Lennox International Inc
NYSE:LII
Income Statement
Earnings Waterfall
Lennox International Inc
Revenue
|
5B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-741.5m
USD
|
Operating Income
|
806.3m
USD
|
Other Expenses
|
-216.2m
USD
|
Net Income
|
590.1m
USD
|
Income Statement
Lennox International Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 199
N/A
|
3 226
+1%
|
3 274
+1%
|
3 304
+1%
|
3 367
+2%
|
3 358
0%
|
3 390
+1%
|
3 446
+2%
|
3 467
+1%
|
3 497
+1%
|
3 524
+1%
|
3 579
+2%
|
3 642
+2%
|
3 720
+2%
|
3 803
+2%
|
3 845
+1%
|
3 840
0%
|
3 881
+1%
|
3 954
+2%
|
3 932
-1%
|
3 884
-1%
|
3 839
-1%
|
3 763
-2%
|
3 766
+0%
|
3 807
+1%
|
3 741
-2%
|
3 583
-4%
|
3 605
+1%
|
3 634
+1%
|
3 841
+6%
|
4 139
+8%
|
4 143
+0%
|
4 194
+1%
|
4 277
+2%
|
4 404
+3%
|
4 589
+4%
|
4 718
+3%
|
4 754
+1%
|
4 800
+1%
|
4 921
+3%
|
4 982
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 338)
|
(2 359)
|
(2 398)
|
(2 419)
|
(2 464)
|
(2 460)
|
(2 471)
|
(2 501)
|
(2 520)
|
(2 529)
|
(2 524)
|
(2 542)
|
(2 565)
|
(2 616)
|
(2 673)
|
(2 712)
|
(2 714)
|
(2 744)
|
(2 796)
|
(2 786)
|
(2 773)
|
(2 750)
|
(2 703)
|
(2 709)
|
(2 727)
|
(2 697)
|
(2 595)
|
(2 593)
|
(2 594)
|
(2 710)
|
(2 900)
|
(2 933)
|
(3 006)
|
(3 077)
|
(3 190)
|
(3 336)
|
(3 434)
|
(3 431)
|
(3 416)
|
(3 443)
|
(3 434)
|
|
Gross Profit |
861
N/A
|
867
+1%
|
876
+1%
|
886
+1%
|
903
+2%
|
898
-1%
|
919
+2%
|
945
+3%
|
947
+0%
|
968
+2%
|
1 000
+3%
|
1 037
+4%
|
1 077
+4%
|
1 104
+3%
|
1 130
+2%
|
1 133
+0%
|
1 125
-1%
|
1 137
+1%
|
1 158
+2%
|
1 146
-1%
|
1 111
-3%
|
1 090
-2%
|
1 060
-3%
|
1 057
0%
|
1 080
+2%
|
1 044
-3%
|
988
-5%
|
1 013
+3%
|
1 040
+3%
|
1 131
+9%
|
1 238
+10%
|
1 210
-2%
|
1 188
-2%
|
1 200
+1%
|
1 214
+1%
|
1 253
+3%
|
1 285
+3%
|
1 323
+3%
|
1 384
+5%
|
1 478
+7%
|
1 548
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(576)
|
(575)
|
(573)
|
(576)
|
(576)
|
(574)
|
(579)
|
(583)
|
(584)
|
(591)
|
(597)
|
(609)
|
(622)
|
(633)
|
(645)
|
(648)
|
(647)
|
(649)
|
(640)
|
(630)
|
(612)
|
(602)
|
(594)
|
(588)
|
(592)
|
(578)
|
(552)
|
(560)
|
(552)
|
(566)
|
(605)
|
(588)
|
(603)
|
(613)
|
(614)
|
(631)
|
(633)
|
(642)
|
(653)
|
(721)
|
(742)
|
|
Selling, General & Administrative |
(570)
|
(570)
|
(567)
|
(571)
|
(574)
|
(571)
|
(575)
|
(578)
|
(581)
|
(588)
|
(594)
|
(607)
|
(621)
|
(633)
|
(642)
|
(644)
|
(638)
|
(641)
|
(633)
|
(624)
|
(608)
|
(599)
|
(590)
|
(584)
|
(516)
|
(571)
|
(548)
|
(557)
|
(489)
|
(570)
|
(608)
|
(591)
|
(523)
|
(609)
|
(611)
|
(624)
|
(547)
|
(637)
|
(649)
|
(680)
|
(612)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(94)
|
|
Other Operating Expenses |
(6)
|
(5)
|
(6)
|
(5)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(3)
|
(4)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(3)
|
4
|
4
|
3
|
3
|
(4)
|
(5)
|
(4)
|
(7)
|
(6)
|
(5)
|
(4)
|
(41)
|
(36)
|
|
Operating Income |
285
N/A
|
292
+2%
|
303
+4%
|
310
+2%
|
327
+6%
|
324
-1%
|
340
+5%
|
363
+7%
|
363
+0%
|
377
+4%
|
402
+7%
|
427
+6%
|
455
+6%
|
471
+4%
|
485
+3%
|
485
+0%
|
479
-1%
|
488
+2%
|
518
+6%
|
517
0%
|
499
-3%
|
488
-2%
|
467
-4%
|
469
+0%
|
488
+4%
|
466
-4%
|
435
-7%
|
453
+4%
|
488
+8%
|
565
+16%
|
633
+12%
|
623
-2%
|
586
-6%
|
587
+0%
|
600
+2%
|
623
+4%
|
652
+5%
|
681
+4%
|
731
+7%
|
757
+4%
|
806
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(2)
|
(4)
|
(6)
|
(9)
|
(14)
|
(18)
|
(16)
|
(14)
|
(13)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(3)
|
(8)
|
(13)
|
(21)
|
(29)
|
(30)
|
(34)
|
(35)
|
(33)
|
(31)
|
(24)
|
(15)
|
(9)
|
(5)
|
(4)
|
(6)
|
(10)
|
(14)
|
(22)
|
(28)
|
(33)
|
(40)
|
(41)
|
(38)
|
(39)
|
|
Non-Reccuring Items |
(6)
|
(6)
|
(4)
|
(5)
|
(3)
|
(7)
|
(10)
|
(9)
|
(65)
|
(64)
|
(61)
|
(62)
|
(42)
|
(42)
|
(44)
|
(47)
|
(12)
|
(25)
|
(32)
|
(35)
|
1
|
53
|
33
|
40
|
55
|
19
|
31
|
22
|
(29)
|
(31)
|
(19)
|
(12)
|
(12)
|
(11)
|
(8)
|
(5)
|
(1)
|
(3)
|
(6)
|
(36)
|
(30)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Pre-Tax Income |
274
N/A
|
281
+2%
|
297
+6%
|
300
+1%
|
318
+6%
|
308
-3%
|
317
+3%
|
337
+6%
|
283
-16%
|
299
+6%
|
329
+10%
|
357
+8%
|
403
+13%
|
418
+4%
|
431
+3%
|
429
-1%
|
464
+8%
|
455
-2%
|
472
+4%
|
459
-3%
|
468
+2%
|
507
+8%
|
462
-9%
|
472
+2%
|
508
+8%
|
451
-11%
|
440
-3%
|
455
+4%
|
445
-2%
|
525
+18%
|
606
+15%
|
601
-1%
|
560
-7%
|
558
0%
|
567
+2%
|
587
+3%
|
616
+5%
|
637
+3%
|
683
+7%
|
684
+0%
|
738
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(94)
|
(97)
|
(103)
|
(104)
|
(110)
|
(106)
|
(108)
|
(115)
|
(95)
|
(101)
|
(101)
|
(108)
|
(124)
|
(121)
|
(129)
|
(124)
|
(125)
|
(121)
|
(115)
|
(98)
|
(103)
|
(111)
|
(94)
|
(97)
|
(99)
|
(99)
|
(98)
|
(97)
|
(88)
|
(96)
|
(108)
|
(109)
|
(96)
|
(95)
|
(96)
|
(100)
|
(119)
|
(125)
|
(131)
|
(144)
|
(147)
|
|
Income from Continuing Operations |
180
|
184
|
194
|
196
|
208
|
202
|
209
|
222
|
187
|
198
|
228
|
249
|
279
|
297
|
302
|
305
|
339
|
334
|
356
|
360
|
365
|
396
|
368
|
375
|
409
|
352
|
342
|
359
|
357
|
429
|
498
|
493
|
464
|
463
|
471
|
486
|
497
|
512
|
552
|
540
|
590
|
|
Net Income (Common) |
172
N/A
|
184
+7%
|
193
+5%
|
196
+2%
|
206
+5%
|
200
-3%
|
207
+4%
|
220
+6%
|
187
-15%
|
198
+6%
|
227
+15%
|
249
+9%
|
278
+12%
|
296
+7%
|
301
+2%
|
303
+1%
|
306
+1%
|
300
-2%
|
322
+7%
|
327
+1%
|
359
+10%
|
391
+9%
|
364
-7%
|
370
+2%
|
409
+10%
|
352
-14%
|
342
-3%
|
359
+5%
|
356
-1%
|
428
+20%
|
498
+16%
|
492
-1%
|
464
-6%
|
464
0%
|
471
+2%
|
486
+3%
|
497
+2%
|
512
+3%
|
552
+8%
|
540
-2%
|
590
+9%
|
|
EPS (Diluted) |
3.42
N/A
|
3.68
+8%
|
3.88
+5%
|
4
+3%
|
4.23
+6%
|
4.39
+4%
|
4.54
+3%
|
4.82
+6%
|
4.11
-15%
|
4.42
+8%
|
5.15
+17%
|
5.68
+10%
|
6.33
+11%
|
6.81
+8%
|
7.02
+3%
|
7.14
+2%
|
7.14
N/A
|
7.12
0%
|
7.83
+10%
|
8.02
+2%
|
8.73
+9%
|
9.74
+12%
|
9.2
-6%
|
9.49
+3%
|
10.38
+9%
|
9.1
-12%
|
8.89
-2%
|
9.29
+4%
|
9.25
0%
|
11.19
+21%
|
13.19
+18%
|
13.3
+1%
|
12.37
-7%
|
12.69
+3%
|
13.18
+4%
|
13.69
+4%
|
13.89
+1%
|
14.37
+3%
|
15.51
+8%
|
15.12
-3%
|
16.53
+9%
|