Lennox International Inc. Announces Record Third Quarter Net Income; EPS of $0.64 on 26 Percent Sales Growth

October 27, 1999

DALLAS, Oct. 27 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) announced today that 1999 third quarter net income increased 11 percent to a record $27.3 million from $24.6 million in third quarter 1998.

Sales also achieved record levels for the quarter, increasing 26 percent to $669.1 million, up from $529.2 million in the third quarter of 1998. Operating income for the quarter increased 22 percent to $54.6 million from $44.9 million last year.

The company reported diluted earnings per share for the quarter of $0.64. On a pro forma basis, assuming that the company's initial public offering had occurred at January 1st of each year, diluted per share earnings for the quarter increased to $0.61 this year from $0.59 last year.

"In a time of unprecedented change in our industry, we believe we are successfully executing strategies to take advantage of the opportunities being presented to us," said John Norris, Jr., Chairman and Chief Executive Officer. "In particular, the successful implementation of our dealer acquisition strategy is driving strong growth in our North American Residential business segment." The company reported that to date 80 dealers, representing run rate annual revenues of $359 million, have been acquired for a total purchase price of approximately $175 million.

Norris was also pleased by the company's overseas performance. "Our new management team in Europe has made a significant contribution by implementing several important operational improvements. Also, our recent acquisitions in the Asia Pacific region have provided the critical mass we need to be profitable in that area."

Domestic sales, in the US and Canada, increased 21 percent over the same period last year and represented 82 percent of total company revenues for the quarter. International sales, accounting for 18 percent of total revenues in the quarter, increased by 58 percent.

Segment Performance

North American Residential operating income increased 9 percent to $44.8 million on revenue growth of 28 percent. Growth due to acquisitions was fueled primarily by dealer acquisitions and hearth products. Organic growth, adjusted for the elimination of sales to dealers that were not owned last year, was 5 percent supported by favorable summer weather. Segment operating margins declined to 11.6 percent from 13.7 percent last year due primarily to the integration of lower margin acquired businesses. Higher information technology, freight, advertising and promotion expenditures reduced margins by approximately 50 basis points.

Commercial Air Conditioning operating income improved from $1.8 million to $5.1 million on revenue growth of 14 percent fueled by double-digit growth in Europe. Increased management focus has resulted in significant operating improvements, both domestically and internationally, contributing to operating margins improving to 4.0 percent this year from 1.6 percent last year.

Commercial Refrigeration operating income grew by 8 percent to $9.9 million on revenue growth of 41 percent. Acquired businesses in Asia Pacific accounted for nearly all third quarter sales growth. While operating margins improved in both domestic and international organic businesses, integration of lower margin acquired businesses resulted in operating margins declining from 13.7 percent last year to 10.5 percent this year. Margin erosion in Brazil, caused largely by the recent currency devaluation, reduced segment operating margins by approximately 30 basis points.

Heat Transfer operating income was $2.9 million on sales of $60.8 million. Acquisitions in Asia Pacific provided virtually all increase in revenues. Organic sales and income were impacted by a one week shut down in domestic production to allow the successful implementation of SAP at the Grenada, MS production facility.

Nine Month Performance

For the nine months ending September 30, 1999, reported diluted earnings per share were $1.48. Pro forma for a January 1st initial public offering, earnings per share increased to $1.34 for the first nine months of 1999, compared with $1.23 for the same period in 1998. Total Lennox International sales increased by 28 percent to $1,750.0 million from $1,364.8 million a year ago. Operating income rose 25 percent to $121.3 million from $96.8 million in the first nine months of 1998. Net income increased 15 percent to $57.5 million from $50.0 million over the same period.

Selling heating, ventilation, air conditioning, heat transfer and refrigeration equipment in over 70 countries worldwide, Lennox International Inc. is one of the world's leading companies specializing 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.

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, 1999 and 1998
               (Unaudited, in thousands, except per share data)

                                        For the             For the
                                   Three Months Ended  Nine Months Ended
                                     September 30,       September 30,
                                    1999      1998      1999        1998
    NET SALES                     $669,053  $529,169   $1,749,953  $1,364,799
    COST OF GOODS SOLD             456,611   359,663  1,199,611     930,464
        Gross Profit               212,442   169,506    550,342     434,335
    OPERATING EXPENSES:
      Selling, general and
       administrative              154,735   125,676    422,529     331,294
      Other operating expenses,
       net                           3,078    (1,044)     6,486       6,247
        Income from operations      54,629    44,874    121,327      96,794
    INTEREST EXPENSE, net            9,093     4,437     24,193      10,903
    OTHER                              378       754       (403)      1,286
    MINORITY INTEREST                  832       205        212        (583)
        Income before income taxes  44,326    39,478     97,325      85,188
    PROVISION FOR INCOME TAXES      17,042    14,884     39,840      35,220
        Net income                 $27,284   $24,594    $57,485     $49,968

    REPORTED EARNINGS PER SHARE (A):
      Basic                          $0.65     $0.70     $ 1.52       $1.44
      Diluted                        $0.64     $0.68     $ 1.48       $1.40

    PRO FORMA EARNINGS PER SHARE (B):
      Diluted                        $0.61     $0.59     $ 1.34       $1.23

    (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               For the
                                  Three Months Ended    Nine Months Ended
                                    September 30,         September 30,
    Net Sales                       1999      1998      1999        1998
    North American residential    $386,108  $300,667   $1,009,411    $764,124
    Commercial air conditioning    127,922   112,364    337,985     286,209
    Commercial refrigeration        94,176    67,049    238,351     176,058
    Heat transfer                   60,847    49,089    164,206     138,408
                                  $669,053  $529,169   $1,749,953  $1,364,799

                                        For the               For the
                                   Three Months Ended    Nine Months Ended
                                     September 30,         September 30,
    Income (Loss) from Operations    1999       1998     1999       1998
    North American residential     $44,790   $41,188   $109,441    $100,683
    Commercial air conditioning      5,138     1,787      6,285      (3,303)
    Commercial refrigeration         9,925     9,164     19,095      17,092
    Heat transfer                    2,851     4,377     10,308      11,274
    Corporate and other             (8,075)  (11,642)   (23,802)    (28,952)
                                   $54,629   $44,874   $121,327     $96,794

                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                As of September 30, 1999 and December 31, 1998
                      (In thousands, except share data)

                                    ASSETS
                                                 September 30,   December 31,
                                                     1999            1998
                                                  (unaudited)
    CURRENT ASSETS:
      Cash and cash equivalents                      $41,122        $28,389
      Accounts and notes receivable, net             484,420        318,858
      Inventories                                    327,067        274,679
      Deferred income taxes                           38,406         37,426
      Other assets                                    40,081         36,183
        Total current assets                         931,096        695,535
    INVESTMENTS IN JOINT VENTURES                     12,479         17,261
    PROPERTY, PLANT AND EQUIPMENT, net               302,285        255,125
    GOODWILL, net                                    323,103        155,290
    OTHER ASSETS                                      40,471         29,741
        TOTAL ASSETS                              $1,609,434     $1,152,952

                       LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES
      Short-term debt                               $157,270        $56,070
      Current maturities of long-term debt            25,424         18,778
      Accounts payable                               200,088        149,824
      Accrued expenses                               206,882        207,040
      Income taxes payable                             9,271            534
        Total current liabilities                    598,935        432,246
    LONG-TERM DEBT                                   309,467        242,593
    DEFERRED INCOME TAXES                             12,726         11,628
    POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS      15,735         16,511
    OTHER LIABILITIES                                 70,336         60,845
        Total liabilities                          1,007,199        763,823
    MINORITY INTEREST                                 15,213         12,689
    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, 44,958,240 shares and
       35,546,940 shares issued and outstanding
       for 1999 and 1998, respectively                   450            355
    Additional paid-in capital                       199,302         32,889
    Retained earnings                                398,412        350,851
    Currency translation adjustments                 (11,142)        (7,655)
        Total stockholders' equity                   587,022        376,440
        TOTAL LIABILITIES AND STOCKHOLDERS'
         EQUITY                                   $1,609,434     $1,152,952

SOURCE Lennox International Inc.
Web site: http: //www.lennoxinternational.com
CONTACT: Bill Moltner, Director, Investor Relations of Lennox International Inc., 972-497-6670