Valvoline Reports Third-Quarter Fiscal 2018 Results
For the quarter, Valvoline Instant Oil Change (VIOC) delivers system-wide same-store sales (SSS) growth of 7.9 percent, Core
North America premium mix increases 470 basis points and International volume grows 1 percent, including unconsolidated joint
ventures, with a 9 percent increase in the high-growth emerging markets of China and India
- Reported net income of $64 million and earnings per diluted share (EPS) of $0.33
- Adjusted EPS grew 10% to $0.32, while adjusted EBITDA grew 3% to $115 million
- Sales grew 8% to $577 million while lubricant volume was flat at 46.0 million gallons
- VIOC system-wide SSS grew 7.9%
- Repurchased 4.6 million shares for $98 million
- Updates adjusted EBITDA guidance to $465-$470 million and adjusted EPS guidance to $1.26-$1.31
Valvoline Inc. (NYSE: VVV), a leading supplier of premium branded lubricants and automotive services, today reported financial
results for its third fiscal quarter ended June 30, 2018.
Reported third-quarter 2018 net income and EPS were $64 million and $0.33, respectively. These results included after-tax income
of $7 million ($0.04 per diluted share) related to non-service pension and other post-employment benefit (OPEB) income and
after-tax expenses of $2 million ($0.01 per diluted share) related to a foreign currency adjustment in connection with the Great
Canadian Oil Change acquisition and $3 million ($0.02 per diluted share) primarily related to Kentucky state tax reform.
Reported third-quarter 2017 net income and EPS were $56 million and $0.27 respectively, which included after-tax income of $10
million ($0.05 per diluted share) related to non-service pension and OPEB income and after-tax expenses of $13 million ($0.07 per
diluted share) for legacy and other separation-related costs.
Adjusted third-quarter 2018 net income and adjusted EPS were $62 million and $0.32, respectively, compared to adjusted net
income of $59 million and adjusted EPS of $0.29 in the prior year period. (See Table 7 for reconciliation of adjusted net income
and adjusted EPS.)
Third-quarter results were driven by the ongoing strength of SSS in VIOC and strong joint venture performance and favorable
foreign exchange in International, which were partially offset by lower Core North America margins due to weaker Do-It-For-Me
(DIFM) installer volumes and negative price-cost lag. These factors led to adjusted EBITDA of $115 million, a 3 percent increase
compared to the prior year period.
“In the quarter we experienced weaker-than-expected volume and short-term margin pressure driven by raw material cost inflation.
As a result, our third quarter results came in below our expectations,” said Chief Executive Officer Sam Mitchell. “Despite these
headwinds, our team continued to deliver against some of our key performance indicators. VIOC same-store sales growth was 7.9
percent. Premium mix continues to be strong and we are pleased with the volume gains in both China and India.”
Operating Segment Results for the Third Quarter
Core North America
- Lubricant volume declined 1% to 25.5 million gallons
- Branded premium mix increased 470 basis points to 49.7%
- Operating income declined 15% to $41 million; EBITDA declined 12% to $46 million
Core North America’s total lubricant volume declined 1 percent in the quarter. Branded volume declined modestly versus prior
year while non-branded volume declined 2 percent. Volume sold through the Do-It-Yourself (DIY) channel grew 2 percent. This was
offset by soft performance in DIFM installer channels.
Branded premium mix continued to improve, reflecting the ongoing shift to synthetic products. The benefit of this enhanced
product mix, however, was offset by lower conventional and non-branded volumes as well as lower volume within DIFM installer
channels. Margin was negatively affected by higher year-over-year base oil costs.
Valvoline expects improved margins in the fourth quarter, driven by pricing actions and favorable mix, leading to year-over-year
EBITDA growth in Core North America.
Quick Lubes
- VIOC SSS increased 7.9% overall, 8.7% for company-owned stores and 7.4% for franchised stores
- Operating income grew 12% to $38 million; adjusted EBITDA grew 18% to $47 million
- VIOC ended the quarter with 1,154 total stores, a net increase of 13 during the period and 41 over
the prior year
The Quick Lubes operating segment had another very strong quarter and continues to be a key growth driver for the company. The
increase in SSS was the result of both increased transactions and average ticket. The continued success of investments made in
customer acquisition and retention programs drove higher transactions. Previously implemented pricing actions and premium mix led
to higher average ticket.
Sales and segment EBITDA growth were driven by increased SSS and the addition of 41 net new stores as compared to the prior
year.
On July 13, 2018, the company completed its acquisition of Great Canadian Oil Change, Valvoline’s first international quick-lube
acquisition. With 73 franchised locations, Great Canadian Oil Change is the third-largest quick-lube chain in Canada. Its
established brand and loyal customer base provides the company with an excellent foundation to expand its quick-lube footprint
outside the U.S.
International
- Lubricant volume declined 2% to 14.3 million gallons; lubricant volume from unconsolidated joint
ventures grew 6% to 10.4 million gallons
- Operating income grew 11% to $20 million; EBITDA grew 10% to $22 million
The International segment continued to drive volume gains in the fast-growing markets of China and India where total volume,
including unconsolidated joint ventures, grew 9 percent. These volume gains were offset by soft volumes in other regions.
International segment EBITDA grew 10 percent to $22 million in the quarter. Pricing actions taken in previous periods combined
with strong performances from unconsolidated joint ventures offset cost increases and contributed $1 million to EBITDA improvement.
Foreign exchange also had a favorable $1 million impact on EBITDA compared to the prior year period.
Balance Sheet and Cash Flow
- Total debt of approximately $1.3 billion and net debt of approximately $1.2 billion
- Year-to-date cash flow from operations of $181 million and free cash flow of $130 million
- Repurchased 4.6 million shares for $98 million in the third quarter
Total and net debt increased moderately from the previous quarter. The company added $73 million of cash flow from operations in
the period.
The company repurchased $98 million of stock in the quarter, continuing to deliver against its stated objective of returning
cash to shareholders through dividends and share repurchases. Fiscal year to date, the company has repurchased $224 million of
Valvoline stock and paid $45 million in dividends.
Fiscal 2018 Outlook
”For the fiscal fourth quarter, we anticipate continued strong same-store sales growth from VIOC. We’re also excited to bring
the Great Canadian Oil Change stores into our system and at the same time expect to add nearly 30 new stores across the VIOC
network. We expect a solid quarter in International and modest improvement in Core North America,” Mitchell said. “Driven primarily
by reduced volume expectations, we are lowering our fiscal 2018 adjusted EBITDA guidance to $465 to $470 million.
“Despite a challenging third quarter, our teams continue to make progress laying a solid foundation for the future.”
Fiscal 2018 updated full-year expectations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Updated
Outlook
|
|
|
|
|
|
|
|
Prior
Outlook
|
Operating Segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lubricant gallons |
|
|
|
|
|
|
|
|
|
|
|
|
1-2% |
|
|
|
|
|
|
|
3-4% |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
9-11% |
|
|
|
|
|
|
|
10-12% |
New stores |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIOC company-owned (excluding franchise
conversions) |
|
|
|
|
|
|
|
|
|
|
|
|
No change |
|
|
|
|
|
|
|
23-25 |
VIOC franchised (excluding franchise conversions) |
|
|
|
|
|
|
|
|
|
|
|
|
30-35 |
|
|
|
|
|
|
|
25-35 |
VIOC same-store sales |
|
|
|
|
|
|
|
|
|
|
|
|
7-7.5% |
|
|
|
|
|
|
|
6.5-7.5% |
Adjusted EBITDA (excluding pension & OPEB income) |
|
|
|
|
|
|
|
|
|
|
|
|
$465-$470 million |
|
|
|
|
|
|
|
$480-$490 million |
Corporate Items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension & OPEB income (excluding remeasurements) |
|
|
|
|
|
|
|
|
|
|
|
|
No change |
|
|
|
|
|
|
|
$40 million |
Adjusted effective tax rate |
|
|
|
|
|
|
|
|
|
|
|
|
No change |
|
|
|
|
|
|
|
27-28% |
Diluted adjusted EPS (excluding pension & OPEB
income) |
|
|
|
|
|
|
|
|
|
|
|
|
$1.26-$1.31 |
|
|
|
|
|
|
|
$1.31-$1.38 |
Capital expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
$85-$90 million |
|
|
|
|
|
|
|
$85-$95 million |
Free cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
$245-$255
million
|
|
|
|
|
|
|
|
$260-$280
million
|
Valvoline’s outlook for adjusted EBITDA, diluted adjusted EPS and the adjusted effective tax rate are non-GAAP financial
measures that exclude or will otherwise be adjusted for items impacting comparability. Valvoline is unable to reconcile these
forward-looking non-GAAP financial measures to GAAP net income and diluted EPS without unreasonable efforts, as the company is
currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to
impact GAAP net income and diluted EPS in 2018 but would not impact non-GAAP adjusted results.
Conference Call Webcast
Valvoline will host a live audio webcast of its third-quarter fiscal 2018 conference call at 9 a.m. ET on Thursday, Aug. 2,
2018. The webcast and supporting materials will be accessible through Valvoline’s website at http://investors.valvoline.com. Following the live event, an archived version of the webcast and supporting
materials will be available for 12 months.
Basis of Presentation
For periods following Valvoline’s initial public offering in September 2016, various assets and liabilities were transferred to
Valvoline from its former parent company, Ashland Global Holdings Inc. (“Ashland”), and Valvoline operated as a stand-alone
business with arms-length transition service agreements with Ashland. On May 12, 2017, Ashland distributed its remaining interest
in Valvoline to Ashland shareholders, completing Valvoline’s separation from Ashland (the “Separation”).
Valvoline’s consolidated and segment results for periods prior to the Separation are not necessarily indicative of the company’s
future performance and do not reflect what the company’s financial performance would have been had it been an independent public
company during the period presented.
Additionally, certain prior-year amounts have been reclassified to conform to current-year presentation. Valvoline early adopted
new accounting guidance, effective for fiscal 2018, which reclassifies non-service pension and OPEB income as non-operating
income.
Use of Non-GAAP Measures
To aid in the understanding of Valvoline’s ongoing business performance, certain items within this news release are presented on
an adjusted basis. These non-GAAP measures, presented on both a consolidated and operating segment basis, which are not defined
within U.S. GAAP and do not purport to be alternatives to net income/loss, earnings/loss per share or cash flows from operating
activities as a measure of operating performance or cash flows. For a reconciliation of non-GAAP measures, refer to Tables 4, 7, 8
and 9 of this news release.
The following are the non-GAAP measures management has included and how management defines them:
- EBITDA, which management defines as net income/loss, plus income tax expense/benefit, net interest
and other financing expenses, and depreciation and amortization;
- Adjusted EBITDA, which management defines as EBITDA adjusted for certain non-operational items,
including net pension and other postretirement plan non-service income and remeasurement adjustments; impairment of equity
investment; and other items (which can include costs related to the separation from Ashland, impact of significant acquisitions
or divestitures, restructuring costs, or other non-operational income/costs not directly attributable to the underlying
business);
- Free cash flow, which management defines as operating cash flows less capital expenditures and
certain other adjustments as applicable;
- Adjusted net income, which management defines as net income/loss adjusted for certain key items
impacting comparability as noted in the definition of Adjusted EBITDA, above, as well as the estimated net impact of the
enactment of tax reform; and
- Adjusted EPS, which management defines as earnings per diluted share calculated using adjusted net
income.
These measures are not prepared in accordance with U.S. GAAP, and contain management’s best estimates of cost allocations and
shared resource costs. Management believes the use of non-GAAP measures on a consolidated and operating segment basis assists
investors in understanding the ongoing operating performance of Valvoline’s business by presenting comparable financial results
between periods. The non-GAAP information provided is used by Valvoline’s management and may not be comparable to similar measures
disclosed by other companies, because of differing methods used by other companies in calculating EBITDA, Adjusted EBITDA, free
cash flow, Adjusted net income, and Adjusted EPS. These non-GAAP measures provide a supplemental presentation of Valvoline’s
operating performance.
Adjusted EBITDA, Adjusted net income, and Adjusted EPS generally include adjustments for unusual, non-operational or
restructuring-related activities, which impact the comparability of results between periods. Management believes these non-GAAP
measures provide investors with a meaningful supplemental presentation of Valvoline’s operating performance. These measures include
adjustments for net pension and other postretirement plan non-service income and remeasurement adjustments, which includes several
elements impacted by changes in plan assets and obligations that are primarily driven by changes in the debt and equity markets, as
well as those that are predominantly legacy in nature and related to prior service to the Company from employees (e.g., retirees,
former employees, current employees with frozen benefits). These elements include (i) interest cost, (ii) expected return on plan
assets, (iii) actuarial gains/losses, and (iv) amortization of prior service cost. Significant factors that can contribute to
changes in these elements include changes in discount rates used to remeasure pension and other postretirement obligations on an
annual basis or upon a qualifying remeasurement, differences between actual and expected returns on plan assets, and other changes
in actuarial assumptions, such as the life expectancy of plan participants. Accordingly, management considers that these elements
are more reflective of changes in current conditions in global financial markets (in particular, interest rates) and are outside
the operational performance of the business and are also primarily legacy amounts that are not directly related to the underlying
business and do not have an immediate, corresponding impact on the compensation and benefits provided to eligible employees for
current service. These measures will continue to include pension and other postretirement service costs related to current employee
service as well as the costs of other benefits provided to employees for current service.
Management uses free cash flow as an additional non-GAAP metric of cash flow generation. By deducting capital expenditures and
certain other adjustments, as applicable, management is able to provide a better indication of the ongoing cash being generated
that is ultimately available for both debt and equity holders as well as other investment opportunities. Unlike cash flow from
operating activities, free cash flow includes the impact of capital expenditures, providing a more complete picture of cash
generation. Free cash flow has certain limitations, including that it does not reflect adjustments for certain non-discretionary
cash flows, such as mandatory debt repayments. The amount of mandatory versus discretionary expenditures can vary significantly
between periods.
Valvoline’s results of operations are presented based on Valvoline’s management structure and internal accounting practices. The
structure and practices are specific to Valvoline; therefore, Valvoline’s financial results, EBITDA, Adjusted EBITDA, free cash
flow, Adjusted net income and Adjusted EPS are not necessarily comparable with similar information for other comparable companies.
EBITDA, Adjusted EBITDA, free cash flow, Adjusted net income and Adjusted EPS each have limitations as analytical tools and should
not be considered in isolation from, or as an alternative to, or more meaningful than, net income and cash flows from operating
activities as determined in accordance with U.S. GAAP. Because of these limitations, you should rely primarily on net income and
cash flows provided from operating activities as determined in accordance with U.S. GAAP and use EBITDA, Adjusted EBITDA, free cash
flow, Adjusted net income and Adjusted EPS only as supplements. In evaluating EBITDA, Adjusted EBITDA, free cash flow, Adjusted net
income and Adjusted EPS, you should be aware that in the future Valvoline may incur expenses/income similar to those for which
adjustments are made in calculating EBITDA, Adjusted EBITDA, free cash flow, Adjusted net income and Adjusted EPS. Valvoline’s
presentation of EBITDA, Adjusted EBITDA, free cash flow, Adjusted net income and Adjusted EPS should not be construed as a basis to
infer that Valvoline’s future results will be unaffected by unusual or nonrecurring items.
About Valvoline TM
Valvoline Inc. (NYSE: VVV) is a leading worldwide marketer and supplier of premium branded lubricants and automotive services,
with sales in more than 140 countries. Established in 1866, the company’s heritage spans over 150 years, during which it has
developed powerful brand recognition across multiple product and service channels. Valvoline ranks as the No. 3 passenger car motor
oil brand in the DIY market by volume. It also operates and franchises the No. 2 quick-lube chain by number of stores in the United
States with more than 1,150 Valvoline Instant Oil ChangeSM centers and the No. 3 quick-lube chain by number of stores in
Canada with more than 70 Great Canadian Oil Change locations. It also markets Valvoline lubricants and automotive chemicals,
including the new Valvoline™ Modern Engine Full Synthetic Motor Oil, which is specifically engineered to protect against carbon
build-up in Gasoline Direct Injection (GDI), turbo and other engines manufactured since 2012; Valvoline High Mileage with MaxLife
technology motor oil for engines over 75,000 miles; Valvoline Synthetic motor oil; and Zerex™ antifreeze. To learn more, visit
www.valvoline.com .
Forward-Looking Statements
Certain statements in this news release, other than statements of historical fact, including estimates, projections, statements
related to Valvoline’s business plans and operating results are forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Valvoline has identified some of these forward-looking statements with words such as
“anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “may,” “will,” “should” and
“intends” and the negative of these words or other comparable terminology. These forward-looking statements are based on
Valvoline’s current expectations, estimates, projections and assumptions as of the date such statements are made, and are subject
to risks and uncertainties that may cause results to differ materially from those expressed or implied in the forward-looking
statements. Additional information regarding these risks and uncertainties are described in the Company’s filings with the
Securities and Exchange Commission (the “SEC”), including in the “Risk Factors” and “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” sections of Valvoline’s most recently filed periodic reports on Forms 10-K and Forms
10-Q, which are available on Valvoline’s website at http://investors.valvoline.com/sec-filings or on the SEC’s website at http://sec.gov. Valvoline assumes no obligation to update or revise these forward-looking statements for any
reason, even if new information becomes available in the future.
TM Trademark, Valvoline or its subsidiaries, registered in various countries
SM Service mark, Valvoline or its subsidiaries, registered in various countries
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
Table 1 |
STATEMENTS OF CONSOLIDATED INCOME |
(In millions except per share data - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
Nine months ended
|
|
|
|
|
|
June 30
|
|
|
|
June 30 |
|
|
|
|
|
2018
|
|
|
|
2017
|
|
|
|
2018
|
|
|
|
2017
|
Sales |
|
|
|
$ |
577 |
|
|
|
|
$ |
534 |
|
|
|
|
$ |
1,691 |
|
|
|
|
$ |
1,537 |
|
Cost of sales |
|
|
|
376 |
|
|
|
|
337 |
|
|
|
|
1,088 |
|
|
|
|
957 |
|
GROSS PROFIT |
|
|
|
201 |
|
|
|
|
197 |
|
|
|
|
603 |
|
|
|
|
580 |
|
Selling, general and administrative expenses |
|
|
|
110 |
|
|
|
|
102 |
|
|
|
|
328 |
|
|
|
|
294 |
|
Legacy and separation-related expenses, net |
|
|
|
(3 |
) |
|
|
|
13 |
|
|
|
|
14 |
|
|
|
|
25 |
|
Equity and other income |
|
|
|
(8 |
) |
|
|
|
(5 |
) |
|
|
|
(29 |
) |
|
|
|
(20 |
) |
OPERATING INCOME |
|
|
|
102 |
|
|
|
|
87 |
|
|
|
|
290 |
|
|
|
|
281 |
|
Net pension and other postretirement plan non-service income and remeasurement adjustments
|
|
|
|
(10 |
) |
|
|
|
(17 |
) |
|
|
|
(30 |
) |
|
|
|
(60 |
) |
Net interest and other financing expenses |
|
|
|
15 |
|
|
|
|
10 |
|
|
|
|
45 |
|
|
|
|
28 |
|
INCOME BEFORE INCOME TAXES |
|
|
|
97 |
|
|
|
|
94 |
|
|
|
|
275 |
|
|
|
|
313 |
|
Income tax expense |
|
|
|
33 |
|
|
|
|
38 |
|
|
|
|
154 |
|
|
|
|
114 |
|
NET INCOME |
|
|
|
$ |
64 |
|
|
|
|
$ |
56 |
|
|
|
|
$ |
121 |
|
|
|
|
$ |
199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC |
|
|
|
$ |
0.33 |
|
|
|
|
$ |
0.27 |
|
|
|
|
$ |
0.61 |
|
|
|
|
$ |
0.97 |
|
DILUTED |
|
|
|
$ |
0.33 |
|
|
|
|
$ |
0.27 |
|
|
|
|
$ |
0.61 |
|
|
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC |
|
|
|
195 |
|
|
|
|
204 |
|
|
|
|
199 |
|
|
|
|
204 |
|
DILUTED |
|
|
|
196 |
|
|
|
|
204 |
|
|
|
|
200 |
|
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
|
|
|
Table 2 |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(In millions - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30
|
|
|
|
|
|
|
|
|
September
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
|
|
|
|
|
|
2017 |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
107 |
|
|
|
|
|
|
|
|
|
$ |
201 |
|
|
|
|
|
|
|
Accounts receivable, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
461 |
|
|
|
|
|
|
|
|
|
385 |
|
|
|
|
|
|
|
Inventories, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
196 |
|
|
|
|
|
|
|
|
|
175 |
|
|
|
|
|
|
|
Other current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
Total current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
790 |
|
|
|
|
|
|
|
|
|
790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
399 |
|
|
|
|
|
|
|
|
|
391 |
|
|
|
|
|
|
|
Goodwill and intangibles, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
398 |
|
|
|
|
|
|
|
|
|
335 |
|
|
|
|
|
|
|
Equity method investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
|
|
|
|
|
|
30 |
|
|
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
147 |
|
|
|
|
|
|
|
|
|
281 |
|
|
|
|
|
|
|
Other noncurrent assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82 |
|
|
|
|
|
|
|
|
|
88 |
|
|
|
|
Total noncurrent assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,059 |
|
|
|
|
|
|
|
|
|
1,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,849 |
|
|
|
|
|
|
|
|
|
$ |
1,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’
DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
$ |
75 |
|
|
|
|
|
|
|
Current portion of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
Trade and other payables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
176 |
|
|
|
|
|
|
|
|
|
192 |
|
|
|
|
|
|
|
Accrued expenses and other liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
223 |
|
|
|
|
|
|
|
|
|
196 |
|
|
|
|
Total current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
425 |
|
|
|
|
|
|
|
|
|
478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,231 |
|
|
|
|
|
|
|
|
|
1,034 |
|
|
|
|
|
|
|
Employee benefit obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303 |
|
|
|
|
|
|
|
|
|
342 |
|
|
|
|
|
|
|
Other noncurrent liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178 |
|
|
|
|
|
|
|
|
|
178 |
|
|
|
|
Total noncurrent liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,712 |
|
|
|
|
|
|
|
|
|
1,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(288 |
) |
|
|
|
|
|
|
|
|
(117 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’
deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,849 |
|
|
|
|
|
|
|
|
|
$ |
1,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
Table 3 |
STATEMENTS OF CONSOLIDATED CASH FLOWS |
(In millions - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
2017
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
$ |
121 |
|
|
|
|
|
|
|
|
$ |
199 |
|
|
|
Adjustments to reconcile net income to cash flows from
operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
39 |
|
|
|
|
|
|
|
|
30 |
|
|
|
|
|
|
Debt issuance cost and discount amortization |
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
|
|
|
|
|
71 |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
Equity income from affiliates |
|
|
|
|
|
|
|
|
|
|
|
(12 |
) |
|
|
|
|
|
|
|
(10 |
) |
|
|
|
|
|
Distributions from equity affiliates |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
Pension contributions |
|
|
|
|
|
|
|
|
|
|
|
(13 |
) |
|
|
|
|
|
|
|
(16 |
) |
|
|
|
|
|
Gain on pension and other postretirement plan remeasurements |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
Gain on sale of assets |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
Foreign currency exchange loss |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
Change in operating assets and liabilities (a) |
|
|
|
|
|
|
|
|
|
|
|
(44 |
) |
|
|
|
|
|
|
|
(53 |
) |
Total cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
|
181 |
|
|
|
|
|
|
|
|
157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
(51 |
) |
|
|
|
|
|
|
|
(43 |
) |
|
|
Acquisitions, net of cash acquired |
|
|
|
|
|
|
|
|
|
|
|
(71 |
) |
|
|
|
|
|
|
|
(66 |
) |
|
|
Proceeds from sale of operations |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
— |
|
Total cash used in investing activities |
|
|
|
|
|
|
|
|
|
|
|
(117 |
) |
|
|
|
|
|
|
|
(109 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net transfers from Ashland |
|
|
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
5 |
|
|
|
Proceeds from borrowings, net of issuance costs |
|
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
75 |
|
|
|
Repayments on borrowings |
|
|
|
|
|
|
|
|
|
|
|
(39 |
) |
|
|
|
|
|
|
|
(87 |
) |
|
|
Repurchases of common stock |
|
|
|
|
|
|
|
|
|
|
|
(220 |
) |
|
|
|
|
|
|
|
(50 |
) |
|
|
Purchase of additional ownership in subsidiary |
|
|
|
|
|
|
|
|
|
|
|
(15 |
) |
|
|
|
|
|
|
|
— |
|
|
|
Cash dividends paid |
|
|
|
|
|
|
|
|
|
|
|
(45 |
) |
|
|
|
|
|
|
|
(30 |
) |
|
|
Other financing activities |
|
|
|
|
|
|
|
|
|
|
|
(6 |
) |
|
|
|
|
|
|
|
— |
|
Total cash used in financing activities |
|
|
|
|
|
|
|
|
|
|
|
(155 |
) |
|
|
|
|
|
|
|
(87 |
) |
|
|
Effect of currency exchange rate changes on cash
and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
(1 |
) |
DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
|
|
|
|
|
|
|
|
(94 |
) |
|
|
|
|
|
|
|
(40 |
) |
Cash and cash equivalents - beginning of period |
|
|
|
|
|
|
|
|
|
|
|
201 |
|
|
|
|
|
|
|
|
172 |
|
CASH AND CASH EQUIVALENTS - END OF PERIOD |
|
|
|
|
|
|
|
|
|
|
|
$ |
107 |
|
|
|
|
|
|
|
|
$ |
132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Excludes changes resulting from operations acquired or sold.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
Table 4 |
FINANCIAL INFORMATION BY OPERATING SEGMENT |
(In millions - preliminary and unaudited) |
|
|
Three months ended |
|
|
June 30 |
|
|
2018 |
|
2017 |
|
|
|
|
Operating |
|
Depreciation |
|
|
|
|
|
Operating |
|
Depreciation |
|
|
|
|
|
|
income |
|
and |
|
|
|
|
|
income |
|
and |
|
|
|
|
Sales |
|
(loss) |
|
amortization |
|
EBITDA |
|
Sales |
|
(loss) |
|
amortization |
|
EBITDA |
Core North America |
|
$ |
264 |
|
|
$ |
41 |
|
|
$ |
5 |
|
|
$ |
46 |
|
|
$ |
258 |
|
|
$ |
48 |
|
|
$ |
4 |
|
|
$ |
52 |
|
Quick Lubes |
|
167 |
|
|
38 |
|
|
7 |
|
|
45 |
|
|
139 |
|
|
34 |
|
|
6 |
|
|
40 |
|
International |
|
146 |
|
|
20 |
|
|
2 |
|
|
22 |
|
|
137 |
|
|
18 |
|
|
2 |
|
|
20 |
|
Total operating segments |
|
577 |
|
|
99 |
|
|
14 |
|
|
113 |
|
|
534 |
|
|
100 |
|
|
12 |
|
|
112 |
|
Unallocated and other (a) |
|
|
|
3 |
|
|
|
|
13 |
|
|
|
|
(13 |
) |
|
|
|
4 |
|
Total results |
|
577 |
|
|
102 |
|
|
14 |
|
|
126 |
|
|
534 |
|
|
87 |
|
|
12 |
|
|
116 |
|
Key items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement plan non-service income |
|
|
|
— |
|
|
|
|
(10 |
) |
|
|
|
— |
|
|
|
|
(17 |
) |
Legacy and separation-related expenses, net |
|
|
|
(3 |
) |
|
|
|
(3 |
) |
|
|
|
13 |
|
|
|
|
13 |
|
Acquisition-related foreign currency exchange loss (b) |
|
|
|
2 |
|
|
|
|
2 |
|
|
|
|
— |
|
|
|
|
— |
|
Adjusted results |
|
$ |
577 |
|
|
$ |
101 |
|
|
$ |
14 |
|
|
$ |
115 |
|
|
$ |
534 |
|
|
$ |
100 |
|
|
$ |
12 |
|
|
$ |
112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
|
June 30 |
|
|
2018 |
|
2017 |
|
|
|
|
Operating |
|
Depreciation |
|
|
|
|
|
Operating |
|
Depreciation |
|
|
|
|
|
|
income |
|
and |
|
|
|
|
|
income |
|
and |
|
|
|
|
Sales |
|
(loss) |
|
amortization |
|
EBITDA |
|
Sales |
|
(loss) |
|
amortization |
|
EBITDA |
Core North America |
|
$ |
773 |
|
|
$ |
130 |
|
|
$ |
13 |
|
|
$ |
143 |
|
|
$ |
748 |
|
|
$ |
156 |
|
|
$ |
10 |
|
|
$ |
166 |
|
Quick Lubes |
|
479 |
|
|
111 |
|
|
21 |
|
|
132 |
|
|
394 |
|
|
94 |
|
|
16 |
|
|
110 |
|
International |
|
439 |
|
|
63 |
|
|
5 |
|
|
68 |
|
|
395 |
|
|
56 |
|
|
4 |
|
|
60 |
|
Total operating segments |
|
1,691 |
|
|
304 |
|
|
39 |
|
|
343 |
|
|
1,537 |
|
|
306 |
|
|
30 |
|
|
336 |
|
Unallocated and other (a) |
|
|
|
(14 |
) |
|
|
|
16 |
|
|
|
|
(25 |
) |
|
|
|
35 |
|
Total results |
|
1,691 |
|
|
290 |
|
|
39 |
|
|
359 |
|
|
1,537 |
|
|
281 |
|
|
30 |
|
|
371 |
|
Key items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement plan non-service income |
|
|
|
— |
|
|
|
|
(30 |
) |
|
|
|
— |
|
|
|
|
(52 |
) |
Legacy and separation-related expenses, net |
|
|
|
14 |
|
|
|
|
14 |
|
|
|
|
25 |
|
|
|
|
25 |
|
Acquisition-related foreign currency exchange loss
(b) |
|
|
|
2 |
|
|
|
|
2 |
|
|
|
|
— |
|
|
|
|
— |
|
Gain on pension and other postretirement plan remeasurements |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(8 |
) |
Adjusted results |
|
$ |
1,691 |
|
|
$ |
306 |
|
|
$ |
39 |
|
|
$ |
345 |
|
|
$ |
1,537 |
|
|
$ |
306 |
|
|
$ |
30 |
|
|
$ |
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Unallocated and other includes pension and other postretirement plan non-service income and
remeasurement adjustments, separation costs and certain other corporate and non-operational costs.
|
(b)
|
|
Key item included within operating income for the Quick Lubes operating segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
Table 5 |
INFORMATION BY OPERATING SEGMENT |
(In millions - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
Nine months ended |
|
|
|
|
|
|
|
|
|
June 30 |
|
|
|
|
June 30 |
|
|
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
2018
|
|
|
2017
|
CORE NORTH AMERICA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lubricant sales (gallons) |
|
|
|
|
|
25.5 |
|
|
|
25.8 |
|
|
|
|
|
73.9 |
|
|
|
74.5 |
|
|
|
Premium lubricants (percent of U.S. branded
volumes) |
|
|
|
|
|
49.7 |
% |
|
|
45.0 |
% |
|
|
|
|
49.1 |
% |
|
|
45.1 |
% |
|
|
Gross profit as a percent of sales (a) |
|
|
|
|
|
34.4 |
% |
|
|
38.3 |
% |
|
|
|
|
36.5 |
% |
|
|
40.4 |
% |
QUICK LUBES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lubricant sales (gallons) |
|
|
|
|
|
6.2 |
|
|
|
5.6 |
|
|
|
|
|
17.8 |
|
|
|
16.4 |
|
|
|
Premium lubricants (percent of U.S. branded
volumes) |
|
|
|
|
|
63.0 |
% |
|
|
60.3 |
% |
|
|
|
|
62.2 |
% |
|
|
59.5 |
% |
|
|
Gross profit as a percent of sales (a) |
|
|
|
|
|
40.5 |
% |
|
|
40.2 |
% |
|
|
|
|
40.4 |
% |
|
|
40.0 |
% |
|
|
Valvoline operated same-store sales |
|
|
|
|
|
8.7 |
% |
|
|
6.9 |
% |
|
|
|
|
9.3 |
% |
|
|
6.1 |
% |
|
|
Franchised same-store sales |
|
|
|
|
|
7.4 |
% |
|
|
8.3 |
% |
|
|
|
|
8.0 |
% |
|
|
7.3 |
% |
INTERNATIONAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lubricant sales (gallons) (b) |
|
|
|
|
|
14.3 |
|
|
|
14.6 |
|
|
|
|
|
43.6 |
|
|
|
43.2 |
|
|
|
Lubricant sales (gallons), including unconsolidated joint
ventures
|
|
|
|
|
|
24.7 |
|
|
|
24.4 |
|
|
|
|
|
74.4 |
|
|
|
71.4 |
|
|
|
Premium lubricants (percent of lubricant volumes) |
|
|
|
|
|
26.9 |
% |
|
|
27.7 |
% |
|
|
|
|
26.9 |
% |
|
|
27.2 |
% |
|
|
Gross profit as a percent of sales (a) |
|
|
|
|
|
29.3 |
% |
|
|
29.5 |
% |
|
|
|
|
29.0 |
% |
|
|
30.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Gross profit as a percent of sales is defined as sales,
less cost of sales, divided by sales. |
(b) |
|
Excludes volumes from unconsolidated joint ventures. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
Table 6 |
QUICK LUBES STORE INFORMATION |
(Preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-owned |
|
|
|
|
|
|
|
|
|
|
Third |
|
|
Second |
|
|
First |
|
|
Fourth |
|
|
Third |
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2018 |
|
|
2018 |
|
|
2017 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
|
|
|
|
|
445 |
|
|
|
442 |
|
|
|
384 |
|
|
|
383 |
|
|
|
374 |
|
|
|
Opened |
|
|
|
|
|
|
|
4 |
|
|
|
— |
|
|
|
2 |
|
|
|
2 |
|
|
|
1 |
|
|
|
Acquired |
|
|
|
|
|
|
|
1 |
|
|
|
2 |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
Net conversions between company-owned and franchise |
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|
|
56 |
|
|
|
— |
|
|
|
9 |
|
|
|
Closed |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2 |
) |
|
|
(1 |
) |
|
End of period |
|
|
|
|
|
|
|
451 |
|
|
|
445 |
|
|
|
442 |
|
|
|
384 |
|
|
|
383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise |
|
|
|
|
|
|
|
|
|
|
Third |
|
|
Second |
|
|
First |
|
|
Fourth |
|
|
Third |
|
|
|
|
|
|
|
|
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2018 |
|
|
2018 |
|
|
2017 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of period |
|
|
|
|
|
|
|
696 |
|
|
|
697 |
|
|
|
743 |
|
|
|
730 |
|
|
|
734 |
|
|
|
Opened |
|
|
|
|
|
|
|
10 |
|
|
|
2 |
|
|
|
11 |
|
|
|
15 |
|
|
|
6 |
|
|
|
Acquired |
|
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
Net conversions between company-owned and franchise |
|
|
|
|
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(56 |
) |
|
|
— |
|
|
|
(9 |
) |
|
|
Closed |
|
|
|
|
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
End of period |
|
|
|
|
|
|
|
703 |
|
|
|
696 |
|
|
|
697 |
|
|
|
743 |
|
|
|
730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total VIOC Stores |
|
|
|
|
|
|
|
1,154 |
|
|
|
1,141 |
|
|
|
1,139 |
|
|
|
1,127 |
|
|
|
1,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express Care |
|
|
|
|
|
|
|
|
|
|
Third |
|
|
Second |
|
|
First |
|
|
Fourth |
|
|
Third |
|
|
|
|
|
|
|
|
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|
|
|
|
|
|
|
|
|
2018 |
|
|
2018 |
|
|
2018 |
|
|
2017 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of locations at end of period |
|
|
|
|
|
|
|
324 |
|
|
|
323 |
|
|
|
320 |
|
|
|
316 |
|
|
|
316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
|
Table 7 |
RECONCILIATION OF NON-GAAP DATA - NET INCOME AND DILUTED EARNINGS PER
SHARE |
(In millions, except per share data - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
June 30 |
|
|
|
|
|
|
June 30 |
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
|
|
2018
|
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income |
|
|
|
|
|
$ |
64 |
|
|
|
|
|
$ |
56 |
|
|
|
|
|
|
|
$ |
121 |
|
|
|
|
|
$ |
199 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement plan non-service income |
|
|
|
|
|
(10 |
) |
|
|
|
|
(17 |
) |
|
|
|
|
|
|
(30 |
) |
|
|
|
|
(52 |
) |
|
|
Legacy and separation-related expenses, net |
|
|
|
|
|
(3 |
) |
|
|
|
|
13 |
|
|
|
|
|
|
|
14 |
|
|
|
|
|
25 |
|
|
|
Acquisition-related foreign currency exchange loss (a) |
|
|
|
|
|
2 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
— |
|
|
|
Gain on pension and other postretirement plan
remeasurements |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
— |
|
|
|
|
|
(8 |
) |
|
Total adjustments, pre-tax |
|
|
|
|
|
(11 |
) |
|
|
|
|
(4 |
) |
|
|
|
|
|
|
(14 |
) |
|
|
|
|
(35 |
) |
|
|
Income tax expense of adjustments |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
|
|
6 |
|
|
|
|
|
20 |
|
|
|
Income tax adjustments (b) |
|
|
|
|
|
3 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
76 |
|
|
|
|
|
— |
|
|
Total adjustments, after tax |
|
|
|
|
|
(2 |
) |
|
|
|
|
3 |
|
|
|
|
|
|
|
68 |
|
|
|
|
|
(15 |
) |
Adjusted net income |
|
|
|
|
|
$ |
62 |
|
|
|
|
|
$ |
59 |
|
|
|
|
|
|
|
$ |
189 |
|
|
|
|
|
$ |
184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported diluted earnings per share |
|
|
|
|
|
$ |
0.33 |
|
|
|
|
|
$ |
0.27 |
|
|
|
|
|
|
|
$ |
0.61 |
|
|
|
|
|
$ |
0.97 |
|
Adjusted diluted earnings per share |
|
|
|
|
|
$ |
0.32 |
|
|
|
|
|
$ |
0.29 |
|
|
|
|
|
|
|
$ |
0.95 |
|
|
|
|
|
$ |
0.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted common shares outstanding |
|
|
|
|
|
196 |
|
|
|
|
|
204 |
|
|
|
|
|
|
|
200 |
|
|
|
|
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Pre-tax adjustments associated with the acquisition-related foreign currency exchange
loss are recorded in Selling, general and administrative expenses within the Statements of Consolidated Income. Reported
Selling, general and administrative expenses for the three and nine months ended June 30, 2018 were $110 million and
$328 million, respectively. Adjusted Selling, general and administrative expenses for the three and nine months ended
June 30, 2018 were $108 million and $326 million, respectively. |
(b) |
|
Income tax adjustments primarily relate to U.S. and Kentucky tax reform enacted in
fiscal 2018. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
Table 8 |
RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA |
(In millions - preliminary and unaudited) |
|
|
|
|
|
|
|
Three months ended
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
June 30 |
|
|
|
June 30 |
|
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
Adjusted EBITDA - Valvoline |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
64 |
|
|
|
$ |
56 |
|
|
|
|
$ |
121 |
|
|
|
$ |
199 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
|
|
|
|
33 |
|
|
|
38 |
|
|
|
|
154 |
|
|
|
114 |
|
Net interest and other financing expenses |
|
|
|
|
|
|
15 |
|
|
|
10 |
|
|
|
|
45 |
|
|
|
28 |
|
Depreciation and amortization |
|
|
|
|
|
|
14 |
|
|
|
12 |
|
|
|
|
39 |
|
|
|
30 |
|
EBITDA |
|
|
|
|
|
|
126 |
|
|
|
116 |
|
|
|
|
359 |
|
|
|
371 |
|
Key items: (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement plan non-service income |
|
|
|
|
|
|
(10 |
) |
|
|
(17 |
) |
|
|
|
(30 |
) |
|
|
(52 |
) |
Legacy and separation-related expenses, net |
|
|
|
|
|
|
(3 |
) |
|
|
13 |
|
|
|
|
14 |
|
|
|
25 |
|
Acquisition-related foreign currency exchange loss |
|
|
|
|
|
|
2 |
|
|
|
— |
|
|
|
|
2 |
|
|
|
— |
|
Gain on pension and other postretirement plan
remeasurements |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(8 |
) |
Adjusted EBITDA |
|
|
|
|
|
|
$ |
115 |
|
|
|
$ |
112 |
|
|
|
|
$ |
345 |
|
|
|
$ |
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA - Quick Lubes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
|
|
|
$ |
38 |
|
|
|
$ |
34 |
|
|
|
|
$ |
111 |
|
|
|
$ |
94 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
7 |
|
|
|
6 |
|
|
|
|
21 |
|
|
|
16 |
|
EBITDA |
|
|
|
|
|
|
45 |
|
|
|
40 |
|
|
|
|
132 |
|
|
|
110 |
|
Key item: (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition-related foreign currency exchange loss |
|
|
|
|
|
|
2 |
|
|
|
— |
|
|
|
|
2 |
|
|
|
— |
|
Adjusted EBITDA |
|
|
|
|
|
|
$ |
47 |
|
|
|
$ |
40 |
|
|
|
|
$ |
134 |
|
|
|
$ |
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA - Unallocated and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
$ |
3 |
|
|
|
$ |
(13 |
) |
|
|
|
$ |
(14 |
) |
|
|
$ |
(25 |
) |
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
Pension and other postretirement plan non-service income |
|
|
|
|
|
|
10 |
|
|
|
17 |
|
|
|
|
30 |
|
|
|
52 |
|
Gain on pension and other postretirement plan
remeasurements |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
8 |
|
EBITDA |
|
|
|
|
|
|
13 |
|
|
|
4 |
|
|
|
|
16 |
|
|
|
35 |
|
Key items: (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement plan non-service income |
|
|
|
|
|
|
(10 |
) |
|
|
(17 |
) |
|
|
|
(30 |
) |
|
|
(52 |
) |
Legacy and separation-related expenses, net |
|
|
|
|
|
|
(3 |
) |
|
|
13 |
|
|
|
|
14 |
|
|
|
25 |
|
Gain on pension and other postretirement plan
remeasurements |
|
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(8 |
) |
Adjusted EBITDA |
|
|
|
|
|
|
$ |
— |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Key items were recorded in Quick Lubes and Unallocated and Other. The tables above
reconcile Quick Lubes and Unallocated and Other operating income (loss) and relevant other items below operating income (loss),
as applicable, to EBITDA and Adjusted EBITDA. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valvoline Inc. and Consolidated Subsidiaries |
|
|
|
Table 9 |
RECONCILIATION OF NON-GAAP DATA - FREE CASH FLOW |
(In millions - preliminary and unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended |
|
|
|
|
|
|
|
|
|
June 30 |
Free cash flow (a) |
|
2018
|
|
|
|
2017
|
Total cash flows provided by operating activities |
|
|
|
|
|
|
$ |
181 |
|
|
|
|
$ |
157 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
|
|
|
|
(51 |
) |
|
|
|
(43 |
) |
Free cash flow |
|
|
|
|
|
|
$ |
130 |
|
|
|
|
$ |
114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year |
Free cash flow (a) |
|
|
|
|
|
2018 Outlook |
Total cash flows provided by operating activities |
|
|
|
|
|
|
|
|
|
|
$330 - $345 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
(85 - 90) |
Free cash flow |
|
|
|
|
|
|
|
|
|
|
$245 - $255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Free cash flow is defined as cash flows from operating
activities less capital expenditures and certain other adjustments as applicable. |
Valvoline Inc.
Investor Relations
Sean T. Cornett, +1 859-357-2798
scornett@valvoline.com
or
Media Relations
Valerie Schirmer, +1 859-357-3235
vschirmer@valvoline.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20180801005759/en/