SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  Form 10-Q
                                 

(x) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

                      For the quarter ended: March 31, 1999
                                            ---------------     
                                       OR

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

             For the transition period from __________ to __________

                         Commission file number: 0-16214
                                                 -------







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

              Delaware                                              14-0462060
              --------                                              ----------        
(State or other jurisdiction of                            (IRS Employer Identification No.)
incorporation or organization)

1373 Broadway, Albany, New York                                  12204
- -------------------------------                                  -----
(Address of principal executive offices)                       (Zip Code)

Registrant's telephone number, including area code         518-445-2200
                                                           ------------




Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports,)  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No
                                      --- 


The  registrant  had  23,920,924  shares of Class A Common  Stock and  5,785,282
shares of Class B Common Stock outstanding as of March 31, 1999.

ALBANY INTERNATIONAL CORP. INDEX Page No. ------------ Part I Financial information Item 1. Financial Statements Consolidated statements of income and retained earnings - three months ended March 31, 1999 and 1998 1 Consolidated balance sheets - March 31, 1999 and December 31, 1998 2 Consolidated statements of cash flows - three months ended March 31, 1999 and 1998 3 Notes to consolidated financial statements 4-6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 7-9 Part II Other information Item 6. Exhibits and Reports on Form 8-K 10

Item 1. Financial Statements ALBANY INTERNATIONAL CORP. CONSOLIDATED STATEMENTS OF INCOME AND RETAINED EARNINGS (unaudited) (in thousands except per share data) Three Months Ended March 31, 1999 1998 ----------------- ----------------- Net sales $181,569 $176,156 Cost of goods sold 106,549 101,344 ----------------- ----------------- Gross profit 75,020 74,812 Selling, technical and general expenses 52,357 51,231 ----------------- ----------------- Operating income 22,663 23,581 Interest expense, net 4,552 4,418 Other expense, net 103 1,124 ----------------- ----------------- Income before income taxes 18,008 18,039 Income taxes 7,024 7,035 ----------------- ----------------- Income before associated companies 10,984 11,004 Equity in earnings of associated companies 228 50 ----------------- ----------------- Net income 11,212 11,054 Retained earnings, beginning of period 255,586 246,013 Less dividends - 3,140 ----------------- ----------------- Retained earnings, end of period $266,798 $253,927 ================= ================= Net income per share $0.38 $0.36 ================= ================= Diluted net income per share $0.38 $0.36 ================= ================= Cash dividends per common share - $0.105 ================= ================= Weighted average number of shares 29,642,920 30,979,687 ================= ================= The accompanying notes are an integral part of the financial statements. 1

ALBANY INTERNATIONAL CORP. CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) March 31, December 31, 1999 1998 ------------------- --------------------- ASSETS Cash and cash equivalents $9,107 $5,868 Accounts receivable, net 180,764 184,748 Inventories: Finished goods 107,715 115,740 Work in process 48,309 43,523 Raw material and supplies 35,226 37,646 ------------------- --------------------- 191,250 196,909 Deferred taxes and prepaid expenses 23,083 22,188 ------------------- --------------------- Total current assets 404,204 409,713 Property, plant and equipment, net 308,981 325,109 Investments in associated companies 4,035 4,054 Intangibles 59,110 60,800 Deferred taxes 27,092 27,193 Other assets 42,893 39,497 ------------------- --------------------- Total assets $846,315 $866,366 =================== ===================== LIABILITIES AND SHAREHOLDERS' EQUITY Notes and loans payable $109,520 $112,828 Accounts payable 24,464 25,838 Accrued liabilities 59,758 66,791 Current maturities of long-term debt 5,274 5,178 Income taxes payable and deferred 7,891 9,403 ------------------- --------------------- Total current liabilities 206,907 220,038 Long-term debt 179,175 181,137 Other noncurrent liabilities 115,352 113,282 Deferred taxes and other credits 39,075 37,059 ------------------- --------------------- Total liabilities 540,509 551,516 ------------------- --------------------- 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 26,131,672 in 1999 and 26,082,438 in 1998 26 26 Class B Common Stock, par value $.001 per share; authorized 25,000,000 shares; issued and outstanding 5,785,282 in 1999 and 1998 6 6 Additional paid in capital 207,368 206,428 Retained earnings 266,798 255,586 Accumulated items of other comprehensive income: Translation adjustments (105,576) (83,736) Pension liability adjustment (16,868) (16,868) ------------------- --------------------- 351,754 361,442 Less treasury stock (Class A), at cost (2,210,748 shares in 1999;2,240,050 shares in 1998) 45,948 46,592 ------------------- --------------------- Total shareholders' equity 305,806 314,850 ------------------- --------------------- Total liabilities and shareholders' equity $846,315 $866,366 =================== ===================== The accompanying notes are an integral part of the financial statements. 2

ALBANY INTERNATIONAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (in thousands) Three Months Ended March 31, 1999 1998 ---------------- ---------------- OPERATING ACTIVITIES Net income $11,212 $11,054 Adjustments to reconcile net cash provided by operating activities: Equity in earnings of associated companies (228) (50) Depreciation and amortization 12,471 12,231 Provision for deferred income taxes, other credits and long-term liabilities 5,148 1,352 Increase in cash surrender value of life insurance, net of premiums paid (574) (551) Unrealized currency transaction losses/(gains) 709 (204) Gain on disposition of assets (19) (8) Shares contributed to ESOP 1,584 1,500 Changes in operating assets and liabilities: Accounts receivable 3,275 3,659 Inventories 5,660 (6,114) Prepaid expenses (889) (896) Accounts payable (1,375) (745) Accrued liabilities (4,190) (3,301) Income taxes payable (1,437) 4,988 Other, net (1,261) 691 ---------------- ---------------- Net cash provided by operating activities 30,086 23,606 ---------------- ---------------- INVESTING ACTIVITIES Purchases of property, plant and equipment (5,157) (9,920) Purchased software (516) (213) Proceeds from sale of assets 39 58 Acquisitions, net of cash acquired - (16,217) Loan to other company (2,000) - Investment in associated companies - (2,025) ---------------- ---------------- Net cash used in investing activities (7,634) (28,317) ---------------- ---------------- FINANCING ACTIVITIES Proceeds from borrowings - 57,002 Principal payments on debt (5,119) (20,140) Proceeds from options exercised - 705 Tax benefit of options exercised - 62 Purchases of treasury shares - (18,396) Dividends paid - (3,241) ---------------- ---------------- Net cash (used)/provided by financing activities (5,119) 15,992 ---------------- ---------------- Effect of exchange rate changes on cash flows (14,094) (76) ---------------- ---------------- Increase in cash and cash equivalents 3,239 11,205 Cash and cash equivalents at beginning of year 5,868 2,546 ---------------- ---------------- Cash and cash equivalents at end of period $9,107 $13,751 ================ =============== The accompanying notes are an integral part of the financial statements. 3

ALBANY INTERNATIONAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Management Opinion In the opinion of management the accompanying unaudited consolidated financial statements contain all adjustments, consisting of only normal, recurring adjustments, necessary for a fair presentation of results for such periods. The results for any interim period are not necessarily indicative of results for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted. These consolidated financial statements should be read in conjunction with financial statements and notes thereto for the year ended December 31, 1998. 2. Accounting for Derivatives Gains or losses on forward exchange contracts that function as an economic hedge against currency fluctuation effects on future revenue streams are recorded in "Other expense, net". Gains or losses on forward exchange contracts that are designated a hedge of a foreign operation's net assets and/or long-term intercompany loans are recorded in "Translation adjustments", a separate component of shareholders' equity. These contracts reduce the risk of currency exposure on foreign currency net assets and do not exceed the foreign currency amount being hedged. To the extent the above criteria are not met, or the related assets are sold, extinguished, or terminated, activity associated with such hedges is recorded in "Other expense, net". All open positions on forward exchange contracts are valued at fair value using the estimated forward rate of a matching contract. Gains or losses on futures contracts have been recorded in "Other expense, net". Open positions have been valued at fair value using quoted market rates. In June 1998, Financial Accounting Standard No. 133, "Accounting for Derivative Instruments and Hedging Activities", was issued. This Standard establishes a new model for accounting for derivatives and hedging activities. All derivatives will be required to be recognized as either assets or liabilities and measured at fair value. Each hedging relationship must be designated and accounted for pursuant to this Standard. Since the Company already records forward exchange and futures contracts at fair value, this Standard is not expected to have a material effect on the accounting for these transactions. The Company plans to adopt this Standard on its effective date of January 1, 2000. 3. Other Expense, Net Included in other expense, net for the three months ended March 31 are: currency transactions, $0.9 million income in 1999 and $0.4 million income in 1998; amortization of debt issuance costs and loan organization fees, $0.2 million in 1999 and 1998; and other miscellaneous expenses, none of which are significant, in 1999 and 1998. 4

4. Earnings Per Share In accordance with Financial Accounting Standard No. 128, "Earnings Per Share", net income per share is computed using the weighted average number of shares of Class A and Class B Common Stock outstanding during the period. Diluted net income per share includes the effect of all potentially dilutive securities. The amounts used in computing earnings per share, including the effect on income and the weighted average number of shares of potentially dilutive securities, are as follows: - ------------------------------------------------------------------------------------------------------------------------------------ Three Months Ended March 31, (in thousands) 1999 1998 - ------------------------------------------------------------------------------------------------------------------------------------ Income available to common stockholders: Income available to common stockholders $11,212 $11,054 ------- ------- Weighted average number of shares: Weighted average number of shares used in net income per share 29,643 30,980 Effect of dilutive securities: Stock options 204 398 -------- -------- Weighted average number of shares used in diluted net income per share 29,847 31,378 ------ ------ Options to purchase 250,000 shares of common stock at $25.5625 per share and 751,750 shares of common stock at $22.25 per share were outstanding at March 31, 1999 but were not included in the computation of diluted net income per share for the three months ended March 31, 1999 because the options' exercise price was greater than the average market price of the common shares for that period. 5. Comprehensive Income Total comprehensive income consists of: - ------------------------------------------------------------------------------------------------------------------------------------ Three Months Ended March 31, (in thousands) 1999 1998 - ------------------------------------------------------------------------------------------------------------------------------------ Net income $11,212 $11,054 Other comprehensive (loss)/income, before tax: Foreign currency translation adjustments (21,840) 1,080 Income tax related to items of other comprehensive (loss)/income - - - ------------------------------------------------------------------------------------------------------------------------------------ Total comprehensive (loss)/income $(10,628) $12,134 - ------------------------------------------------------------------------------------------------------------------------------------ 5

6. Operating Segment Data The following table shows data by operating segment, reconciled to consolidated totals included in the financial statements: - ------------------------------------------------------------------------------------------------------------------------------------ Three Months Ended March 31, (in thousands) 1999 1998 - ------------------------------------------------------------------------------------------------------------------------------------ Net Sales Engineered Fabrics $147,395 $145,274 High Performance Industrial Doors 24,339 22,352 All other 9,835 8,530 - ------------------------------------------------------------------------------------------------------------------------------------ Consolidated Total $181,569 $176,156 - ------------------------------------------------------------------------------------------------------------------------------------ Operating Income Engineered Fabrics $33,334 $32,669 High Performance Industrial Doors 1,904 2,812 All other 1,138 1,579 Research expense (5,475) (5,634) Unallocated expenses (8,238) (7,845) - ------------------------------------------------------------------------------------------------------------------------------------ Operating income before reconciling items 22,663 23,581 Reconciling items: Interest expense, net (4,552) (4,418) Other expense, net (103) (1,124) - ------------------------------------------------------------------------------------------------------------------------------------ Consolidated income before income taxes $18,008 $18,039 - ------------------------------------------------------------------------------------------------------------------------------------ 7. Income Taxes The Company's effective tax rate for the three months ended March 31, 1999 and 1998 was 39% and approximates the anticipated effective tax rate for the full year 1999. 8. Supplementary Cash Flow Information Interest paid for the three months ended March 31, 1999 and 1998 was $5.0 million and $4.2 million, respectively. Taxes paid for the three months ended March 31, 1999 and 1998 was $5.0 million and $2.2 million, respectively. 6

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations For the Three Months Ended March 31, 1999 The following discussion should be read in conjunction with the accompanying Consolidated Financial Statements and Notes thereto. RESULTS OF OPERATIONS: Net sales increased to $181.6 million for the three months ended March 31, 1999 as compared to $176.2 million for the three months ended March 31, 1998. The effect of the stronger U.S. dollar as compared to the first quarter of 1998 was to decrease net sales by $0.7 million. Acquisitions made in 1998 added $4.8 million to first quarter 1999 net sales. Excluding these two factors, 1999 net sales were up slightly as compared to 1998. Geographically, net sales for the three months ended March 31, 1999, as compared to the same period in 1998, decreased 6.0% in the United States and increased 3.0% in Canada. Asian sales were higher in 1999, as compared to 1998. European sales increased in local currencies and were up 3.7% in U.S. dollars. Gross profit was 41.3% of net sales for the three months ended March 31, 1999 as compared to 42.5% for the same period in 1998. Year to date variable costs as a percent of net sales increased to 35.4% in 1999 from 33.2% for the same period in 1998. Excluding the effect of the stronger U.S. dollar and 1998 acquisitions, variable costs as a percent of net sales were 34.7% in 1999. The decrease in gross profit margin is the result of continued pricing pressures from major paper machine clothing customers and a change in product mix that includes a higher proportion of sales with lower margins. Selling, technical, general and research expenses, excluding the effect of the stronger U.S. dollar and 1998 acquisitions, were up slightly for the three months ended March 31, 1999 as compared to the same period in 1998. Operating income as a percentage of net sales decreased to 12.5% for the three months ended March 31, 1999 from 13.4% for the comparable period in 1998 due to items discussed above. Excluding the effect of the stronger U.S. dollar and 1998 acquisitions, operating income as a percentage of net sales was 12.8% in 1999. The Company is on schedule to achieve the expected 1999 cost reduction of $10 million resulting from the global restructuring plan announced in January 1999. In April 1999, as part of this plan, the Company announced the closing of its forming fabrics plant in Weaverville, North Carolina. Charges to be incurred as part of this closing will be recorded in the second quarter of this year. 7

LIQUIDITY AND CAPITAL RESOURCES: Accounts receivable decreased $4.0 million since December 31, 1998. Excluding the effect of the stronger U.S. dollar, accounts receivable decreased $1.6 million. Inventories decreased $5.7 million during the three months ended March 31, 1999. Excluding the effect of the stronger U.S. dollar, inventories decreased $3.5 million. The Company's current debt structure, which is mostly floating-rate, has resulted in favorable interest rates and currently provides approximately $100 million in committed and available unused debt capacity with financial institutions. Management believes that this debt capacity, in combination with informal commitments and expected free cash flows, should be sufficient to meet operating requirements, normal business opportunities and small acquisitions which support corporate strategies. Capital expenditures for the three months ended March 31, 1999, including leases to the extent they are required to be capitalized, were $5.2 million as compared to $9.9 million for the same period last year. The Company anticipates that capital expenditures, including leases, will be approximately $45 million for the full year and will continue to finance these expenditures with cash from operations and existing credit facilities. In June 1998, Financial Accounting Standard No. 133, "Accounting for Derivative Instruments and Hedging Activities", was issued. This Standard establishes a new model for accounting for derivatives and hedging activities. All derivatives will be required to be recognized as either assets or liabilities and measured at fair value. Each hedging relationship must be designated and accounted for pursuant to this Standard. Since the Company already records forward exchange and futures contracts at fair value, this Standard is not expected to have a material effect on the accounting for these transactions. The Company plans to adopt this Standard on its effective date of January 1, 2000. YEAR 2000 In 1997, the Company began a program to assess, test and remedy its computer and manufacturing systems to assure that these systems will properly recognize the year 2000 and therefore substantially eliminate the risk of date-related computer shutdowns from internal operations. The most significant area to assess under this program is the Company's business system, which includes the Company's information system, the hardware and software associated with its network of personal computers and its telecommunications infrastructure. Most of the Company's operations have completed the assessment phase of the program and have begun testing and remediation. Currently, the implementation of a new information system is in progress and has not been accelerated as a result of the year 2000 issue. Each of the Company's operations are at a different level of completion. In some cases, the existing system which is being replaced is not year 2000 compliant. If the implementation of the new system for these operations is not expected to be complete by the year 2000, a contingency plan which includes upgrading the existing software or the temporary use of manual processes will be put in place. Management does not expect any significant internal issues related to year 2000 compliance. The Company's manufacturing process involves some use of computers and embedded chips in process equipment. Each operation has been assigned a coordinator to oversee the planning, testing and remediation of this equipment. While management does not expect any year 2000 related shutdowns, it believes that any problems that do occur would be isolated. In these cases, production can be moved to other operations within the Company until the problem is corrected. Management expects to remediate any 8

undiscovered year 2000 equipment problems within a matter of days, with no material impact on overall production. The Company depends on customers and suppliers for its daily operations. Disruptions due to year 2000 problems in their operations could have a significant impact on the Company. The Company is currently monitoring the status of its customers and suppliers to determine risks and contingency plans. Total external expenditures related to the year 2000 program are estimated to be $2.0 million and are expected to be funded from cash from operations. Of the $2.0 million, $0.3 million is for consultants, $0.8 million for hardware, $0.4 million for software and $0.5 million for communications equipment. As of March 31, 1999, actual expenditures include $0.3 million for consultants, $0.1 million for hardware, $0.1 million for software and $0.4 for communications equipment. FORWARD-LOOKING STATEMENTS This Form 10-Q contains "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. These statements include statements about such matters as global restructuring, annual cost savings, future sales, estimated impact of actions upon future earnings, year 2000 compliance, industry trends, operating efficiency and profitability. Actual future events and circumstances (including future performance, results and trends) could differ materially from those set forth in such statements due to various factors. One factor is the risk to completing the year 2000 plan, which includes the Company's ability to discover and correct year 2000 problems within its systems and the ability of its customers and suppliers to bring their systems into year 2000 compliance. Other factors include even more competitive marketing conditions resulting from customer consolidations, possible softening of customer demand, unanticipated events or circumstances related to recently acquired businesses, the occurrence of unanticipated events or difficulties relating to divestiture, joint venture, operating, capital, global integration and other projects, changes in currency exchange rates, changes in general economic and competitive conditions, technological developments, and other risks and uncertainties, including those detailed in the Company's filings with the Securities and Exchange Commission. 9

Part II - Other Information Item 6. Exhibits and Reports on Form 8-K No reports on Form 8-K were filed during the quarter ended March 31, 1999. Exhibit No. Description 10(i)(ii). Amendment dated as of March 5, 1999 to the amended and restated Credit Agreement dated as of February 29, 1996, among the Registrant, certain banks listed therein, and Morgan Guaranty Trust Company of New York, as Agent. 11. Schedule of computation of net income per share and diluted net income per share 27. Financial data schedule 10

SIGNATURES 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 thereunto duly authorized. ALBANY INTERNATIONAL CORP. --------------------------- (Registrant) Date: May 12, 1999 by /s/Michael C. Nahl ------------------ Michael C. Nahl Sr. Vice President and Chief Financial Officer

Exhibit 10(i)(ii) Amendment dated as of March 5, 1999 to the amended and restated Credit Agreement dated as of February 29, 1996, among the Registrant, certain banks listed therein, and Morgan Guaranty Trust Company of New York, as Agent.

[CONFORMED COPY] AMENDMENT NO. 1 TO CREDIT AGREEMENT AMENDMENT dated as of March 5, 1999 to the Amended and Restated Credit Agreement dated as of February 29, 1996, the ("Credit Agreement") among ALBANY INTERNATIONAL CORP. (the "Company"), the BANKS party thereto (the "Banks") and MORGAN GUARANTY TRUST COMPANY OF NEW YORK, as Agent (the "Agent"). The parties hereto agree as follows: Section 1. Defined Terms; References. Unless otherwise specifically defined herein, each term used herein which is defined in the Credit Agreement has the meaning assigned to such term in the Credit Agreement. Each reference to "hereof", "hereunder", "herein" and "hereby" and each other similar reference and each reference to "this Agreement" and each other similar reference contained in the Credit Agreement shall, after this Amendment becomes effective, refer to the Credit Agreement as amended hereby. Section 2. Amendments. The Credit Agreement is hereby amended as follows: (a) Subsections (vii) and (viii) of the definition of "Debt" in Section 1.1 is renumbered as (viii) and (ix), respectively, and the following subsection (vii) is added: (vii) the unrecovered purchaser's investment in Receivables sold by such Person, (b) The definition of "Interest Coverage Ratio" in Section 1.1 is hereby deleted. (c) Section 5.6 is amended to read as follows: SECTION 5.6. Subsidiary Debt. The total Debt of all Consolidated Subsidiaries (excluding all Loans outstanding hereunder and all Debt of a Consolidated Subsidiary to the Company or to a Wholly-Owned Consolidated Subsidiary) will at no time exceed $125,000,000. (d) Section 5.7(g) is amended by replacing "5.12" with "5.8(f)". (e) Section 5.8(c) is amended to read as follows: (c) any Subsidiary may sell, lease or otherwise dispose of any of its assets to the Company or any Wholly-Owned Consolidated Subsidiary; (f) Section 5.8(f) is amended to read as follows: (f) the Company or any Subsidiary may sell Receivables for cash; and (g) Section 5.10(a)(B)(i) is amended by replacing "$40,000,000" with "$75,000,000". (h) Section 5.13 is amended by replacing "$25,000,000" with "$75,000,000". (i) Section 5.14(d) is amended by replacing "$140,000,000" with "$200,000,000". (j) A new Section 5.14(e) is inserted to read as follows:

(e) Restricted Payments permitted pursuant to Section 5.10; and (k) Section 5.14(e) is (x) redesignated Section 5.14(f) and (y) amended by replacing "$10,000,000" with "$30,000,000". (l) Sections 5.12 and 5.17 of the Credit Agreement are hereby deleted in their entirety. Sections 5.13, 5.14, 5.15 and 5.16 of the Credit Agreement are redesignated Sections 5.12, 5.13, 5.14 and 5.15 respectively. Section 5.18 of the Credit Agreement is redesignated Section 5.16. (m) Sections 6.1(e), 6.1(f) and 6.1(j) are each amended by replacing "$500,000" with "$5,000,000". (n) Section 5.13 is amended by adding the following parenthetical after the words "whether now owned or hereafter acquired": (except property so sold and leased back within 180 days after the initial acquisition thereof) (o) Section 6.1(m) is amended by deleting the words "does not" after the name "J. Spencer Standish" and adding the following after the name "J. Spencer Standish": , Christine L. Standish, John C. Standish, trust for the benefit of the foregoing or any of their descendants, or the J.S. Standish Company do not, collectively, (p) A new Section 4.13 is inserted to read as follows: Section 4.13. Year 2000 Compliance. The Borrower has initiated a review and assessment of all areas within the business and operations of the Borrower and each of its Subsidiaries (including those areas affected by suppliers and vendors) that could be adversely affected by the "Year 2000 Problem" (that is, the risk that computer applications used by it or any of its Subsidiaries (or their respective suppliers and vendors) may be unable to recognize and perform properly date-sensitive functions involving certain dates prior to and any date after December 31, 1999), developed a plan and timetable for addressing the Year 2000 Problem on a timely basis and to date, implemented such plan in accordance with such timetable. The Borrower reasonably believes that all computer applications of the Borrower or any of its Subsidiaries that are material to the business or operations of the Borrower or any of its Subsidiaries will on a timely basis be able to perform properly date-sensitive functions for all dates before and from and after January 1, 2000, except to the extent that a failure to do so could not reasonably be expected to have a material adverse effect on the business, financial condition, results of operations or prospects of the Borrower and its Consolidated Subsidiaries, considered as a whole. Section 3. Representations of Company. The Company represents and warrants that (i) the representations and warranties of the Company set forth in the Credit Agreement, as amended by this Amendment, will be true on and as of the Amendment Effective Date and (ii) no Default will have occurred and be continuing on such date. Section 4. Governing Law. This Amendment shall be governed by and construed in accordance with the laws of the State of New York.

Section 5. Counterparts. This Amendment may be signed in any number of counterparts, each of which shall be an original, with the same effect as if the signatures thereto and hereto were upon the same instrument. Section 6. Effectiveness. This Amendment shall become effective as of the date hereof on the date (the "Amendment Effective Date") when the Agent shall have received from each of the Company and the Required Banks a counterpart hereof signed by such party or facsimile or other written confirmation(in form satisfactory to the Agent) that such party has signed a counterpart hereof. IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be duly executed as of the date first above written. ALBANY INTERNATIONAL CORP. By: /s/ John C. Treanor ---------------------------- Title: Treasurer MORGAN GUARANTY TRUST COMPANY OF NEW YORK By: /s/ Stacey L. Haimes ----------------------------- Title: Vice President BANKBOSTON, N.A. By: /s/ Paula Zaiken ------------------------- Title: Director THE FIRST NATIONAL BANK OF CHICAGO By: /s/ Stephen E. McDonald -------------------------------- Title: First Vice President BANK OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION By: /s/ John W. Pocalyko ----------------------------- Title: Managing Director BANK OF MONTREAL By: /s/ Brian L. Banke --------------------------- Title: Director

THE CHASE MANHATTAN BANK formerly known as CHEMICAL BANK By: /s/ Kristin Sands -------------------------- Title: Vice President CITIBANK, N.A. By: /s/ William G. Martens, III ------------------------------------ Title: Vice President FLEET BANK By: /s/ Michael C. Ankrom, Jr. ----------------------------------- Title: Vice President ABN AMRO BANK N.V. By: /s/ James J. Rice -------------------------- Title: Vice President By: /s/ Christian H. Sievers --------------------------------- Title: Vice President MARINE MIDLAND BANK By: /s/ William M. Holland ------------------------------- Title: Vice President THE SUMITOMO BANK LIMITED, NEW YORK BRANCH By: /s/ Michael Garrido ---------------------------- Title: Senior Vice President

ALBANY INTERNATIONAL CORP. EXHIBIT 11 SCHEDULE OF COMPUTATION OF NET INCOME PER SHARE AND DILUTED NET INCOME PER SHARE (in thousands, except per share data) For the three months ended March 31, 1999 (1) 1998 (1) ------------- -------------- Net income $11,212 $11,054 ============= ============== Weighted average number of shares 29,642,920 30,979,687 Effect of potentially dilutive securities: Stock options (2) 203,742 397,672 ------------- -------------- Weighted average number shares, including the effect of potentially dilutive securities 29,846,662 31,377,359 ============= ============== Net income per share $0.38 $0.36 ============= ============== Diluted net income per share $0.38 $0.36 ============= ============== Calculation of Weighted Average Number of Shares: Weighted Average Shares ---------------------------------- For the three months Shares Days ended March 31, ------------- Activity Outstanding (1) Year to Date 1999 1998 - ---------------------------------------------------------------- ------------- -------------- 1998 Beginning balance 31,638,530 8 2,812,314 Treasury shares - 5,000 31,633,379 6 2,108,892 Options - 2,500 shares 31,635,954 1 351,511 Treasury shares - 411,100 31,212,429 7 2,427,633 Treasury shares - 400,000 30,800,339 7 2,395,582 Treasury shares - 13.700 30,786,224 1 342,069 ESOP shares - 12,783 30,799,394 25 8,555,387 Treasury shares - 26,000 30,772,608 3 1,025,754 ESOP shares - 41,378 30,815,237 13 4,451,090 Options - 600 shares 30,815,855 5 1,711,992 Options - 20,000 shares 30,836,459 9 3,083,646 Options - 8,000 shares 30,844,701 4 1,370,876 Options - 9,500 shares and ESOP shares - 10,011 30,864,802 1 342,942 -------------- Totals 30,979,687 ============== 1999 Beginning balance 29,627,670 30 9,875,890 ESOP shares - 13,772 29,641,442 28 9,221,782 ESOP shares - 15,530 29,656,972 31 10,215,179 ESOP shares - 49,234 29,706,206 1 330,069 ------------- Totals 29,642,920 ============= (1) Includes Class A and Class B Common Stock (2) Incremental shares of unexercised options are calculated based on the average price of the Company's stock for the respective period. The calculation includes all options that are dilutive to earnings per share.

  

5 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM ALBANY INTERNATIONAL CORP'S CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. 1,000 3-MOS DEC-31-1999 MAR-31-1999 9,107 0 186,006 5,242 191,250 404,204 637,692 328,711 846,315 206,907 179,175 0 0 32 305,774 846,315 181,569 181,569 106,549 159,168 103 (262) 4,552 18,008 7,024 11,212 0 0 0 11,212 0.38 0.38