Lennox International Inc.
IndustrialsNYSE:LII · New York Stock Exchange
-$4.88 today
Vol 0.21M · Avg 0.45M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$5.3B of revenue converted into $783.1M of net income for the selected period. Gross margin is 32.9% and net margin is 14.5%, showing how much revenue survives after costs and taxes. EPS is $22.20, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.2B -2.7% | $5.3B +7.2% | $5.0B +5.6% | $4.7B +12.5% | $4.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.5B -2.5% | $3.6B +3.9% | $3.4B +0.0% | $3.4B +14.2% | $3.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.7B -3.2% | $1.8B +14.5% | $1.5B +20.5% | $1.3B +8.1% | $1.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.0% -0.2pp | 33.2% +2.1pp | 31.1% +3.8pp | 27.2% -1.1pp | 28.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $681.4M -6.7% | $730.6M +3.6% | $705.5M +12.5% | $627.2M +4.7% | $598.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $699.7M -5.1% | $737.1M -2.7% | $757.7M +20.6% | $628.5M +5.1% | $598.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $104.8M +10.2% | $95.1M +10.6% | $86.0M +10.4% | $77.9M +7.6% | $72.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.1B -1.4% | $1.1B +28.8% | $879.5M +19.9% | $733.5M +11.4% | $658.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 21.5% +0.3pp | 21.2% +3.6pp | 17.7% +2.1pp | 15.5% -0.2pp | 15.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.0B -1.9% | $1.0B +31.0% | $790.1M +20.4% | $656.2M +11.2% | $590.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 19.5% +0.2pp | 19.4% +3.5pp | 15.9% +2.0pp | 13.9% -0.2pp | 14.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $5.4M +25.6% | $4.3M +290.9% | $1.1M +10.0% | $1.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $40.9M -7.3% | $44.1M -21.3% | $56.0M +40.7% | $39.8M +53.1% | $26.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$44.7M -9.0% | -$41.0M +22.1% | -$52.6M -30.2% | -$40.4M -33.8% | -$30.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $970.9M -2.3% | $993.8M +34.8% | $737.5M +19.8% | $615.8M +9.9% | $560.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 18.7% +0.1pp | 18.6% +3.8pp | 14.8% +1.8pp | 13.1% -0.3pp | 13.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $184.7M -1.2% | $186.9M +26.8% | $147.4M +24.2% | $118.7M +23.5% | $96.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $786.2M -2.6% | $806.9M +36.7% | $590.1M +18.7% | $497.1M +7.1% | $464.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.1% +0.0pp | 15.1% +3.3pp | 11.8% +1.3pp | 10.5% -0.5pp | 11.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $22 -1.6% | $23 +36.4% | $17 +19.4% | $14 +11.6% | $12 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $22 -1.4% | $23 +36.4% | $17 +19.0% | $14 +12.3% | $12 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $34.9M -2.0% | $35.6M +0.3% | $35.5M -0.6% | $35.7M -4.0% | $37.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $35.1M -2.0% | $35.8M +0.3% | $35.7M -0.3% | $35.8M -4.5% | $37.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
FTAI Aviation Ltd.
NASDAQ:FTAI
$24.82B
C.H. Robinson Worldwide, Inc.
NASDAQ:CHRW
$22.84B
Expeditors International of Washington, Inc.
NYSE:EXPD
$21.79B
Snap-on Incorporated
NYSE:SNA
$20.07B
Watsco, Inc.
NYSE:WSO
$15.67B
Masco Corporation
NYSE:MAS
$14.93B
Carlisle Companies Incorporated
NYSE:CSL
$13.91B
Pentair plc
NYSE:PNR
$11.93B
Aecom
NYSE:ACM
$9.01B
Builders FirstSource, Inc.
NYSE:BLDR
$8.36B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does LII generate?
Lennox International Inc. (LII) reported $5.20B of revenue in fiscal 2025.
Is LII profitable?
Lennox International Inc. (LII) reported $786.20M of net income, with a net margin of 15.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.