Delivers 11% top-line
growth, 8% system-wide SSS growth, and 35 store
additions
LEXINGTON, Ky., Feb. 6, 2025
/PRNewswire/ -- Valvoline Inc. (NYSE: VVV), the quick, easy,
trusted leader in preventive automotive maintenance, today reported
financial results for its first quarter ended December 31,
2024. All comparisons in this press release are made to the same
prior-year period unless otherwise noted.
"We are pleased with the performance to start fiscal year 2025,"
said Lori Flees, President and
CEO. "Our resilient and differentiated business model
continues to deliver double-digit profit growth fueled by strong
and more balanced ticket and transaction contribution to same store
sales growth."
Flees continued, "During the first quarter, we opened 35 stores,
including 14 new franchise stores. In December, we closed the
previously announced refranchising transaction and welcomed a new
partner that committed to more than doubling store count in the
central and west Texas area.
Our focus remains to grow the network to 3,500-plus stores through
new-builds, acquisitions and supporting the development of all of
our franchise partners."
Continuing Operations - Operating Results
- Sales of $414 million grew 11%,
driven by system-wide SSS growth of 8.0%
- System-wide store sales grew 14% to $820
million
- Reported income from continuing operations of $94 million grew 177% and earnings per diluted
share (EPS) of $0.73 increased 181%,
both of which benefited from the $71
million pre-tax gain due to refranchising
- Adjusted EBITDA of $103 million
increased 14% and adjusted EPS of $0.32 increased 10%
- Store additions in the quarter totaled 35 (14 franchise and 21
company-operated additions before refranchising)
(In millions, except
per share amounts and store counts)
|
Q1 results
|
YoY growth
|
Net revenues
|
$
414.3
|
11 %
|
Operating income
(a)
|
$
143.8
|
129 %
|
Income from continuing
operations (a)
|
$
93.9
|
177 %
|
EPS
(a)
|
$
0.73
|
181 %
|
Adjusted EPS
(b)
|
$
0.32
|
10 %
|
Adjusted EBITDA
(b)
|
$
102.8
|
14 %
|
System-wide store sales
(b)
|
$
820.3
|
14 %
|
|
Q1 results
|
Quarter
change
|
System-wide stores
(b)
|
2,045
|
+35
|
Company-operated stores
(c)
|
932
|
(18)
|
Franchised stores
(b) (c)
|
1,113
|
+53
|
|
Q1 - YoY
growth
|
System-wide SSS
(b)
|
8.0 %
|
|
|
(a)
|
Includes the effects of
certain unusual, infrequent or non-operational activity not
directly attributable to the underlying business, which management
believes impacts the comparability of operational results between
periods ("key items"). These key items are delineated within Table
6 - Non-GAAP Reconciliation - Income from Continuing Operations and
Diluted Earnings per Share.
|
(b)
|
Refer to Key Business
Measures, Use of Non-GAAP Measures, Table 4 - Retail Stores
Operating Information, Table 6 - Non-GAAP Reconciliation - Income
from Continuing Operations and Diluted Earnings per Share, and
Table 7 - Non-GAAP Reconciliation - Adjusted Net Revenues and
EBITDA from Continuing Operations for management's definitions of
the metrics presented above and reconciliation to the corresponding
GAAP measures, where applicable.
|
(c)
|
Changes reflect the
effects of conversions between company-operated and franchised
stores, representing changes in the mix of stores, which do not
impact the total system-wide store count.
|
Balance Sheet and Cash Flow
- Cash and cash equivalents balance of $60
million; total debt of $1.0
billion
- Operating cash flow from continuing operations of $41 million and free cash flow of ($12) million
- Returned $39 million in cash to
shareholders via share repurchases with $346
million of remaining share repurchase authorization
Outlook
Flees added, "For the first quarter we delivered financial
results substantially in line with our expectations and
we are on track for our full-year guidance. With the completion of
our recent refranchising projects, we are encouraged by the
momentum our new and existing franchise partners are building as we
look to grow our network and market share."
Conference Call Webcast
Valvoline will host a live audio webcast of its first quarter
fiscal 2025 conference call today, February 6, 2025, at
9 a.m. ET. 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.
Key Business Measures
Valvoline tracks its operating performance and manages its
business using certain key measures, including system-wide,
company-operated and franchised store counts and SSS; and
system-wide store sales. Management believes these measures are
useful to evaluating and understanding Valvoline's operating
performance and should be considered as supplements to, not
substitutes for, Valvoline's net revenues and operating income, as
determined in accordance with U.S. GAAP.
Net revenues are influenced by the number of service center
stores and the business performance of those stores. Stores are
considered open upon acquisition or opening for business. Temporary
store closings remain in the respective store counts with only
permanent store closures reflected in the activity and end of
period store counts. For the periods presented herein, SSS is
defined as net revenues of U.S. Valvoline Instant Oil
ChangeSM (VIOCSM) stores (company-operated,
franchised and the combination of these for system-wide SSS), with
new stores, including franchised conversions, excluded from the
metric until the completion of 12 full months in operation within
the system.
Net revenues are limited to sales at company-operated stores, in
addition to royalties and other fees from independent franchised
and Express Care stores. Although Valvoline does not recognize
store-level sales from franchised stores as net revenues in its
Statements of Condensed Consolidated Income, management believes
system-wide and franchised SSS comparisons, store counts, and total
system-wide store sales are useful to assess market position
relative to competitors and overall store and operating
performance.
Use of Non-GAAP Measures
The following non-GAAP measures are included herein: EBITDA,
adjusted EBITDA, and adjusted EBITDA margin; adjusted net income
and adjusted diluted earnings per share; and free cash flow and
discrentionary free cash flow. Refer to the tables herein for
management's definition of each non-GAAP measure and reconciliation
to the most comparable U.S. GAAP measure.
Non-GAAP measures include adjustments from results based on U.S.
GAAP that management believes enables comparison of certain
financial trends and results between periods and provides a useful
supplemental presentation of Valvoline's operating performance that
allows for transparency with respect to key metrics used by
management in operating the business and measuring performance.
These non-GAAP measures have limitations as analytical tools and
should not be considered in isolation from, an alternative to, or
more meaningful than, the financial results presented in accordance
with U.S. GAAP. The financial results presented in accordance with
U.S. GAAP and the reconciliations of non-GAAP measures should be
carefully evaluated. The manner used to compute the non-GAAP
information used by management may differ from the methods used by
other companies and may not be comparable.
Refer to the Appendix at the end of this release for
descriptions of the adjustments that depart from the computations
in accordance with U.S. GAAP.
About Valvoline Inc.
Valvoline Inc. (NYSE: VVV) delivers quick, easy, trusted service
at more than 2,000 franchised and company-operated service centers
across the United States and
Canada. The company completes more
than 28 million services annually system-wide, from 15-minute
stay-in-your-car oil changes to a variety of
manufacturer-recommended maintenance services such as wiper
replacements and tire rotations. At Valvoline Inc., it all starts
with our people, including the 11,000 team members who are working
to grow the core business, expand the company's retail network, and
plan for the vehicles of the future. For more information, visit
vioc.com.
Forward-Looking Statements
Certain statements herein, other than statements of
historical fact, are forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements may include, without limitation,
executing on the growth strategy to create shareholder value by
driving the full potential in the Company's core business,
accelerating network growth and innovating to meet the needs of
customers and the evolving car parc; realizing the benefits from
the refranchising transactions; and future opportunities for the
stand-alone retail business; and any other statements regarding
Valvoline's future operations, financial or operating results,
capital allocation, debt leverage ratio, anticipated business
levels, dividend policy, anticipated growth, market opportunities,
strategies, competition, and other expectations and targets for
future periods. 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,"
"Management's Discussion and Analysis of Financial Condition and
Results of Operations," and "Quantitative and Qualitative
Disclosures about Market Risk" sections of Valvoline's most
recently filed periodic reports on Forms 10-K and 10-Q, which are
available on Valvoline's website at
http://investors.valvoline.com/sec-filings or on the
SEC's website at http://www.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, unless required by law.
TM
Trademark, Valvoline Inc., or its subsidiaries, registered in
various countries
|
SM Service mark, Valvoline Inc., or
its subsidiaries, registered in various countries
|
FURTHER INFORMATION
Investor Inquiries
Elizabeth
B. Clevinger
+1 (859) 357-3155
IR@valvoline.com
Media Inquiries
Angela
Davied
media@valvoline.com
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 1
|
Statements of
Consolidated Income
|
|
|
|
|
(In millions, except
per share amounts - preliminary and unaudited)
|
|
|
|
|
|
|
|
|
Three months
ended
December 31
|
|
|
2024
|
|
2023
|
Net revenues
|
|
$ 414.3
|
|
$ 373.4
|
Cost of
sales
|
|
261.4
|
|
238.6
|
Gross
profit
|
|
152.9
|
|
134.8
|
Selling, general and
administrative expenses
|
|
82.8
|
|
74.5
|
Net legacy and
separation-related expenses
|
|
0.4
|
|
0.1
|
Other income,
net
|
|
(74.1)
|
|
(2.6)
|
Operating
income
|
|
143.8
|
|
62.8
|
Net pension and other
postretirement plan (income) expenses
|
|
(0.9)
|
|
3.4
|
Net interest and other
financing expenses
|
|
17.5
|
|
13.6
|
Income before income
taxes
|
|
127.2
|
|
45.8
|
Income tax
expense
|
|
33.3
|
|
11.9
|
Income from continuing
operations
|
|
93.9
|
|
33.9
|
Loss from discontinued
operations, net of tax
|
|
(2.3)
|
|
(2.0)
|
Net
income
|
|
$ 91.6
|
|
$ 31.9
|
|
|
|
|
|
Net earnings per
share
|
|
|
|
|
Basic earnings
(loss) per share
|
|
|
|
|
Continuing
operations
|
|
$ 0.73
|
|
$ 0.26
|
Discontinued
operations
|
|
(0.02)
|
|
(0.02)
|
Basic earnings per
share
|
|
$ 0.71
|
|
$ 0.24
|
|
|
|
|
|
|
Diluted earnings
(loss) per share
|
|
|
|
|
Continuing
operations
|
|
$ 0.73
|
|
$ 0.26
|
Discontinued
operations
|
|
(0.02)
|
|
(0.02)
|
Diluted earnings per
share
|
|
$ 0.71
|
|
$ 0.24
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
|
Basic
|
|
128.7
|
|
131.8
|
Diluted
|
|
129.5
|
|
132.7
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 2
|
Condensed
Consolidated Balance Sheets
|
|
|
|
|
(In millions -
preliminary and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31
|
|
September 30
|
|
2024
|
|
2024
|
Assets
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
60.0
|
|
$
68.3
|
|
|
Receivables,
net
|
|
84.7
|
|
86.4
|
|
|
Inventories,
net
|
|
38.0
|
|
39.7
|
|
|
Prepaid expenses and
other current assets
|
|
30.0
|
|
61.0
|
|
Total current
assets
|
|
212.7
|
|
255.4
|
|
|
|
|
|
|
|
|
|
Noncurrent
assets
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
934.1
|
|
958.7
|
|
|
Operating lease
assets
|
|
290.7
|
|
298.6
|
|
|
Goodwill and
intangibles, net
|
|
689.5
|
|
705.6
|
|
|
Other noncurrent
assets
|
|
222.8
|
|
220.4
|
|
Total
assets
|
|
$
2,349.8
|
|
$
2,438.7
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$
23.8
|
|
$
23.8
|
|
|
Trade and other
payables
|
|
88.3
|
|
117.4
|
|
|
Accrued expenses and
other liabilities
|
|
191.5
|
|
212.7
|
|
Total current
liabilities
|
|
303.6
|
|
353.9
|
|
|
|
|
|
|
|
|
Noncurrent
liabilities
|
|
|
|
|
|
Long-term
debt
|
|
1,009.3
|
|
1,070.0
|
|
|
Employee benefit
obligations
|
|
174.5
|
|
176.2
|
|
|
Operating lease
liabilities
|
|
273.1
|
|
279.7
|
|
|
Other noncurrent
liabilities
|
|
359.5
|
|
373.3
|
|
Total noncurrent
liabilities
|
|
1,816.4
|
|
1,899.2
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
229.8
|
|
185.6
|
|
|
|
|
|
|
|
|
Total liabilities
and stockholders' equity
|
|
$
2,349.8
|
|
$
2,438.7
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 3
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
(In millions -
preliminary and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
December 31
|
|
2024
|
|
2023
|
Cash flows from
operating activities
|
|
|
|
|
|
Net income
|
|
$
91.6
|
|
$
31.9
|
|
Adjustments to
reconcile net income to cash flows from operating
activities:
|
|
|
|
|
|
|
Loss from discontinued
operations
|
|
2.3
|
|
2.0
|
|
|
Gain on sale of
operations
|
|
(71.2)
|
|
—
|
|
|
Depreciation and
amortization
|
|
28.0
|
|
24.6
|
|
|
Stock-based
compensation expense
|
|
2.0
|
|
2.4
|
|
|
Other, net
|
|
0.2
|
|
1.0
|
|
Change in operating
assets and liabilities
|
|
(11.5)
|
|
(40.0)
|
|
Operating cash flows
from continuing operations
|
|
41.4
|
|
21.9
|
|
Operating cash flows
from discontinued operations
|
|
(0.2)
|
|
(2.0)
|
|
Total cash provided by
operating activities
|
|
41.2
|
|
19.9
|
Cash flows from
investing activities
|
|
|
|
|
|
Additions to property,
plant and equipment
|
|
(53.6)
|
|
(42.3)
|
|
Acquisitions of
businesses
|
|
(4.4)
|
|
(8.3)
|
|
Proceeds from sale of
operations, net of cash disposed
|
|
121.0
|
|
—
|
|
Proceeds from
investments
|
|
—
|
|
230.0
|
|
Other investing
activities, net
|
|
1.0
|
|
(7.1)
|
|
Investing cash flows
from continuing operations
|
|
64.0
|
|
172.3
|
|
Investing cash flows
from discontinued operations
|
|
—
|
|
—
|
|
Total cash provided by
investing activities
|
|
64.0
|
|
172.3
|
Cash flows from
financing activities
|
|
|
|
|
|
Proceeds from
borrowings
|
|
25.0
|
|
—
|
|
Repayments on
borrowings
|
|
(85.9)
|
|
(5.9)
|
|
Repurchases of common
stock, including excise tax payments of $14.3 million
in 2025
|
|
(45.7)
|
|
(171.7)
|
|
Other financing
activities
|
|
(6.1)
|
|
(7.1)
|
|
Financing cash flows
from continuing operations
|
|
(112.7)
|
|
(184.7)
|
|
Financing cash flows
from discontinued operations
|
|
—
|
|
—
|
|
Total cash used in
financing activities
|
|
(112.7)
|
|
(184.7)
|
|
Effect of currency
exchange rate changes on cash, cash equivalents and
restricted cash
|
|
(0.8)
|
|
0.1
|
(Decrease) increase
in cash, cash equivalents and restricted cash
|
|
(8.3)
|
|
7.6
|
Cash, cash equivalents
and restricted cash - beginning of period
|
|
68.7
|
|
413.1
|
Cash, cash
equivalents and restricted cash - end of period
|
|
$
60.4
|
|
$
420.7
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 4
|
Retail Stores
Operating Information
|
|
|
|
|
(Preliminary and
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
December 31
|
|
|
2024
|
|
2023
|
Sales
information
|
|
|
|
|
System-wide store sales
- in millions (a)
|
|
$
820.3
|
|
$ 722.9
|
Year-over-year
growth (a)
|
|
13.5 %
|
|
12.3 %
|
|
|
|
|
|
|
Same-store sales
growth (b)
|
|
|
|
|
Company-operated
|
|
8.2 %
|
|
6.2 %
|
Franchised
(a)
|
|
7.8 %
|
|
8.0 %
|
System-wide
(a)
|
|
8.0 %
|
|
7.2 %
|
|
|
|
|
Number of stores at end
of period
|
|
|
|
First
Quarter
2025
|
|
Fourth
Quarter
2024
|
|
Third
Quarter
2024
|
|
Second
Quarter
2024
|
|
First
Quarter
2024
|
Company-operated
|
|
932
|
|
950
|
|
937
|
|
919
|
|
895
|
Franchised
(a)
|
|
1,113
|
|
1,060
|
|
1,024
|
|
1,009
|
|
995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December
31
|
2024
|
|
2023
|
System-wide store count
(a)
|
|
|
|
|
|
|
|
2,045
|
|
1,890
|
Year-over-year
growth (a)
|
|
|
|
|
|
|
|
8.2 %
|
|
8.2 %
|
|
(a)
|
Measures include
Valvoline franchisees, which are independent legal entities.
Valvoline does not consolidate the results of operations of its
franchisees.
|
(b)
|
Beginning in fiscal
2025, Valvoline determines SSS growth as sales by U.S. VIOC stores
(company-operated, franchised, and the combination of these for
system-wide SSS), with new stores, including franchised
conversions, excluded from the metric until the completion of 12
full months in operation within the system. Previously, SSS was
determined as sales by U.S. Quick Lubes service center stores, with
new stores, including franchised conversions, excluded from the
metric until the completion of their first full fiscal year in
operation. Prior period measures have been revised to conform to
the current basis of presentation.
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
|
|
|
|
Table 5
|
System-wide Retail
Stores
|
|
|
|
|
|
|
|
|
|
(Preliminary and
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company-operated
|
|
|
|
First
Quarter
2025
|
|
Fourth
Quarter
2024
|
|
Third
Quarter
2024
|
|
Second
Quarter
2024
|
|
First
Quarter
2024
|
Beginning of
period
|
|
950
|
|
937
|
|
919
|
|
895
|
|
876
|
|
Opened
|
|
15
|
|
26
|
|
12
|
|
14
|
|
14
|
|
Acquired
|
|
6
|
|
10
|
|
6
|
|
10
|
|
5
|
|
Net conversions between
company-operated and
franchised
|
|
(39)
|
|
(23)
|
|
—
|
|
—
|
|
—
|
|
Closed
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
End of
period
|
|
932
|
|
950
|
|
937
|
|
919
|
|
895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchised
(a)
|
|
|
|
First
Quarter
2025
|
|
Fourth
Quarter
2024
|
|
Third
Quarter
2024
|
|
Second
Quarter
2024
|
|
First
Quarter
2024
|
Beginning of
period
|
|
1,060
|
|
1,024
|
|
1,009
|
|
995
|
|
976
|
|
Opened
|
|
14
|
|
13
|
|
15
|
|
15
|
|
19
|
|
Acquired
(b)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Net conversions between
company-operated and
franchised
|
|
39
|
|
23
|
|
—
|
|
—
|
|
—
|
|
Closed
|
|
—
|
|
—
|
|
—
|
|
(1)
|
|
—
|
End of
period
|
|
1,113
|
|
1,060
|
|
1,024
|
|
1,009
|
|
995
|
|
|
|
|
|
|
|
|
|
|
|
|
Total system-wide
stores (a)
|
|
2,045
|
|
2,010
|
|
1,961
|
|
1,928
|
|
1,890
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Measures include
Valvoline franchisees, which are independent legal entities.
Valvoline does not consolidate the results of operations of its
franchisees.
|
(b)
|
Represents the
acquisition of franchise stores that are new to the Valvoline
retail store system by Valvoline Inc.
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 6
|
Non-GAAP
Reconciliation - Income from Continuing Operations and Diluted
Earnings per Share
|
(In millions, except
per share amounts - preliminary and unaudited)
|
|
|
|
|
|
|
|
|
|
Three months
ended
December 31
|
|
|
|
|
|
|
2024
|
|
2023
|
Reported income from
continuing operations
|
|
$ 93.9
|
|
$ 33.9
|
Adjustments:
|
|
|
|
|
|
Net pension and other
postretirement plan (income) expenses
|
|
(0.9)
|
|
3.4
|
|
Net legacy and
separation-related expenses
|
|
0.4
|
|
0.1
|
|
Information technology
transition costs
|
|
1.5
|
|
2.7
|
|
Investment and
divestiture-related income
|
|
(70.9)
|
|
—
|
|
Total adjustments,
pre-tax
|
|
(69.9)
|
|
6.2
|
|
Income tax expense
(benefit) of adjustments
|
|
17.9
|
|
(1.6)
|
|
Total adjustments,
after tax
|
|
(52.0)
|
|
4.6
|
Adjusted income from
continuing operations (a) (b)
|
|
$ 41.9
|
|
$ 38.5
|
|
|
|
|
|
Reported diluted
earnings per share from continuing operations
|
|
$ 0.73
|
|
$ 0.26
|
Adjusted diluted
earnings per share from continuing operations (b)
(c)
|
|
$ 0.32
|
|
$ 0.29
|
|
|
|
|
|
|
Weighted average
diluted common shares outstanding
|
|
129.5
|
|
132.7
|
|
(a)
|
Adjusted income from
continuing operations is defined as income from continuing
operations adjusted for the effects of key items.
|
(b)
|
Represents a non-GAAP
measure. Refer to "Use of Non-GAAP Measures" and the Appendix for
additional details.
|
(c)
|
Adjusted diluted
earnings per share from continuing operations is defined as diluted
earnings per share calculated using adjusted income from continuing
operations.
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 7
|
Non-GAAP
Reconciliation - Adjusted Net Revenues and EBITDA from Continuing
Operations
|
(In millions -
preliminary and unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
December 31
|
|
|
2024
|
|
2023
|
Reported net
revenues (a)
|
$
414.3
|
|
$
373.4
|
|
|
|
|
|
Income from
continuing operations
|
|
$
93.9
|
|
$
33.9
|
Add:
|
|
|
|
|
Income tax
expense
|
|
33.3
|
|
11.9
|
Net interest and other
financing expenses
|
|
17.5
|
|
13.6
|
Depreciation and
amortization
|
|
28.0
|
|
24.6
|
EBITDA from
continuing operations (b)
(c)
|
|
172.7
|
|
84.0
|
Key items:
|
|
|
|
|
Net pension and other
postretirement plan (income) expenses
|
|
(0.9)
|
|
3.4
|
Net legacy and
separation-related expenses
|
|
0.4
|
|
0.1
|
Information technology
transition costs
|
|
1.5
|
|
2.7
|
Investment and
divestiture-related income
|
|
(70.9)
|
|
—
|
Key items -
subtotal
|
|
(69.9)
|
|
6.2
|
Adjusted EBITDA from
continuing operations (b) (c)
|
|
$
102.8
|
|
$
90.2
|
|
|
|
|
|
Net profit
margin (d)
|
22.7 %
|
|
9.1 %
|
Adjusted EBITDA
margin (b) (e)
|
24.8 %
|
|
24.2 %
|
|
(a)
|
Net revenues do not
have any key item adjustments in the periods presented herein;
therefore, GAAP net revenues and Adjusted net revenues are the
same.
|
(b)
|
Represents a non-GAAP
measure. Refer to "Use of Non-GAAP Measures" and the Appendix for
additional details.
|
(c)
|
EBITDA from continuing
operations is defined as income from continuing operations, plus
income tax expense, net interest and other financing expenses, and
depreciation and amortization attributable to continuing
operations. Adjusted EBITDA from continuing operations is EBITDA
adjusted for key items attributable to continuing
operations.
|
(d)
|
Net profit margin is
defined as reported income from continuing operations divided by
reported net revenues.
|
(e)
|
Adjusted EBITDA margin
is defined as Adjusted EBITDA from continuing operations divided by
adjusted net revenues.
|
Valvoline Inc. and
Consolidated Subsidiaries
|
|
|
|
Table 8
|
Non-GAAP
Reconciliation - Free Cash Flows from Continuing
Operations
|
|
|
(In millions -
preliminary and unaudited)
|
|
|
|
|
|
|
|
|
|
Free cash flow
(a)
|
|
Three months
ended
|
|
December 31
|
|
2024
|
|
2023
|
Operating cash flows
from continuing operations
|
|
$
41.4
|
|
$
21.9
|
Adjustments:
|
|
|
|
|
Additions to property,
plant and equipment
|
|
(53.6)
|
|
(42.3)
|
Free cash flow from
continuing operations (b)
|
|
$
(12.2)
|
|
$
(20.4)
|
|
|
|
|
|
Discretionary free cash
flow (c)
|
|
Three months
ended
|
|
December 31
|
|
2024
|
|
2023
|
Operating cash flows
from continuing operations
|
|
$
41.4
|
|
$
21.9
|
Adjustments:
|
|
|
|
|
Maintenance additions
to property, plant and equipment
|
|
(5.7)
|
|
(7.0)
|
Discretionary free
cash flow from continuing operations (b)
|
|
$
35.7
|
|
$
14.9
|
|
(a)
|
Free cash flow is
defined as operating cash flows less Additions to property, plant
and equipment and certain other adjustments, as
applicable.
|
(b)
|
Represents a non-GAAP
measure. Refer to "Use of Non-GAAP Measures" and the Appendix for
additional details.
|
(c)
|
Discretionary free cash
flow is defined as operating cash flows less Maintenance additions
to property, plant and equipment and certain other adjustments, as
applicable.
|
Valvoline Inc. and Consolidated
Subsidiaries
Appendix - Description of Non-GAAP Measures
and Adjustments
EBITDA Measures
Management believes EBITDA measures provide a meaningful
supplemental presentation of Valvoline's operating performance
between periods on a comparable basis due to the depreciable assets
associated with the nature of the Company's operations, as well as
income tax and interest costs related to Valvoline's tax and
capital structures, respectively.
Free Cash Flow and Discretionary Free Cash Flow
Management uses free cash flow and discretionary free cash flow
as additional non-GAAP metrics of cash flow generation. By
including capital expenditures and certain other adjustments, as
applicable, management is able to provide an indication of the
ongoing cash being generated that is ultimately available for both
debt and equity holders as well as other investment opportunities.
Free cash flow includes the impact of capital expenditures,
providing a supplemental view of cash generation. Discretionary
free cash flow includes maintenance capital expenditures, which are
routine uses of cash that are necessary to maintain the Company's
operations and provides a supplemental view of cash flow generation
to maintain operations before discretionary investments in growth.
Free cash flow and discretionary free cash flow have certain
limitations, including that they do not reflect adjustments for
certain non-discretionary cash flows, such as mandatory debt
repayments.
Adjusted profitability measures
Adjusted profitability measures (i.e., adjusted net income,
diluted earnings per share and EBITDA) enable the comparison of
financial trends and results between periods where certain items
may not be reflective of the Company's underlying and ongoing
operational performance or vary independent of business
performance.
Key Items
The non-GAAP measures used by management exclude the impact of
certain unusual, infrequent or non-operational activity not
directly attributable to the underlying business, which management
believes impacts the comparability of operational results between
periods ("key items"). Key items are often related to legacy
matters or market-driven events considered by management to not be
reflective of the ongoing operating performance. Key items may
consist of adjustments related to: legacy businesses, including the
separation from Valvoline's former parent company, the former
Global Products reportable segment, and associated impacts of
related activity and indemnities; non-service pension and other
postretirement plan activity; restructuring-related matters,
including organizational restructuring plans, the separation of
Valvoline's businesses, significant acquisitions or divestitures,
debt extinguishment and modification, and tax reform legislation;
in addition to other matters that management considers
non-operational, infrequent or unusual in nature.
Refer to the below for descriptions of the key items that
comprise the adjustments which depart from the computations in
accordance with U.S. GAAP:
Net pension and other postretirement plan (income)
expenses: Includes several elements impacted by changes in
plan assets and obligations that are primarily driven by the debt
and equity markets, including remeasurement gains and losses, when
applicable; and recurring non-service pension and other
postretirement net periodic activity, which consists of interest
cost, expected return on plan assets and amortization of prior
service credits. Management considers these elements are more
reflective of changes in current conditions in global markets (in
particular, interest rates), outside the operational performance of
the business, and are also legacy amounts that are not directly
related to the underlying business and do not have an impact on the
compensation and benefits provided to eligible employees for
current service.
Net legacy and separation-related expenses:
Activity associated with legacy businesses, including the
separation from Valvoline's former parent company and its former
Global Products reportable segment. This activity includes the
recognition of and adjustments to indemnity obligations to its
former parent company; certain legal, financial, professional
advisory and consulting fees; and other expenses incurred by the
continuing operations in connection with and directly related to
these separation transactions and legacy matters. This incremental
activity directly attributable to legacy matters and separation
transactions is not considered reflective of the underlying
operating performance of the Company's continuing operations.
Information technology transition costs: Consists
of expenses incurred related to the Company's information
technology transitions, primarily efforts related to implementing
stand-alone enterprise resource planning and human resource
information systems that generally began in fiscal 2023 following
the sale of the former Global Products reportable segment. These
expenses include data conversion, temporary support, training, and
redundant expenses incurred from duplicative technology platforms,
which are incremental costs directly associated with technology
transitions and are not considered to be reflective of the ongoing
expenses of operating the Company's technology platforms.
Investment and divestiture-related income:
Consists of activity associated with significant acquisitions,
investments and divestitures, including legal, advisory and
consulting fees, such as diligence costs, in addition to gains or
losses recognized upon disposition and expense recognized to reduce
the carrying values of investments determined to be impaired. These
costs are not considered to be reflective of the underlying
performance of the Company's ongoing continuing operations.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/valvoline-inc-reports-first-quarter-results-302369554.html
SOURCE Valvoline Inc.