Albany International Corp. Financial Ratios — AIN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	8.47	7.22	4.02	9.33	12.08	10.39	6.26	14.75	20.56	13.42	14.5	10.67	11.44	8.44	-5.62
Return on Assets (%)	2.78	2.59	1.53	3.86	5.62	4.64	2.52	5.97	9.16	6.52	7.63	5.99	6.39	5.03	-3.41
Return on Capital (%)	5.28	- -	3.48	6.64	- -	7.12	4.33	8.97	12.78	9.37	10.64	8.07	8.41	6.67	- -
Return on Invested Capital (%)	4.02	- -	5.22	6.41	- -	7.77	5.22	9.75	12.64	9.76	10.35	9.92	8.08	7.59	- -
Gross Margin (%)	39.9	40.13	38.36	39.13	39.26	38.63	34.3	35.6	37.73	41.2	40.72	37.66	36.91	32.65	20.62
EBITDA Margin (%)	19.09	19.17	18.61	20.07	20.83	21.8	19	23.46	25.31	27.15	27.92	24.17	21.34	19.02	5.54
Operating Margin (%)	10.66	10.86	10.19	11.45	12.36	13.15	10.67	15.42	18.6	19.08	19.93	17.5	14.65	11.77	-1.9
Incremental Operating Margin (%)	34.84	4.8	154.83	-67.2	-6.86	21.19	-12.4	49.95	62.17	15.77	46.66	-3.83	-11.46	-28.27	- -
Pretax Margin (%)	6.84	-8.98	4.1	9.06	7.25	10.04	6.33	11.73	16.91	15.44	17.86	12.75	13.98	9.51	-5.22
Profit Margin (%)	4.44	4.07	2.31	5.58	8.07	6.76	3.83	8.44	12.56	10.95	12.75	9.25	9.68	7.12	-4.85
Net Income to Common Margin (%)	4.44	4.07	2.31	5.58	8.07	6.76	3.83	8.44	12.56	10.95	12.75	9.25	9.68	7.12	-4.85
Effective Tax Rate (%)	60.51	- -	43.03	38.15	- -	32.52	40.44	27.96	25.15	30.08	28.42	26.88	30.44	24.8	- -
Dvd Payout Ratio (%)	73.43	-52.19	78.06	47.05	36.83	41.24	68.21	26.37	17.3	25.62	21.75	27.21	27.8	36.71	-57.4
Sustainable Growth Rate (%)	2.25	10.99	0.88	4.94	7.63	6.11	1.99	10.86	17	9.98	11.35	7.77	8.26	5.34	-8.84

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	375	320	304	273	266	485	516	525	467	434	381	495	515	387	467
ST Debt	2	84	4	51	1	52	2	1	6	6	5	6	12	8	4
LT Debt	373	236	300	222	265	433	514	524	461	428	376	489	503	380	463
Total Debt/EBITDA	2.49	2.19	2.16	1.82	1.8	2.85	3.15	2.28	1.75	1.77	1.47	1.98	2.1	1.65	7.14
Net Debt/EBITDA	1.7	0.88	0.58	0.62	0.54	1.78	2.03	1.42	0.86	0.64	0.18	0.59	1.16	0.87	5.24
Total Debt/EBIT	4.47	3.87	3.94	3.2	3.03	4.73	5.6	3.47	2.38	2.52	2.06	2.73	3.06	2.67	-20.84
Net Debt/EBIT	3.05	1.56	1.06	1.09	0.92	2.96	3.61	2.16	1.17	0.91	0.26	0.81	1.69	1.4	-15.31
EBITDA to Interest Expense	7.46	8.05	9.26	12.21	12.49	10.94	8.82	11.39	13.58	14.97	14.92	14.03	12.14	14.09	2.54
EBITDA-CapEx/Interest Expense	6.22	6.01	5.2	7.46	8.38	6.36	4.23	7.29	10.12	12.38	11.83	8.63	7.96	9.26	-0.17
EBIT to Interest Expense	4.17	4.56	5.07	6.96	7.41	6.6	4.95	7.48	9.98	10.52	10.65	10.16	8.34	8.72	-0.87
Interest Expense	20	18	15	12	12	16	19	20	20	16	17	18	20	17	26
Common Equity/Total Assets	34.29	37.68	38.59	44.32	48.73	41.39	39.24	41.59	47.38	49.73	55.47	56.71	55.09	64.65	56.81
Long-Term Debt/Equity (%)	89.73	47.8	54.79	43.25	52.75	84.67	89.72	86.1	65.62	52.17	42.79	56.39	52.03	40	63.25
Long-Term Debt/Capital (%)	46.82	31.22	40.41	30.32	34.82	42.8	48.8	46.86	39.43	35.4	30.1	34.19	32.86	26.03	31.94
Long-Term Debt/Total Assets (%)	30.31	20.39	26.65	21.58	26.26	34.27	37.77	36.93	31.27	27.6	24.13	29.79	27.43	23.02	26.94
Total Debt/Equity (%)	90.13	64.79	55.59	53.11	52.87	94.84	90.08	86.3	66.46	52.89	43.4	57.07	53.23	40.8	63.84
Total Debt/Capital (%)	47.03	42.32	41	37.23	34.9	47.94	48.99	46.97	39.93	35.89	30.53	34.6	33.61	26.55	32.24
Total Debt/Total Assets (%)	30.45	27.64	27.04	26.5	26.32	38.38	37.92	37.02	31.67	27.97	24.48	30.15	28.06	23.49	27.19
Net Debt to Equity	61.54	26.14	14.94	18.1	16.03	59.29	58.02	53.79	32.52	19.11	5.47	16.97	29.3	21.42	46.89
Net Debt/Capital (%)	37.74	22.84	15.74	16.82	13.98	36.53	38.22	35.57	23.46	16.21	5.07	12.92	20.87	15.13	25.67
EBITDA	150	146	141	150	148	170	164	231	267	245	259	250	245	234	65
EBITDA-CapEx	125	109	79	91	99	99	79	148	199	202	206	154	160	154	-4
Operating Income (Loss)	84	83	77	85	88	103	92	151	196	172	185	181	168	145	-22

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.7	0.81	1.41	0.98	1.47	0.91	1.14	1.04	0.96	1.26	1.45	1.38	0.7	0.51	0.25
Current Ratio	2.97	2.17	3.31	2.51	3.58	2.51	3.37	3.13	3.05	3.76	3.65	3.97	3.53	3.23	2.1
Quick Ratio	1.62	1.54	2.45	1.84	2.63	1.77	2.4	2.54	2.44	3.01	2.92	3.07	2.63	2.42	1.08
CFO/Avg Current Liab	0.63	0.17	0.32	0.49	0.63	0.5	0.36	0.76	1.02	0.71	1.09	0.61	0.64	0.92	0.46
Common Equity/Total Assets	34.29	37.68	38.59	44.32	48.73	41.39	39.24	41.59	47.38	49.73	55.47	56.71	55.09	64.65	56.81
Long-Term Debt/Equity (%)	89.73	47.8	54.79	43.25	52.75	84.67	89.72	86.1	65.62	52.17	42.79	56.39	52.03	40	63.25
Long-Term Debt/Capital (%)	46.82	31.22	40.41	30.32	34.82	42.8	48.8	46.86	39.43	35.4	30.1	34.19	32.86	26.03	31.94
Long-Term Debt/Total Assets (%)	30.31	20.39	26.65	21.58	26.26	34.27	37.77	36.93	31.27	27.6	24.13	29.79	27.43	23.02	26.94
Total Debt/Equity (%)	90.13	64.79	55.59	53.11	52.87	94.84	90.08	86.3	66.46	52.89	43.4	57.07	53.23	40.8	63.84
Total Debt/Capital (%)	47.03	42.32	41	37.23	34.9	47.94	48.99	46.97	39.93	35.89	30.53	34.6	33.61	26.55	32.24
Total Debt/Total Assets (%)	30.45	27.64	27.04	26.5	26.32	38.38	37.92	37.02	31.67	27.97	24.48	30.15	28.06	23.49	27.19
CFO/Total Liabilities	12.92	5.2	10.83	16.33	19.33	10.76	8.15	16.36	25.96	19.21	32.05	16.55	17.06	31.22	15.45
CFO/CapEx	4.21	0.93	1.01	1.45	2.02	1.14	0.75	1.6	2.95	3.31	4.05	1.33	1.75	2.72	2.18
Altman's Z-Score	2.32	2.47	3.15	3.49	3.59	3.32	3.59	3.81	4.47	4.37	5.08	4.97	4.52	4.79	2.91

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.79	5.04	4.98	5.13	5.47	5.78	5.78	5.4	5.11	4.88	5.54	5.95	5.08	4.89	5.23
Days Sales Outstanding	76.2	72.37	73.26	71.2	66.76	63.1	63.14	67.54	71.44	74.73	65.87	61.32	71.87	74.67	69.85
Inventory Turnover	3.31	3.66	4.03	4.12	4.04	3.98	4.2	5.69	7.25	5.15	4.82	5.02	4.69	5.26	7.02
Days Inventory Outstanding	110.31	99.75	90.66	88.5	90.44	91.64	86.97	64.15	50.34	70.87	75.66	72.69	77.77	69.45	51.98
Accounts Payable Turnover	11.6	13.12	12.88	12.59	13.98	14.45	12.93	11.98	11.34	9.53	9.45	9.61	9.63	10.51	14.01
Accounts Payable Turnover Days	31.46	27.82	28.35	28.98	26.1	25.27	28.24	30.46	32.2	38.31	38.62	37.98	37.92	34.73	26.06
Cash Conversion Cycle	155.06	144.3	135.57	130.71	131.1	129.48	121.88	101.24	89.58	107.29	102.91	96.03	111.72	109.39	95.78
Inventory to Cash Days	-34.11	-27.38	-17.4	-17.3	-23.69	-28.54	-23.83	3.39	21.11	3.87	-9.78	-11.37	-5.91	5.22	17.87
Inventories	130	119	113	107	106	134	137	86	95	110	118	139	170	146	122
Raw Materials	29	25	26	27	28	38	42	40	53	58	59	75	80	77	60
Work In Process	40	45	46	44	42	59	65	33	32	40	45	51	68	55	47
Finished Goods	62	49	41	37	37	38	29	12	10	12	14	14	22	14	14
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	723	711	1,137	1,209	1,169	1,486	1,977	2,013	2,452	2,374	2,861	3,090	3,062	2,498	1,499
- Cash & Cash Equivalents	119	191	223	180	185	182	184	198	196	241	302	292	173	115	112
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	3	4	4	4	3	3	4	4	4	4	6	5	6
+ Total Debt	375	320	304	273	266	485	516	525	467	434	381	495	515	387	467
Enterprise Value	979	840	1,222	1,306	1,253	1,793	2,312	2,344	2,727	2,570	2,944	3,298	3,409	2,775	1,860
Total Capital	797	756	743	733	761	1,012	1,054	1,118	1,170	1,208	1,248	1,431	1,532	1,458	1,450
Total Debt/Capital (%)	47.03	42.32	41	37.23	34.9	47.94	48.99	46.97	39.93	35.89	30.53	34.6	33.61	26.55	32.24
Total Debt / EV	0.38	0.38	0.25	0.21	0.21	0.27	0.22	0.22	0.17	0.17	0.13	0.15	0.15	0.14	0.25
EV/Sales	1.24	1.1	1.61	1.75	1.77	2.3	2.68	2.39	2.59	2.85	3.17	3.19	2.97	2.25	1.57
EV/EBITDA	6.51	5.76	8.67	8.73	8.47	10.54	14.09	10.17	10.22	10.51	11.35	13.18	13.92	11.85	28.4
EV/EBIT	11.66	10.16	15.84	15.31	14.28	17.48	25.09	15.47	13.91	14.96	15.9	18.21	20.27	19.16	- -
EV/Cash Flow to Firm	8.64	18.53	17.14	14.23	11.27	19.61	30.71	15.94	12.68	16.94	12.8	23.34	21.03	12.02	10.55
EV/Free Cash Flow to Firm	7.08	10.2	9.18	8.71	7.84	11.02	14.38	10.19	9.64	13.24	10.38	13.88	13.83	8.92	7.56
Diluted Market Cap	729	718	1,147	1,215	1,173	1,487	1,979	2,014	2,453	2,376	2,871	3,101	3,072	2,506	1,499
Diluted Enterprise Value	984	847	1,233	1,312	1,257	1,794	2,314	2,345	2,728	2,572	2,954	3,309	3,419	2,783	1,860
EV per Share	31.31	26.79	38.63	41.03	39.18	55.87	71.89	72.67	84.45	79.48	91	105.22	109.36	88.85	62.91
TTM Sales	787	761	757	745	710	780	864	982	1,054	901	929	1,035	1,148	1,231	1,183
TTM EBITDA	150	146	141	150	148	170	164	231	267	245	259	250	245	234	65
TTM Operating Income	84	83	77	85	88	103	92	151	196	172	185	181	168	145	-22
TTM Cash Flow to Firm	113	45	71	92	111	91	75	147	215	152	230	141	162	231	176
TTM Free Cash Flow to Firm	138	82	133	150	160	163	161	230	283	194	284	238	247	311	246

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.59	10.03	9.22	8.53	8	9.77	13.21	9.35	9.14	13.01	10.59	13.81	13.21	8.39	6.74
EV/EBIT	11.66	10.16	15.84	15.31	14.28	17.48	25.09	15.47	13.91	14.96	15.9	18.21	20.27	19.16	- -
Enterprise Value	979	840	1,222	1,306	1,253	1,793	2,312	2,344	2,727	2,570	2,944	3,298	3,409	2,775	1,860
Low Price	17.02	14.74	23.13	31.92	27.64	30.53	43.45	57.95	60.35	30.46	65.14	75.24	78.2	67.39	41.15
EV/Sales	1.24	1.1	1.61	1.75	1.77	2.3	2.68	2.39	2.59	2.85	3.17	3.19	2.97	2.25	1.57
EV/EBITDA	6.51	5.76	8.67	8.73	8.47	10.54	14.09	10.17	10.22	10.51	11.35	13.18	13.92	11.85	28.4
Price/Earnings	20.69	22.96	64.92	29.09	20.41	28.17	59.7	24.29	18.52	24.08	24.15	32.26	27.55	28.5	- -
Price/Earnings Average	20.97	21.76	57.91	27.81	20.48	24.49	50.71	26.05	19.06	19.2	22.63	28.56	25.88	30.76	-33.31
Price/Earnings High	25.13	26.54	67.63	29.88	23.21	30.12	63.78	31.98	22.45	26.2	25.51	34.88	32.37	35.24	-43.13
Price/Earnings Low	15.23	14.92	41.79	24.44	15.43	18.58	42.21	22.55	14.72	9.99	17.79	24.62	21.94	24.02	-21.22
Price/Book Value	1.71	1.63	2.62	2.65	2.38	2.84	3.7	3.41	3.51	3.08	3.32	3.32	3.03	2.34	1.54
Price/Book Value Average	1.74	1.55	2.33	2.53	2.38	2.47	3.14	3.66	3.61	2.46	3.11	2.94	2.84	2.53	1.96
Price/Book Value High	2.08	1.89	2.73	2.72	2.7	3.04	3.95	4.5	4.26	3.35	3.5	3.59	3.56	2.9	2.53
Price/Book Value Low	1.26	1.06	1.68	2.23	1.8	1.87	2.62	3.17	2.79	1.28	2.44	2.53	2.41	1.97	1.25
Price/Tangible Book Value	2.13	1.71	2.43	2.74	2.68	5.22	5.64	5.1	5.23	4.05	4.36	4.71	4.12	3.4	2.73
Price/Tangible Book Value Average	2.16	1.62	2.17	2.62	2.69	4.54	4.79	5.47	5.38	3.23	4.08	4.17	3.87	3.67	3.48
Price/Tangible Book Value High	2.59	1.98	2.53	2.81	3.05	5.58	6.02	6.72	6.34	4.41	4.6	5.1	4.84	4.2	4.51
Price/Tangible Book Value Low	1.57	1.11	1.56	2.3	2.03	3.44	3.98	4.74	4.16	1.68	3.21	3.6	3.28	2.87	2.22
Price/Sales	0.92	0.93	1.5	1.62	1.65	1.9	2.29	2.05	2.33	2.64	3.08	2.99	2.67	2.03	1.27
Price/Sales Average	0.93	0.89	1.34	1.55	1.65	1.66	1.94	2.2	2.39	2.1	2.89	2.64	2.51	2.19	1.61
Price/Sales High	1.12	1.08	1.56	1.67	1.87	2.04	2.45	2.7	2.82	2.87	3.25	3.23	3.13	2.51	2.09
Price/Sales Low	0.68	0.61	0.97	1.36	1.25	1.26	1.62	1.9	1.85	1.09	2.27	2.28	2.12	1.71	1.03
Price/Cash Flow	6.87	20.61	18.16	14.36	11.93	18.35	30.78	15.2	12.24	16.92	13.16	24.1	20.68	11.43	9.83
Price/Cash Flow Average	6.96	19.53	16.2	13.73	11.97	15.96	26.15	16.3	12.59	13.5	12.33	21.33	19.42	12.34	12.53
Price/Cash Flow High	8.34	23.83	18.91	14.75	13.57	19.62	32.89	20.01	14.84	18.42	13.9	26.05	24.29	14.14	16.22
Price/Cash Flow Low	5.05	13.39	11.69	12.07	9.02	12.1	21.77	14.11	9.73	7.02	9.69	18.39	16.46	9.63	7.98
Price/Free Cash Flow Average	5.67	9.5	8.22	8.16	8.03	8.5	11.22	10.03	9.41	10.37	9.92	12.22	12.41	9.05	8.59
Price/Free Cash Flow High	6.79	11.59	9.6	8.76	9.1	10.45	14.12	12.32	11.08	14.16	11.18	14.93	15.52	10.37	11.13
Price/Free Cash Flow Low	4.12	6.52	5.93	7.17	6.05	6.44	9.34	8.68	7.27	5.4	7.8	10.54	10.52	7.07	5.47
EV/Sales Average	1.26	1.06	1.45	1.68	1.77	2.05	2.33	2.53	2.66	2.32	2.97	2.84	2.81	2.42	1.92
EV/Sales High	1.44	1.25	1.68	1.8	1.99	2.43	2.83	3.03	3.08	3.09	3.34	3.43	3.44	2.73	2.4
EV/Sales Low	1	0.78	1.08	1.49	1.36	1.65	2.01	2.24	2.11	1.31	2.36	2.48	2.43	1.94	1.33
EV/EBITDA Average	6.58	5.5	7.8	8.37	8.5	9.4	12.28	10.8	10.49	8.54	10.65	11.76	13.16	12.7	34.68
EV/EBITDA High	7.54	6.52	9.01	8.95	9.56	11.15	14.91	12.93	12.17	11.37	11.97	14.18	16.1	14.38	43.27
EV/EBITDA Low	5.24	4.05	5.8	7.44	6.55	7.57	10.56	9.54	8.34	4.83	8.44	10.26	11.37	10.18	24.09
EV/EBIT Average	11.78	9.71	14.24	14.68	14.33	15.58	21.86	16.43	14.28	12.16	14.92	16.25	19.17	20.53	-101.29
EV/EBIT High	13.51	11.51	16.45	15.69	16.11	18.48	26.56	19.68	16.57	16.18	16.77	19.59	23.45	23.24	-126.4
EV/EBIT Low	9.39	7.15	10.59	13.04	11.03	12.54	18.81	14.52	11.35	6.87	11.82	14.17	16.56	16.45	-70.36
Last Price	23.12	22.68	35.93	37.99	36.55	46.3	61.45	62.43	75.92	73.42	88.45	98.59	98.22	79.97	50.7
High Price	28.08	26.22	37.43	39.02	41.58	49.5	65.65	82.2	92.05	79.91	93.43	106.58	115.39	98.88	83.65
Enterprise Value Average	989	803	1,100	1,253	1,257	1,598	2,015	2,489	2,799	2,089	2,763	2,943	3,223	2,973	2,271
Enterprise Value High	1,134	951	1,270	1,339	1,414	1,895	2,448	2,981	3,248	2,779	3,105	3,548	3,944	3,365	2,834
Enterprise Value Low	788	591	817	1,113	968	1,287	1,733	2,199	2,225	1,181	2,190	2,566	2,785	2,382	1,578

Shares Outstanding	31	31	32	32	32	32	32	32	32	32	32	31	31	31	28
Diluted Weighted Avg Shares	32	32	32	32	32	32	32	32	32	32	32	31	31	31	30
Basic Weighted Avg Shares	31	31	32	32	32	32	32	32	32	32	32	31	31	31	30
Revenue per Share	25.18	24.27	23.93	23.41	22.2	24.3	26.85	30.46	32.64	27.86	28.73	33.02	36.83	39.4	40.01
EBITDA per Share	4.81	4.65	4.45	4.7	4.62	5.3	5.1	7.15	8.26	7.56	8.02	7.98	7.86	7.5	2.22
Operating Income per Share	2.68	2.64	2.44	2.68	2.74	3.2	2.87	4.7	6.07	5.31	5.72	5.78	5.4	4.64	-0.76
Basic EPS, GAAP	1.12	0.99	0.55	1.31	1.79	1.64	1.03	2.57	4.1	3.05	3.66	3.06	3.56	2.81	-1.94
Basic EPS from Cont Ops	0.68	-1.3	0.56	1.31	1.79	1.65	1.01	2.57	4.13	3.01	3.67	3.08	3.58	2.82	-1.93
Diluted EPS, GAAP	1.11	0.98	0.55	1.3	1.79	1.64	1.03	2.57	4.1	3.05	3.65	3.04	3.55	2.8	-1.94
Diluted EPS from Cont Ops	0.67	-1.29	0.55	1.31	1.78	1.64	1.01	2.57	4.13	3.01	3.66	3.07	3.57	2.81	-1.93
Dividend per Share	0.5	0.68	0.44	0.62	0.66	0.68	0.68	0.68	0.72	0.76	0.8	0.84	1	1.04	1.1
Cash Flow per Share	3.37	1.1	1.98	2.65	3.06	2.52	2	4.11	6.2	4.34	6.72	4.09	4.75	6.99	5.16
Free Cash Flow per Basic Share	2.57	-0.08	0.02	0.82	1.54	0.3	-0.66	1.54	4.1	3.03	5.06	1.02	2.04	4.42	2.8
Cash & Equivalents per Share	3.8	6.08	7.04	5.65	5.79	5.66	5.71	6.13	6.05	7.46	9.34	9.31	5.56	3.69	3.8
Book Value per Share	13.5	13.9	13.73	14.33	15.39	16.3	16.6	18.28	21.63	23.84	26.68	29.72	32.43	34.13	33.02
Tangible Book Value per Share	10.85	13.27	14.8	13.87	13.64	8.87	10.9	12.24	14.52	18.11	20.29	20.92	23.82	23.52	18.54

Albany International Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)