UNITED STATES
 SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 8-K


CURRENT REPORT
 Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

 
Date of Report (Date of earliest event reported):      October 30, 2018

ALBANY INTERNATIONAL CORP.
(Exact name of registrant as specified in its charter)
 


Delaware
1-10026
14-0462060
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(I.R.S Employer
Identification No.)

216 Airport Drive Rochester, New Hampshire
03867
(Address of principal executive offices)
(Zip Code)
 
Registrant’s telephone number, including area code       603-330-5850

None
(Former name or former address, if changed since last report.)
 

 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act 1933 (230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (240.12b-2 of this chapter).
 
☐Emerging growth company
 
☐If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
 


 
Item 2.02.  Results of Operations and Financial Condition.
 
On October 30, 2018 Albany International issued a news release reporting third-quarter 2018 financial results. The Company will host a webcast to discuss earnings at 9:00 a.m. Eastern Time on Wednesday October 31. Copies of the news release and management’s related earnings call slide presentation are furnished as Exhibits 99.1 and 99.2, respectively, to this report.

 
Item 9.01.  Financial Statements and Exhibits.
 
(d)
Exhibits. The following exhibit is being furnished herewith:
 
 99.1
News release dated October 30, 2018 reporting third-quarter 2018 financial results.
 99.2
Albany International Corp. third-quarter 2018 Earnings Call Slide Presentation.
 

 
  Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
                              ALBANY INTERNATIONAL CORP.  
 
 
 
  
By:
/s/ John B. Cozzolino
 
 
 
 
Name:
John B. Cozzolino
 
Title:
Chief Financial Officer and Treasurer
 
 
(Principal Financial Officer) 

Date: October 30, 2018





 
EXHIBIT INDEX
 
 
Exhibit No.
Description
 
 

Exhibit 99.1

Albany International Reports Third-Quarter Results

Third-quarter Highlights

  • Net sales were $253.3 million, an increase of 14.0% compared to 2017 (see Table 2). Excluding the impact of the adoption of the new revenue recognition standard (ASC 606) and currency translation effects, Net sales increased 15.5% (see Table 3).
  • Net income attributable to the Company was $28.2 million ($0.87 per share), compared to $15.3 million ($0.47 per share) in Q3 2017. Q3 2018 Net income attributable to the Company was increased by $0.7 million ($0.02 per share) as a result of adopting ASC 606 (see Table 16).
  • Net income attributable to the Company, excluding adjustments (a non-GAAP measure), was $0.85 per share, compared to $0.57 per share in Q3 2017 (see Table 20).
  • Adjusted EBITDA (a non-GAAP measure) was $63.3 million, compared to $51.9 million in Q3 2017 (see Tables 10 and 11).

ROCHESTER, N.H.--(BUSINESS WIRE)--October 30, 2018--Albany International Corp. (NYSE:AIN) reported that Q3 2018 Net income attributable to the Company was $28.2 million, including a net benefit of $0.4 million from income tax adjustments. Net income attributable to the Company was increased by $0.7 million as a result of adopting ASC 606. Q3 2017 Net income attributable to the Company was $15.3 million, including a net benefit of $3.1 million from income tax adjustments.

Q3 2018 Income before income taxes was $40.0 million, including $2.6 million of restructuring charges and $3.2 million of gains from foreign currency revaluation. Q3 2017 Income before income taxes was $19.0 million, including restructuring charges of $5.5 million and losses of $1.5 million from foreign currency revaluation. Q3 2017 Income before income taxes also included a $3.2 million charge to Cost of goods sold related to the write-off of inventory in a discontinued product line. Additionally, Q3 2017 Income before income taxes included an insurance recovery gain of $2.0 million that was reported in Other income/expense, net.


Effective January 1, 2018, the Company adopted the provisions of ASC 606, Revenue from Contracts with Customers, using the modified retrospective method for transition. Under this transition method, periods prior to 2018 are not restated. Table 1 summarizes the effect on various operational metrics that resulted from the adoption of the new standard:

                               

Table 1

                                               

Increase/(decrease)
attributable to the
adoption of ASC 606
(in thousands)

For the Three Months ended
September 30, 2018

For the Nine Months ended
September 30, 2018

Income Tax
and
noncontrolling
interest
effects

Albany
Engineered
Composites
(AEC)

Machine
Clothing
(MC)

Albany

Engineered
Composites
(AEC)

Income Tax
and
noncontrolling
interest
effects

Total
Company

Machine
Clothing
(MC)

Total
Company

                                 
Net sales     $ 3,336     $ (5,028)     $ -     $ (1,692)     $ 8,404     $ (2,062)     $ -     $ 6,342
Gross profit       2,170       (960)       -       1,210       4,990       32       -       5,022

Selling, technical,
general and research
expenses

      12       -       -      

12

      67       -       -      

67

Operating income and
Income before income
taxes

      2,158       (960)       -       1,198       4,923       32       -       4,955
Income taxes       -       -       431       431       -       -       1,539       1,539
Net income       2,158       (960)       (431)       767       4,923       32       (1,539)       3,416

Net income attributable
to noncontrolling
interest in ASC

      -       -       27      

27

      -       -       111      

111

Net income attributable
to the Company

    $ 2,158     $ (960)     $ (458)     $ 740     $ 4,923     $ 32     $ (1,650)     $ 3,305
 

Table 2 summarizes Net sales and the effect of changes in currency translation rates:

                   

Table 2

                             

Net Sales
Three Months ended
September 30,

Impact of
Changes
in Currency
Translation Rates

Percent
Change
excluding
Currency
Rate Effect

Percent
Change

(in thousands, excluding percentages)

   

2018

   

2017

           
Machine Clothing (MC)     $ 158,971     $ 150,694     5.5 %     $ (1,225 )     6.3 %
Albany Engineered Composites (AEC)       94,282       71,447     32.0         (441 )     32.6  
Total     $ 253,253     $ 222,141     14.0 %     $ (1,666 )     14.8 %
 

Table 3 summarizes Q3 Net sales excluding the impact of ASC 606 and currency translation effects:

                   

Table 3

                             

(in thousands, excluding percentages)

   

Q3 2018
Net sales,
as reported

   

Increase/
(decrease) due
to ASC 606

   

Decrease due
to Changes in
Currency
Translation
Rates

   

Q3 2018
Net sales
on same
basis as
Q3 2017

   

Percent
Change
excluding
Currency
Rate and
ASC 606
Effects

Machine Clothing     $ 158,971     $ 3,336       $ (1,225 )     $ 156,860     4.1 %
Albany Engineered Composites       94,282       (5,028 )       (441 )       99,751     39.6  
Total     $ 253,253     $ (1,692 )     $ (1,666 )     $ 256,611     15.5 %
 

In Machine Clothing, when excluding the impact of ASC 606 and currency translation effects, Net sales increased 4.1% compared to Q3 2017. Globally, MC sales grew in the packaging, tissue, publication and pulp grades, with particular strength in South America and Asia.

AEC Net sales grew 39.6% compared to Q3 2017, when excluding the impact of ASC 606 and currency translation effects, primarily driven by growth in the LEAP, Boeing 787, F-35 and CH-53K programs.

Table 4 summarizes Gross profit by segment:

               

Table 4

                       

Three Months ended
September 30, 2018

Three Months ended
September 30, 2017

(in thousands, excluding percentages)    

Gross profit

   

Percent of sales

   

Gross profit

   

Percent of sales

Machine Clothing     $ 79,352       49.9 %     $ 73,027       48.5 %
Albany Engineered Composites       13,727       14.6         6,638       9.3  
Corporate expenses       (53 )     -         (106 )     -  
Total     $ 93,026       36.7 %     $ 79,559       35.8 %
 

Third-quarter MC Gross profit as a percentage of sales improved to 49.9% principally as a result of higher sales. AEC’s gross profit in Q3 2017 was reduced by $3.2 million due to the write-off of inventory in a discontinued product line. The additional improvement in AEC Gross profit as a percentage of sales was driven by higher sales and improved labor productivity.

Table 5 summarizes selling, technical, general and research (STG&R) expenses by segment:

               

Table 5

                       

Three Months ended
September 30, 2018

Three Months ended
September 30, 2017

(in thousands, excluding percentages)

   

STG&R Expense

   

Percent of sales

   

STG&R Expense

   

Percent of sales

Machine Clothing     $ 28,673     18.0 %     $ 30,252     20.1 %
Albany Engineered Composites       7,926     8.4         10,532     14.7  
Corporate expenses       12,430     -         10,344     -  
Total     $ 49,029     19.4 %     $ 51,128     23.0 %
 

Gains and losses from the revaluation of nonfunctional-currency assets and liabilities (primarily arising in the Machine Clothing segment) increased total third-quarter STG&R expenses by $0.4 million in 2018, and by $1.3 million in 2017.


Table 6 summarizes third-quarter expenses associated with internally funded research and development by segment:

       

Table 6

           

Research and development expenses
Three Months ended
September 30,

(in thousands)

    2018     2017
Machine Clothing     $ 4,208     $ 4,229
Albany Engineered Composites       3,117       3,828
Total     $ 7,325     $ 8,057
 

Table 7 summarizes third-quarter operating income/(loss) by segment:

       

Table 7

     

(in thousands)

Operating Income/(loss)
Three Months ended
September 30,

      2018         2017  
Machine Clothing     $ 50,310       $ 42,679  
Albany Engineered Composites       3,612         (9,301 )
Corporate expenses       (12,477 )       (10,450 )
Total     $ 41,445       $ 22,928  
 

Table 8 presents the effect on Operating income from restructuring, currency revaluation and the write-off of inventory in a discontinued product line:

                   

Table 8

                             

Expenses/(gain) in Q3 2018
resulting from

Expenses/(gain) in Q3 2017
resulting from

Write-off of
Inventory in a
discontinued
product line

(in thousands)    

Restructuring

    Revaluation     Restructuring     Revaluation    
Machine Clothing     $ 371       $ (38 )     $ 96     $ 1,114     $ -
Albany Engineered Composites       2,189         242         5,407       137       3,155
Corporate expenses       (8 )       172         -       5       -
Total     $ 2,552       $ 376       $ 5,503     $ 1,256     $ 3,155
 

AEC restructuring charges in Q3 2018 were principally related to the discontinuation of certain manufacturing processes in Salt Lake City, resulting in a non-cash restructuring charge of $1.7 million, and an additional $0.2 million for severance. Restructuring charges in MC principally relate to ongoing costs related to the closure of the Machine Clothing facility in Sélestat, France.

Q3 2018 Other income/expense, net, was income of $3.2 million, including income related to the revaluation of nonfunctional-currency balances of $3.6 million. Q3 2017 Other income/expense, net, was income of $0.5 million, including losses related to the revaluation of nonfunctional-currency balances of $0.3 million and an insurance recovery gain of $2.0 million.

Table 9 summarizes currency revaluation effects on certain financial metrics:

   

Table 9

     
 

Income/(loss) attributable to currency revaluation
Three Months ended September 30,

(in thousands)     2018     2017
Operating income     $ (376 )     $ (1,256 )
Other income/(expense), net       3,611         (261 )
Total     $ 3,235       $ (1,517 )
 

The Company’s income tax rate based on income from continuing operations was 29.7% for Q3 2018, compared to 36.4% for Q3 2017. Discrete tax items and the effect of a change in the estimated income tax rate decreased income tax expense by $0.4 million in Q3 2018 and $3.1 million in Q3 2017.


Tables 10 and 11 provide a reconciliation of Operating income and Net income to EBITDA and Adjusted EBITDA:

               

Table 10

                       

Three Months ended September 30, 2018
(in thousands)

   

Machine
Clothing

   

Albany
Engineered
Composites

   

Corporate
expenses
and other

   

Total
Company

Operating income/(loss) (GAAP)     $ 50,310       $ 3,612       $ (12,477 )     $ 41,445  
Interest, taxes, other income/expense       -         -         (12,961 )       (12,961 )
Net income (GAAP)       50,310         3,612         (25,438 )       28,484  
Interest expense, net       -         -         4,621         4,621  
Income tax expense       -         -         11,491         11,491  
Depreciation and amortization       7,725         10,894         1,183         19,802  
EBITDA (non-GAAP)       58,035         14,506         (8,143 )       64,398  
Restructuring expenses, net       371         2,189         (8 )       2,552  
Foreign currency revaluation (gains)/losses       (38 )       242         (3,439 )       (3,235 )
Pretax income attributable to noncontrolling interest in ASC       -         (397 )       -         (397 )
Adjusted EBITDA (non-GAAP)     $ 58,368       $ 16,540       $ (11,590 )     $ 63,318  
 

Table 11

                       

Three Months ended September 30, 2017
(in thousands)

   

Machine
Clothing

   

Albany
Engineered
Composites

   

Corporate
expenses
and other

   

Total
Company

Operating income/(loss) (GAAP)     $ 42,679     $ (9,301 )     $ (10,450 )     $ 22,928  
Interest, taxes, other income/expense       -       -         (7,708 )       (7,708 )
Net income (GAAP)       42,679       (9,301 )       (18,158 )       15,220  
Interest expense, net       -       -         4,429         4,429  
Income tax expense       -       -         3,809         3,809  
Depreciation and amortization       8,380       8,591         1,159         18,130  
EBITDA (non-GAAP)       51,059       (710 )       (8,761 )       41,588  
Restructuring expenses, net       96       5,407         -         5,503  
Foreign currency revaluation (gains)/losses       1,114       137         266         1,517  
Write-off of inventory in a discontinued product line       -       3,155         -         3,155  
Pretax loss attributable to noncontrolling interest in ASC       -       136         -         136  
Adjusted EBITDA (non-GAAP)     $ 52,269     $ 8,125       $ (8,495 )     $ 51,899  
               

Payments for capital expenditures were $21.5 million in Q3 2018, compared to $15.5 million in Q3 2017. Depreciation and amortization was $19.8 million in Q3 2018, compared to $18.1 million in Q3 2017.

CFO Comments

CFO and Treasurer John Cozzolino said, “Due to the Company’s strong operating results, cash flow was positive in the third quarter. Overall, total debt increased about $5 million to $530 million as of the end of the quarter. The increase in total debt includes a $12.7 million, non-cash increase in finance lease obligations resulting from the modification of the Company’s lease for its primary manufacturing facility in Salt Lake City. The lease modification executed during the third quarter extended the lease to December 31, 2029 and included additional manufacturing space to support anticipated growth in Salt Lake City. Cash balances increased about $6 million to $161 million. The combined effect of the reported changes in cash and total debt resulted in a $1 million decrease in net debt (total debt less cash, see Table 22), and a $13 million decrease in net debt when excluding the impact of the lease modification. The Company’s leverage ratio, as defined in our revolving credit facility, was 2.05 at the end of Q3 as compared to 2.23 at the end of Q2, well below our current limit of 3.75.

“During Q3, the Company contributed $5 million to its U.S. defined benefit pension plan, which is now close to being fully funded. Capital expenditures during the quarter were about $22 million, as the Company continues to invest in equipment to support multiple ramp-ups in AEC. We expect capital expenditures to range from $20 million to $25 million in the fourth quarter.

“The Company’s income tax rate based on income from continuing operations was 29.7% in Q3 compared to 30.1% in Q2. Cash paid for income taxes was about $6 million in Q3 and $20 million through the first nine months of the year. We estimate cash taxes for the full year 2018 to total approximately $24 million.”


CEO Comments

CEO Olivier Jarrault commented, “Q3 2018 was another very good quarter for Albany International as strong performance continued across both businesses. Total Company Net sales increased 14%, or 16% excluding the impact of ASC 606 and currency translation effects. Compared to Q3 2017, Net income and Adjusted EBITDA both increased sharply. Net income increased to $28 million while Adjusted EBITDA grew to $63 million due to higher sales and continued improvements in productivity in both MC and AEC.

“MC sales in the third quarter, excluding the impact of ASC 606 and currency translation effects, increased 4% compared to last year. Globally, MC sales grew in the packaging, tissue, publication and pulp grades, with particular strength in South America and Asia.

“MC gross margin was very strong during the quarter, increasing to 49.9% compared to 48.5% in Q3 last year. The increase was principally due to higher sales, as well as continued productivity savings, and a favorable currency rate environment. Operating income and Adjusted EBITDA both increased significantly compared to Q3 2017, with Adjusted EBITDA improving to $58 million in the quarter.

“MC Adjusted EBITDA in Q3 significantly exceeded our expectation of $47 million to $51 million per quarter for the second half of 2018. As a result, full-year Adjusted EBITDA is well on track to exceed the high end of the Company’s historical range of $180 million to $195 million. Assuming no significant changes in global economic conditions or currency rates, and taking normal year-end seasonal effects into account, we continue to expect Q4 Adjusted EBITDA to be in that range of $47 million to $51 million.

“Q3 was another quarter of strong, improving performance for AEC, with significant growth in Net sales, Operating income and Adjusted EBITDA compared to Q3 2017. Net sales, excluding the impact of ASC 606 and currency translation effects, increased 40%, while profitability continued to improve compared to last year.

“The increase in sales was once again primarily driven by the LEAP program. Sales of fan cases, fan blades and spacers for LEAP engines, which represented about 48% of AEC Q3 2018 sales, grew 74% compared to Q3 2017, reflecting our execution related to the unprecedented steep ramp-up of this jet engine program. Higher sales of Boeing 787 fuselage frames, as well as F-35 and CH-53K components also contributed to the growth in sales.

“AEC operating income improved to $3.6 million in Q3, compared to a loss of $9.3 million in Q3 2017. Adjusted EBITDA also showed strong improvement in the quarter as it doubled compared to last year, increasing to $16.5 million, or 17.5% of Net sales. The increase reflects higher sales volume and productivity improvements. AEC profitability in Q4 is expected to be comparable to the results of the first three quarters of the year, keeping the business on track for strong incremental improvement in full-year Adjusted EBITDA as a percentage of sales compared to 2017.

“In R&D, our new product development activities – which focus on existing, derivative and new technologies – and our process improvement projects – which aim to optimize our operational performance across AEC – continued to build upon the progress of prior quarters. Our execution to date on our major existing contracts, along with anticipated new contract wins, continue to provide the potential for AEC to reach annual sales of $475 million to $550 million in 2020. The potential for AEC beyond 2020 will be based not only on executing on the continued ramp up of existing programs on which we are already well established, but also on increasing share or acquiring first-time content on ramping programs, while at the same time winning new contracts on future commercial and defense airframe and engine platforms.

“AEC is expected to continue its strong performance in Q4. As a result, we expect an increase in full-year 2018 Net sales above the upper end of the 20% to 30% range we discussed in past quarters, while Adjusted EBITDA as a percentage of net sales should show strong incremental improvement compared to 2017. In addition, we continue to be on track toward our goal of 18% to 20% Adjusted EBITDA as a percentage of sales in 2020.

“So in summary, this was another very good quarter for the Company, with continued outstanding financial performance in MC and solid sales and income growth in AEC. MC is firmly on track for full-year Adjusted EBITDA to exceed the high end of the Company’s historical range of $180 million to $195 million, while AEC is also on track to exceed full-year sales growth expectations and to show strong incremental improvement in profitability compared to last year.”


About Albany International Corp.

Albany International is a global advanced textiles and materials processing company, with two core businesses. Machine Clothing is the world’s leading producer of custom-designed fabrics and belts essential to production in the paper, nonwovens, and other process industries. Albany Engineered Composites is a rapidly growing supplier of highly engineered composite parts for the aerospace industry. Albany International is headquartered in Rochester, New Hampshire, operates 22 plants in 10 countries, employs 4,400 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.

This release contains certain non-GAAP metrics, including: net sales, and percent change in net sales, excluding the impact of ASC 606 and/or currency translation effects (for each segment and the Company as a whole); EBITDA and Adjusted EBITDA (for each segment and the Company as a whole, represented in dollars or as a percentage of net sales); net debt and net debt excluding the impact of certain non-cash items; and net income per share attributable to the Company, excluding adjustments. Such items are provided because management believes that, when reconciled from the GAAP items to which they relate, they provide additional useful information to investors regarding the Company’s operational performance.

Presenting sales and increases or decreases in sales, after currency effects and/or ASC 606 impact are excluded, can give management and investors insight into underlying sales trends. EBITDA, or net income with interest, taxes, depreciation, and amortization added back, is a common indicator of financial performance used, among other things, to analyze and compare core profitability between companies and industries because it eliminates effects due to differences in financing, asset bases and taxes. An understanding of the impact in a particular quarter of specific restructuring costs, currency revaluation, inventory write-offs associated with discontinued businesses, or other gains and losses, on net income (absolute as well as on a per-share basis), operating income or EBITDA can give management and investors additional insight into core financial performance, especially when compared to quarters in which such items had a greater or lesser effect, or no effect. Restructuring expenses in the MC segment, while frequent in recent years, are reflective of significant reductions in manufacturing capacity and associated headcount in response to shifting markets, and not of the profitability of the business going forward as restructured. Net debt, and net debt excluding the impact of certain non-cash items, are, in the opinion of the Company, helpful to investors wishing to understand what the Company’s debt position would be if all available cash were applied to pay down indebtedness. EBITDA, Adjusted EBITDA and net income per share attributable to the Company, excluding adjustments, are performance measures that relate to the Company’s continuing operations.

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. The impact of ASC 606 is determined by calculating what GAAP net sales would have been under the prior ASC 605 standard, and comparing that amount to the amount reported under the new ASC 606 standard. These amounts are then compared to the U.S. dollar amount as reported in the current period. The Company calculates EBITDA by removing the following from Net income: Interest expense net, Income tax expense, Depreciation and amortization. Adjusted EBITDA is calculated by: adding to EBITDA costs associated with restructuring, and inventory write-offs associated with discontinued businesses; adding (or subtracting) revaluation losses (or gains); subtracting (or adding) gains (or losses) from the sale of buildings or investments; subtracting insurance recovery gains in excess of previously recorded losses; and subtracting (or adding) Income (or loss) attributable to the noncontrolling interest in Albany Safran Composites (ASC). Adjusted EBITDA may also be presented as a percentage of net sales by dividing it by net sales. Net income per share attributable to the Company, excluding adjustments, is calculated by adding to (or subtracting from) net income attributable to the Company per share, on an after-tax basis: restructuring charges; inventory write-offs associated with discontinued businesses; discrete tax charges (or gains) and the effect of changes in the income tax rate; foreign currency revaluation losses (or gains); acquisition expenses; and losses (or gains) from the sale of investments.

EBITDA, Adjusted EBITDA, and net income per share attributable to the Company, excluding adjustments, as defined by the Company, may not be similar to similarly named measures of other companies. Such measures are not considered measurements under GAAP, and should be considered in addition to, but not as substitutes for, the information contained in the Company’s statements of income.

The Company discloses certain income and expense items on a per-share basis. The Company believes that such disclosures provide important insight into underlying quarterly earnings and are financial performance metrics commonly used by investors. The Company calculates the quarterly per-share amount for items included in continuing operations by using the income tax rate based on income from continuing operations and the weighted-average number of shares outstanding for each period. Year-to-date earnings per-share effects are determined by adding the amounts calculated at each reporting period.


Table 12 summarizes year-to-date Net sales and the effect of changes in currency translation rates:

                   

Table 12

                             

Percent
Change
excluding
Currency
Rate Effect

Net Sales
Nine Months ended
September 30,

Impact of
Changes
in Currency
Translation Rates

Percent
Change

(in thousands, excluding percentages)       2018       2017            
Machine Clothing (MC)     $ 469,758     $ 440,093     6.7 %     $ 8,675     4.8 %
Albany Engineered Composites (AEC)       269,701       196,896     37.0         3,085     35.4  
Total     $ 739,459     $ 636,989     16.1 %     $ 11,760     14.2 %
 

Table 13 summarizes year-to-date Net sales excluding the impact of ASC 606 and currency translation effects:

                   

Table 13

                             

(in thousands, excluding percentages)

   

Net Sales
Nine Months
ended
September
30,

2018,
as reported

   

Increase/
(decrease) due
to ASC 606

   

Increase due
to Changes in
Currency
Translation
Rates

   

2018
Net sales
on same
basis as
2017

   

Percent
Change
excluding
Currency
Rate and
ASC 606
Effects

Machine Clothing     $ 469,758     $ 8,404       $ 8,675     $ 452,679     2.9 %
Albany Engineered Composites       269,701       (2,062 )       3,085       268,678     36.5  
Total     $ 739,459     $ 6,342       $ 11,760     $ 721,357     13.2 %
 

Tables 14 and 15 provide a reconciliation of year-to-date Operating income and Net income to EBITDA and Adjusted EBITDA:

               

Table 14

                       

Nine Months ended September 30, 2018
(in thousands)

   

Machine
Clothing

   

Albany
Engineered
Composites

   

Corporate
expenses
and other

   

Total
Company

Operating income/(loss) (GAAP)     $ 131,921       $ 9,979       $ (36,940 )     $ 104,960  
Interest, taxes, other income/expense       -         -         (35,688 )       (35,688 )
Net income (GAAP)       131,921         9,979         (72,628 )       69,272  
Interest expense, net       -         -         13,530         13,530  
Income tax expense       -         -         23,131         23,131  
Depreciation and amortization       24,269         32,297         3,857         60,423  
EBITDA (non-GAAP)       156,190         42,276         (32,110 )       166,356  
Restructuring expenses, net       10,523         2,968         223         13,714  
Foreign currency revaluation (gains)/losses       (852 )       544         (2,940 )       (3,248 )
Pretax (income) attributable to noncontrolling interest in ASC       -         (619 )       -         (619 )
Adjusted EBITDA (non-GAAP)     $ 165,861       $ 45,169       $ (34,827 )     $ 176,203  
               

Table 15

                       

Nine Months ended September 30, 2017
(in thousands)

   

Machine
Clothing

   

Albany
Engineered
Composites

   

Corporate
expenses
and other

   

Total
Company

Operating income/(loss) (GAAP)     $ 119,366     $ (32,242 )     $ (31,663 )     $ 55,461  
Interest, taxes, other income/expense       -       -         (28,034 )       (28,034 )
Net income (GAAP)       119,366       (32,242 )       (59,697 )       27,427  
Interest expense, net       -       -         13,042         13,042  
Income tax expense       -       -         12,138         12,138  
Depreciation and amortization       25,098       24,613         3,545         53,256  
EBITDA (non-GAAP)       144,464       (7,629 )       (30,972 )       105,863  
Restructuring expenses, net       1,012       9,208         -         10,220  
Foreign currency revaluation (gains)/losses       4,427       171         2,318         6,916  
Write-off of inventory in a discontinued product line       -       3,155         -         3,155  
Pretax income attributable to noncontrolling interest in ASC       -       (178 )       -         (178 )
Adjusted EBITDA (non-GAAP)     $ 149,903     $ 4,727         ($28,654 )     $ 125,976  
 

Tables 16, 17, 18 and 19 contain per share effects of certain income and expense items:

               

Table 16

                         

Three Months ended September 30, 2018
(in thousands, except per share amounts)

   

Pretax
amounts

   

Tax Effect

     

After-tax Effect

   

Per Share
Effect

Restructuring expenses, net     $ 2,552     $ 758       $ 1,794     $ 0.06
Foreign currency revaluation gains       3,235       961         2,274       0.07
Favorable effect of change in income tax rate       -       227         227       0.01
Net discrete income tax benefit       -       139         139       0.00
Favorable effect of applying ASC 606       1,198    

458

*

      740       0.02

* includes tax and noncontrolling interest effects

               

Table 17

                       

Three Months ended September 30, 2017
(in thousands, except per share amounts)

   

Pretax
amounts

   

Tax Effect

   

After-tax
Effect

   

Per Share Effect

Restructuring expenses, net     $ 5,503     $ 2,003     $ 3,500     $ 0.11
Foreign currency revaluation losses       1,517       552       965       0.03
Write-off of inventory in a discontinued product line       3,155       1,167       1,988       0.06
Unfavorable effect of change in income tax rate       -       741       741       0.02
Net discrete income tax benefit       -       3,866       3,866       0.12
               

Table 18

                         

Nine Months ended September 30, 2018
(in thousands, except per share amounts)

   

Pretax
amounts

   

Tax Effect

     

After-tax Effect

   

Per Share
Effect

Restructuring expenses, net     $ 13,714     $ 4,323       $ 9,391     $ 0.30
Foreign currency revaluation gains       3,248       907         2,341       0.07
Net discrete income tax benefit       -       4,278         4,278       0.13
Favorable effect of applying ASC 606       4,955    

1,650

*

      3,305       0.10

* includes tax and noncontrolling interest effects


               

Table 19

                       

Nine Months ended September 30, 2017
(in thousands, except per share amounts)

   

Pretax
amounts

   

Tax Effect

   

After-tax
Effect

   

Per Share Effect

Restructuring expenses, net     $ 10,220     $ 3,721     $ 6,499     $ 0.20
Foreign currency revaluation losses       6,916       2,516       4,400       0.14
Write-off of inventory in a discontinued product line       3,155       1,167       1,988       0.06
Net discrete income tax benefit       -       2,281       2,281       0.07
Charge for revision to estimated profitability of AEC contracts       15,821       5,854       9,967       0.31

Table 20 contains the calculation of Net income per share attributable to the Company, excluding adjustments:

               

Table 20

                       

Per share amounts (Basic)

Three Months ended
September 30,

Nine Months ended
September 30,

    2018     2017     2018     2017*
Net income attributable to the Company, reported (GAAP)     $ 0.87       $ 0.47       $ 2.13       $ 0.85  
Adjustments:                        
Restructuring expenses, net       0.06         0.11         0.30         0.20  
Discrete tax adjustments and effect of change in income tax rate       (0.01 )       (0.10 )       (0.13 )       (0.07 )
Foreign currency revaluation (gains)/losses       (0.07 )       0.03         (0.07 )       0.14  
Write-off of inventory in a discontinued product line       -         0.06         -         0.06  
Net income attributable to the Company, excluding adjustments (non-GAAP)     $ 0.85       $ 0.57       $ 2.23       $ 1.18  

*Includes charge of $0.31 per share for revisions in the estimated profitability of two AEC contracts.


Table 21 contains the calculation of AEC Adjusted EBITDA as a percentage of sales:

                   

Table 21

                             

Adjusted EBITDA as a percentage of net sales
Three months ended

 

December 31,
2017

September 30,
2018

June 30,
2018

March 31,
2018
September 30,
2017
(in thousands, except percentages)                    
Adjusted EBITDA (non-GAAP)    

$

16,540

     

$

15,134

     

$

13,495

     

$

10,794

     

$

8,125

 
Net sales (GAAP)     $ 94,282       $ 93,590       $ 81,830       $ 76,465       $ 71,447  
Adjusted EBITDA as a percentage of net sales       17.5 %       16.2 %       16.5 %       14.1 %       11.4 %
 

Table 22 contains the calculation of net debt and net debt excluding the impact of the Q3 2018 facility lease modification:

               

Table 22

                       

(in thousands)

   

September 30,
2018

   

June 30,
2018

   

March 31,
2018

   

December 31,
2017

Notes and loans payable     $ -       $ 26     $ 226     $ 262  
Current maturities of long-term debt       1,231         1,844       1,821       1,799  
Long-term debt       529,003         523,186       518,656       514,120  
Total debt       530,234         525,056       520,703       516,181  
Cash and cash equivalents       160,593         154,744       151,426       183,727  
Net debt       369,641         370,312       369,277       332,454  
Quarterly increase/(decrease) in net debt       (671 )       1,035       36,823       (19,610 )
Non-cash increase in debt related to facility lease modification       12,656         -       -       -  
Quarterly increase/(decrease) excluding non-cash changes in net debt     $ (13,327 )     $ 1,035     $ 36,823     $ (19,610 )
 

Table 23 contains the reconciliation of MC Q4 2018 projected Adjusted EBITDA to MC Q4 2018 projected net income:

       

Table 23

           

Machine Clothing Q4 2018 Projected range
of Adjusted EBITDA
(in millions)

   

Q4 Results
to meet low
end of range

   

Q4 Results
to meet high
end of range

Net income (non-GAAP)     $39     $43
Depreciation and amortization     8     8
EBITDA (non-GAAP)     $47     $51
Restructuring expenses     *     *
Foreign currency revaluation (gains)     *     *
Adjusted EBITDA (non-GAAP)     $47     $51

* Due to the uncertainty of these items, management is currently unable to project restructuring expenses and foreign currency revaluation gains/losses for 2018.


This press release may contain statements, estimates, 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,” and similar expressions identify forward-looking statements, which generally are not historical in nature. 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) that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections.

Forward-looking statements in this release or in the webcast include, without limitation, statements about macroeconomic and paper-industry trends and conditions during 2018 and in future years; expectations in 2018 and in future periods of sales, EBITDA, Adjusted EBITDA (both in dollars and as a percentage of net sales), 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; the impact of the new revenue recognition standard on financial results for each business segment and for the Company as a whole; the impact of the U.S. tax legislation passed in Q4 2017; the timing and impact of the restructuring in France; 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.


               
ALBANY INTERNATIONAL CORP.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)
(unaudited)
 
 
Three Months Ended Nine Months Ended
September 30, September 30,
 
2018 2017 2018 2017
 
$ 253,253 $ 222,141 Net sales $ 739,459 $ 636,989
  160,227     142,582   Cost of goods sold   472,604     418,224
 
93,026 79,559 Gross profit 266,855 218,765
39,071 40,575 Selling, general, and administrative expenses 117,708 122,296
9,958 10,553 Technical and research expenses 30,473 30,788
  2,552     5,503   Restructuring expenses, net   13,714     10,220
 
41,445 22,928 Operating income 104,960 55,461
4,621 4,429 Interest expense, net 13,530 13,042
  (3,151 )   (530 ) Other (income)/expense, net   (973 )   2,854
 
39,975 19,029 Income before income taxes 92,403 39,565
  11,491     3,809   Income tax expense   23,131     12,138
 
28,484 15,220 Net income 69,272 27,427
  269     (49 ) Net income/(loss) attributable to the noncontrolling interest   447     202
$ 28,215   $ 15,269   Net income attributable to the Company $ 68,825   $ 27,225
 
$ 0.87 $ 0.47 Earnings per share attributable to Company shareholders - Basic $ 2.13 $ 0.85
 
$ 0.87 $ 0.47 Earnings per share attributable to Company shareholders - Diluted $ 2.13 $ 0.85
 
Shares of the Company used in computing earnings per share:
32,264 32,187 Basic 32,247 32,160
 
32,280 32,214 Diluted 32,263 32,193
 
$ 0.17 $ 0.17 Dividends declared per share, Class A and Class B $ 0.51 $ 0.51

       
ALBANY INTERNATIONAL CORP.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
(unaudited)
 
 
September 30, December 31,
2018 2017
ASSETS
Cash and cash equivalents $ 160,593 $ 183,727
Accounts receivable, net 252,464 202,675
Contract assets 56,100 -
Inventories 99,765 136,519
Income taxes prepaid and receivable 6,643 6,266
Prepaid expenses and other current assets   20,541         14,520  
Total current assets 596,106 543,707
 
Property, plant and equipment, net 462,438 454,302
Intangibles, net 50,765 55,441
Goodwill 165,103 166,796
Deferred income taxes 79,865 68,648
Noncurrent receivables 41,657 32,811
Other assets   52,392         39,493  
Total assets $ 1,448,326       $ 1,361,198  
 
LIABILITIES AND SHAREHOLDERS' EQUITY
Notes and loans payable $ - $ 262
Accounts payable 51,373 44,899
Accrued liabilities 132,219 105,914
Current maturities of long-term debt 1,231 1,799
Income taxes payable   20,725         8,643  
Total current liabilities 205,548 161,517
 
Long-term debt 529,003 514,120
Other noncurrent liabilities 92,218 101,555
Deferred taxes and other liabilities   12,915         10,991  
Total liabilities   839,684         788,183  
 
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; issued 37,450,329 in 2018
and 37,395,753 in 2017 37 37
Class B Common Stock, par value $.001 per share;
authorized 25,000,000 shares; issued and
outstanding 3,233,998 in 2018 and 2017 3 3
Additional paid in capital 430,231 428,423
Retained earnings 581,369 534,082
Accumulated items of other comprehensive income:
Translation adjustments (110,900 ) (87,318 )
Pension and postretirement liability adjustments (48,293 ) (50,536 )
Derivative valuation adjustment 9,432 1,953
Treasury stock (Class A), at cost 8,418,620 shares in 2018
and 8,431,335 shares in 2017   (256,603 )       (256,876 )
Total Company shareholders' equity 605,276 569,768
Noncontrolling interest   3,366         3,247  
Total equity   608,642         573,015  
Total liabilities and shareholders' equity $ 1,448,326       $ 1,361,198  

 
ALBANY INTERNATIONAL CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
             
 
Three Months Ended Nine Months ended
September 30, September 30,
 
2018 2017 2018 2017
OPERATING ACTIVITIES
$ 28,484 $ 15,220 Net income $ 69,272 $ 27,427
Adjustments to reconcile net income to net cash provided by operating activities:
17,436 15,522 Depreciation 52,852 45,367
2,366 2,608 Amortization 7,571 7,889
(5,102 ) (168 ) Change in other noncurrent liabilities (6,333 ) (2,522 )
1,331 (3,263 ) Change in deferred taxes and other liabilities (5,571 ) (10,620 )
2,131 1,086 Provision for write-off of property, plant and equipment 3,255 1,916
150 211 Non-cash interest expense 304 634
543 195 Compensation and benefits paid or payable in Class A Common Stock 1,879 1,865
(10 ) 2 Fair value adjustment on foreign currency option 61 131
- 4,149 Write-off of intangible assets in a discontinued product line - 4,149
Changes in operating assets and liabilities that provided/(used) cash:
(4,177 ) (4,645 ) Accounts receivable (48,547 ) (19,781 )
3,040 - Contract assets (8,721 ) -
(2,228 ) (3,944 ) Inventories (12,843 ) (17,210 )
103 (601 ) Prepaid expenses and other current assets (5,117 ) (3,298 )
(551 ) - Income taxes prepaid and receivable (454 ) (2,817 )
(2,728 ) (4,769 ) Accounts payable 6,154 (2,704 )
7,565 5,425 Accrued liabilities 12,233 4,525
6,766 3,472 Income taxes payable 13,355 2,964
(4,676 ) (8,107 ) Noncurrent receivables (8,846 ) (15,643 )
  (5,728 )   (4,495 ) Other, net   (9,049 )   (557 )
  44,715     17,898   Net cash provided by operating activities   61,455     21,715  
 
INVESTING ACTIVITIES
(21,441 ) (15,319 ) Purchases of property, plant and equipment (60,564 ) (61,724 )
  (78 )   (147 ) Purchased software   (130 )   (538 )
  (21,519 )   (15,466 ) Net cash used in investing activities   (60,694 )   (62,262 )
 
FINANCING ACTIVITIES
3,000 13,076 Proceeds from borrowings 26,031 45,335
(10,471 ) (3,569 ) Principal payments on debt (24,614 ) (24,711 )
- - Taxes paid in lieu of share issuance (1,652 ) (1,364 )
52 356 Proceeds from options exercised 202 531
  (5,485 )   (5,470 ) Dividends paid   (16,441 )   (16,396 )
  (12,904 )   4,393   Net cash (used in)/provided by financing activities   (16,474 )   3,395  
 
  (4,443 )   7,848   Effect of exchange rate changes on cash and cash equivalents   (7,421 )   8,875  
 
5,849 14,673 (Decrease)/increase in cash and cash equivalents (23,134 ) (28,277 )
  154,744     138,792   Cash and cash equivalents at beginning of period   183,727     181,742  
$ 160,593   $ 153,465   Cash and cash equivalents at end of period $ 160,593   $ 153,465  

CONTACT:
Albany International Corp.
Investors
John Cozzolino, 518-445-2281
john.cozzolino@albint.com
or
Media
Heather Kralik, 801-505-7001
heather.kralik@albint.com

Exhibit 99.2
 
 Q3 Financial PerformanceOctober 30, 2018  www.albint.com | AIN | #albint 
 

 ‘Non-GAAP’ Items and Forward-Looking Statements  This presentation contains the following non-GAAP measures:Percentage changes in net sales, excluding currency rate effects (for each segment, and the Company as a whole);Adjusted EBITDA (for each segment, and the Company as a whole; absolute and as a percentage of sales);Net debt; andNet income per share attributable to the Company, excluding adjustments. We think such items provide useful information to investors regarding the Company’s core operational performance. See the Company’s earnings release (which accompanies this presentation) for additional information including reconciliations to GAAP measures.  This presentation also may contain statements, estimates, or projections that constitute “forward-looking statements” as defined under U.S. federal securities laws. Forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from the Company’s historical experience and our present expectations or projections. We disclaim any obligation to update any information in this presentation to reflect any changes or developments after the date on the cover page. Certain additional disclosures regarding our use of these ‘non-GAAP’ items and forward-looking statements are set forth in our second-quarter earnings press release dated October 30, 2018, and in our SEC filings, including our most recent quarterly reports and our annual reports for the years ended December 31, 2015, 2016, and 2017. Our use of such items in this presentation is subject to those additional disclosures, which we urge you to read.  2 
 

 Net Sales by Segment  3    (in thousands, except percentages)   Net SalesThree Months endedSeptember 30, 2018 2017      PercentChange  Impact of Changesin CurrencyTranslation Rates  Increase /(decrease) due to ASC 606  Percent Changeexcluding Currency Rate and ASC 606 Effects  Machine Clothing (MC)   $158,971   $150,694   5.5%   $(1,225)   $3,336   4.1%  Albany Engineered Composites (AEC)   94,282   71,447   32.0%   (441)   (5,028)   39.6%  Total   $253,253   $222,141   14.0%   $(1,666)   $(1,692)   15.5%    (in thousands, except percentages)   Net SalesNine Months endedSeptember 30, 2018 2017      PercentChange  Impact of Changesin CurrencyTranslation Rates  Increase /(decrease) due to ASC 606  Percent Changeexcluding Currency Rate and ASC 606 Effects  Machine Clothing (MC)   $469,758   $440,093   6.7%   $8,675   $8,404   2.9%  Albany Engineered Composites (AEC)   269,701   196,896   37.0%   3,085   (2,062)   36.5%  Total   $739,459   $636,989   16.1%   $11,760   $6,342   13.2% 
 

 Gross Profit Margin by Quarter  4  Includes 7.3% impact from profitability revision in two AEC contracts 
 

 Net Income (GAAP) and Adjusted EBITDA (non-GAAP) by Segment  5    Three Months ended September 30, 2018         (in thousands)   Machine Clothing    Albany Engineered Composites  Corporate expenses and other   Total Company  Operating income/(loss) (GAAP)  $50,310  $3,612  $(12,477)   $41,445  Interest, taxes, other income/expense  -  -  (12,961)   (12,961)  Net income (GAAP)   50,310   3,612  (25,438)   28,484  Interest expense, net   -  -   4,621   4,621  Income tax expense  -  -  11,491  11,491  Depreciation and amortization   7,725   10,894   1,183  19,802  EBITDA (non-GAAP)   58,035  14,506   (8,143)  64,398  Restructuring expenses, net   371   2,189    (8)   2,552  Foreign currency revaluation (gains)/losses   (38)   242  (3,439)   (3,235)  Write-off of inventory in a discontinued product line  -  -  -  -  Pretax (income)/loss attributable to noncontrolling interest in ASC  -   (397)  -   (397)  Adjusted EBITDA (non-GAAP)  $58,368  $16,540  $(11,590)  $63,318  Three Months ended September 30, 2017          Machine Clothing    Albany Engineered Composites    Corporate expenses and other    Total Company   $42,679   $(9,301)  $(10,450)   $22,928  -  -   (7,708)   (7,708)   42,679   (9,301)   (18,158)   15,220  -  -   4,429   4,429  -  -   3,809   3,809   8,380   8,591   1,159   18,130   51,059   (710)   (8,761)   41,588   96   5,407   -   5,503   1,114   137   266   1,517  -   3,155  -   3,155  -   136   -   136  $52,269   $8,125   $(8,495)   $51,899 
 

 Net Income (GAAP) and Adjusted EBITDA (non-GAAP) by Segment  6    Nine Months ended September 30, 2018         (in thousands)   Machine Clothing    Albany Engineered Composites  Corporate expenses and other   Total Company  Operating income/(loss) (GAAP)  $131,921   $9,979  $(36,940)  $104,960   Interest, taxes, other income/expense  -  -  (35,688)  (35,688)  Net income (GAAP)  131,921  9,979  (72,628)  69,272  Interest expense, net   -  -  13,530  13,530  Income tax expense  -  -  23,131  23,131  Depreciation and amortization  24,269  32,297  3,857  60,423  EBITDA (non-GAAP)  156,190  42,276  (32,110)  166,356  Restructuring expenses, net  10,523  2,968  223  13,714  Foreign currency revaluation (gains)/losses   (852)   544  (2,940)   (3,248)  Write-off of inventory in a discontinued product line  -  -  -  -  Pretax (income)/loss attributable to noncontrolling interest in ASC  -  (619)  -   (619)  Adjusted EBITDA (non-GAAP)  $165,861   $45,169   $(34,827)  $176,203   Nine Months ended September 30, 2017          Machine Clothing    Albany Engineered Composites *   Corporate expenses and other    Total Company   $119,366   $(32,242)  $(31,663)   $55,461  -  -   (28,034)   (28,034)   119,366   (32,242)   (59,697)   27,427  -  -   13,042   13,042  -  -   12,138   12,138   25,098   24,613   3,545   53,256   144,464   (7,629)   (30,972)   105,863   1,012   9,208   -   10,220   4,427   171   2,318   6,916  -   3,155  -   3,155  -   (178)  -   (178)  $149,903   $4,727   ($28,654)   $125,976  * Includes $15.8 million charge for AEC contract revisions 
 

 Earnings Per Share  7  *Includes $0.31 charge for AEC contract revisions      Per share amounts (Basic)  Three Months endedSeptember 30, 2018 2017     Nine Months endedSeptember 30, 2018 2017 *    Net income attributable to the Company, as reported (GAAP)  $0.87  $0.47  $2.13  $0.85  Adjustments:          Restructuring expenses, net  0.06  0.11  0.30  0.20  Discrete tax adjustments and effect of change in income tax rate  (0.01)  (0.10)  (0.13)  (0.07)  Foreign currency revaluation losses/(gains)  (0.07)  0.03  (0.07)  0.14  Write-off of inventory in a discontinued product line  -  0.06  -  0.06  Net income attributable to the Company, excluding adjustments (non-GAAP)  $0.85  $0.57  $2.23  $1.18 
 

 Total Debt (GAAP) and Net Debt* (non-GAAP) $ thousands  8  * Total debt less cash see table 22 for reconciliation of total debt to net debt