Lennox International Reports First Quarter Earnings; Revenues Increase 46%

April 25, 2000

DALLAS, April 25 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) announced earnings for first quarter 2000 today. Total consolidated sales for first quarter 2000 increased 46% to $716 million, up from $489 million in first quarter 1999. Company-wide organic sales growth, adjusted for sales to company-owned dealers and currency fluctuations, was 4%. International revenues outside of the U.S. and Canada grew by 47% in the quarter, representing 15% of total corporate sales.

Quarterly operating income for the consolidated company grew by 18.6% from $19.8 million in first quarter 1999 to $23.5 million. As a percentage of sales, operating income was 4.0% for 1999 and 3.3% for first quarter 2000. EBITDA in first quarter was $44.1 million, a 32% increase from EBITDA in the same period a year ago.

Net income for the quarter decreased to $5.7 million from $6.6 million in 1999. Net income was impacted by incremental interest expenses of $6.2 million mainly due to increased borrowing to fund acquisitions, lower revenues at the company's Armstrong unit that had inflated first quarter 1999 sales in anticipation of a second quarter work stoppage, and one-time inventory cost adjustments. Diluted earnings per share were $0.10. The pro forma calculation, assuming a January 1 initial public offering (IPO), shows earnings per share at $0.18 for the same quarter last year.

"As we mentioned in our last earnings conference call, the first quarter has traditionally been a seasonally softer quarter for Lennox, although we did see exceptionally strong performance from our commercial refrigeration unit," said John Norris, chairman and CEO. "We are continuing to manage all of our businesses for long-term earnings growth and to build shareholder value.

"Today, Lennox is firmly established in five business segments: North American Residential, North American Retail, Commercial Air Conditioning, Commercial Refrigeration, and Heat Transfer. While we have grown rapidly through acquisition, our focus throughout 2000 is on integrating and strengthening the businesses we have acquired."

Norris also said that management believed Lennox stock was undervalued throughout the first quarter, and that 1.55 million shares of stock were repurchased on forward purchase contracts. "The balance sheet impact will be realized when the shares are returned to Lennox later this year," he said. "The forward purchase contracts allow us to secure shares at current prices, while maintaining an appropriate amount of cash for working capital needs and available debt capacity as we head into our busiest season."

Selling heating, ventilation, air conditioning, and refrigeration (HVACR) equipment in over 70 countries worldwide, Lennox International Inc. is a world leader in climate control solutions. It is the parent company of Lennox Industries Inc., Armstrong Air Conditioning Inc., Heatcraft Inc., and Lennox Global Ltd. Lennox International stock is traded on the New York Stock Exchange under the symbol "LII". Additional information about Lennox International is available at www.lennoxinternational.com or by contacting Bill Moltner, Director, Investor Relations, at 972-497-6670.

This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from such statements. For information concerning these risks and uncertainties, see Lennox' publicly available filings with the Securities and Exchange Commission. Lennox disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

                    LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                For the Three Months Ended March 31, 2000 and 1999
                 (Unaudited, in thousands, except per share data)

                                                        For the
                                                   Three Months Ended
                                                        March 31,
                                                  2000            1999
    NET SALES                                   $716,324        $489,059
    COST OF GOODS SOLD                           487,561         337,481
      Gross Profit                               228,763         151,578
    OPERATING EXPENSES:
      Selling, general and administrative        205,280         131,786
        Income from operations                    23,483          19,792
    INTEREST EXPENSE, net                         12,750           6,558
    OTHER                                            229            (211)
    MINORITY INTEREST                               (546)           (516)
      Income before income taxes                  11,050          13,961
    PROVISION FOR INCOME TAXES                     5,310           7,331
      Net income                                $  5,740        $  6,630

    REPORTED EARNINGS PER SHARE(A):
         Basic                                  $   0.10        $   0.19
         Diluted                                $   0.10        $   0.18

    PRO FORMA EARNINGS PER SHARE (B):
        Diluted                                 $   0.10        $   0.18

    (A)  8,088,490 additional shares issued in Lennox IPO August 3, 1999
    (B)  Pro forma EPS assumes IPO occurred January 1, each fiscal year.
         (Interest expense, income tax, and number of shares have been
         adjusted.)

                                                         For the
                                                   Three Months Ended
                                                        March 31,

    Net Sales                                     2000            1999
    North American residential                  $291,780        $271,474
    North American retail                        194,528          16,680
    Commercial air conditioning                   95,084          92,468
    Commercial refrigeration                      91,672          61,598
    Heat transfer                                 65,447          50,069
    Eliminations                                 (22,187)         (3,230)
                                                $716,324        $489,059

                                                         For the
                                                   Three Months Ended
                                                        March 31,
    Income (Loss) from Operations                  2000            1999
    North American residential                  $ 20,765        $ 23,956
    North American retail                          5,426             901
    Commercial air conditioning                   (3,053)         (1,934)
    Commercial refrigeration                       7,050           2,306
    Heat transfer                                  4,934           3,239
    Corporate and other                           (9,905)         (8,408)
    Eliminations                                  (1,734)           (268)
                                                $ 23,483        $ 19,792

                    LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                    As of March 31, 2000 and December 31, 1999
                        (In thousands, except share data)

                     ASSETS
                                                 March 31,     December 31,
                                                   2000            1999
                                                (unaudited)

    CURRENT ASSETS:
       Cash and cash equivalents                $ 31,965        $ 29,174
       Accounts and notes receivable, net        537,074         443,107
       Inventories                               409,464         345,424
       Deferred income taxes                      28,874          25,367
       Other assets                               52,708          44,526
         Total current assets                  1,060,085         887,598
    INVESTMENTS IN JOINT VENTURES                 12,029          12,434
    PROPERTY, PLANT AND EQUIPMENT, net           371,267         329,966
    GOODWILL, net                                638,561         394,252
    OTHER ASSETS                                  56,161          59,423
      TOTAL ASSETS                            $2,138,103      $1,683,673

          LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
       Short-term debt                          $ 29,655        $ 22,219
       Current maturities of long-term debt       30,141          34,554
       Accounts payable                          263,573         196,143
       Accrued expenses                          243,037         200,221
       Income taxes payable                        6,258           9,859
         Total current liabilities               572,664         462,996
    LONG-TERM DEBT                               726,733         520,276
    DEFERRED INCOME TAXES                            518             928
    POSTRETIREMENT BENEFITS, OTHER
     THAN PENSIONS                                14,980          15,125
    OTHER LIABILITIES                             71,816          72,377
      Total liabilities                        1,386,711       1,071,702
    MINORITY INTEREST                             12,907          14,075
    COMMITMENTS AND CONTINGENCIES
    STOCKHOLDERS' EQUITY:
       Preferred stock, $.01 par value,
       25,000,000 shares authorized,
       no shares issued or outstanding               ---             ---
       Common stock, $.01 par value, 200,000,000
       shares authorized, 59,456,566 shares
       and 46,161,607 shares issued and outstanding
       for 2000 and 1999, respectively           $   595         $   462
       Additional paid-in capital                366,743         215,523
       Retained earnings                         410,138         409,851
       Accumulated other comprehensive loss      (21,665)        (12,706)
    Deferred compensation                         (4,843)         (2,848)
    Treasury stock, at cost, 1,182,975 and
     1,172,200 shares for 2000 and
     1999 respectively                           (12,483)        (12,386)
       Total stockholders' equity                738,485         597,896
    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                     $2,138,103      $1,683,673

SOURCE Lennox International Inc.
Web site: http: //www.lennoxinternational.com
Company News On-Call: http: //www.prnewswire.com/comp/140632.html or fax, 800-758-5804, ext. 140632
CONTACT: Bill Moltner, Director, Investor Relations of Lennox International Inc., 972-497-6670