Lennox International Reports Third Quarter Earnings

October 24, 2000

DALLAS, Oct. 24 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) announced earnings for third quarter 2000 today. Total company sales for third quarter 2000 increased 28% to $858 million, up from $669 million in third quarter 1999. Company-wide organic sales, after adjusting for sales to company-owned dealers and currency fluctuations, declined 3%. Revenues outside of the U.S. and Canada, adjusted for currency fluctuations, declined by 1% in the quarter, representing 12% of total corporate sales.

"Our North American residential products and retail business segments, which account for over two-thirds of our corporate revenues, were significantly influenced by unfavorable weather in the northeast, midwest, and much of Canada," said John Norris, chairman and CEO. "Also, operational and integration issues in our retail and hearth products operations further reduced our Q3 results. As we indicated in our last conference call, we have put in place aggressive cost control measures to help offset the impact."

Quarterly operating income for the consolidated company declined by 35% from $55 million in third quarter 1999 to $36 million. EBITDA in third quarter was $58 million, a 16% decrease from EBITDA in the same period a year ago.

Net income for the third quarter declined 55% to $12 million from $27 million in 1999, due in part to higher interest expenses of almost $5 million from increased borrowing to fund acquisitions. Diluted earnings per share, before one-time pre-tax charges of $5.1 million associated with closing two small commercial air conditioning operations in Latin America, were $0.27. The pro forma calculation, assuming a January 1 initial public offering (IPO), shows earnings per share at $0.61 for the same quarter last year.

Business segments highlights

North American residential: Revenues declined 6% in the third quarter to $308 million. Segment operating income for the quarter decreased 45% to $23.7 million from $42.8 million last year, with operating margins declining to 7.7% from 13.0% in third quarter 1999. "Unfavorable weather reduced the stress on existing air-conditioning equipment, which depressed equipment sales and reduced demand for profitable add-on air conditioning in those markets where air conditioning is a discretionary purchase," said Clyde Wyant, CFO. Over 50% of the company's residential equipment sales are concentrated in areas which experienced an unusually cool summer, he said. Also contributing to the margin decline were soft sales in the company's hearth products business due to declining housing starts and delays in realizing synergies from the individual hearth operations that were acquired in the past 24 months.

North American retail: Revenues were $289 million. Over 40% of retail revenues come from regions that had unusually cool summers, which resulted in decreased demand for equipment repair service. Segment operating income was $11.8 million for the quarter, with operating margins of 4.1%. "The dramatic growth we have achieved through acquisition in the past 12 months distorts year-over-year comparisons," Wyant said.

Worldwide commercial air conditioning: Revenue increased by 7% to $136 million. Adjusting for currency exchange, sales in the quarter grew 11% year-over-year. Segment operating income was $6.0 million, a 17% gain over last year's $5.1 million. Operating margins were up to 4.4% from 4.0% in 1999's third quarter. "Domestic performance was particularly strong, achieving organic growth of 15% in the quarter and a 200 basis point improvement in operating margins, more than offsetting weaknesses in our European operations," Wyant noted.

Worldwide commercial refrigeration: "Over half of our worldwide commercial refrigeration revenues come from outside the U.S. and Canada, making it the business segment most impacted by currency fluctuations," said Wyant. Segment revenue declined by 6% to $89 million, but was flat when adjusted for foreign exchange. Segment operating income was $9.2 million compared with $9.9 million last year. When adjusted for foreign exchange, operating income increased 8% to $10.7 million, with operating margins expanding to 11.3% from 10.5%. "The margin improvement was primarily driven by continued improvement in the profitability of our domestic refrigeration business," Wyant explained.

Worldwide heat transfer: Sales increased 1% to $62 million. Adjusted for foreign exchange, sales were up 4%. Segment operating income increased 24% to $3.5 million, with operating margins for the quarter expanding 100 basis points to 5.7% in 2000.

Outlook

"With the growth in distributor inventories that has resulted from the unfavorable weather, we believe we will feel the effects of the weather-related industry slowdown through the rest of 2000 and possibly into the early part of 2001," said Bob Schjerven, COO. "As mentioned in our previous conference call, our diluted EPS for the full year 2000 could be as low as $1.05."

Schjerven noted that focus in 2001 will be on improving the profitability of acquired businesses, rather than sales growth. "We project softness in many of our end markets and anticipate that our total corporate revenue growth will be in the low single digits," he said. "We anticipate EPS growth in 2001 will be in excess of 25%. However, we project the bulk of the improvement will be in the second half of the year due to the seasonality of our business, lagging effects of this year's industry slowdown, and our timetable for realizing operating improvements in our acquired businesses." Schjerven noted the company anticipates earnings in the first quarter of 2001 could be break-even, and year-over-year quarterly EPS comparisons will not be favorable until the second quarter of 2001

Focus on free cash flow generation has been increased, Schjerven said. "We expect free cash flow to be approximately $100 million in 2001," he noted. He said Lennox will mainly use the cash generated next year to retire long-term debt, reducing interest expenses and deleveraging the balance sheet.

"Lennox is focused on executing programs to realize the improvements that will bring our profitability and cash flow up to satisfactory levels," said CEO Norris. "We are dealing aggressively with the issues under our control, and look forward to improvement in 2001."

Lennox International has scheduled a conference call to discuss financial results for the third quarter of 2000 at 9:30 Central Time on Wednesday, October 25. All interested parties are invited to listen to this call. To listen, please call the conference call line at 612-332-0632 or 612-332-0637 ten minutes prior to the scheduled start time and use reservation number 543261. The number of connections for this call is limited to 200.

This conference call will also be broadcast on the Internet. A link to a live broadcast of the call on the Internet 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. A replay of the call will be available on the Internet through November 1.

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 Nine Months Ended September 30, 2000 and 1999
               (Unaudited, in thousands, except per share data)

                                 For the                    For the
                            Three Months Ended         Nine Months Ended
                              September 30,              September 30,
                            2000          1999        2000          1999
    NET SALES             $857,618      $669,053   $2,468,142    $1,749,953
    COST OF GOODS SOLD     583,613       456,611    1,667,042     1,199,611
      Gross Profit         274,005       212,442      801,100       550,342
    OPERATING EXPENSES:
      Selling, general
       and administrative  238,276       157,813      672,164       429,015
        Income from
         operations         35,729        54,629      128,936       121,327
    INTEREST EXPENSE, net   13,968         9,093       41,960        24,193
    OTHER                      497           378        1,243          (403)
    MINORITY INTEREST           88           832         (427)          212
        Income before income
         taxes              21,176        44,326       86,160        97,325
    PROVISION FOR INCOME
     TAXES                   8,790        17,042       35,757        39,840
        Net income        $ 12,386      $ 27,284      $50,403       $57,485

    REPORTED EARNINGS PER
     SHARE(A):
      Basic                  $0.22         $0.65        $0.90         $1.52
      Diluted                $0.22         $0.64        $0.89         $1.48

    DILUTED EARNINGS PER
     SHARE BEFORE
     RESTRUCTURING (B)       $0.27         $0.64        $0.94         $1.48

    PRO FORMA EARNINGS PER
     SHARE (C):
      Diluted                $0.22         $0.61        $0.89         $1.34

    (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          Nine Months Ended
                               September 30,              September 30,
    Net Sales               2000          1999         2000          1999
    North American
     residential          $308,370      $328,173     $954,040      $917,257
    North American retail  288,817        66,067      772,283       109,788
    Commercial air
     conditioning          136,368       127,922      354,390       337,985
    Commercial
     refrigeration          88,795        94,176      273,975       238,351
    Heat transfer           61,640        60,847      191,421       164,206
    Eliminations           (26,372)       (8,132)     (77,967)      (17,634)
                          $857,618      $669,053   $2,468,142    $1,749,953

                                  For the                    For the
                             Three Months Ended         Nine Months Ended
                               September 30,              September 30,
    Income (Loss) from
     Operations             2000          1999         2000          1999
    North American
     residential           $23,663       $42,824      $86,631      $105,812
    North American retail   11,822         3,698       36,482         6,174
    Commercial air
     conditioning            6,015         5,138        7,695         6,285
    Commercial
     refrigeration           9,216         9,925       24,711        19,095
    Heat transfer            3,525         2,851       12,792        10,308
    Corporate and
     other (A)             (16,283)       (8,075)     (34,223)      (23,802)
    Eliminations            (2,229)       (1,732)      (5,152)       (2,545)
                           $35,729       $54,629     $128,936      $121,327

    (A) Includes $5.1 million for closing operations in Mexico and Argentina.


                    LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                  As of September 30, 2000 and December 31, 1999
                        (In thousands, except share data)

                                      ASSETS
                       September 30,   December 31,
                            2000           1999
                        (unaudited)
    CURRENT ASSETS:
      Cash and cash
       equivalents         $45,473       $29,174
      Accounts and notes
       receivable, net     475,360       443,107
      Inventories          380,427       345,424
      Deferred income
       taxes                36,551        25,367
      Other assets          43,783        44,526
        Total current
         assets            981,594       887,598
    INVESTMENTS IN JOINT
     VENTURES               12,264        12,434
    PROPERTY, PLANT AND
     EQUIPMENT, net        355,642       329,966
    GOODWILL, net          676,618       394,252
    OTHER ASSETS            53,697        59,423
        TOTAL ASSETS    $2,079,815    $1,683,673

                       LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
      Short-term debt      $30,645       $22,219
      Current maturities
       of long-term debt    37,763        34,554
      Accounts payable     241,597       196,143
      Accrued expenses     258,155       200,221
      Income taxes payable   8,406         9,859
        Total current
         liabilities       576,566       462,996
    LONG-TERM DEBT         670,233       520,276
    DEFERRED INCOME TAXES      500           928
    POSTRETIREMENT
     BENEFITS, OTHER THAN
     PENSIONS               14,725        15,125
    OTHER LIABILITIES       73,377        72,377
        Total
         liabilities     1,335,401     1,071,702
    MINORITY INTEREST        2,010        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,
       59,719,869 shares and
       46,161,607 shares
       issued for 2000 and
       1999, respectively      597           462
      Additional paid-in
       capital             367,442       215,523
      Retained earnings    443,993       409,851
      Accumulated other
       comprehensive loss  (41,928)      (12,706)
      Deferred
       compensation         (3,400)       (2,848)
      Treasury stock, at
       cost, 2,474,784 and
       1,172,200 shares
       for 2000 and 1999
       respectively        (24,300)      (12,386)
        Total stockholders'
         equity            742,404       597,896
        TOTAL LIABILITIES
         AND
         STOCKHOLDERS'
         EQUITY         $2,079,815    $1,683,673

SOURCE Lennox International Inc.
Web site: http: //www.vcall.com 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