Home

Albany International Reports Second-Quarter 2025 Results

Albany International Corp. (NYSE:AIN) today reported operating results for its second quarter of 2025, which ended June 30, 2025.

"Overall, I am encouraged with our progress this year. Our business segment leaders are performing well as they restructure, invest and strengthen their operations. Our second quarter financial results lagged our expectations, but the performance was largely impacted by certain timing and operational issues and we are confident in our recovery," said President and CEO, Gunnar Kleveland.

"In Machine Clothing, despite some second quarter timing and market headwinds, the business delivered expected returns on the lower volume and showed growth from the first quarter. AEC delivered strong sequential quarter growth and continues to accelerate its disciplined long-term operational strategy," concluded Kleveland.

For the second quarter ended June 30, 2025:

  • Net revenues were $311 million, down 6.2%, or 7.4% after adjusting for currency translation, when compared to the prior year. MC's net revenues decreased 6.5%, which was primarily driven by reduced demand in Asia and unplanned equipment downtime in one of our production facilities. AEC's net revenues decreased 5.7%, primarily driven by reductions on certain commercial and space programs, which was partially offset by higher revenues on CH-53K and other programs.
  • Gross profit of $98 million was 13.2% lower than the $112 million reported for the same period of 2024; overall gross margin decreased 260 basis points primarily due to changes in the estimated profitability of long-term contracts at AEC.
  • Selling, General, and Administrative (SG&A) expenses were $59 million, slightly higher than prior year.
  • Operating income was $22 million, compared to $43 million in the prior year, the result of lower Gross Profit at AEC and MC.
  • Effective tax rate for the quarter was 31.3%, compared to 27.9% for the second quarter of 2024. The 2025 rate was higher primarily due to favorable discrete tax adjustments in the prior period exceeding favorable discrete tax adjustments in the current period.
  • Net income attributable to the Company was $9 million ($0.31 per share), compared to $25 million ($0.79 per share) in the second quarter of 2024; Adjusted diluted earnings per share (or Adjusted diluted EPS, a non-GAAP measure) was $0.57 per share in the second quarter of 2025, compared to $0.89 per share in the second quarter of 2024. Adjusted EBITDA (a non-GAAP measure) was $52 million, compared to $63 million in the second quarter of 2024, a decrease of 17.8%.

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)

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

2024

 

2025

 

2024

Net revenues

$

311,399

 

$

331,994

 

$

600,173

 

$

645,324

Cost of goods sold

 

213,892

 

 

219,611

 

 

406,180

 

 

424,255

 

 

 

 

 

 

 

 

Gross profit

 

97,507

 

 

112,383

 

 

193,993

 

 

221,069

Selling, general, and administrative expenses

 

58,502

 

 

55,515

 

 

112,314

 

 

110,350

Technical and research expenses

 

12,552

 

 

11,860

 

 

24,448

 

 

24,525

Restructuring expenses, net

 

4,183

 

 

2,103

 

 

6,698

 

 

4,312

 

 

 

 

 

 

 

 

Operating income

 

22,270

 

 

42,905

 

 

50,533

 

 

81,882

Interest expense/(income), net

 

5,150

 

 

2,950

 

 

8,805

 

 

6,269

Other expense/(income), net

 

3,534

 

 

5,657

 

 

4,517

 

 

2,675

 

 

 

 

 

 

 

 

Income before income taxes

 

13,586

 

 

34,298

 

 

37,211

 

 

72,938

Income tax expense

 

4,254

 

 

9,578

 

 

10,530

 

 

20,849

 

 

 

 

 

 

 

 

Net income

 

9,332

 

 

24,720

 

 

26,681

 

 

52,089

Net income attributable to the noncontrolling interest

 

149

 

 

96

 

 

143

 

 

174

Net income attributable to the Company

$

9,183

 

$

24,624

 

$

26,538

 

$

51,915

 

 

 

 

 

 

 

 

Earnings per share attributable to Company shareholders - Basic

$

0.31

 

$

0.79

 

$

0.87

 

$

1.66

 

 

 

 

 

 

 

 

Earnings per share attributable to Company shareholders - Diluted

$

0.31

 

$

0.79

 

$

0.87

 

$

1.66

 

 

 

 

 

 

 

 

Shares of the Company used in computing earnings per share:

 

 

 

 

 

 

 

Basic

 

29,928

 

 

31,242

 

 

30,373

 

 

31,225

 

 

 

 

 

 

 

 

Diluted

 

30,090

 

 

31,342

 

 

30,535

 

 

31,316

 

 

 

 

 

 

 

 

Dividends declared per Class A share

$

0.27

 

$

0.26

 

$

0.54

 

$

0.52

 

ALBANY INTERNATIONAL CORP.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(unaudited)

 

 

June 30, 2025

 

December 31, 2024

Assets

 

 

 

Cash and cash equivalents

$

106,689

 

 

$

115,283

 

Accounts receivable, net

 

263,132

 

 

 

246,688

 

Contract assets, net

 

184,961

 

 

 

166,557

 

Inventories

 

161,862

 

 

 

145,845

 

Income taxes prepaid and receivable

 

18,240

 

 

 

19,187

 

Prepaid expenses and other current assets

 

40,221

 

 

 

37,132

 

Total current assets

$

775,105

 

 

$

730,692

 

 

 

 

 

Property, plant and equipment, net

 

578,579

 

 

 

563,431

 

Intangibles, net

 

37,401

 

 

 

38,127

 

Goodwill

 

184,333

 

 

 

176,261

 

Deferred income taxes

 

35,741

 

 

 

28,757

 

Other assets

 

112,294

 

 

 

111,428

 

Total assets

$

1,723,453

 

 

$

1,648,696

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

Accounts payable

$

96,788

 

 

$

66,095

 

Accrued liabilities

 

121,330

 

 

 

141,904

 

Current maturities of long-term debt

 

 

 

 

 

Income taxes payable

 

2,644

 

 

 

18,367

 

Total current liabilities

 

220,762

 

 

 

226,366

 

 

 

 

 

Long-term debt

 

444,686

 

 

 

318,531

 

Other noncurrent liabilities

 

144,622

 

 

 

138,830

 

Deferred taxes and other liabilities

 

19,274

 

 

 

16,022

 

Total liabilities

 

829,344

 

 

 

699,749

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

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

 

 

 

 

 

Class A Common Stock, par value $0.001 per share; authorized 100,000,000 shares; 40,983,660 issued in 2025 and 40,917,539 in 2024

 

41

 

 

 

41

 

Additional paid in capital

 

456,587

 

 

 

452,933

 

Retained earnings

 

1,075,934

 

 

 

1,065,763

 

Accumulated items of other comprehensive income:

 

 

 

Translation adjustments

 

(125,584

)

 

 

(181,555

)

Pension and postretirement liability adjustments

 

(17,845

)

 

 

(14,328

)

Derivative valuation adjustment

 

(863

)

 

 

(106

)

Treasury stock (Class A), at cost; 11,515,604 shares in 2025 and 9,844,746 in 2024

 

(499,658

)

 

 

(379,210

)

Total shareholders' equity

 

888,612

 

 

 

943,538

 

Noncontrolling interest

 

5,497

 

 

 

5,409

 

Total equity

 

894,109

 

 

 

948,947

 

Total liabilities and shareholders' equity

$

1,723,453

 

 

$

1,648,696

 

 

ALBANY INTERNATIONAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

 

Six Months Ended June 30,

 

2025

 

2024

Cash flows from operating activities:

 

 

 

Net income

$

26,681

 

 

$

52,089

 

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

 

 

 

Depreciation

 

40,085

 

 

 

41,247

 

Amortization

 

2,957

 

 

 

3,446

 

Change in deferred taxes and other liabilities

 

(2,761

)

 

 

(2,391

)

Impairment of property, plant and equipment

 

(66

)

 

 

120

 

Non-cash interest expense

 

513

 

 

 

513

 

Compensation and benefits paid or payable in Class A Common Stock

 

3,654

 

 

 

4,243

 

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

 

1,021

 

 

 

(174

)

Foreign currency remeasurement loss/(gain) on intercompany loans

 

7,171

 

 

 

(2,580

)

Fair value adjustment on foreign currency contracts

 

 

 

 

3,109

 

Gain on sale of assets

 

(1,566

)

 

 

(512

)

 

 

 

 

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

 

 

 

Accounts receivable

 

(4,490

)

 

 

4,929

 

Contract assets

 

(15,329

)

 

 

(8,435

)

Inventories

 

(8,179

)

 

 

3,062

 

Prepaid expenses and other current assets

 

(2,565

)

 

 

(2,454

)

Income taxes prepaid and receivable

 

743

 

 

 

873

 

Accounts payable

 

26,878

 

 

 

17,679

 

Accrued liabilities

 

(23,314

)

 

 

(15,367

)

Income taxes payable

 

(17,191

)

 

 

(5,599

)

Noncurrent receivables

 

(201

)

 

 

(379

)

Other noncurrent liabilities

 

(2,927

)

 

 

(924

)

Other, net

 

3,719

 

 

 

494

 

Net cash provided by operating activities

 

34,833

 

 

 

92,989

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Purchases of property, plant and equipment

 

(29,526

)

 

 

(46,616

)

Purchased software

 

(1,005

)

 

 

(40

)

Proceeds received from sale of assets

 

3,243

 

 

 

1,029

 

Net cash used in investing activities

 

(27,288

)

 

 

(45,627

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Proceeds from borrowings

 

171,995

 

 

 

43,282

 

Principal payments on debt

 

(58,046

)

 

 

(122,828

)

Purchase of Treasury shares

 

(120,448

)

 

 

 

Taxes paid in lieu of share issuance

 

(1,316

)

 

 

(2,446

)

Dividends paid

 

(16,693

)

 

 

(16,233

)

Net cash used in financing activities

 

(24,508

)

 

 

(98,225

)

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

8,369

 

 

 

(6,118

)

 

 

 

 

Decrease in cash and cash equivalents

 

(8,594

)

 

 

(56,981

)

Cash and cash equivalents at beginning of period

 

115,283

 

 

 

173,420

 

Cash and cash equivalents at end of period

$

106,689

 

 

$

116,439

 

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, Q2 2025

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

Q2 2025 revenues on same basis as Q2 2024 currency translation rates

Net revenues as reported, Q2 2024

% Change compared to Q2 2024, excluding currency rate effects

Machine Clothing

$

180,926

$

(3,002

)

$

177,924

$

193,578

(8.1)%

Albany Engineered Composites

 

130,473

 

(923

)

 

129,550

 

138,416

(6.4)%

Consolidated total

$

311,399

$

(3,925

)

$

307,474

$

331,994

(7.4)%

 

 

 

 

 

 

(in thousands, except percentages)

Net revenues as reported, YTD 2025

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

YTD 2025 revenues on same basis a 2024 currency translation rates

Net revenues as reported, YTD 2024

% Change compared to 2024, excluding currency rate effects

Machine Clothing

$

355,623

$

(509

)

$

355,114

$

378,795

(6.3)%

Albany Engineered Composites

 

244,550

 

(437

)

 

244,113

 

266,529

(8.4)%

Consolidated total

$

600,173

$

(946

)

$

599,227

$

645,324

(7.1)%

The following table presents Gross profit and Gross profit margin:

(in thousands, except percentages)

Gross profit,

Q2 2025

Gross profit margin,

Q2 2025

Gross profit,

Q2 2024

Gross profit margin,

Q2 2024

Machine Clothing

$

83,759

46.3%

$

88,873

45.9%

Albany Engineered Composites

 

13,748

10.5%

 

23,510

17.0%

Consolidated total

$

97,507

31.3%

$

112,383

33.9%

 

 

 

 

 

(in thousands, except percentages)

Gross profit,

Y
TD 2025

Gross profit margin,

YTD 2025

Gross profit,

YTD 2024

Gross profit margin,

YTD 2024

Machine Clothing

$

163,661

46.0%

$

173,528

45.8%

Albany Engineered Composites

 

30,332

12.4%

 

47,541

17.8%

Consolidated total

$

193,993

32.3%

$

221,069

34.3%

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 June 30, 2025

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total

Company

Net income/(loss) (GAAP)

$

37,702

 

$

(2,674

)

$

(25,696

)

$

9,332

 

Interest expense/(income), net

 

 

 

 

 

5,150

 

 

5,150

 

Income tax expense

 

 

 

 

 

4,254

 

 

4,254

 

Depreciation and amortization expense

 

7,973

 

 

13,455

 

 

323

 

 

21,751

 

EBITDA (non-GAAP)

 

45,675

 

 

10,781

 

 

(15,969

)

 

40,487

 

Restructuring costs and other

 

3,015

 

 

520

 

 

(918

)

 

2,617

 

Foreign currency revaluation (gains)/losses (a)

 

3,467

 

 

21

 

 

5,449

 

 

8,937

 

Other transition expenses

 

 

 

28

 

 

 

 

28

 

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

 

41

 

 

(228

)

 

 

 

(187

)

Adjusted EBITDA (non-GAAP)

$

52,198

 

$

11,122

 

$

(11,438

)

$

51,882

 

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

 

28.9

%

 

8.5

%

 

 

 

16.7

%

 

 

 

 

 

Three months ended June 30, 2024

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total

Company

Net income/(loss) (GAAP)

$

49,735

 

$

5,446

 

$

(30,461

)

$

24,720

 

Interest expense/(income), net

 

 

 

 

 

2,950

 

 

2,950

 

Income tax expense

 

 

 

 

 

9,578

 

 

9,578

 

Depreciation and amortization expense

 

8,498

 

 

13,601

 

 

290

 

 

22,389

 

EBITDA (non-GAAP)

 

58,233

 

 

19,047

 

 

(17,643

)

 

59,637

 

Restructuring costs

 

1,584

 

 

922

 

 

115

 

 

2,621

 

Foreign currency revaluation (gains)/losses (a)

 

(1,272

)

 

(42

)

 

139

 

 

(1,175

)

Other transition expenses

 

 

 

 

 

1,368

 

 

1,368

 

Strategic/integration costs

 

345

 

 

 

 

424

 

 

769

 

Pre-tax (income) attributable to noncontrolling interest

 

(58

)

 

(80

)

 

 

 

(138

)

Adjusted EBITDA (non-GAAP)

$

58,832

 

$

19,847

 

$

(15,597

)

$

63,082

 

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

 

30.4

%

 

14.3

%

 

 

 

19.0

%

Six months ended June 30, 2025

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total

Company

Net income/(loss) (GAAP)

$

76,133

 

$

(1,058

)

$

(48,394

)

$

26,681

 

Interest expense/(income), net

 

 

 

 

 

8,805

 

 

8,805

 

Income tax expense

 

 

 

 

 

10,530

 

 

10,530

 

Depreciation and amortization expense

 

15,679

 

 

26,750

 

 

613

 

 

43,042

 

EBITDA (non-GAAP)

 

91,812

 

 

25,692

 

 

(28,446

)

 

89,058

 

Restructuring costs and other

 

4,617

 

 

1,688

 

 

(918

)

 

5,387

 

Foreign currency revaluation (gains)/losses (a)

 

5,159

 

 

(144

)

 

8,508

 

 

13,523

 

Other transition expenses

 

 

 

(412

)

 

 

 

(412

)

Strategic/integration costs

 

182

 

 

 

 

40

 

 

222

 

Pre-tax (income) attributable to noncontrolling interest

 

120

 

 

(299

)

 

 

 

(179

)

Adjusted EBITDA (non-GAAP)

$

101,890

 

$

26,525

 

$

(20,816

)

$

107,599

 

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

 

28.7

%

 

10.8

%

 

 

 

17.9

%

 

 

Six months ended June 30, 2024

(in thousands)

Machine Clothing

Albany Engineered

Composites

Corporate expenses

and other

Total

Company

Net income/(loss) (GAAP)

$

94,082

 

$

10,604

 

$

(52,597

)

$

52,089

 

Interest expense/(income), net

 

 

 

 

 

6,269

 

 

6,269

 

Income tax expense

 

 

 

 

 

20,849

 

 

20,849

 

Depreciation and amortization expense

 

17,009

 

 

27,104

 

 

580

 

 

44,693

 

EBITDA (non-GAAP)

 

111,091

 

 

37,708

 

 

(24,899

)

 

123,900

 

Restructuring costs

 

1,605

 

 

3,110

 

 

115

 

 

4,830

 

Foreign currency revaluation (gains)/losses (a)

 

(2,682

)

 

238

 

 

(1,157

)

 

(3,601

)

Other transition expenses

 

 

 

 

 

1,493

 

 

1,493

 

Strategic/integration costs

 

1,058

 

 

182

 

 

850

 

 

2,090

 

Pre-tax (income) attributable to noncontrolling interest

 

(69

)

 

(185

)

 

 

 

(254

)

Adjusted EBITDA (non-GAAP)

$

111,003

 

$

41,053

 

$

(23,598

)

$

128,458

 

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

 

29.3

%

 

15.4

%

 

 

 

19.9

%

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

Three months ended June 30, 2025

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

E
ffect

After tax

Effect

Per share

Effect

Restructuring costs

$

2,617

 

$

845

 

$

1,772

 

$

0.06

 

Foreign currency revaluation (gains)/losses (a)

 

8,937

 

 

2,887

 

 

6,050

 

 

0.20

 

Other transition expenses

 

28

 

 

9

 

 

19

 

 

0.00

 

Strategic/integration costs

 

0

 

 

0

 

 

0

 

 

0.00

 

 

 

 

 

 

Three months ended June 30, 2024

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring costs

$

2,621

 

$

583

 

$

2,038

 

$

0.07

 

Foreign currency revaluation (gains)/losses (a)

 

(1,175

)

 

(377

)

 

(798

)

 

(0.03

)

Other transition expenses

 

1,368

 

 

267

 

 

1,101

 

 

0.04

 

Strategic/integration costs

 

769

 

 

188

 

 

581

 

 

0.02

 

 

 

 

 

 

Six months ended June 30, 2025

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring costs

$

5,387

 

$

1,740

 

$

3,647

 

$

0.12

 

Foreign currency revaluation (gains)/losses (a)

 

13,523

 

 

4,368

 

 

9,155

 

 

0.30

 

Other transition expenses

 

(412

)

 

(133

)

 

(279

)

 

(0.01

)

Inventory step-up impacting Cost of goods sold

 

0

 

 

0

 

 

0

 

 

0.00

 

Strategic/integration costs

 

222

 

 

72

 

 

150

 

 

0.00

 

 

 

 

 

 

Six months ended June 30, 2024

(in thousands, except per share amounts)

Pre tax

Amounts

Tax

Effect

After tax

Effect

Per share

Effect

Restructuring costs

$

4,830

 

$

1,168

 

$

3,662

 

$

0.12

 

Foreign currency revaluation (gains)/losses (a)

 

(3,601

)

 

(1,143

)

 

(2,458

)

 

(0.08

)

Other transition expenses

 

1,493

 

 

298

 

 

1,195

 

 

0.04

 

Strategic/integration costs

 

2,090

 

 

575

 

 

1,515

 

 

0.05

 

 

 

 

 

 

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

 

Three months ended June 30,

Six months ended June 30,

Per share amounts (Diluted)

2025

2024

2025

2024

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

$

0.31

$

0.79

 

$

0.87

 

$

1.66

 

Effect of dilutive stock-based compensation plans

 

 

 

 

 

 

 

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

$

0.31

$

0.79

 

$

0.87

 

$

1.66

 

Adjustments, after tax:

 

 

 

 

Restructuring costs and other

 

0.06

 

0.07

 

 

0.12

 

 

0.12

 

Foreign currency revaluation (gains)/losses (a)

 

0.20

 

(0.03

)

 

0.30

 

 

(0.08

)

Other transition expenses

 

 

0.04

 

 

(0.01

)

 

0.04

 

Strategic/integration costs

 

 

0.02

 

 

0.00

 

 

0.05

 

Adjusted Diluted Earnings per share (non-GAAP)

$

0.57

$

0.89

 

$

1.28

 

$

1.79

 

The calculations of net debt are as follows:

(in thousands)

June 30, 2025

December 31, 2024

June 30, 2024

Current maturities of long-term debt

$

$

$

2,732

Long-term debt

 

444,686

 

318,531

 

374,325

Total debt

 

444,686

 

318,531

 

377,057

Cash and cash equivalents

 

106,689

 

115,283

 

116,439

Net debt (non-GAAP)

$

337,997

$

203,248

$

260,618

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:

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

2024

 

2025

 

2024

Net cash provided by operating activities

$

32,714

 

 

$

83,392

 

 

$

34,833

 

 

$

92,989

 

Purchases of property, plant and equipment

 

(13,929

)

 

 

(19,757

)

 

 

(29,526

)

 

 

(46,616

)

Purchased software

 

(1,005

)

 

 

(19

)

 

 

(1,005

)

 

 

(40

)

Free cash flow

$

17,780

 

 

$

63,616

 

 

$

4,302

 

 

$

46,333

 

The calculation of net leverage ratio as of June 30, 2025 is as follows:

Total Company

 

Twelve months

ended

Six months ended

Trailing twelve

months ended

(in thousands)

December 31,

2024

June 30,

2024

June 30,

2025

June 30, 2025

(non-GAAP) (b)

Net income/(loss) (GAAP)

$

88,055

 

$

52,089

 

$

26,681

 

$

62,647

 

Interest expense/(income), net

 

12,549

 

 

6,269

 

 

8,805

 

 

15,085

 

Income tax expense

 

29,034

 

 

20,849

 

 

10,530

 

 

18,715

 

Depreciation and amortization expense

 

89,294

 

 

44,693

 

 

43,042

 

 

87,643

 

EBITDA (non-GAAP)

 

218,932

 

 

123,900

 

 

89,058

 

 

184,090

 

Restructuring costs

 

15,143

 

 

4,830

 

 

5,387

 

 

15,700

 

Foreign currency revaluation (gains)/losses (a)

 

(8,414

)

 

(3,601

)

 

13,523

 

 

8,710

 

Other transition expenses

 

1,492

 

 

1,493

 

 

(412

)

 

(413

)

Strategic/integration costs

 

5,126

 

 

2,090

 

 

222

 

 

3,258

 

Pre-tax (income) attributable to noncontrolling interest

 

(310

)

 

(254

)

 

(179

)

 

(235

)

Adjusted EBITDA (non-GAAP)

$

231,969

 

$

128,458

 

$

107,599

 

$

211,110

 

(in thousands, except for net leverage ratio)

June 30, 2025

Net debt (non-GAAP)

$

337,997

Trailing twelve months Adjusted EBITDA (non-GAAP)

 

211,110

Net leverage ratio (non-GAAP)

 

1.60

(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 six months ended June 30, 2024, plus those incurred during the six months June 30, 2025.

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

 

Engineered Composites

(in millions)

Low

High

 

Low

High

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

$

176

 

$

192

 

 

$

9

$

15

Income attributable to the noncontrolling interest

 

 

 

 

 

 

 

Interest expense/(income), net

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

Depreciation and amortization

 

34

 

 

38

 

 

 

50

 

54

EBITDA (non-GAAP)

 

210

 

 

230

 

 

 

59

 

69

Restructuring costs

 

5

 

 

5

 

 

 

1

 

1

Foreign currency revaluation (gains)/losses (d)

 

5

 

 

5

 

 

 

 

Strategic/integration costs

 

 

 

 

 

 

 

Other transition expenses

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Adjusted EBITDA (non-GAAP)

$

220

 

$

240

 

 

$

60

$

70

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

 

 

 

 

 

 

 

Forecast of Full Year 2025 Adjusted EBITDA

Total Company

 

 

 

(in millions)

Low

High

 

 

 

Net income attributable to the Company (GAAP)

$

78

 

$

90

 

 

 

 

Income attributable to the noncontrolling interest

 

 

 

 

 

 

 

Interest expense/(income), net

 

15

 

 

13

 

 

 

 

Income tax expense

 

39

 

 

45

 

 

 

 

Depreciation and amortization

 

89

 

 

93

 

 

 

 

EBITDA (non-GAAP)

 

221

 

 

241

 

 

 

 

Restructuring costs

 

5

 

 

5

 

 

 

 

Foreign currency revaluation (gains)/losses (d)

 

14

 

 

14

 

 

 

 

Strategic/integration costs

 

 

 

 

 

 

 

Other transition expenses

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Adjusted EBITDA (non-GAAP)

$

240

 

$

260

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

 

 

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

Low

High

 

 

 

Net income attributable to the Company (GAAP)

$

2.59

 

$

2.99

 

 

 

 

Restructuring costs

 

0.12

 

 

0.12

 

 

 

 

Foreign currency revaluation (gains)/losses (d)

 

0.30

 

 

0.30

 

 

 

 

Other transition expenses

 

(0.01

)

 

(0.01

)

 

 

 

Strategic/integration costs

 

 

 

 

 

 

 

Adjusted Diluted Earnings per share (non-GAAP)

$

3.00

 

$

3.40

 

 

 

 

(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 six months ended June 30, 2025.

(e) Calculations based on weighted average shares outstanding estimate of approximately 30.1 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 www.albint.com.

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.

Contacts

Investor / Media Contact:

JC Chetnani

Chief Financial Officer and VP-Investor Relations and Treasurer

jc.chetnani@albint.com