Lennox International Reports Third Quarter 2004 Earnings

November 9, 2004

DALLAS, Nov. 9 /PRNewswire-FirstCall/ -- Lennox International Inc. (NYSE: LII) announced third quarter 2004 income from continuing operations of $28 million, or $0.45 per share, compared to $30 million or $0.50 per share in the third quarter of 2003. Discontinued operations negatively affected earnings by $9 million in the quarter, resulting in net income of $19 million, or $0.30 per share. Sales from continuing operations increased 2% to $772 million, and were flat when adjusted for fluctuations in foreign exchange rates. Total debt was $319 million at the end of the third quarter, down $54 million from the same point the previous year.

(Logo: http://www.newscom.com/cgi-bin/prnh/20020304/DAM053LOGO )

"After a robust market for heating and cooling equipment in the first half of 2004, unfavorable summer weather led to softening demand in the third quarter," said Bob Schjerven, chief executive officer. "Commodity price escalation is our greatest challenge, but our manufacturing operations are performing very well in this difficult environment.

"We are reaffirming our guidance of a full-year loss per share on continuing operations of $1.53 to $1.63, including the goodwill impairment charge taken in the first quarter. Excluding this charge, full-year earnings per share from continuing operations are anticipated to be at the lower end of the $1.38 to $1.48 range previously provided. We also expect cash flow will remain strong, with cash flow from continuing operations less capital expenditures to be approximately $75 million." This guidance excludes the impact of EITF 04-8, which addresses the effect of contingently convertible debt on diluted earnings per share. When this retroactive accounting change goes into effect on December 15, it will reduce the company's reported 2003 earnings per share by $0.07 and 2004 earnings per share before goodwill impairment by approximately $0.09.

Business segment highlights:

Heating & Cooling: LII's Heating & Cooling business revenue rose 2% to $528 million. Adjusting for fluctuations in exchange rates, sales were up 1%. Segment operating income increased 11% to $65 million, with segment profit margin gaining a full percentage point to 12.3%.

LII's Residential Heating & Cooling business posted a solid performance with segment profit increasing 9% to $45 million and segment profit margins expanding 120 basis points to 12.4%. Revenue dipped 1% in the third quarter to $362 million, or 2% when adjusted for foreign exchange, due to unfavorable cooling season weather. Revenue growth exceeding 20% in hearth products partially offset modestly lower sales of traditional heating and cooling equipment lines.

In spite of a downturn in the light commercial market during the third quarter, Commercial Heating & Cooling sales posted solid growth both domestically and in Europe, with sales increasing 9%, or 7% when adjusted for foreign exchange, to $166 million. Significantly improved profitability in Europe helped drive a 15% increase in segment profit to $20 million, with margin improving 60 basis points to 12.1%.

Service Experts: Revenue from the 130 dealer service centers composing the company's continuing Service Experts business segment was down 7% to $151 million. Unfavorable weather influenced sales and contributed to a shift in the segment's revenue mix in favor of less profitable maintenance business. The segment incurred a quarterly operating loss of $1 million, or 0.8% of sales, compared to a profit of $3 million last year. Lower revenue was the primary influence on profitability, reducing gross margins by almost $4 million.

"While Service Experts' financial performance continues to be unacceptable, we are making progress on several fronts," Schjerven said. "We have successfully focused our continuing business on more profitable service and replacement opportunities, and all but one of our service centers will share a common IT platform by the end of this month. In addition, accounting support for 114 of our centers is now handled by one of two regional accounting offices which helps ensure consistent practices and enhances financial control."

Previously announced divestiture activity surrounding the discontinued service centers remains on schedule to be completed by the end of the year. Of the 48 centers that will be divested (the 47 originally identified, plus one branch of an ongoing center), 30 had been sold at the end of the third quarter.

Refrigeration: Sales grew in all regions, as the Refrigeration segment posted strong performance. Segment revenue increased 16%, or 11% when adjusted for currency exchange, to $112 million. Segment profit increased 18% to $11 million, with operating margins expanding 20 basis points to 10.0%. Higher sales volumes and improved pricing helped offset higher materials costs.

Conference Call

A conference call to discuss the company's third quarter 2004 results will be held on Wednesday, November 10 at 9:30 a.m. (CST). Bob Schjerven, CEO and Sue Carter, CFO comment on the company's operating results.

To listen, please call the conference call line at 651-291-0344 ten minutes prior to the scheduled start time and use reservation number 754228. The number of connections for this call is limited to 200. This conference call will also be webcast on Lennox International's web site at http://www.lennoxinternational.com .

If you are unable to participate in this conference call, a replay will be available from 3:00 p.m. November 10 through November 17, 2004 by dialing 800-475-6701, access code 754228. This call will also be archived on the company's web site.

Operating in over 100 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, including the impact of higher raw material prices and the impact of unfavorable weather on the demand for our products and services, that could cause actual results to differ materially from such statements. For information concerning these risks and uncertainties, see LII's publicly available filings with the Securities and Exchange Commission. LII 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 Nine Months Ended September 30, 2004 and 2003
               (Unaudited, in millions, except per share data)

                                           For the Three     For the Nine
                                           Months Ended      Months Ended
                                           September 30,     September 30,
                                                 Restated          Restated
                                          2004     2003     2004      2003
    NET SALES                            $771.9   $757.5  $2,241.3  $2,089.6
    COST OF GOODS SOLD                    513.5    502.8   1,482.0   1,385.8
       Gross Profit                       258.4    254.7     759.3     703.8
    OPERATING EXPENSES:
     Selling, general and
      administrative expense              209.2    199.6     624.6     584.4
     Goodwill impairment                    ---      ---     208.3       ---
     Losses and other expenses              ---      1.0       ---       1.9
       Operational income (loss)
        from continuing operations         49.2     54.1     (73.6)    117.5
    INTEREST EXPENSE, net                   6.1      6.6      22.5      21.1
    OTHER EXPENSE (INCOME)                 (0.2)     0.7      (0.6)     (1.2)
       Income (loss) from continuing
        operations before income taxes     43.3     46.8     (95.5)     97.6
    PROVISION FOR INCOME TAXES             15.3     16.3      18.5      34.2
       Income (loss) from continuing
        operations                         28.0     30.5    (114.0)     63.4
    DISCONTINUED OPERATIONS:
     Loss (gain) from operations            6.5     (2.7)     29.6      (2.0)
     Income tax (benefit) provision        (1.7)     1.0      (6.3)      0.6
     Loss on disposal                       4.7      ---       5.3       ---
     Income tax benefit                    (0.3)     ---      (0.5)      ---
       Loss (gain) from discontinued
        operations                          9.2     (1.7)     28.1      (1.4)
          Net income (loss)               $18.8    $32.2   $(142.1)    $64.8

    INCOME (LOSS) PER SHARE FROM
     CONTINUING OPERATIONS:
     Basic                                $0.46    $0.52    $(1.90)    $1.09
     Diluted                              $0.45    $0.50    $(1.90)    $1.06

    (LOSS) INCOME PER SHARE FROM
     DISCONTINUED OPERATIONS:
     Basic                               $(0.15)   $0.03    $(0.47)    $0.02
     Diluted                             $(0.15)   $0.03    $(0.47)    $0.02

    NET INCOME (LOSS) PER SHARE:
     Basic                                $0.31    $0.55    $(2.37)    $1.11
     Diluted                              $0.30    $0.53    $(2.37)    $1.08

    AVERAGE SHARES (IN MILLIONS)
     Basic                                 60.1     58.5      59.8      58.2
     Diluted                               62.4     60.4      59.8      59.8



                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                    SEGMENT REVENUES AND OPERATING PROFIT
   For the Three Months and Twelve Months Ended September 30, 2004 and 2003
                                (In millions)

                                            For the Three       For the Nine
                                            Months Ended        Months Ended
                                            September 30,       September 30,
                                                   Restated           Restated
                                           2004     2003     2004      2003
    Net Sales
      Residential                         $362.1   $366.4  $1,087.0  $1,035.1
      Commercial                           165.9    151.6     425.7     376.4
        Heating and Cooling                528.0    518.0   1,512.7   1,411.5
      Service Experts                      151.3    162.8     457.8     453.2
      Refrigeration                        112.3     96.8     329.5     284.3
      Eliminations                         (19.7)   (20.1)    (58.7)    (59.4)
                                          $771.9   $757.5  $2,241.3  $2,089.6
    Segment Profit (Loss) (A)
      Residential                          $44.8    $41.0    $132.5    $107.1
      Commercial                            20.0     17.4      38.1      25.7
        Heating and Cooling                 64.8     58.4     170.6     132.8
      Service Experts                       (1.2)     2.8      (3.2)      4.9
      Refrigeration                         11.2      9.5      31.5      26.8
      Corporate and other                  (26.5)   (16.4)    (64.3)    (44.9)
      Eliminations                           0.9      0.8       0.1      (0.2)
        Segment Profit                      49.2     55.1     134.7     119.4
      Reconciliation to (loss) income
       from continuing operations
       before income taxes:
      Goodwill impairment                    ---      ---     208.3       ---
      Losses and other expenses              ---      1.0       ---       1.9
      Interest expense, net                  6.1      6.6      22.5      21.1
      Other expense (income)                (0.2)     0.7      (0.6)     (1.2)
                                           $43.3    $46.8    $(95.5)    $97.6

    (A) Segment profit is based upon income from continuing operations
        included in the accompanying consolidated statements of operations
        excluding Goodwill Impairment.


                  LENNOX INTERNATIONAL INC. AND SUBSIDIARIES

                         CONSOLIDATED BALANCE SHEETS
                As of September 30, 2004 and December 31, 2003
                       (In millions, except share data)

                                     ASSETS
                                                    September 30, December 31,
                                                         2004         2003
                                                     (unaudited)
    CURRENT ASSETS:
      Cash and cash equivalents                          $94.3       $76.1
      Accounts and notes receivable, net                 389.4       416.6
      Inventories                                        278.6       214.1
      Deferred income taxes                               33.2        33.4
      Other assets                                        40.7        37.0
      Assets held for sale                                47.3        87.3
        Total current assets                             883.5       864.5
    PROPERTY, PLANT AND EQUIPMENT, net                   222.7       229.6
    GOODWILL, net                                        226.6       434.0
    DEFERRED INCOME TAXES                                 84.8        59.7
    OTHER ASSETS                                         142.0       138.8
        TOTAL ASSETS                                  $1,559.6    $1,726.6

                      LIABILITIES AND STOCKHOLDERS' EQUITY
    CURRENT LIABILITIES:
      Short-term debt                                     $6.8        $3.6
      Current maturities of long-term debt                36.2        21.4
      Accounts payable                                   247.7       247.3
      Accrued expenses                                   297.0       279.1
      Income taxes payable                                48.7        35.3
      Liabilities held for sale                           17.5        28.6
        Total current liabilities                        653.9       615.3
    LONG-TERM DEBT                                       276.3       337.3
    POSTRETIREMENT BENEFITS, OTHER THAN PENSIONS          15.1        13.8
    PENSIONS                                              92.2        94.1
    OTHER LIABILITIES                                     78.8        81.9
        Total liabilities                              1,116.3     1,142.4
    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, 65,126,652 shares
       and 64,247,203 shares issued
       for 2004 and 2003 respectively                      0.7         0.6
      Additional paid-in capital                         431.6       420.4
      Retained earnings                                   59.7       218.9
      Accumulated other comprehensive loss                (6.8)       (6.4)
      Deferred compensation                              (10.8)      (18.2)
      Treasury stock, at cost, 3,043,916 shares for
       2004 and 2003                                     (31.1)      (31.1)
        Total stockholders' equity                       443.3       584.2
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    $1,559.6    $1,726.6
SOURCE  Lennox International Inc.
    -0-                             11/09/2004
    /CONTACT:  Bill Moltner, Vice President, Investor Relations of Lennox
International Inc., +1-972-497-6670/
    /Photo:  NewsCom:  http://www.newscom.com/cgi-bin/prnh/20020304/DAM053LOGO
             AP Archive:  http://photoarchive.ap.org
             PRN Photo Desk, photodesk@prnewswire.com /
    /Web site:  http://www.lennoxinternational.com /
    (LII)

CO:  Lennox International Inc.
ST:  Texas
IN:  CST
SU:  ERN CCA MAV

AH-AP 
-- DATU041 --
7087 11/09/2004 16:01 EST http://www.prnewswire.com