Lennox International Reports Record Second Quarter Earnings; Net Income Increases 37%

July 25, 2000

DALLAS, July 25 /PRNewswire/ -- Lennox International Inc. (NYSE: LII) announced record earnings for second quarter 2000 today. Total consolidated sales for second quarter 2000 increased 51% to $894 million, up from $592 million in second quarter 1999. Company-wide organic sales growth, adjusted for sales to company-owned dealers and currency fluctuations, was 7%. Outside of the U.S. and Canada, international revenues grew by 14% in the quarter, representing 13% of total corporate sales.

Quarterly operating income for the consolidated company grew by 49% from $47 million in second quarter 1999 to $70 million. EBITDA in second quarter was $91 million, a 49% increase from EBITDA in the same period a year ago.

Net income for the second quarter increased 37% to $32 million from $24 million in 1999 and set a new quarterly record in the company's 105-year history, despite being impacted by higher interest expenses of more than $6 million due mainly to increased borrowing to fund acquisitions. Diluted earnings per share were $0.56. The pro forma calculation, assuming a January 1 initial public offering (IPO), shows earnings per share at $0.55 for the same quarter last year.

"Lennox International had a strong performance in the second quarter," said John Norris, chairman and CEO. "Our core businesses continue to perform soundly, and the operational improvements we are making in our acquired businesses are beginning to pay off."

Four of the company's five business segments achieved double-digit revenue growth for the quarter. North American retail, the company's newest business segment, increased its operating margins to 6.7% for the quarter. "Our progress integrating our retail operations is very encouraging," Norris said. "For the first half of this year, our retail sales exceeded $480 million, putting us right on track to achieve our objective of $1 billion in revenues for the full year 2000."

Norris also said that management believes Lennox stock is undervalued. The company continued its share repurchase program during the second quarter, entering into a forward purchase agreement for approximately 850,000 shares of stock at an average price of $11.20 per share. "Early in the third quarter, the first forward purchase contract matured and approximately 1.5 million shares were returned to Lennox treasury stock, which will have a positive impact on our earnings per share moving forward," he said.

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

                                      For the                  For the
                                 Three Months Ended        Six Months Ended
                                      June 30,                 June 30,
                                  2000       1999         2000         1999
    NET SALES                   $894,200   $591,841   $1,610,524   $1,080,900
    COST OF GOODS SOLD           595,868    405,519    1,083,429      743,000
        Gross Profit             298,332    186,322      527,095      337,900
    OPERATING EXPENSES:
        Selling, general and
         administrative          228,608    139,416      433,888      271,202
          Income from operations  69,724     46,906       93,207       66,698
    INTEREST EXPENSE, net         15,242      8,542       27,992       15,100
    OTHER                            517       (570)         746         (781)
    MINORITY INTEREST                 31       (104)        (515)        (620)
        Income before income
         taxes                    53,934     39,038       64,984       52,999
    PROVISION FOR INCOME TAXES    21,657     15,467       26,967       22,798
        Net income               $32,277    $23,571      $38,017      $30,201

    REPORTED EARNINGS PER SHARE(A):
         Basic                     $0.56      $0.65        $0.68        $0.84
         Diluted                   $0.56      $0.64        $0.68        $0.82

    PRO FORMA EARNINGS PER SHARE (B):
         Diluted                   $0.56      $0.55        $0.68        $0.74

    (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      Six Months Ended
                                       June 30,                 June 30,
    Net Sales                      2000       1999         2000         1999
    North American residential  $353,890   $317,610     $645,670     $589,084
    North American retail        288,938     27,041      483,466       43,721
    Commercial air conditioning  122,938    117,595      218,022      210,063
    Commercial refrigeration      93,508     82,577      185,180      144,175
    Heat transfer                 64,334     53,290      129,781      103,359
    Eliminations                 (29,408)    (6,272)     (51,595)      (9,502)
                                $894,200   $591,841   $1,610,524   $1,080,900

                                        For the                 For the
                                   Three Months Ended      Six Months Ended
                                       June 30,                 June 30,
    Income (Loss) from Operations  2000       1999         2000         1999
    North American residential   $42,203    $39,032      $62,968      $62,988
    North American retail         19,234      1,575       24,660        2,476
    Commercial air conditioning    4,733      3,081        1,680        1,147
    Commercial refrigeration       8,445      6,864       15,495        9,170
    Heat transfer                  4,333      4,218        9,267        7,457
    Corporate and other           (8,035)    (7,319)     (17,940)     (15,727)
    Eliminations                  (1,189)      (545)      (2,923)        (813)
                                 $69,724    $46,906      $93,207      $66,698

                    LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

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

                       ASSETS
                                                  June 30,      December 31,
                                                   2000             1999
                                                (unaudited)

    CURRENT ASSETS:
       Cash and cash equivalents                 $47,323          $29,174
       Accounts and notes receivable, net        505,998          443,107
       Inventories                               395,056          345,424
       Deferred income taxes                      36,192           25,367
       Other assets                               51,617           44,526
         Total current assets                  1,036,186          887,598
    INVESTMENTS IN JOINT VENTURES                 11,610           12,434
    PROPERTY, PLANT AND EQUIPMENT, net           369,965          329,966
    GOODWILL, net                                653,015          394,252
    OTHER ASSETS                                  52,292           59,423
         TOTAL ASSETS                         $2,123,068       $1,683,673

           LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:

       Short-term debt                           $31,662          $22,219
       Current maturities of long-term debt       30,815           34,554
       Accounts payable                          270,728          196,143
       Accrued expenses                          228,389          200,221
       Income taxes payable                       32,970            9,859
         Total current liabilities               594,564          462,996
    LONG-TERM DEBT                               676,344          520,276
    DEFERRED INCOME TAXES                            879              928
    POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS  14,802           15,125
    OTHER LIABILITIES                             75,541           72,377
         Total liabilities                     1,362,130        1,071,702
    MINORITY INTEREST                              2,055           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, 59,481,140 shares
        and 46,161,607 shares issued for
        2000 and 1999, respectively                  595              462
       Additional paid-in capital                366,841          215,523
       Retained earnings                         436,962          409,851
       Accumulated other comprehensive loss      (29,187)         (12,706)
       Deferred compensation                      (4,127)          (2,848)
       Treasury stock, at cost, 1,156,221
        and 1,172,200 shares for 2000
        and 1999 respectively                    (12,201)         (12,386)
          Total stockholders' equity             758,883          597,896
    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                     $2,123,068       $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