$

2.46

$

2.77

Shares of the Company used in computing earnings per share:

Basic

31,111

32,381

31,416

32,369

Diluted

31,223

32,434

31,518

32,424

Dividends declared per share, Class A and Class B

$

0.21

$

0.20

$

0.63

$

0.60

ALBANY INTERNATIONAL CORP.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(unaudited)

September 30, 2022

December 31, 2021

ASSETS

Cash and cash equivalents

$

276,482

$

302,036

Accounts receivable, net

198,847

191,985

Contract assets, net

148,729

112,546

Inventories

133,840

117,882

Income taxes prepaid and receivable

4,055

1,958

Prepaid expenses and other current assets

46,761

32,394

Total current assets

$

808,714

$

758,801

Property, plant and equipment, net

411,139

436,417

Intangibles, net

34,306

39,081

Goodwill

172,820

182,124

Deferred income taxes

17,954

26,376

Noncurrent receivables, net

28,770

31,849

Other assets

98,146

81,416

Total assets

$

1,571,849

$

1,556,064

LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable

$

65,378

$

68,954

Accrued liabilities

106,831

124,325

Current maturities of long-term debt

Income taxes payable

17,328

14,887

Total current liabilities

189,537

208,166

Long-term debt

447,000

350,000

Other noncurrent liabilities

103,843

107,794

Deferred taxes and other liabilities

11,281

12,499

Total liabilities

751,661

678,459

SHAREHOLDERS' EQUITY

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

Class A Common Stock, par value $.001 per share; authorized 100,000,000 shares; 40,785,434 issued in 2022 and 40,760,577 in 2021

41

41

Class B Common Stock, par value $.001 per share; authorized 25,000,000 shares; none issued and outstanding in 2022 and 104 in 2021

Additional paid in capital

440,295

436,996

Retained earnings

920,966

863,057

Accumulated items of other comprehensive income:

Translation adjustments

(185,721

)

(105,880

)

Pension and postretirement liability adjustments

(12,613

)

(38,490

)

Derivative valuation adjustment

17,961

(1,614

)

Treasury stock (Class A), at cost; 9,674,542 shares in 2022 and 8,665,090 in 2021

(364,923

)

(280,143

)

Total Company shareholders' equity

816,006

873,967

Noncontrolling interest

4,182

3,638

Total equity

820,188

877,605

Total liabilities and shareholders' equity

$

1,571,849

$

1,556,064

ALBANY INTERNATIONAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Three Months Ended
September 30,

Nine Months Ended
September 30,

2022

2021

2022

2021

OPERATING ACTIVITIES

Net income

$

10,823

$

30,942

$

78,267

$

89,992

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

Depreciation

15,588

15,925

46,864

48,485

Amortization

1,446

2,289

5,044

6,862

Change in deferred taxes and other liabilities

(18,178

)

1,606

(15,582

)

7,022

Impairment of property, plant, equipment, and inventory

(52

)

25

2,610

563

Non-cash interest expense

279

283

840

593

Non-cash portion of pension settlement expense

42,657

42,657

Compensation and benefits paid or payable in Class A Common Stock

835

606

3,282

2,232

Provision/(recovery) for credit losses from uncollected receivables and contract assets

(441

)

(1,075

)

885

(1,158

)

Foreign currency remeasurement (gain)/loss on intercompany loans

(5,369

)

480

(6,629

)

(551

)

Fair value adjustment on foreign currency options

(28

)

29

(409

)

169

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

Accounts receivable

(5,853

)

(10,927

)

(20,260

)

(14,292

)

Contract assets

(13,333

)

(3,473

)

(37,201

)

22,170

Inventories

(3,760

)

546

(24,895

)

(9,838

)

Prepaid expenses and other current assets

1,741

3,949

(2,733

)

2,444

Income taxes prepaid and receivable

(2,119

)

2,717

(2,179

)

2,408

Accounts payable

(2,395

)

(296

)

5,081

4,312

Accrued liabilities

(879

)

5,112

(12,624

)

(12,311

)

Income taxes payable

10,378

2,871

2,639

(1,085

)

Noncurrent receivables

1,112

1,245

2,976

2,832

Other noncurrent liabilities

(2,708

)

(1,319

)

(5,960

)

(5,582

)

Other, net

(150

)

1,324

4,634

3,232

Net cash provided by operating activities

29,594

52,859

67,307

148,499

INVESTING ACTIVITIES

Purchases of property, plant and equipment

(15,289

)

(8,918

)

(50,948

)

(31,754

)

Purchased software

(1,518

)

(106

)

(1,884

)

(394

)

Net cash used in investing activities

(16,807

)

(9,024

)

(52,832

)

(32,148

)

FINANCING ACTIVITIES

Proceeds from borrowings

10,000

145,000

8,000

Principal payments on debt

(48,000

)

(48,000

)

(56,009

)

Principal payments on finance lease liabilities

(363

)

(654

)

(1,067

)

Purchase of Treasury shares

(84,780

)

Taxes paid in lieu of share issuance

(770

)

(998

)

Proceeds from options exercised

10

4

17

153

Dividends paid

(6,533

)

(6,476

)

(19,932

)

(19,418

)

Net cash used in financing activities

(44,523

)

(6,835

)

(9,119

)

(69,339

)

Effect of exchange rate changes on cash and cash equivalents

(12,652

)

(4,113

)

(30,910

)

(2,111

)

(Decrease)/increase in cash and cash equivalents

(44,388

)

32,887

(25,554

)

44,901

Cash and cash equivalents at beginning of period

320,870

253,330

302,036

241,316

Cash and cash equivalents at end of period

$

276,482

$

286,217

$

276,482

$

286,217

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

(in thousands, except percentages)

Net sales as reported, Q3 2022

Decrease due to changes in currency translation rates

Q3 2022 sales on same basis as Q3 2021 currency translation rates

Net sales as reported, Q3 2021

% Change compared to Q3 2021, excluding currency rate effects

Machine Clothing

$

153,389

$

(6,570

)

$

159,959

$

154,171

3.8

%

Albany Engineered Composites

107,174

(3,637

)

110,811

78,271

41.6

%

Consolidated total

$

260,563

$

(10,207

)

$

270,770

$

232,442

16.5

%

(in thousands, except percentages)

Net sales as reported, YTD 2022

Decrease due to changes in currency translation rates

YTD 2022 sales on same basis as 2021 currency translation rates

Net sales as reported, YTD 2021

% Change compared to 2021, excluding currency rate effects

Machine Clothing

$

459,121

$

(14,545

)

$

473,666

$

462,298

2.5

%

Albany Engineered Composites

306,980

(5,631

)

312,611

227,024

37.7

%

Consolidated total

$

766,101

$

(20,176

)

$

786,277

$

689,322

14.1

%

The following table presents Gross profit and Gross profit margin:

(in thousands, except percentages)

Gross profit, Q3 2022

Gross profit margin, Q3 2022

Gross profit, Q3 2021

Gross profit margin, Q3 2021

Machine Clothing

$

79,232

51.7

%

$

79,437

51.5

%

Albany Engineered Composites

21,261

19.8

%

12,605

16.1

%

Consolidated total

$

100,493

38.6

%

$

92,042

39.6

%

(in thousands, except percentages)

Gross profit, YTD 2022

Gross profit margin, YTD 2022

Gross profit, YTD 2021

Gross profit margin, YTD 2021

Machine Clothing

$

237,434

51.7

%

$

240,427

52.0

%

Albany Engineered Composites

55,256

18.0

%

41,889

18.5

%

Consolidated total

$

292,690

38.2

%

$

282,316

41.0

%

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 September 30, 2022

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

57,247

$

9,958

$

(56,382

)

$

10,823

Interest expense, net

3,794

3,794

Income tax expense/(benefit)

(3,183

)

(3,183

)

Depreciation and amortization expense

4,913

11,303

818

17,034

EBITDA (non-GAAP)

62,160

21,261

(54,953

)

28,468

Restructuring expenses, net

42

42

Foreign currency revaluation (gains)/losses (a)

(2,931

)

122

(6,633

)

(9,442

)

Dissolution of business relationships in Russia

(214

)

(214

)

Pension settlement expense

49,128

49,128

Acquisition/integration costs

255

255

Pre-tax (income) attributable to noncontrolling interest

(176

)

(176

)

Adjusted EBITDA (non-GAAP)

$

59,057

$

21,462

$

(12,458

)

$

68,061

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

38.5

%

20.0

%

26.1

%

Three months ended September 30, 2021

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

55,467

$

2,917

$

(27,442

)

$

30,942

Interest expense, net

3,734

3,734

Income tax expense

12,889

12,889

Depreciation and amortization expense

5,014

12,265

935

18,214

EBITDA (non-GAAP)

60,481

15,182

(9,884

)

65,779

Restructuring expenses, net

251

(81

)

17

187

Foreign currency revaluation (gains)/losses (a)

(1,571

)

31

472

(1,068

)

AMJP grant

963

(5,832

)

(4,869

)

Acquisition/integration costs

297

297

Pre-tax (income) attributable to noncontrolling interest

(95

)

(95

)

Adjusted EBITDA (non-GAAP)

$

59,161

$

16,297

$

(15,227

)

$

60,231

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

38.4

%

20.8

%

25.9

%

Nine months ended September 30, 2022

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

161,752

$

20,688

$

(104,173

)

$

78,267

Interest expense, net

11,336

11,336

Income tax expense

22,273

22,273

Depreciation and amortization expense

14,716

34,792

2,400

51,908

EBITDA (non-GAAP)

176,468

55,480

(68,164

)

163,784

Restructuring expenses, net

255

13

268

Foreign currency revaluation (gains)/losses (a)

(3,690

)

755

(17,644

)

(20,579

)

Dissolution of business relationships in Russia

1,573

781

2,354

Pension settlement expense

49,128

49,128

Acquisition/integration costs

806

806

Pre-tax (income) attributable to noncontrolling interest

(633

)

(633

)

Adjusted EBITDA (non-GAAP)

$

174,606

$

56,408

$

(35,886

)

$

195,128

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

38.0

%

18.4

%

25.5

%

Nine months ended September 30, 2021

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total Company

Net income/(loss) (GAAP)

$

161,731

$

13,019

$

(84,758

)

$

89,992

Interest expense, net

11,521

11,521

Income tax expense

36,375

36,375

Depreciation and amortization expense

15,272

37,326

2,749

55,347

EBITDA (non-GAAP)

177,003

50,345

(34,113

)

193,235

Restructuring expenses, net

193

(40

)

77

230

Foreign currency revaluation (gains)/losses (a)

(156

)

363

813

1,020

AMJP grant

963

(5,832

)

(4,869

)

Acquisition/integration costs

911

911

Pre-tax (income) attributable to noncontrolling interest

(206

)

(206

)

Adjusted EBITDA (non-GAAP)

$

177,040

$

52,336

$

(39,055

)

$

190,321

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

38.3

%

23.1

%

27.6

%

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

Three months ended September 30, 2022

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring expenses, net

$

42

$

6

$

36

$

0.00

Foreign currency revaluation (gains)/losses (a)

(9,442

)

(2,694

)

(6,748

)

(0.22

)

Dissolution of business relationships in Russia

(214

)

(18

)

(196

)

(0.01

)

Pension settlement expense

49,128

11,947

37,181

1.20

Tax impact of stranded OCI benefit from Tax Cuts and Job Act (TCJA) for pension liability (b)

5,217

(5,217

)

(0.17

)

Acquisition/integration costs

255

77

178

0.01

Three months ended September 30, 2021

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring expenses, net

$

187

$

55

$

132

$

0.00

Foreign currency revaluation (gains)/losses (a)

(1,068

)

(314

)

(754

)

(0.02

)

AMJP grant

(4,869

)

(1,446

)

(3,423

)

(0.11

)

Acquisition/integration costs

297

89

208

0.01

Nine months ended September 30, 2022

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring expenses, net

$

268

$

75

$

193

$

0.01

Foreign currency revaluation (gains)/losses (a)

(20,579

)

(5,829

)

(14,750

)

(0.47

)

Dissolution of business relationships in Russia

2,354

314

2,040

0.06

Pension settlement expense

49,128

11,947

37,181

1.20

Tax impact of stranded OCI benefit from TCJA for pension liability (b)

5,217

(5,217

)

(0.17

)

Acquisition/integration costs

806

241

565

0.03

Nine months ended September 30, 2021

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring expenses, net

$

230

$

67

$

163

$

0.00

Foreign currency revaluation (gains)/losses (a)

1,020

332

688

0.02

AMJP grant

(4,869

)

(1,446

)

(3,423

)

(0.11

)

Acquisition/integration costs

911

273

638

0.03

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

Three months ended September 30,

Nine months ended September 30,

Per share amounts (Basic)

2022

2021

2022

2021

Earnings per share (GAAP)

$

0.34

$

0.95

$

2.47

$

2.78

Adjustments, after tax:

Restructuring expenses, net

0.01

Foreign currency revaluation (gains)/losses (a)

(0.22

)

(0.02

)

(0.47

)

0.02

Dissolution of business relationships in Russia

(0.01

)

0.06

Pension settlement charge

1.20

1.20

Tax impact of stranded OCI benefit from Tax Cuts and Job Act (TCJA) for pension liability (b)

(0.17

)

(0.17

)

AMJP grant

(0.11

)

(0.11

)

Acquisition/ integration costs

0.01

0.01

0.03

0.03

Adjusted Earnings per share (non-GAAP)

$

1.15

$

0.83

$

3.13

$

2.72

(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) Our Adjusted EPS excluded the benefit from the reclassification of stranded income tax effects caused by the TCJA associated with the US pension plan liability that was eliminated in September 2022, a one-time event that would not recur in the future. Such stranded income tax effect represented a one-time benefit that distorted the effective tax rate for the quarter and year-to-date ended September 30, 2022 , and would not be indicative of ongoing or expected future income tax rate at the Company. Management believes excluding pension settlement expense and its income tax impact, including the stranded income tax effects, from its Adjusted EBITDA and Adjusted EPS for the quarter and year-to-date ended September 30, 2022 would provide investors a transparent view and enhanced ability to better assess the Company’s ongoing operational and financial performance.

The calculations of net debt are as follows:

(in thousands)

September 30, 2022

June 30, 2022

March 31, 2022

December 31, 2021

Current maturities of long-term debt

$

$

$

$

Long-term debt

447,000

485,000

427,000

350,000

Total debt

447,000

485,000

427,000

350,000

Cash and cash equivalents

276,482

320,870

307,415

302,036

Net debt (non-GAAP)

$

170,518

$

164,130

$

119,585

$

47,964

The calculation of net leverage ratio as of September 30, 2022 is as follows:

Total Company

Twelve months ended

Nine months ended

Trailing twelve months ended

(in thousands)

December 31, 2021

September 30, 2021

September 30, 2022

September 30, 2022 (non-GAAP) (c)

Net income/(loss) (GAAP)

$

118,768

$

89,992

$

78,267

$

107,043

Interest expense, net

14,891

11,521

11,336

14,706

Income tax expense

47,163

36,375

22,273

33,061

Depreciation and amortization expense

74,255

55,347

51,908

70,816

EBITDA (non-GAAP)

255,077

193,235

163,784

225,626

Restructuring expenses, net

1,331

230

268

1,369

Foreign currency revaluation (gains)/losses (a)

(1,442

)

1,020

(20,579

)

(23,041

)

Aviation Manufacturing Job Protection (AMJP) grant

(4,731

)

(4,869

)

138

Dissolution of business relationships in Russia

2,354

2,354

Pension settlement expense

49,128

49,128

Acquisition/integration costs

1,166

911

806

1,061

Pre-tax (income) attributable to noncontrolling interest

(510

)

(206

)

(633

)

(937

)

Adjusted EBITDA (non-GAAP)

$

250,891

$

190,321

$

195,128

$

255,698

(in thousands, except for net leverage ratio)

September 30, 2022

Net debt (non-GAAP)

$

170,518

Trailing twelve months Adjusted EBITDA (non-GAAP)

255,698

Net leverage ratio (non-GAAP)

0.67

(c) Calculated as amounts incurred during the twelve months ended December 31, 2021, less those incurred during the nine months ended September 30, 2021, plus those incurred during the nine months ended September 30, 2022.

The tables below provide a reconciliation of forecasted full-year 2022 Adjusted EBITDA and Adjusted EPS (non-GAAP measures) to the comparable GAAP measures:

Forecast of Full Year 2022 Adjusted EBITDA

Machine Clothing

AEC

(in millions)

Low

High

Low

High

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

$

198

$

207

$

27

$

31

Income attributable to the noncontrolling interest

1

1

Interest expense, net

Income tax expense

Depreciation and amortization

19

20

46

47

EBITDA (non-GAAP)

217

227

74

79

Restructuring expenses, net (e)

Foreign currency revaluation (gains)/losses (e)

(4

)

(4

)

1

1

Acquisition/integration costs (e)

1

1

Dissolution of business relationships in Russia

2

2

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

(1

)

(1

)

Adjusted EBITDA (non-GAAP)

$

215

$

225

$

75

$

80

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

Forecast of Full Year 2022 Adjusted EBITDA

Total Company

(in millions)

Low

High

Net income attributable to the Company (GAAP)

$

90

$

99

Income attributable to the noncontrolling interest

1

1

Interest expense, net

15

16

Income tax expense

33

37

Depreciation and amortization

71

72

EBITDA (non-GAAP)

210

225

Restructuring expenses, net (e)

Foreign currency revaluation (gains)/losses (e)

(21

)

(21

)

Acquisition/integration costs (e)

1

1

Pension settlement expense

49

49

Dissolution of business relationships in Russia

2

2

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

(1

)

(1

)

Adjusted EBITDA (non-GAAP)

$

240

$

255

Total Company

Forecast of Full Year 2022 Earnings per share (basic) (f)

Low

High

Net income attributable to the Company (GAAP)

$

2.84

$

3.14

Restructuring expenses, net (e)

0.01

0.01

Foreign currency revaluation (gains)/losses (e)

(0.47

)

(0.47

)

Dissolution of business relationships in Russia

0.06

0.06

Pension settlement expense

1.20

1.20

Tax impact of stranded OCI benefit from TCJA for pension liability

(0.17

)

(0.17

)

Acquisition/integration costs (e)

0.03

0.03

Adjusted Earnings per share (non-GAAP)

$

3.50

$

3.80

(e) Due to the uncertainty of these items, we are unable to forecast these items for 2022

(f) Calculations based on weighted average shares outstanding estimate of approximately 31.5 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 fabrics and process belts essential for the manufacture of all grades of paper products. 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 23 facilities in 11 countries, employs approximately 4,100 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 www.albint.com.

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 sales and percent change in net sales, excluding the impact of currency translation effects ; EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin; Net debt; Net leverage ratio; and Adjusted 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 sales and change in Net sales, after currency effects are excluded, provides management and investors insight into underlying sales trends. Net sales, or percent changes in net sales, 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 amounts are then compared to the U.S. dollar amount as reported in the current 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 sales.

The Company defines Adjusted EPS as basic 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, the ongoing COVID-19 pandemic and the Russia-Ukraine military conflicts; paper-industry trends and conditions during 2022 and in future years; expectations in 2022 and in future periods of sales, EBITDA, Adjusted EBITDA (both in dollars and as a percentage of net sales), 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 sales 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.