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): | April 10, 2014 | |||
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
| ||
216 Airport Drive, Rochester, New Hampshire | 03867 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant’s telephone number, including area code (518) 445-2200
| ||||
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 240.13a-4(c)) | |||
Item 8.01 Other Events
Effective January 1, 2014, Albany International Corp. (the “Company) changed its business segment reporting by recasting certain expenses previously identified as Research and Unallocated expenses to existing segments. The Company has two reportable segments: Machine Clothing (MC) and Albany Engineered Composites (AEC), and had Research and Unallocated expenses that were not allocated to the segments. Research and development expenses will now be included in segment operating expenses. Prior to this change, Unallocated expenses included long-term incentive compensation for all company employees. To the extent such programs are related to MC and AEC employees, such expenses will now be included in segment operating expenses. Additionally, the segment previously referred to as Unallocated expenses, will now be referred to as Corporate expenses.
These changes are being made to be consistent with how the chief operating decision maker assesses Company performance. The purpose of this Form 8-K is to show the effect of these changes on previously reported segment operating income, research and development expenses, depreciation and amortization expenses, and Adjusted EBITDA, as detailed in Exhibit 99.1.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
99.1 Schedules showing the effect on operating income, research and development expenses, depreciation and amortization, and Adjusted EBITDA resulting from changes in reportable segments for quarterly periods of 2013, full year 2013, and full year 2012.
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: April 10, 2014
EXHIBIT INDEX
Exhibit No. Description
99.1 | Schedules showing the effect on operating income, research and development expenses, depreciation and amortization, and Adjusted EBITDA resulting from changes in reportable segments for quarterly periods of 2013, full year 2013, and full year 2012. |
99.1 Schedules showing the effect on operating income, research and development expenses, depreciation and amortization, and Adjusted EBITDA resulting from changes in reportable segments for quarterly periods of 2013, full year 2013, and full year 2012. |
Three months ended March 31, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $42,908 | ($966 | ) | ($4,386 | ) | $37,556 | ||||||
Albany Engineered Composites (AEC) | (2,063 | ) | (400 | ) | (1,940 | ) | (4,403 | ) | ||||
Research expenses | (6,991 | ) | - | 6,991 | - | |||||||
Corporate expenses | (11,336 | ) | 1,366 | (665 | ) | (10,635 | ) | |||||
Operating income/(loss) | $22,518 | $- | $- | $22,518 | ||||||||
Three months ended June 30, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $20,699 | ($1,063 | ) | ($4,815 | ) | $14,821 | ||||||
Albany Engineered Composites (AEC) | (1,825 | ) | (346 | ) | (2,507 | ) | (4,678 | ) | ||||
Research expenses | (7,673 | ) | - | 7,673 | - | |||||||
Corporate expenses | (14,714 | ) | 1,409 | (351 | ) | (13,656 | ) | |||||
Operating income/(loss) | ($3,513 | ) | $- | $- | ($3,513 | ) | ||||||
Three months ended September 30, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $33,196 | ($1,144 | ) | ($4,142 | ) | $27,910 | ||||||
Albany Engineered Composites (AEC) | (572 | ) | (505 | ) | (2,874 | ) | (3,951 | ) | ||||
Research expenses | (7,418 | ) | - | 7,418 | - | |||||||
Corporate expenses | (11,951 | ) | 1,649 | (402 | ) | (10,704 | ) | |||||
Operating income/(loss) | $13,255 | $- | $- | $13,255 | ||||||||
Three months ended December 31, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $39,895 | ($820 | ) | ($4,992 | ) | $34,083 | ||||||
Albany Engineered Composites (AEC) | 1,486 | (114 | ) | (2,744 | ) | (1,372 | ) | |||||
Research expenses | (8,138 | ) | - | 8,138 | - | |||||||
Corporate expenses | (13,412 | ) | 934 | (402 | ) | (12,880 | ) | |||||
Operating income/(loss) | $19,831 | $- | $- | $19,831 | ||||||||
Six months ended June 30, 2013 |
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $63,607 | ($2,029 | ) | ($9,201 | ) | $52,377 | ||||||
Albany Engineered Composites (AEC) | (3,888 | ) | (746 | ) | (4,447 | ) | (9,081 | ) | ||||
Research expenses | (14,664 | ) | - | 14,664 | - | |||||||
Corporate expenses | (26,050 | ) | 2,775 | (1,016 | ) | (24,291 | ) | |||||
Operating income/(loss) | $19,005 | $- | $- | $19,005 | ||||||||
Nine months ended September 30, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $96,803 | ($3,173 | ) | ($13,343 | ) | $80,287 | ||||||
Albany Engineered Composites (AEC) | (4,460 | ) | (1,251 | ) | (7,321 | ) | (13,032 | ) | ||||
Research expenses | (22,082 | ) | - | 22,082 | - | |||||||
Corporate expenses | (38,001 | ) | 4,424 | (1,418 | ) | (34,995 | ) | |||||
Operating income/(loss) | $32,260 | $- | $- | $32,260 | ||||||||
Year ended December 31, 2013 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $136,698 | ($3,993 | ) | ($18,335 | ) | $114,370 | ||||||
Albany Engineered Composites (AEC) | (2,974 | ) | (1,365 | ) | (10,065 | ) | (14,404 | ) | ||||
Research expenses | (30,220 | ) | - | 30,220 | - | |||||||
Corporate expenses | (51,413 | ) | 5,358 | (1,820 | ) | (47,875 | ) | |||||
Operating income/(loss) | $52,091 | $- | $- | $52,091 | ||||||||
Year ended December 31, 2012 | ||||||||||||
(in thousands) | As previously reported | Reclassify long-term incentive compensation | Reclassify Research and development expenses | Totals after segment change | ||||||||
Operating income/(loss) | ||||||||||||
Machine Clothing (MC) | $163,873 | ($2,830 | ) | ($17,685 | ) | $143,358 | ||||||
Albany Engineered Composites (AEC) | (840 | ) | (1,389 | ) | (8,689 | ) | (10,918 | ) | ||||
Research expenses | (27,616 | ) | - | 27,616 | - | |||||||
Corporate expenses - pension settlement | (119,735 | ) | - | - | (119,735 | ) | ||||||
Corporate expenses - other | (59,818 | ) | 4,219 | (1,242 | ) | (56,841 | ) | |||||
Operating income/(loss) | ($44,136 | ) | $2,830 | $- | ($44,136 | ) |
Research and development expenses by segment: | ||||||||||||
Three months ended | ||||||||||||
(in thousands) | March 31, 2013 | June 30, 2013 | September 30, 2013 | December 31, 2013 | ||||||||
Research and development expenses | ||||||||||||
Machine Clothing | $4,386 | $4,815 | $4,142 | $4,992 | ||||||||
Albany Engineered Composites | 1,940 | 2,507 | 2,874 | 2,744 | ||||||||
Corporate expenses | 665 | 351 | 402 | 402 | ||||||||
Total | $6,991 | $7,673 | $7,418 | $8,138 | ||||||||
Year to date periods ended | ||||||||||||
(in thousands) | June 30, 2013 | September 30, 2013 | December 31, 2013 | December 31, 2012 | ||||||||
Research and development expenses | ||||||||||||
Machine Clothing | $9,201 | $13,343 | $18,335 | $17,685 | ||||||||
Albany Engineered Composites | 4,447 | 7,321 | 10,065 | 8,689 | ||||||||
Corporate expenses | 1,016 | 1,418 | 1,820 | 1,242 | ||||||||
Total | $14,664 | $22,082 | $30,220 | $27,616 |
Depreciation and amortization expense tables | |||||||||
Three months ended March 31, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $11,561 | $309 | $11,870 | ||||||
Albany Engineered Composites | 1,701 | 30 | 1,731 | ||||||
Research expenses | 339 | (339 | ) | - | |||||
Corporate expenses and other | 2,273 | - | 2,273 | ||||||
Total | $15,874 | $- | $15,874 | ||||||
Three months ended June 30, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $11,479 | $330 | $11,809 | ||||||
Albany Engineered Composites | 1,874 | 190 | 2,064 | ||||||
Research expenses | 520 | (520 | ) | - | |||||
Corporate expenses and other | 2,208 | - | 2,208 | ||||||
Total | $16,081 | $- | $16,081 | ||||||
Three months ended September 30, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $11,084 | $320 | $11,404 | ||||||
Albany Engineered Composites | 2,009 | 290 | 2,299 | ||||||
Research expenses | 610 | (610 | ) | - | |||||
Corporate expenses and other | 2,094 | - | 2,094 | ||||||
Total | $15,797 | $- | $15,797 |
Three months ended December 31, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $11,113 | $325 | $11,438 | ||||||
Albany Engineered Composites | 2,056 | 310 | 2,366 | ||||||
Research expenses | 635 | (635 | ) | - | |||||
Corporate expenses and other | 2,233 | 2,233 | |||||||
Total | $16,037 | $- | $16,037 | ||||||
Six months ended June 30, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $23,040 | $639 | $23,679 | ||||||
Albany Engineered Composites | 3,575 | 220 | 3,795 | ||||||
Research expenses | 859 | (859 | ) | - | |||||
Corporate expenses and other | 4,481 | - | 4,481 | ||||||
Total | $31,955 | $- | $31,955 | ||||||
Nine months ended September 30, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $34,124 | $959 | $35,083 | ||||||
Albany Engineered Composites | 5,584 | 510 | 6,094 | ||||||
Research expenses | 1,469 | (1,469 | ) | - | |||||
Corporate expenses and other | 6,575 | - | 6,575 | ||||||
Total | $47,752 | $- | $47,752 | ||||||
Year ended December 31, 2013 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $45,237 | $1,284 | $46,521 | ||||||
Engineered Composites | 7,640 | 820 | 8,460 | ||||||
Research expenses | 2,104 | (2,104 | ) | - | |||||
Corporate and other | 8,808 | - | 8,808 | ||||||
Total | $63,789 | $- | $63,789 | ||||||
Year ended December 31, 2012 | |||||||||
(in thousands) | As previously reported | Reclassify Research and development expenses | Totals after segment change | ||||||
Depreciation and amortization expense | |||||||||
Machine Clothing | $46,843 | $1,209 | $48,052 | ||||||
Engineered Composites | 5,920 | 43 | 5,963 | ||||||
Research expenses | 1,252 | (1,252 | ) | - | |||||
Corporate and other | 9,052 | - | 9,052 | ||||||
Total | $63,067 | $- | $63,067 |
Adjusted EBITDA tables | ||||||||||||||||||||||||
Three months ended March 31, 2013, as previously reported | Three months ended March 31, 2013, after segment change | |||||||||||||||||||||||
(in thousands) | MC | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $42,908 | ($2,063 | ) | ($29,334 | ) | $11,511 | $37,556 | ($4,403 | ) | ($21,642 | ) | $11,511 | ||||||||||||
Loss/(income) from discontinued operations | - | - | - | - | - | - | - | - | ||||||||||||||||
Interest expense, net | - | - | 4,025 | 4,025 | - | - | 4,025 | 4,025 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 6,248 | 6,248 | - | - | 6,248 | 6,248 | ||||||||||||||||
Depreciation and amortization | 11,561 | 1,701 | 2,612 | 15,874 | 11,870 | 1,731 | 2,273 | 15,874 | ||||||||||||||||
EBITDA | 54,469 | (362 | ) | (16,449 | ) | 37,658 | 49,426 | (2,672 | ) | (9,096 | ) | 37,658 | ||||||||||||
Restructuring and other, net | 193 | 443 | - | 636 | 193 | 443 | - | 636 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | (743 | ) | - | 11 | (732 | ) | (743 | ) | - | 11 | (732 | ) | ||||||||||||
Gain on sale of former manufacturing facility | - | - | (3,763 | ) | (3,763 | ) | - | - | (3,763 | ) | (3,763 | ) | ||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $53,919 | $81 | ($20,201 | ) | $33,799 | $48,876 | ($2,229 | ) | ($12,848 | ) | $33,799 | |||||||||||||
Three months ended June 30, 2013, as previously reported | Three months ended June 30, 2013, after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $20,699 | ($1,825 | ) | ($26,253 | ) | ($7,379 | ) | $14,821 | ($4,678 | ) | ($17,522 | ) | ($7,379 | ) | ||||||||||
Loss/(income) from discontinued operations | - | - | 351 | 351 | - | - | 351 | 351 | ||||||||||||||||
Interest expense, net | - | - | 3,547 | 3,547 | - | - | 3,547 | 3,547 | ||||||||||||||||
Income tax (benefit)/expense | - | - | (2,243 | ) | (2,243 | ) | - | - | (2,243 | ) | (2,243 | ) | ||||||||||||
Depreciation and amortization | 11,479 | 1,874 | 2,728 | 16,081 | 11,809 | 2,064 | 2,208 | 16,081 | ||||||||||||||||
EBITDA | 32,178 | 49 | (21,870 | ) | 10,357 | 26,630 | (2,614 | ) | (13,659 | ) | 10,357 | |||||||||||||
Restructuring and other, net | 24,230 | 91 | - | 24,321 | 24,230 | 91 | - | 24,321 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | (452 | ) | - | 1,896 | 1,444 | (452 | ) | - | 1,896 | 1,444 | ||||||||||||||
Gain on sale of former manufacturing facility | - | - | - | - | - | - | - | - | ||||||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $55,956 | $140 | ($19,974 | ) | $36,122 | $50,408 | ($2,523 | ) | ($11,763 | ) | $36,122 | |||||||||||||
Three months ended September 30, 2013, as previously reported | Three months ended September 30, 2013, after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $33,196 | ($572 | ) | ($27,926 | ) | $4,698 | $27,910 | ($3,951 | ) | ($19,261 | ) | $4,698 | ||||||||||||
Loss/(income) from discontinued operations | - | - | - | - | - | - | - | - | ||||||||||||||||
Interest expense, net | - | - | 3,484 | 3,484 | - | - | 3,484 | 3,484 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 2,381 | 2,381 | - | - | 2,381 | 2,381 | ||||||||||||||||
Depreciation and amortization | 11,084 | 2,009 | 2,704 | 15,797 | 11,404 | 2,299 | 2,094 | 15,797 | ||||||||||||||||
EBITDA | 44,280 | 1,437 | (19,357 | ) | 26,360 | 39,314 | (1,652 | ) | (11,302 | ) | 26,360 | |||||||||||||
Restructuring and other, net | 2,250 | 6 | - | 2,256 | 2,250 | 6 | - | 2,256 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | 1,328 | - | 1,975 | 3,303 | 1,328 | - | 1,975 | 3,303 | ||||||||||||||||
Gain on sale of former manufacturing facility | - | - | - | - | - | - | - | - | ||||||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $47,858 | $1,443 | ($17,382 | ) | $31,919 | $42,892 | ($1,646 | ) | ($9,327 | ) | $31,919 |
Three months ended December 31, 2013, as previously reported | Three months ended December 31, 2013, after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $39,895 | $1,486 | ($32,553 | ) | $8,828 | $34,083 | ($1,372 | ) | ($23,883 | ) | $8,828 | |||||||||||||
Loss/(income) from discontinued operations | - | - | (305 | ) | (305 | ) | - | - | (305 | ) | (305 | ) | ||||||||||||
Interest expense, net | - | - | 2,703 | 2,703 | - | - | 2,703 | 2,703 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 6,986 | 6,986 | - | - | 6,986 | 6,986 | ||||||||||||||||
Depreciation and amortization | 11,113 | 2,056 | 2,868 | 16,037 | 11,438 | 2,366 | 2,233 | 16,037 | ||||||||||||||||
EBITDA | 51,008 | 3,542 | (20,301 | ) | 34,249 | 45,521 | 994 | (12,266 | ) | 34,249 | ||||||||||||||
Restructuring and other, net | (2,105 | ) | - | - | (2,105 | ) | (2,105 | ) | - | - | (2,105 | ) | ||||||||||||
Foreign currency revaluation losses/(gains) | 163 | 41 | 1,348 | 1,552 | 163 | 41 | 1,348 | 1,552 | ||||||||||||||||
Gain on sale of former manufacturing facility | - | - | - | - | - | - | - | - | ||||||||||||||||
Income attributable to noncontrolling interest in ASC | - | (141 | ) | - | (141 | ) | - | (141 | ) | - | (141 | ) | ||||||||||||
Adjusted EBITDA | $49,066 | $3,442 | ($18,953 | ) | $33,555 | $43,579 | $894 | ($10,918 | ) | $33,555 | ||||||||||||||
Six months ended June 30, 2013, as previously reported | Six months ended June 30, 2013 after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $63,607 | ($3,888 | ) | ($55,587 | ) | $4,132 | $52,377 | ($9,081 | ) | ($39,164 | ) | $4,132 | ||||||||||||
Loss/(income) from discontinued operations | - | - | 351 | 351 | - | - | 351 | 351 | ||||||||||||||||
Interest expense, net | - | - | 7,572 | 7,572 | - | - | 7,572 | 7,572 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 4,005 | 4,005 | - | - | 4,005 | 4,005 | ||||||||||||||||
Depreciation and amortization | 23,040 | 3,575 | 5,340 | 31,955 | 23,679 | 3,795 | 4,481 | 31,955 | ||||||||||||||||
EBITDA | 86,647 | (313 | ) | (38,319 | ) | 48,015 | 76,056 | (5,286 | ) | (22,755 | ) | 48,015 | ||||||||||||
Restructuring and other, net | 24,423 | 534 | - | 24,957 | 24,423 | 534 | - | 24,957 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | (1,195 | ) | - | 1,907 | 712 | (1,195 | ) | - | 1,907 | 712 | ||||||||||||||
Pension settlement charges | - | - | (3,763 | ) | (3,763 | ) | - | - | (3,763 | ) | (3,763 | ) | ||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $109,875 | $221 | ($40,175 | ) | $69,921 | $99,284 | ($4,752 | ) | ($24,611 | ) | $69,921 | |||||||||||||
Nine months ended September 30, 2013, as previously reported | Nine months ended September 30, 2013 after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $96,803 | ($4,460 | ) | ($83,513 | ) | $8,830 | $80,287 | ($13,032 | ) | ($58,425 | ) | $8,830 | ||||||||||||
Loss/(income) from discontinued operations | - | - | 351 | 351 | - | - | 351 | 351 | ||||||||||||||||
Interest expense, net | - | - | 11,056 | 11,056 | - | - | 11,056 | 11,056 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 6,386 | 6,386 | - | - | 6,386 | 6,386 | ||||||||||||||||
Depreciation and amortization | 34,124 | 5,584 | 8,044 | 47,752 | 35,083 | 6,094 | 6,575 | 47,752 | ||||||||||||||||
EBITDA | 130,927 | 1,124 | (57,676 | ) | 74,375 | 115,370 | (6,938 | ) | (34,057 | ) | 74,375 | |||||||||||||
Restructuring and other, net | 26,673 | 540 | - | 27,213 | 26,673 | 540 | - | 27,213 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | 133 | - | 3,882 | 4,015 | 133 | - | 3,882 | 4,015 | ||||||||||||||||
Pension settlement charges | - | - | (3,763 | ) | (3,763 | ) | - | - | (3,763 | ) | (3,763 | ) | ||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $157,733 | $1,664 | ($57,557 | ) | $101,840 | $142,176 | ($6,398 | ) | ($33,938 | ) | $101,840 | |||||||||||||
Year ended December 31, 2013, as previously reported | Year ended December 31, 2013 after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $136,698 | ($2,974 | ) | ($116,066 | ) | $17,658 | $114,370 | ($14,404 | ) | ($82,308 | ) | $17,658 | ||||||||||||
Loss/(income) from discontinued operations | - | - | 46 | 46 | - | - | 46 | 46 | ||||||||||||||||
Interest expense, net | - | - | 13,759 | 13,759 | - | - | 13,759 | 13,759 | ||||||||||||||||
Income tax (benefit)/expense | - | - | 13,372 | 13,372 | - | - | 13,372 | 13,372 | ||||||||||||||||
Depreciation and amortization | 45,237 | 7,640 | 10,912 | 63,789 | 46,521 | 8,460 | 8,808 | 63,789 | ||||||||||||||||
EBITDA | 181,935 | 4,666 | (77,977 | ) | 108,624 | 160,891 | (5,944 | ) | (46,323 | ) | 108,624 | |||||||||||||
Restructuring and other, net | 24,568 | 540 | - | 25,108 | 24,568 | 540 | - | 25,108 | ||||||||||||||||
Foreign currency revaluation losses/(gains) | 296 | 41 | 5,230 | 5,567 | 296 | 41 | 5,230 | 5,567 | ||||||||||||||||
Pension settlement charges | - | - | (3,763 | ) | (3,763 | ) | - | - | (3,763 | ) | (3,763 | ) | ||||||||||||
Income attributable to noncontrolling interest in ASC | - | (141 | ) | - | (141 | ) | - | (141 | ) | - | (141 | ) | ||||||||||||
Adjusted EBITDA | $206,799 | $5,106 | ($76,510 | ) | $135,395 | $185,755 | ($5,504 | ) | ($44,856 | ) | $135,395 |
Year ended December 31, 2012, as previously reported | Year ended December 31, 2012, after segment change | |||||||||||||||||||||||
(in thousands) | Machine Clothing | AEC | Research and Unallocated | Total Company | Machine Clothing | AEC | Corporate expenses and other | Total Company | ||||||||||||||||
Net income | $163,873 | ($840 | ) | ($132,056 | ) | $30,977 | $143,358 | ($10,918 | ) | ($101,463 | ) | $30,977 | ||||||||||||
Loss/(income) from discontinued operations | - | - | (71,820 | ) | (71,820 | ) | - | - | (71,820 | ) | (71,820 | ) | ||||||||||||
Interest expense, net | - | - | 16,601 | 16,601 | - | - | 16,601 | 16,601 | ||||||||||||||||
Income tax (benefit)/expense | - | - | (27,523 | ) | (27,523 | ) | - | - | (27,523 | ) | (27,523 | ) | ||||||||||||
Depreciation and amortization | 46,843 | 5,920 | 10,304 | 63,067 | 48,052 | 5,963 | 9,052 | 63,067 | ||||||||||||||||
EBITDA | 210,716 | 5,080 | (204,494 | ) | 11,302 | 191,410 | (4,955 | ) | (175,153 | ) | 11,302 | |||||||||||||
Restructuring and other, net | 7,386 | - | (325 | ) | 7,061 | 7,386 | (325 | ) | - | 7,061 | ||||||||||||||
Foreign currency revaluation losses/(gains) | 1,633 | 2 | 5,715 | 7,350 | 1,633 | 2 | 5,715 | 7,350 | ||||||||||||||||
Pension settlement charges | - | - | 119,735 | 119,735 | - | - | 119,735 | 119,735 | ||||||||||||||||
Income attributable to noncontrolling interest in ASC | - | - | - | - | - | - | - | - | ||||||||||||||||
Adjusted EBITDA | $219,735 | $5,082 | ($79,369 | ) | $145,448 | $200,429 | ($5,278 | ) | ($49,703 | ) | $145,448 |