Condensed Consolidating Financial Statements:

The Company’s senior unsecured notes are unconditionally guaranteed by certain of the Company’s subsidiaries (the “Guarantor Subsidiaries”) and are not secured by our other subsidiaries (the “Non-Guarantor Subsidiaries”). The Guarantor Subsidiaries are 100% owned, all guarantees are full and unconditional, and all guarantees are joint and several. As a result of the guarantee arrangements, we are required to present the following condensed consolidating financial statements.

The condensed consolidating financial statements reflect the investments in subsidiaries of the Company using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Condensed consolidating financial statements of the Company, its Guarantor Subsidiaries and Non-Guarantor Subsidiaries as of March 31, 2015 and December 31, 2014 and for the three months ended March 31, 2015 and 2014 are shown on the following pages.

Lennox International Inc. and Subsidiaries

Condensed Consolidating Balance Sheets

As of March 31, 2015



(Amounts in millions)	Parent			Guarantor Subsidiaries		Non-Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS
Current Assets:
Cash and cash equivalents	$	1.2		$	11.9	$	23.6		$	—		$	36.7
Accounts and notes receivable, net	—			27.5		421.9			—			449.4
Inventories, net	—			419.0		121.7			(7.6		)	533.1
Deferred income taxes, net	3.0			27.3		7.5			(5.1		)	32.7
Other assets	3.4			44.2		99.6			(58.8		)	88.4
Total current assets	7.6			529.9		674.3			(71.5		)	1,140.3
Property, plant and equipment, net	—			273.0		83.0			—			356.0
Goodwill	—			140.5		64.0			—			204.5
Investment in subsidiaries	969.7			389.6		(0.6		)	(1,358.7		)	—
Deferred income taxes	0.6			86.4		14.1			(9.6		)	91.5
Other assets, net	5.1			60.3		23.2			(1.4		)	87.2
Intercompany receivables (payables), net	(92.9		)	89.8		3.1			—			—
Total assets	$	890.1		$	1,569.5	$	861.1		$	(1,441.2	)	$	1,879.5
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt	$	—		$	—	$	185.3		$	—		$	185.3
Current maturities of long-term debt	30.0			1.3		0.2			—			31.5
Accounts payable	13.5			269.4		64.7			—			347.6
Accrued expenses	11.0			145.2		48.7			—			204.9
Income taxes payable	(2.4		)	16.1		54.4			(66.9		)	1.2
Total current liabilities	52.1			432.0		353.3			(66.9		)	770.5
Long-term debt	853.5			15.3		0.2			—			869.0
Post-retirement benefits, other than pensions	—			4.0		—			—			4.0
Pensions	—			119.6		11.4			—			131.0
Other liabilities	0.7			122.1		11.5			(13.1		)	121.2
Total liabilities	906.3			693.0		376.4			(80.0		)	1,895.7
Commitments and contingencies
Total stockholders' equity	(16.2		)	876.5		484.7			(1,361.2		)	(16.2		)
Total liabilities and stockholders' equity	$	890.1		$	1,569.5	$	861.1		$	(1,441.2	)	$	1,879.5

Lennox International Inc. and Subsidiaries

Condensed Consolidating Balance Sheets

As of December 31, 2014



(Amounts in millions)	Parent			Guarantor Subsidiaries		Non- Guarantor Subsidiaries			Eliminations			Consolidated
ASSETS
Current Assets:
Cash and cash equivalents	$	1.0		$	11.5	$	25.0		$	—		$	37.5
Accounts and notes receivable, net	—			12.3		409.1			—			421.4
Inventories, net	—			350.6		119.7			(7.0		)	463.3
Deferred income taxes, net	2.8			27.3		7.4			(5.0		)	32.5
Other assets	3.6			45.7		67.2			(57.2		)	59.3
Total current assets	7.4			447.4		628.4			(69.2		)	1,014.0
Property, plant and equipment, net	—			269.0		89.6			—			358.6
Goodwill	—			140.4		69.0			—			209.4
Investment in subsidiaries	978.1			263.5		(0.6		)	(1,241.0		)	—
Deferred income taxes	0.5			90.8		15.8			(9.6		)	97.5
Other assets, net	5.2			61.0		20.1			(1.5		)	84.8
Intercompany receivables (payables), net	(280.4		)	302.4		(22.0		)	—			—
Total assets	$	710.8		$	1,574.5	$	800.3		$	(1,321.3	)	$	1,764.3
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Short-term debt	$	—		$	—	$	226.6		$	—		$	226.6
Current maturities of long-term debt	22.5			1.2		0.3			—			24.0
Accounts payable	13.4			237.8		73.1			—			324.3
Accrued expenses	9.0			175.5		54.5			—			239.0
Income taxes payable	(3.7		)	34.7		47.5			(65.1		)	13.4
Total current liabilities	41.2			449.2		402.0			(65.1		)	827.3
Long-term debt	659.5			15.3		0.2			—			675.0
Post-retirement benefits, other than pensions	—			4.5		—			—			4.5
Pensions	—			117.6		12.3			—			129.9
Other liabilities	1.1			118.7		11.7			(12.9		)	118.6
Total liabilities	701.8			705.3		426.2			(78.0		)	1,755.3
Commitments and contingencies
Total stockholders' equity	9.0			869.2		374.1			(1,243.3		)	9.0
Total liabilities and stockholders' equity	$	710.8		$	1,574.5	$	800.3		$	(1,321.3	)	$	1,764.3

Lennox International Inc. and Subsidiaries

Condensed Consolidating Statements of Operations and Comprehensive Income

For the Three Months Ended March 31, 2015



(Amounts in millions)	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Consolidated
Net Sales	$	—		$	576.2		$	153.8		$	(44.2	)	$	685.8
Cost of goods sold	—			443.6			122.9			(43.7		)	522.8
Gross profit	—			132.6			30.9			(0.5		)	163.0
Operating expenses:
Selling, general and administrative expenses	—			108.0			25.4			—			133.4
Losses (gains) and other expenses, net	0.1			3.8			1.7			—			5.6
Restructuring charges	—			0.1			0.2			—			0.3
Income from equity method investments	(17.5		)	2.3			(2.8		)	14.7			(3.3		)
Operational income from continuing operations	17.4			18.4			6.4			(15.2		)	27.0
Interest expense, net	5.5			(0.5		)	0.7			—			5.7
Other expense, net	—			—			—			—			—
Income from continuing operations before income taxes	11.9			18.9			5.7			(15.2		)	21.3
Provision for income taxes	(2.0		)	7.8			1.6			(0.1		)	7.3
Income from continuing operations	13.9			11.1			4.1			(15.1		)	14.0
Loss from discontinued operations	—			—			(0.1		)	—			(0.1		)
Net income	$	13.9		$	11.1		$	4.0		$	(15.1	)	$	13.9
Other comprehensive income (loss), net of tax	1.0			(3.9		)	(20.5		)	(1.8		)	(25.2		)
Comprehensive income	$	14.9		$	7.2		$	(16.5	)	$	(16.9	)	$	(11.3	)

Lennox International Inc. and Subsidiaries

Condensed Consolidating Statements of Operations and Comprehensive Income

For the Three Months Ended March 31, 2014



(Amounts in millions)	Parent			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Consolidated
Net Sales	$	—		$	559.2		$	182.6		$	(46.4	)	$	695.4
Cost of goods sold	—			433.3			139.4			(45.4		)	527.3
Gross profit	—			125.9			43.2			(1.0		)	168.1
Operating expenses:
Selling, general and administrative expenses	—			104.2			31.4			—			135.6
Losses (gains) and other expenses, net	0.9			0.8			0.7			—			2.4
Restructuring charges	—			—			0.1			—			0.1
Income from equity method investments	(22.4		)	(2.4		)	(3.2		)	24.1			(3.9		)
Operational income from continuing operations	21.5			23.3			14.2			(25.1		)	33.9
Interest expense, net	3.0			(0.6		)	0.9			—			3.3
Other expense, net	—			—			—			—			—
Income from continuing operations before income taxes	18.5			23.9			13.3			(25.1		)	30.6
Provision for income taxes	(1.4		)	7.8			4.7			(0.4		)	10.7
Income from continuing operations	19.9			16.1			8.6			(24.7		)	19.9
Loss from discontinued operations	—			—			—			—			—
Net income	$	19.9		$	16.1		$	8.6		$	(24.7	)	$	19.9
Other comprehensive income, net of tax	—			3.3			1.3			(4.6		)	—
Comprehensive income	$	19.9		$	19.4		$	9.9		$	(29.3	)	$	19.9

Lennox International Inc. and Subsidiaries

Condensed Consolidating Statements of Cash Flows

For the Three Months Ended March 31, 2015



(Amounts in millions)	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated
Cash flows from operating activities	$	3.5		$	(156.4	)	$	30.7		$	—	$	(122.2	)
Cash flows from investing activities:
Purchases of property, plant and equipment	—			(14.9		)	(3.1		)	—		(18.0		)
Net proceeds from sale of business	—			—			—			—		—
Net cash used in discontinued operations	—			—			—			—		—
Net cash used in investing activities	—			(14.9		)	(3.1		)	—		(18.0		)
Cash flows from financing activities:
Short-term borrowings, net	—			—			(0.2		)	—		(0.2		)
Asset securitization borrowings	—			—			—			—		—
Asset securitization payments	—			—			(40.0		)	—		(40.0		)
Long-term debt payments	—			0.1			(0.1		)	—		—
Borrowings from revolving credit facility	580.5			—			—			—		580.5
Payments on revolving credit facility	(379.0		)	—			—			—		(379.0		)
Proceeds from employee stock purchases	0.6			—			—			—		0.6
Repurchases of common stock	—			—			—			—		—
Repurchases of common stock to satisfy employee withholding tax obligations	(20.5		)	—			—			—		(20.5		)
Excess tax benefits related to share-based payments	16.0			—			—			—		16.0
Intercompany debt	(16.2		)	2.9			13.3			—		—
Intercompany financing activity	(171.3		)	168.7			2.6			—		—
Intercompany investments	—			—			—			—		—
Cash dividends paid	(13.4		)	—			—			—		(13.4		)
Net cash provided by financing activities	(3.3		)	171.7			(24.4		)	—		144.0
Increase in cash and cash equivalents	0.2			0.4			3.2			—		3.8
Effect of exchange rates on cash and cash equivalents	—			—			(4.6		)	—		(4.6		)
Cash and cash equivalents, beginning of period	1.0			11.5			25.0			—		37.5
Cash and cash equivalents, end of period	$	1.2		$	11.9		$	23.6		$	—	$	36.7

Lennox International Inc. and Subsidiaries

Condensed Consolidating Statements of Cash Flows

For the Three Months Ended March 31, 2014



(Amounts in millions)	Parent			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations		Consolidated
Cash flows from operating activities	$	85.4		$	(198.8	)	$	(11.6	)	$	—	$	(125.0	)
Cash flows from investing activities:
Purchases of property, plant and equipment	—			(11.7		)	(5.6		)	—		(17.3		)
Net proceeds from sale of business	—			—			—			—		—
Net cash used in discontinued operations	—			—			—			—		—
Net cash used in investing activities	—			(11.7		)	(5.6		)	—		(17.3		)
Cash flows from financing activities:
Short-term borrowings, net	—			—			2.5			—		2.5
Asset securitization borrowings	—			—			—			—		—
Asset securitization payments	—			—			—			—		—
Long-term debt payments	—			(0.3		)	(0.1		)	—		(0.4		)
Borrowings from revolving credit facility	479.0			—			—			—		479.0
Payments on revolving credit facility	(319.0		)	—			—			—		(319.0		)
Proceeds from employee stock purchases	0.5			—			—			—		0.5
Repurchases of common stock	—			—			—			—		—
Repurchases of common stock to satisfy employee withholding tax obligations	(10.7		)	—			—			—		(10.7		)
Excess tax benefits related to share-based payments	4.2			—			—			—		4.2
Intercompany debt	(6.4		)	(4.1		)	10.5			—		—
Intercompany financing activity	(221.1		)	215.3			5.8			—		—
Cash dividends paid	(11.8		)	—			—			—		(11.8		)
Net cash used in financing activities	(85.3		)	210.9			18.7			—		144.3
Decrease in cash and cash equivalents	0.1			0.4			1.5			—		2.0
Effect of exchange rates on cash and cash equivalents	—			—			(1.0		)	—		(1.0		)
Cash and cash equivalents, beginning of period	1.1			10.5			26.4			—		38.0
Cash and cash equivalents, end of period	$	1.2		$	10.9		$	26.9		$	—	$	39.0