Revenue
$5.20B
Fiscal year ended 2025-12-31Operating income
$1.04B
Fiscal year ended 2025-12-31Free cash flow
$638.80M
Fiscal year ended 2025-12-31LENNOX INTERNATIONAL INC (LII) reported revenue of $5.20B and net income of $805.80M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from LENNOX INTERNATIONAL INC’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.20B | $5.34B | $4.98B | $4.72B | $4.19B | $3.63B | $3.81B | $3.88B | $3.84B | $3.64B |
| Cost of revenue | $3.46B | $3.56B | $3.43B | $3.43B | $3.01B | $2.59B | $2.73B | $2.77B | $2.71B | $2.57B |
| Gross profit | $1.73B | $1.78B | $1.55B | $1.28B | $1.19B | $1.04B | $1.08B | $1.11B | $1.13B | $1.08B |
| Operating income | $1.04B | $1.04B | $791.50M | $656.20M | $590.30M | $478.50M | $656.90M | $509.90M | $494.50M | $429.40M |
| Net income | $805.80M | $811.10M | $591.20M | $497.10M | $464.00M | $356.30M | $408.70M | $359.00M | $305.70M | $277.80M |
| Research & development | $103.40M | $93.60M | $94.00M | $80.30M | $76.10M | $66.80M | $69.90M | $72.20M | $73.60M | $64.60M |
| Weighted-average diluted shares | shares 35.40M | shares 35.80M | shares 35.70M | shares 35.80M | shares 37.50M | shares 38.60M | shares 39.40M | shares 41.10M | shares 42.80M | shares 44.00M |
| Pretax income | $996.80M | $999.40M | $738.90M | $615.80M | $560.10M | $445.20M | $507.90M | $467.90M | $464.00M | $402.70M |
| Income tax expense | $191.00M | $188.30M | $147.70M | $118.70M | $96.10M | $88.10M | $99.10M | $107.60M | $156.90M | $124.10M |
| Diluted EPS | $22.79 | $22.66 | $16.58 | $13.88 | $12.39 | $9.24 | $10.38 | $8.74 | $7.14 | $6.32 |
| Selling, general & administrative | $681.40M | $730.60M | $705.50M | $627.20M | $598.90M | $555.90M | $585.90M | $608.20M | $637.70M | $621.00M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $34.20M | $415.10M | $60.70M | $52.60M | $31.00M | $123.90M | $37.30M | $46.30M | $68.20M | $50.20M |
| Total assets | $4.08B | $3.62B | $2.94B | $2.57B | $2.17B | $2.03B | $2.03B | $1.82B | $1.89B | $1.76B |
| Current assets | $1.90B | $2.03B | $1.58B | $1.50B | $1.18B | $1.09B | $1.12B | $1.09B | $1.14B | $1.01B |
| Total liabilities | $2.92B | $2.66B | $2.55B | $2.77B | $2.44B | $2.05B | $2.21B | $1.97B | $1.84B | $1.72B |
| Current liabilities | $1.19B | $1.31B | $1.01B | $1.60B | $827.10M | $701.30M | $1.00B | $1.01B | $654.50M | $888.60M |
| Total equity incl. NCI | $1.16B | $962.10M | $393.00M | -$203.10M | -$269.00M | -$17.10M | -$170.20M | -$149.60M | $50.10M | $38.00M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $1.15B | $853.00M | $841.80M | $753.00M | $510.90M | $439.40M | $544.10M | $509.80M | $484.20M | $418.50M |
| Accounts receivable | $578.80M | $661.10M | $594.60M | $608.50M | $508.30M | $448.30M | $477.80M | $472.70M | $506.50M | $469.80M |
| Goodwill | $497.20M | $220.00M | $222.10M | $186.30M | $186.60M | $186.90M | $186.50M | $186.60M | $200.50M | $195.10M |
| Long-term debt | $1.14B | $833.10M | $1.14B | $814.20M | $1.23B | $970.70M | $849.30M | $740.50M | $970.50M | $615.70M |
| Accounts payable | $438.00M | $490.00M | $374.70M | $427.30M | $402.10M | $340.30M | $372.40M | $433.30M | $348.60M | $361.20M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $757.60M | $945.70M | $736.20M | $302.30M | $515.50M | $612.40M | $396.10M | $495.50M | $325.10M | $373.90M |
| Capital expenditures | $118.80M | $163.60M | $250.20M | $101.10M | $106.80M | $78.50M | $105.60M | $95.20M | $98.30M | $84.30M |
| Investing cash flow | -$655.60M | -$174.40M | -$319.70M | -$103.00M | -$106.40M | -$79.70M | $15.90M | $30.50M | -$98.10M | -$84.10M |
| Financing cash flow | -$465.70M | -$418.60M | -$406.20M | -$174.10M | -$498.70M | -$441.80M | -$423.40M | -$537.80M | -$218.30M | -$274.60M |
| Net change in cash | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Stock-based compensation | $29.10M | $28.50M | $30.10M | $21.80M | $24.30M | $24.30M | $21.30M | $26.30M | $24.90M | $31.70M |
| Common dividends paid | $173.00M | $160.30M | $153.40M | $142.00M | $126.50M | $118.10M | $110.50M | $93.90M | $79.70M | $69.00M |
| Common share repurchases | $482.30M | $53.60M | $0 | $300.00M | $600.00M | $100.00M | $400.00M | $450.20M | $250.00M | $300.00M |
| Depreciation & amortization | $112.50M | $95.10M | $86.00M | $77.90M | $72.40M | $72.60M | $71.10M | $66.00M | $64.60M | $58.10M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $638.80M | $782.10M | $486.00M | $201.20M | $408.70M | $533.90M | $290.50M | $400.30M | $226.80M | $289.60M |
| Gross margin | 33.4% | 33.3% | 31.1% | 27.2% | 28.3% | 28.6% | 28.4% | 28.6% | 29.3% | 29.6% |
| Operating margin | 20.0% | 19.5% | 15.9% | 13.9% | 14.1% | 13.2% | 17.3% | 13.1% | 12.9% | 11.8% |
| FCF margin | 12.3% | 14.6% | 9.8% | 4.3% | 9.7% | 14.7% | 7.6% | 10.3% | 5.9% | 8.0% |
| SBC / revenue | 0.6% | 0.5% | 0.6% | 0.5% | 0.6% | 0.7% | 0.6% | 0.7% | 0.6% | 0.9% |
| Current ratio | 1.60x | 1.55x | Unavailable | 0.94x | 1.42x | 1.55x | 1.12x | 1.08x | 1.74x | 1.13x |
| Revenue YoY growth | -2.7% | 7.2% | 5.6% | 12.5% | 15.4% | -4.5% | -2.0% | 1.2% | 5.4% | Unavailable |
| Net margin | 15.5% | 15.2% | 11.9% | 10.5% | 11.1% | 9.8% | 10.7% | 9.2% | 8.0% | 7.6% |
| R&D / revenue | 2.0% | 1.8% | 1.9% | 1.7% | 1.8% | 1.8% | 1.8% | 1.9% | 1.9% | 1.8% |
| CapEx / revenue | 2.3% | 3.1% | 5.0% | 2.1% | 2.5% | 2.2% | 2.8% | 2.5% | 2.6% | 2.3% |
| Long-term debt / equity | 0.98x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 19.2% | 18.8% | 20.0% | 19.3% | 17.2% | 19.8% | 19.5% | 23.0% | 33.8% | 30.8% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open LII in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-04-29View SEC filing
10-K · Filed 2026-02-17View SEC filing
10-Q · Filed 2025-10-22View SEC filing
10-Q · Filed 2025-07-23View SEC filing
10-Q · Filed 2025-04-23View SEC filing
10-K · Filed 2025-02-11View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.