Lennox International Reports Q4 and Full Year 2000 Earnings in Line With Previously Issued Guidance

February 13, 2001

DALLAS, Feb. 13 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) announced today its full-year 2000 and fourth quarter 2000 earnings, in line with previously issued guidance.

Full-year 2000 results

Sales for full-year 2000 increased 38% to a record $3.25 billion from $2.36 billion in 1999. Company-wide organic growth for 2000 was 3%, adjusted for currency differences and sales to company-owned dealers. Sales outside the U.S. and Canada accounted for 13% of total revenues.

Operating income in 2000 increased 2% to $159 million versus the previous year. Operating margins as a percent of sales decreased from 6.6% in 1999 to 4.9% in 2000, due to unfavorable summer weather and the process of integrating the company's retail and hearth products businesses. Earnings before interest, taxes, depreciation, and amortization (EBITDA) for the full year was $242 million, up 13% from 1999.

The company's working capital management and focus on capital spending was evident in strong free cash flow numbers. Free cash flow, defined as cash from operations, excluding proceeds from asset securitizations, less capital expenditures and before dividends was $57 million for the full year 2000 compared with a usage of $6 million in 1999.

Additional borrowing to fund acquisitions increased full-year interest expenses by $23 million and impacted net income. 2000 net income was $59 million, compared with $73 million in 1999. Earnings per share in 2000 were $1.10 before a one-time restructuring charge in third quarter, compared with $1.69 the previous year, assuming a January 1 initial public offering (IPO).

"Our financial results are in line with the outlook we provided last October," said Bob Schjerven, chief executive officer. "We grew revenues in every one of our five business segments and expanded operating margin percentages in three of our five segments. Unfortunately, earnings in our North American residential and North American retail segments were impacted by the weather and business integration issues. Solid performances in our commercial refrigeration, commercial air conditioning, and heat transfer segments could not make up the difference. Still, we made significant progress in implementing our long-range growth strategies during 2000."

Fourth Quarter 2000 Revenues Up 27%

Total consolidated company sales for the fourth quarter 2000 increased by 27% to $779 million, up from $612 million in the fourth quarter 1999.

Operating income for the quarter declined to $30 million from $35 million the previous year. Operating margins were 3.8%, compared with 5.7% in the fourth quarter of 1999. EBITDA was $48 million, a 4% decrease from the EBITDA in the same quarter a year ago.

2000 fourth quarter net income was impacted by an increase in interest expense of more than $5 million. Net income for the quarter decreased to $8.7 million from $15.7 million in the year ago period. Diluted earnings per share were $0.16, compared with $0.35 last year.

Fourth Quarter 2000 Results: Segment Performance

North American residential products revenues increased 4% in the fourth quarter of 2000 to $268 million. "Organic sales in this segment increased 3% and we achieved some market share growth during the quarter and the full year," said Rick Smith, chief financial officer. Segment operating income decreased 3% to $22.4 million from $23.0 million last year, with operating margins declining to 8.4% from 9.0% in 1999. The decline was attributed to Lennox' hearth products business, where declining housing starts and production delays on new product lines impacted both sales volumes and earnings.

North American retail revenues more than doubled to $281 million. "While this dramatic growth was achieved primarily through our acquisition of Service Experts, we are also encouraged by an 11% growth in organic retail sales," Smith said. The retail segment finished the quarter with an operating loss of $2.5 million, or 0.9% of sales. "Operational issues, which are being addressed, and sales skewed to less profitable commercial and new construction work impacted segment performance," Smith explained. "We feel we are making steady progress in addressing the remaining business integration and operational issues, primarily through the implementation of an operations accountability program and an integrated information technology system."

Worldwide commercial air conditioning revenue stayed flat at $115 million. Adjusting for currency exchange, sales grew 5% when compared to 4th quarter 1999. Operating income increased to $4.7 million, a 14% gain. Segment operating margins improved 50 basis points to 4.1%. "Domestic sales continue to benefit from the expansion of our commercial-focused sales districts and the addition of a new product line that services the sizeable replacement market," Smith said.

Worldwide commercial refrigeration revenue declined by 5% in the quarter to $84 million, but adjusted for currency exchange was up 3%. Segment operating income was $6.4 million compared to $6.8 million a year ago, driven entirely by currency fluctuations.

Worldwide heat transfer sales decreased 1% to $55 million but, when adjusted for currency exchange, were up 3%. Segment operating income decreased marginally to $2.2 million, also driven by currency fluctuations. Operating margins for the quarter were 3.9% in 2000 versus 4.1% last year.

Outlook for 2001

Schjerven said no new acquisitions are planned for 2001 and that the company is focused on realizing the potential in the business portfolio it has assembled. "We project earnings per share will grow by more than 25% in 2001," he said. "We also project the economic downturn we are currently seeing will result in softness in many of our end markets, and expect that our total corporate revenue growth will be in the low single digits. Given the seasonality of our business, lagging effects of last year's industry slowdown, and our timetable for realizing improvements in our retail and hearth products businesses, we anticipate the bulk of the improvement will be in the second half of the year." Schjerven said he anticipates earnings in the first quarter of 2001 could break even.

"We are focused on free cash flow generation and will see improvements next year through a very disciplined approach to capital expenditures and working capital management," Schjerven said. "We expect free cash flow to be approximately $100 million for the full year 2001, which we will primarily use to retire long-term debt, de-leveraging our balance sheet and reducing interest expense.

"Our plans to improve profitability are in place, guided by a highly experienced and totally dedicated management team. We will see improvement in 2001."

Lennox has scheduled a conference call to discuss financial results for the fourth quarter and full year 2000 on Wednesday, February 14 at 9:30 a.m. Central time. All interested parties are invited to listen as Bob Schjerven, CEO and Rick Smith, CFO comment on the company's results. To listen, please call the conference call line at 612-332-0226 or 612-332-0107 ten minutes prior to the scheduled start time and use reservation number 567732. The number of connections for this call is limited to 200.

This conference call will also be broadcast live on the Internet. A link to the broadcast can be found on the company's web site at http://www.lennoxinternational.com, or the call can be accessed through Vcall's web site at http://www.vcall.com. If you are unable to participate in this conference call, a replay will be available through February 21, 2000 on the Internet or by dialing 320-365-3844, access code 567732.

Selling heating, ventilation, air conditioning, and refrigeration equipment in over 70 countries, Lennox International Inc. is a global leader in climate control solutions. Lennox operates in five key business segments: North American residential, North American retail, worldwide commercial refrigeration, worldwide commercial air conditioning, and worldwide heat transfer. Lennox International stock is traded on the New York Stock Exchange under the symbol "LII". Additional information 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 and Twelve Months Ended December 31, 2000 and 1999
                      (In thousands, except per share data)

                                  For the                    For the
                            Three Months Ended         Twelve Months Ended
                                December 31,              December 31,
                             2000          1999         2000          1999
    NET SALES             $779,215      $611,714   $3,247,357    $2,361,667
    COST OF GOODS SOLD     539,926       417,721    2,206,968     1,617,332
      Gross Profit         239,289       193,993    1,040,389       744,335
    OPERATING EXPENSES:
     Selling, general and
      administrative       209,614       159,373      881,778       588,388
      Income from
       operations           29,675        34,620      158,611       155,947
    INTEREST EXPENSE, net   14,233         8,903       56,193        33,096
    OTHER                      599           116        1,842          (287)
    MINORITY INTEREST           53          (312)        (374)         (100)
      Income before income
       taxes                14,790        25,913      100,950       123,238
    PROVISION FOR INCOME
     TAXES                   6,135        10,244       41,892        50,084
      Net income            $8,655       $15,669      $59,058       $73,154

    REPORTED EARNINGS PER
     SHARE(A):
     Basic                   $0.16         $0.36        $1.06         $1.85
     Diluted                 $0.16         $0.35        $1.05         $1.81

    DILUTED EARNINGS PER
     SHARE BEFORE
     RESTRUCTURING(B)        $0.16         $0.35        $1.10         $1.81

    PRO FORMA EARNINGS
     PER SHARE(C):
     Diluted                 $0.16        $ 0.35        $1.05         $1.69

    (A)  8,088,490 additional shares issued in Lennox IPO August 3, 1999
    (B)  Excludes restructuring charges ($5.1 million pre-tax, $2.8 million
         after tax)
    (C)  Pro forma EPS assumes IPO occurred January 1, each fiscal year.
         (Interest expense, income tax, and number of shares have been
         adjusted.)


                                   For the                    For the
                              Three Months ended        Twelve Months Ended
                                 December 31,              December 31,
    Net Sales                2000         1999          2000          1999
    North American
     residential          $267,807      $256,909   $1,221,847    $1,174,166
    North American retail  280,952       108,305    1,053,235       218,093
    Commercial air
     conditioning          114,765       114,818      469,155       452,803
    Commercial
     refrigeration          84,282        88,915      358,257       327,266
    Heat transfer           55,329        55,789      246,750       219,995
    Eliminations           (23,920)      (13,022)    (101,887)      (30,656)
                          $779,215      $611,714   $3,247,357    $2,361,667


                                   For the                    For the
                             Three Months Ended         Twelve Months Ended
                                December 31,                December 31,
    Income (Loss) from
     Operations               2000         1999         2000          1999
    North American
     residential           $22,422       $23,030     $109,053      $128,842
    North American
     retail                 (2,471)        4,282       34,011        10,456
    Commercial air
     conditioning            4,726         4,150       12,421        10,435
    Commercial refrigeration 6,391         6,820       31,102        25,915
    Heat transfer            2,179         2,284       14,971        12,592
    Corporate and other     (5,450)       (6,439)     (39,673)      (30,241)
    Eliminations             1,878           493       (3,274)       (2,052)
                           $29,675       $34,620     $158,611      $155,947


                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

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

                                      ASSETS
                                                  December 31,   December 31,
                                                      2000            1999
    CURRENT ASSETS:
     Cash and cash equivalents                       $40,633        $29,174
     Accounts and notes receivable, net              399,136        443,107
     Inventories                                     359,531        345,424
     Deferred income taxes                            47,063         25,367
     Other assets                                     54,847         44,526
       Total current assets                          901,210        887,598
    INVESTMENTS IN JOINT VENTURES                     11,655         12,434
    PROPERTY, PLANT AND EQUIPMENT, net               354,172        329,966
    GOODWILL, net                                    739,468        394,252
    OTHER ASSETS                                      48,526         59,423
       TOTAL ASSETS                               $2,055,031     $1,683,673

                       LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
     Short-term debt                                 $31,467        $22,219
     Current maturities of long-term debt             31,450         34,554
     Accounts payable                                260,208        196,143
     Accrued expenses                                242,347        200,221
     Income taxes payable                             24,448          9,859
       Total current liabilities                     589,920        462,996
    LONG-TERM DEBT                                   627,550        520,276
    DEFERRED INCOME TAXES                                941            928
    POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS      14,284         15,125
    OTHER LIABILITIES                                 77,221         72,377
       Total liabilities                           1,309,916      1,071,702
    MINORITY INTEREST                                  2,058         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,
      60,368,599 shares and 46,161,607
      shares issued for 2000 and 1999,
      respectively                                       604            462
     Additional paid-in capital                      372,690        215,523
     Retained earnings                               447,377        409,851
     Accumulated other comprehensive loss            (37,074)       (12,706)
     Deferred compensation                            (6,457)        (2,848)
     Treasury stock, at cost, 3,332,784 and
      1,172,200 shares for 2000 and 1999,
      respectively                                   (34,083)       (12,386)
       Total stockholders' equity                    743,057        597,896
       TOTAL LIABILITIES AND STOCKHOLDERS'
        EQUITY                                    $2,055,031     $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