Lennox International's Second Quarter Earnings Up 42% Before Restructuring Charges; Full-Year EPS Outlook Raised to $0.90-$1.00

July 23, 2002

DALLAS, July 23 /PRNewswire-FirstCall/ -- Lennox International Inc. (NYSE: LII) today reported second quarter 2002 earnings, before restructuring charges for programs announced in 2001, increased 42% to $27 million from $19 million in the year ago period. Diluted earnings per share were $0.45, comparing favorably with $0.33 last year. Total company sales were $831 million, down 2% versus last year.

Quarterly operating income for this year was up 21% to $53 million from $43 million last year. Operating margins rose to 6.3% from 5.1% last year. EBITDA increased 7% to $69 million. Foreign exchange benefited revenues by four-tenths of one percent and had a positive impact of less than $0.01 on earnings per share in the quarter.

During the second quarter of this year, the company incurred pretax charges of $1.2 million for previously announced restructuring programs to consolidate some operations and phase out certain non-core assets and underperforming product lines. Last year in the second quarter, the company incurred $38 million in restructuring charges to consolidate underperforming service centers in its Service Experts operation.

Had the FAS 142 accounting rule eliminating the amortization of goodwill been effective in 2001, operating income in the second quarter of 2001 would have been $4.6 million higher and earnings per share before restructuring charges would have been $0.40. On a GAAP basis, after accounting for restructuring charges, the company reported net earnings per share of $0.43 in the second quarter 2002, compared with a reported loss per share of $0.12 in the same quarter last year.

"We're very pleased the first-quarter 2002 improvement in LII's operating performance continued in the second quarter, despite mixed market demand in the sectors we serve and an especially challenging commercial air conditioning sector," said Bob Schjerven, chief executive officer. "We are particularly pleased to see the pace of improvement at Service Experts, our retail segment, accelerate in the second quarter."

LII continues a successful focus on free cash flow, with emphasis on working capital management and capital spending. Inventories are down 16%, or $55 million, year-over-year, while working capital - expressed as a percent of sales on a trailing 12 months basis - declined significantly to 21.1% from 24.0%. In the second quarter the company generated $2 million in free cash flow, bringing year-to-date free cash flow to $10 million. "Due to the seasonal nature of our business, we have typically used cash in the first half of the year and generated cash in the second half, so we are encouraged by this performance," Schjerven said.

The company also continues to make significant progress in paying down long-term debt, reducing its total debt as of June 30, 2002 to $511 million, down $103 million from the same time a year earlier. At the end of the second quarter, Debt to Total Capitalization was 53.2%, comparing favorably with 57.3% at the same time last year, adjusted for FAS 142 goodwill impairment charges taken in the first quarter of 2002.

Business segment highlights

All business segment highlights exclude restructuring charges.

North American residential: Revenues grew by 5% from the previous year to $351 million. Segment operating income for the quarter increased 11% to $36.1 million from $32.4 million last year, with FAS 142 contributing $1 million to the overall improvement. Segment operating margins expanded 60 basis points to 10.3%.

The company reported strong market acceptance for the new Dave Lennox Signature Series -- an innovative product line recently introduced by its Lennox Industries unit that features the industry's quietest air conditioners and furnaces, as well as the most effective home air purification system on the market today.

Service Experts: Despite a 7% decrease in revenues to $251 million, the Service Experts segment showed a substantial improvement in operating profitability for the second straight quarter. On a same store basis, adjusting for dealer service centers that were sold or closed in 2001, second quarter sales were down 4% -- a significant improvement over the 9% decline in the first quarter of this year. Segment operating income increased to $15.9 million from $4.2 million last year, with FAS 142 contributing $2.4 million to the year-over-year improvement. Operating margins for the second quarter were 6.3%, compared with 1.6% last year.

"Dennis Smith, who joined us as president of Service Experts in the fourth quarter of last year, is effectively instilling a performance-oriented culture throughout the organization," said Schjerven. "His management's attention to labor productivity -- critical to operating profitability in this type of service business -- and containing S,G & A costs are driving the improvement."

"While we certainly have a way to go to realize the full potential from Service Experts, we are pleased with the trend we are seeing."

Worldwide commercial air conditioning: LII faced lower demand levels for commercial air conditioning equipment, with North American industry shipments of unitary commercial HVAC equipment down approximately 12% in the first five months of 2002 and reports of lower demand levels in Europe. Segment revenues declined 11% in the second quarter to $115 million. Operating profits decreased 34% to $5.7 million due to lower volumes, which could only partially be offset by lower period expenses. As a result, segment operating margins for the quarter were 5%, down from 6.7% last year. Had FAS 142 been effective, 2001 quarterly operating income would have been $400,000 higher.

Worldwide commercial refrigeration: Revenues increased by 6% to $90 million, as the strengthening in the order rate reported at the end of the first quarter was sustained. Segment operating income increased 19% to $9.0 million, with FAS 142 contributing $400,000 to the year-over-year improvement. Benefiting from higher volumes and cost control initiatives, operating margins expanded 110 basis points to 10.0%.

Worldwide heat transfer: Demand for heat transfer components remains soft, with segment sales decreasing 9% to $52 million in the second quarter. This volume erosion resulted in a quarterly segment operating loss of $300,000, compared with operating income of $2.0 million the previous year. 2001 quarterly operating income would have been $300,000 higher if FAS 142 accounting had been effective. Segment operating margins were (0.6%) compared with 3.5% last year.

A planned joint venture with Outokumpu of Finland announced in April will result in Outokumpu purchasing a 55% interest in LII's heat transfer business segment for $55 million, with LII retaining 45% ownership. The joint venture agreement is on track to be completed in the third quarter of this year. "Assuming this transaction is completed as expected, our reported revenues will decline by approximately $60 million in the second half of this year, although it will not have a material impact on our EPS or free cash flow for 2002," said Rick Smith, chief financial officer.

Business outlook: earnings guidance raised

"We previously reported the first quarter of this year was a turning point for LII's operating performance, and we are very pleased to report that momentum carried into the second quarter," Schjerven said. "We are confident this broad-based improvement will continue and we are raising our earnings guidance for 2002." The company expects full year diluted earnings per share, excluding restructuring and goodwill impairment charges, will be in the range of $0.90 to $1.00. The outlook for free cash flow has also been raised to approximately $75 million for full year 2002.

The LII management team continues to focus on reducing product costs, eliminating waste in manufacturing processes, and streamlining overhead structures. Despite their progress, the company is feeling the pressure from increasing material costs, most notably on steel. "Our operating companies are considering the appropriate pricing actions to protect our margins," Schjerven said.

LII has scheduled a conference call to discuss financial results for the second quarter 2001 on Wednesday, July 24 at 9:30 a.m. (CDT). All interested parties are invited to listen as Bob Schjerven and Rick Smith comment on the company's operating results. To listen, please call the conference call line at 952-556-2844 10 minutes prior to the scheduled start time and use reservation number 644301. The number of connections for this call is limited to 200.

This conference call will be broadcast live on the Internet and can be accessed at http://www.firstcallevents.com/service/ajwz361374257gf12.html . 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 from 1:00 p.m. July 24 through July 31, 2002 on the Internet or by dialing 800-475-6701, access code 644301.

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 OPERATIONS
       For the Three Months and Six Months Ended June 30, 2002 and 2001
               (Unaudited, in thousands, except per share data)

                                  For the                   For the
                             Three Months Ended         Six Months Ended
                                  June 30,                   June 30,

                              2002        2001          2002          2001
    NET SALES               $830,608    $848,346    $1,506,382    $1,564,312
    COST OF GOODS SOLD       559,607     583,208     1,026,506     1,085,589
        Gross profit         271,001     265,138       479,876       478,723
    OPERATING EXPENSES:
      Selling, general
       and administrative
       expense               218,403     221,778       417,788       439,334
      Restructurings           1,222      38,000         1,875        38,000
          Income from
           operations         51,376       5,360        60,213         1,389
    INTEREST EXPENSE, net      8,258      11,501        16,141        24,278
    OTHER                       (446)       (285)         (531)          378
    MINORITY INTEREST             61          26           127           133
        Income (loss) before
         income taxes and
         cumulative effect
         of accounting change 43,503      (5,882)       44,476       (23,400)
    PROVISION FOR
     (BENEFIT FROM)
     INCOME TAXES             17,877       1,129        18,279        (6,141)
        Income (loss)
         before cumulative
         effect of accounting
         change               25,626      (7,011)       26,197       (17,259)
    CUMULATIVE EFFECT
     OF ACCOUNTING CHANGE        ---         ---       249,224           ---
        Net income (loss)    $25,626     $(7,011)    $(223,027)     $(17,259)

    INCOME (LOSS) PER SHARE
     BEFORE CUMULATIVE
     EFFECT OF ACCOUNTING
     CHANGE:
      Basic                    $0.45      $(0.12)        $0.46        $(0.31)
      Diluted                  $0.43      $(0.12)        $0.45        $(0.31)

    CUMULATIVE EFFECT OF
     ACCOUNTING CHANGE
     PER SHARE:
      Basic                     $---        $---        $(4.38)         $---
      Diluted                   $---        $---        $(4.27)         $---

    NET INCOME (LOSS) PER SHARE:
      Basic                    $0.45      $(0.12)       $(3.92)       $(0.31)
      Diluted                  $0.43      $(0.12)       $(3.82)       $(0.31)


                                  For the                   For the
                             Three Months Ended         Six Months Ended
                                  June 30,                   June 30,
    Net Sales                 2002        2001          2002          2001

    North American
     residential            $350,935    $335,779      $626,144      $617,804
    Service Experts          251,466     270,293       456,480       492,717
    Commercial air
     conditioning            115,007     128,942       201,811       222,320
    Commercial refrigeration  89,619      84,834       174,882       169,923
    Heat transfer             52,137      57,048       100,813       115,323
    Eliminations             (28,556)    (28,550)      (53,748)      (53,775)
                            $830,608    $848,346    $1,506,382    $1,564,312


                                  For the                   For the
                             Three Months Ended         Six Months Ended
                                  June 30,                   June 30,
    Income (Loss)
     from Operations       2002     2001     2001     2002     2001    2001
                            (B)      (B)   Adj.(A,B)   (B)      (B)  Adj.(A,B)
    North American
     residential         $36,118  $32,442  $33,419  $51,620  $44,748  $46,443
    Service Experts       15,886    4,212    6,626   13,093   (5,761)     (58)
    Commercial air
     conditioning          5,718    8,622    9,009    5,555    6,805    7,017
    Commercial
     refrigeration         8,993    7,564    8,011   17,252   13,785   14,442
    Heat transfer           (293)   2,025    2,303   (1,093)   3,813    4,315
    Corporate and other  (13,568) (11,505) (11,399) (23,501) (22,508) (22,300)
    Eliminations            (256)     ---      ---     (838)  (1,493)  (1,493)
                         $52,598  $43,360  $47,969  $62,088  $39,389  $48,366

     (A) To facilitate comparisons, the reported segment Income (Loss) from
         Operations amounts for the three and six months ended June 30, 2001
         have been adjusted to reflect the discontinuation of goodwill and
         trademark amortization under SFAS 142.
     (B) Excluding restructuring charges.


                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS
                  As of June 30, 2002 and December 31, 2001
                      (In thousands, except share data)

                                ASSETS
                                             June 30,     December 31,
                                               2002           2001

                                            (Unaudited)
    CURRENT ASSETS:
      Cash and cash equivalents               $41,747        $34,393
      Accounts and notes receivable, net      414,499        291,485
      Inventories                             301,046        281,170
      Deferred income taxes                    44,359         42,662
      Other assets                             58,288         63,655
        Total current assets                  859,939        713,365
    PROPERTY, PLANT AND EQUIPMENT, net        278,558        291,531
    GOODWILL, net                             423,933        704,713
    OTHER ASSETS                              125,811         84,379
        TOTAL ASSETS                       $1,688,241     $1,793,988

                   LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
      Short-term debt                         $49,121        $23,701
      Current maturities of long-term debt     22,923         28,895
      Accounts payable                        311,498        242,534
      Accrued expenses                        261,783        249,546
      Income taxes payable                     29,579          9,870
        Total current liabilities             674,904        554,546
    LONG-TERM DEBT                            438,609        465,163
    DEFERRED INCOME TAXES                         893            673
    POSTRETIREMENT BENEFITS,
     OTHER THAN PENSIONS                       13,547         14,014
    OTHER LIABILITIES                         109,162        103,301
        Total liabilities                   1,237,115      1,137,697
    MINORITY INTEREST                           1,550          1,651
    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,
       61,713,890 shares and 60,690,198
       shares issued for 2002 and 2001,
       respectively                               617            607
      Additional paid-in capital              384,957        372,877
      Retained earnings                       149,688        383,566
      Accumulated other comprehensive loss    (47,096)       (68,278)
      Deferred compensation                    (7,874)        (3,710)
      Treasury stock, at cost, 3,009,656
       and 2,980,846 shares for 2002
       and 2001, respectively                 (30,716)       (30,422)
        Total stockholders' equity            449,576        654,640
        TOTAL LIABILITIES
         AND STOCKHOLDERS' EQUITY          $1,688,241     $1,793,988

                    MAKE YOUR OPINION COUNT -  Click Here
               http://tbutton.prnewswire.com/prn/11690X56186187

SOURCE Lennox International Inc.
Web site: http: //www.lennoxinternational.com
Photo: NewsCom: http: //www.newscom.com/cgi-bin/prnh/20020304/DAM053LOGO AP Archive: http://photoarchive.ap.org PRN Photo Desk, +1-888-776-6555 or +1-212-782-2840
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.firstcallevents.com/service/ajwz361374257gf12.html
CAPTION: DAM053LOGO LENNOX INTERNATIONAL LOGO Lennox International Inc. corporate logo. (PRNewsFoto)[TK] DALLAS, TX USA 03/06/2002