Lennox International Reports Second Quarter Earnings

July 24, 2001

DALLAS, July 24 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) today announced second quarter earnings for 2001, in line with guidance issued on July 10. Total company sales for second quarter 2001 were $848 million, down 5% versus last year and down 4% when adjusted for currency exchange. Outside of the U.S. and Canada, revenues grew 3% when adjusted for currency and represented 12% of total corporate sales.

Excluding a $38 million restructuring charge taken in the second quarter, the company reported an operating profit of $43.4 million, down from $69.7 million the previous year. EBITDA for the quarter was $64.4 million, compared with $90.7 million a year ago. Net income for the second quarter was $18.8 million versus net income of $32.3 million in 2000. Diluted earnings per share were $0.33, compared with $0.56 last year.

On a GAAP basis, after accounting for the $38 million restructuring charge, the company reported a net loss of $7.0 million in the second quarter, translating to a net loss per share of $0.12.

"The slowing economy softened demand in many of our end markets, and cooler-than-expected early summer weather negatively impacted our residential revenues," said Bob Schjerven, chief executive officer. "However, continued underperformance of our retail segment was the most significant factor behind our profit erosion, and we have been aggressive in moving to correct it."

The company's core heating, air conditioning, and refrigeration businesses have performed soundly, with market share gains in virtually all business segments. Cost reduction programs, expense control, and improved factory performance have helped offset the softer demand.

Lennox also continues to focus on free cash flow, with emphasis on working capital management and capital spending. Free cash flow before restructuring charges was $33 million for the second quarter, comparing favorably with a cash usage of $38 million last year. The company has made significant progress in paying down long-term debt. Total debt at June 30, 2001 was $614 million, $57 million less than at the end of the first quarter of 2001.

"Although we typically use cash in the first half of the year due to the seasonal nature of our business, our year-to-date free cash flow before restructuring is positive by $7 million," Schjerven said. He said the company expects to deliver $80-$90 million in free cash flow for the full year.

Restructuring charge

The $38 million restructuring charge covered selling, closing, or merging 38 company-owned dealer service centers and was consistent with the company's original estimate. It includes a $15 million write-off of the book value of assets, a $6 million write-off of goodwill, and $17 million in lease liability, severance, and other facility closing expenses. The net cash outflow due to restructuring is expected to be $7 million, also in line with original estimates. The retail restructuring program announced last quarter has been largely completed, with some service center merger activity to continue through the second half of the year.

Business segment highlights

North American residential: Revenues declined by 5% from the previous year to $336 million, with market share gains despite a difficult selling environment. Segment operating income for the quarter decreased 23% to $32.4 million, with operating margins declining to 9.7% from 11.9% in 2000, primarily due to lower sales volumes.

North American retail: Weather and the economy impacted retail revenues, which decreased 6% to $270 million. Segment operating income was $4.2 million compared to $19.2 million last year. While weather and economic issues accounted for half of the shortfall in retail profits, the other half was caused by operating performance issues at the retail service centers. "Improving dealer-level operating performance is our most pressing issue, and clearly the one most under our control," Schjerven said. "We continue to act aggressively to meet these issues head-on."

There has been a higher-than-anticipated turnover of service center ex-owners, but officials say they have been able to replace those managers with qualified candidates supportive of ongoing brand and operating strategies. A short-term negative impact is expected until the new managers familiarize themselves with company operations.

"We clearly underestimated the complexity of getting all parts of the business operating in unity and the time needed to realize the benefits of our actions," Schjerven said. "We're confident our initiatives position us to realize modest year-over-year improvement for the remainder of the year, but we do not expect significant improvement will be evident until the second half of 2002."

Worldwide commercial air conditioning: Revenues rose 5% to $129 million, with sales up 7% after adjusting for foreign exchange. Segment operating profits increased 82% to $8.6 million. Operating margins expanded to 6.7% from 3.8% last year, supported by higher sales volumes and lower freight costs. "Strong performance by our national accounts group and commercial sales districts are driving the positive domestic results for this segment," Schjerven said. "In Europe, we're seeing the benefits of increased distribution, decreased product costs, and improved customer service as we present the unified approach inherent in our pan-European marketing strategy."

Worldwide commercial refrigeration: Revenues declined by 9% to $85 million, or a 4% decline when adjusted for currency exchange. While company officials estimate the market served by domestic commercial refrigeration is off by 15% so far this year, the refrigeration segment has gained share through targeted account efforts and superior customer service. Segment operating income was $7.6 million compared with $8.4 million last year, with operating margins remaining flat at 9%.

Worldwide heat transfer: Sales decreased 11% to $57 million. Adjusted for foreign exchange, sales were down 8%. The economic downturn has significantly affected heat transfer sales to OEM customers. Demand has fallen off dramatically in many segments such as recreational vehicles, telecommunications, and transport refrigeration. Segment operating income decreased to $2.0 million from $4.3 million last year, with operating margins at 3.6% versus 6.7% in 2000.

Business outlook

In addition to the projections for the retail unit, Schjerven said the current state of the economy has influenced the company's outlook for the remainder of the year. "Many of the sectors we serve have seen significant contractions," he said. "We are taking a conservative view on economic recovery in providing guidance that earnings per share for full year 2001, before one-time charges, are expected to be in the range of $0.60 to $0.70."

Lennox International Inc. has scheduled a conference call to discuss financial results for the second quarter 2001 on Wednesday, July 25 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 operating results.

To listen, please call the conference call line at 612-332-0802 ten minutes prior to the scheduled start time and use reservation number 594378. The number of connections for this call is limited to 200.

This conference call will be broadcast live on the Internet by PRNewswire and can be accessed at http://www.videonewswire.com/LENNOX/072501/ . A link to the broadcast can also be found on the company's web site at http://www.lennoxinternational.com . If you are unable to participate in this conference call, a replay will be available through August 01, 2001 on the Internet or by dialing 800-475-6701, access code 594378.

A Fortune 500 company operating in over 70 countries, Lennox International Inc. is a global leader in the heating, ventilation, air conditioning, and refrigeration markets. Lennox International stock is traded on the New York Stock Exchange under the symbol "LII". Additional information is available at: http://www.lennoxinternational.com or by contacting Bill Moltner, vice president, 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 Six Months Ended June 30, 2001 and 2000
               (Unaudited, in thousands, except per share data)

                                     For the                  For the
                               Three Months Ended        Six Months Ended
                                    June 30,                 June 30,
                                 2001        2000         2001        2000
    NET SALES                  $848,346   $894,200   $1,564,312  $1,610,524
    COST OF GOODS SOLD          583,208    595,868    1,085,589   1,083,429
       Gross profit             265,138    298,332      478,723     527,095
    OPERATING EXPENSES:
     Selling, general and
      administrative expense    221,778    228,608      439,334     433,888
     Retail restructuring        38,000        ---       38,000         ---
       Income from operations     5,360     69,724        1,389      93,207
    INTEREST EXPENSE, net        11,501     15,242       24,278      27,992
    OTHER                          (285)       517          378         746
    MINORITY INTEREST                26         31          133        (515)
       (Loss) income before
        income taxes             (5,882)    53,934      (23,400)     64,984
    PROVISION (BENEFIT)
     FOR INCOME TAXES             1,129     21,657       (6,141)     26,967
       Net (loss) income        $(7,011)   $32,277     $(17,259)    $38,017

    REPORTED (LOSS) EARNINGS
     PER SHARE:
      Basic                      $(0.12)     $0.56       $(0.31)      $0.68
      Diluted                    $(0.12)     $0.56       $(0.31)      $0.68

    DILUTED EARNINGS PER SHARE
     BEFORE RESTRUCTURING (A) :   $0.33      $0.56        $0.15       $0.68

     (A)  Excludes Retail restructuring charge ($38 million pre-tax,
          $25.8 million after tax) in 2001.


                                      For the                For the
                                Three Months ended       Six Months Ended
                                     June 30,                June 30,
    Net Sales                    2001        2000         2001        2000
    North American
     residential               $335,779   $353,890     $617,804    $645,670
    North American retail       270,293    288,938      492,717     483,466
    Commercial air
     conditioning               128,942    122,938      222,320     218,022
    Commercial refrigeration     84,834     93,508      169,923     185,180
    Heat transfer                57,048     64,334      115,323     129,781
    Eliminations                (28,550)   (29,408)     (53,775)    (51,595)
                               $848,346   $894,200   $1,564,312  $1,610,524

                                     For the                  For the
                               Three Months Ended        Six Months Ended
                                    June 30,                 June 30,
    Income (Loss) from
     Operations                  2001        2000         2001        2000
      North American
       residential              $32,442    $42,203      $44,748     $62,968
      North American retail (A)   4,212     19,234       (5,761)     24,660
      Commercial air
       conditioning               8,622      4,733        6,805       1,680
      Commercial refrigeration    7,564      8,445       13,785      15,495
      Heat transfer               2,025      4,333        3,813       9,267
      Corporate and other       (11,505)    (8,035)     (22,508)    (17,940)
      Eliminations                    0     (1,189)      (1,493)     (2,923)
                                $43,360    $69,724      $39,389     $93,207

     (A)  Excludes $38 million Retail restructuring charge in 2001.


                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS
                  As of June 30, 2001 and December 31, 2000
                      (In thousands, except share data)

                                    ASSETS
                                                  June 30,       December 31,
                                                    2001             2000
                                                (unaudited)
    CURRENT ASSETS:
     Cash and cash equivalents                    $24,325           $40,633
     Accounts and notes receivable, net           391,429           399,136
     Inventories                                  356,291           359,531
     Deferred income taxes                         48,313            47,063
     Other assets                                  57,935            54,847
      Total current assets                        878,293           901,210
    PROPERTY, PLANT AND EQUIPMENT, net            319,889           354,172
    GOODWILL, net                                 740,136           739,468
    OTHER ASSETS                                   56,794            60,181
      TOTAL ASSETS                             $1,995,112        $2,055,031


                       LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
     Short-term debt                              $36,802           $31,467
     Current maturities of long-term debt          38,338            31,450
     Accounts payable                             274,712           260,208
     Accrued expenses                             296,114           242,347
     Income taxes payable                          12,692            24,448
      Total current liabilities                   658,658           589,920
    LONG-TERM DEBT                                538,825           627,550
    DEFERRED INCOME TAXES                           1,046               941
    POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS   14,281            14,284
    OTHER LIABILITIES                              80,777            77,221
      Total liabilities                         1,293,587         1,309,916
    MINORITY INTEREST                               1,947             2,058
    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,
      60,537,260 shares and 60,368,599 shares
      issued for 2001 and 2000, respectively          605               604
     Additional paid-in capital                   372,706           372,690
     Retained earnings                            419,450           447,377
     Accumulated other comprehensive loss         (57,390)          (37,074)
     Deferred compensation                         (5,371)           (6,457)
     Treasury stock, at cost, 2,980,846 and
      3,332,784 shares for 2001 and 2000
      respectively                                (30,422)          (34,083)
       Total stockholders' equity                 699,578           743,057
       TOTAL LIABILITIES AND
        STOCKHOLDERS' EQUITY                   $1,995,112        $2,055,031


                    MAKE YOUR OPINION COUNT -  Click Here
               http://tbutton.prnewswire.com/prn/11690X48643734

SOURCE Lennox International Inc.
Web site: http: //www.lennoxinternational.com
Company News On-Call: http: //www.prnewswire.com/comp/140632.html
CONTACT: Bill Moltner, vice president, investor relations of Lennox International Inc., +1-972-497-6670
Audio: http: //www.videonewswire.com/LENNOX/072501