☑ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Kentucky | 30-0939371 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Common stock, par value $0.01 per share | VVV | New York Stock Exchange |
Large accelerated filer | ☑ | Accelerated filer | ☐ | ||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | ||||||||
Emerging growth company | ☐ |
Page | |||||||||||
PART I | |||||||||||
Item 1. | |||||||||||
Item 1A. | |||||||||||
Item 1B. | |||||||||||
Item 2. | |||||||||||
Item 3. | |||||||||||
Item 4. | |||||||||||
PART II | |||||||||||
Item 5. | |||||||||||
Item 6. | |||||||||||
Item 7. | |||||||||||
Item 7A. | |||||||||||
Item 8. | |||||||||||
Item 9. | |||||||||||
Item 9A. | |||||||||||
Item 9B. | |||||||||||
PART III | |||||||||||
Item 10. | |||||||||||
Item 11. | |||||||||||
Item 12. | |||||||||||
Item 13. | |||||||||||
Item 14. | |||||||||||
PART IV | |||||||||||
Item 15. | |||||||||||
Item 16. |
(a) | VIOC oil changes in fiscal year 2023 (U.S. company and franchised stores) | ||||
(b) | Management estimates developed utilizing internal and industry data for U.S. passenger car and light truck quick lube and DIFM oil changes |
l | Company-operated | ||||
l | Franchised |
(a) | Refer to "Key Business Measures" in Item 7 of Part II of this Annual Report on Form 10-K for a description of management's use and determination of key metrics, including store counts and SSS. Measures include franchisees, which are distinct independent legal entities and Valvoline does not consolidate the results of operations of its franchisees. | ||||
(b) | As of September 30, 2020, one franchised service center store included in the store count was temporarily closed at the discretion of the respective independent operator due to the impacts of COVID-19. |
Number of employees | |||||
Technicians | 8,600 | ||||
Store management | 1,100 | ||||
Customer service | 200 | ||||
Total company-operated store employees | 9,900 | ||||
Area and regional operations | 400 | ||||
Total retail services operations | 10,300 | ||||
Headquarter and remote corporate team members | 600 | ||||
Total employee headcount | 10,900 |
Name | Age | Title | ||||||
Lori A. Flees | 53 | President and Chief Executive Officer and Director | ||||||
Mary E. Meixelsperger | 63 | Chief Financial Officer | ||||||
Julie M. O’Daniel | 56 | Senior Vice President, Chief Legal Officer and Corporate Secretary | ||||||
Jonathan L. Caldwell | 46 | Senior Vice President and Chief People Officer | ||||||
R. Travis Dobbins | 51 | Senior Vice President and Chief Technology Officer | ||||||
Linne R. Fulcher | 52 | Senior Vice President and Chief Operating Officer | ||||||
Dione R. Sturgeon | 46 | Chief Accounting Officer and Controller |
Years ended September 30 | ||||||||||||||||||||
Cumulative total returns | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||||||
Valvoline Inc. | $ | 104.65 | $ | 92.47 | $ | 154.21 | $ | 127.26 | $ | 162.54 | ||||||||||
S&P MidCap 400 Index | $ | 97.51 | $ | 95.40 | $ | 137.07 | $ | 116.17 | $ | 134.20 | ||||||||||
S&P MidCap 400 Specialty Retail Index | $ | 88.44 | $ | 97.94 | $ | 165.79 | $ | 111.89 | $ | 125.62 |
Fiscal period | Total number of shares purchased | Average price paid per share | Total number of shares purchased as part of publicly announced plans or programs | Dollar value of shares that may yet be purchased under the plans or programs (in millions) | ||||||||||||||||||||||
July 1, 2023 - July 31, 2023 | — | $ | — | — | $ | 340.4 | ||||||||||||||||||||
August 1, 2023 - August 31, 2023 | 1,502,820 | $ | 33.89 | 1,502,820 | $ | 289.5 | ||||||||||||||||||||
September 1, 2023 - September 30, 2023 | 2,375,942 | $ | 32.81 | 2,375,942 | $ | 211.5 | ||||||||||||||||||||
Total | 3,878,762 | $ | 33.23 | 3,878,762 |
Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations | Page | ||||
Critical Accounting Estimates |
17% Growth in Net revenues | $247.2 million Operating income from continuing operations | 102% Growth in Diluted EPS | ||||||
$2.8 billion System-wide store sales (a) | $1.5 billion Returned to shareholders through share repurchases | $353.0 million Cash flows from operations | ||||||
1,852 System-wide stores (a) with 8.0% annual growth | 17 years of consecutive system-wide same-store sales growth (b) | 20.4% Growth in adjusted EBITDA (c) |
(a) | Measures include Valvoline franchisees, which are independent legal entities. Valvoline does not consolidate the results of operations of its franchisees. | ||||||||||||||||||||||||||||||||||
(b) | Valvoline determines same-store sales (“SSS”) growth as sales by U.S. stores, with new stores, including franchised conversions, excluded from the metric until the completion of their first full fiscal year in operation. | ||||||||||||||||||||||||||||||||||
(c) | Represents a non-GAAP measure. Refer to “Use of Non-GAAP Measures” and the Appendix for additional details. |
2023 vs. 2022 | ||||||||||||||||||||
(In millions) | 2023 | 2022 | $ | % | ||||||||||||||||
Net revenues | $ | 1,443.5 | $ | 1,236.1 | $ | 207.4 | 16.8 | % | ||||||||||||
Gross profit | $ | 544.5 | $ | 476.4 | $ | 68.1 | 14.3 | % | ||||||||||||
Gross profit margin | 37.7 | % | 38.5 | % | (80) bps | |||||||||||||||
Net operating expenses | $ | 297.3 | $ | 256.1 | $ | 41.2 | 16.1 | % | ||||||||||||
Percentage of net revenues | 20.6 | % | 20.7 | % | (10) bps | |||||||||||||||
Operating income | $ | 247.2 | $ | 220.3 | $ | 26.9 | 12.2 | % | ||||||||||||
Operating margin | 17.1 | % | 17.8 | % | (70) bps | |||||||||||||||
Income from continuing operations | $ | 199.4 | $ | 109.4 | $ | 90.0 | 82.3 | % | ||||||||||||
EBITDA (a) | $ | 363.6 | $ | 284.8 | $ | 78.8 | 27.7 | % | ||||||||||||
Adjusted EBITDA (a) | $ | 380.0 | $ | 315.7 | $ | 64.3 | 20.4 | % | ||||||||||||
Adjusted EBITDA margin (a) | 26.3 | % | 25.8 | % | 50 bps | |||||||||||||||
Variance | ||||||||||||||||||||||||||
(In millions) | 2023 | 2022 | $ | % | ||||||||||||||||||||||
Selling, general and administrative expenses | $ | 264.5 | $ | 244.7 | $ | 19.8 | 8.1 | % | ||||||||||||||||||
Net legacy and separation-related expenses | 32.8 | 20.5 | 12.3 | 60.0 | % | |||||||||||||||||||||
Other income, net | — | (9.1) | 9.1 | (100.0) | % | |||||||||||||||||||||
Net operating expenses | $ | 297.3 | $ | 256.1 | $ | 41.2 | 16.1 | % |
(In millions) | 2023 | 2022 | ||||||||||||
Income tax expense | $ | 37.1 | $ | 34.7 | ||||||||||
Effective tax rate percentage | 15.7 | % | 24.1 | % |
(In millions) | 2023 | 2022 | ||||||||||||
Income from discontinued operations, net of tax | $ | 1,220.3 | $ | 314.9 |
(In millions) | 2023 | 2022 | ||||||||||||
Reported net revenues | $ | 1,443.5 | $ | 1,236.1 | ||||||||||
Key items: | ||||||||||||||
Suspended operations (a) | (0.2) | (11.6) | ||||||||||||
Adjusted net revenues (b) (c) | $ | 1,443.3 | $ | 1,224.5 | ||||||||||
(In millions) | 2023 | 2022 | 2021 | 2020 | ||||||||||||||||||||||
Income from continuing operations | $ | 199.4 | $ | 109.4 | $ | 200.1 | $ | 69.6 | ||||||||||||||||||
Income tax expense | 37.1 | 34.7 | 59.9 | 53.4 | ||||||||||||||||||||||
Net interest and other financing expenses | 38.3 | 69.3 | 108.3 | 92.1 | ||||||||||||||||||||||
Depreciation and amortization | 88.8 | 71.4 | 62.1 | 40.5 | ||||||||||||||||||||||
EBITDA from continuing operations (a) | 363.6 | 284.8 | 430.4 | 255.6 | ||||||||||||||||||||||
Net pension and postretirement plan (income) expense (b) | (27.6) | 6.9 | (128.2) | (54.9) | ||||||||||||||||||||||
Net legacy and separation-related expenses (c) | 32.8 | 20.5 | (23.6) | (30.0) | ||||||||||||||||||||||
Suspended operations (e) | 7.1 | 0.9 | (1.5) | (1.3) | ||||||||||||||||||||||
Information technology transition costs (d) | 3.0 | 2.6 | — | — | ||||||||||||||||||||||
Investment and divestiture-related costs (f) | 1.1 | — | — | 1.3 | ||||||||||||||||||||||
Restructuring and related adjustments (g) | — | — | (0.1) | 0.3 | ||||||||||||||||||||||
Compensated absences benefits change (h) | — | — | — | (4.9) | ||||||||||||||||||||||
Adjusted EBITDA from continuing operations (a) | $ | 380.0 | $ | 315.7 | $ | 277.0 | $ | 166.1 | ||||||||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||||||||||||
(In millions) | 2023 | 2023 | 2023 | 2023 | ||||||||||||||||||||||
Income from continuing operations | $ | 27.0 | $ | 32.9 | $ | 64.5 | $ | 75.0 | ||||||||||||||||||
Income tax (benefit) expense | (20.1) | 11.4 | 22.9 | 22.9 | ||||||||||||||||||||||
Net interest and other financing expenses (income) | 18.7 | 13.3 | (4.6) | 10.9 | ||||||||||||||||||||||
Depreciation and amortization | 18.5 | 20.6 | 21.6 | 28.1 | ||||||||||||||||||||||
EBITDA from continuing operations (a) | 44.1 | 78.2 | 104.4 | 136.9 | ||||||||||||||||||||||
Net pension and postretirement plan expense (income) (b) | 3.7 | 3.6 | 3.7 | (38.6) | ||||||||||||||||||||||
Net legacy and separation-related expenses (c) | 25.4 | 3.8 | 1.6 | 2.0 | ||||||||||||||||||||||
Suspended operations (e) | (0.2) | 0.1 | (0.4) | 7.6 | ||||||||||||||||||||||
Information technology transition costs (d) | 0.3 | 0.4 | 1.1 | 1.2 | ||||||||||||||||||||||
Investment and divestiture-related costs (f) | — | 1.0 | — | 0.1 | ||||||||||||||||||||||
Adjusted EBITDA from continuing operations (a) | $ | 73.3 | $ | 87.1 | $ | 110.4 | $ | 109.2 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||||||||||||
(In millions) | 2022 | 2022 | 2022 | 2022 | ||||||||||||||||||||||
Income from continuing operations | $ | 34.2 | $ | 23.0 | $ | 39.8 | $ | 12.4 | ||||||||||||||||||
Income tax expense | 10.1 | 9.3 | 13.2 | 2.1 | ||||||||||||||||||||||
Net interest and other financing expenses | 17.0 | 16.9 | 17.3 | 18.1 | ||||||||||||||||||||||
Depreciation and amortization | 16.9 | 17.6 | 17.6 | 19.3 | ||||||||||||||||||||||
EBITDA from continuing operations (a) | 78.2 | 66.8 | 87.9 | 51.9 | ||||||||||||||||||||||
Net pension and postretirement plan (income) expense (b) | (9.3) | (9.2) | (9.2) | 34.6 | ||||||||||||||||||||||
Net legacy and separation-related expenses (c) | 2.8 | 6.2 | 9.9 | 1.6 | ||||||||||||||||||||||
Suspended operations (e) | (0.3) | 4.0 | (2.2) | (0.6) | ||||||||||||||||||||||
Information technology transition costs (d) | 1.0 | 1.6 | — | — | ||||||||||||||||||||||
Adjusted EBITDA from continuing operations (a) | $ | 72.4 | $ | 69.4 | $ | 86.4 | $ | 87.5 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||||||||||||
(In millions) | 2021 | 2021 | 2021 | 2021 | ||||||||||||||||||||||
Income from continuing operations | $ | 18.1 | $ | 8.3 | $ | 49.0 | $ | 124.7 | ||||||||||||||||||
Income tax expense | 6.6 | 2.5 | 17.3 | 33.5 | ||||||||||||||||||||||
Net interest and other financing expenses | 20.5 | 53.8 | 16.7 | 17.3 | ||||||||||||||||||||||
Depreciation and amortization | 14.0 | 15.2 | 15.8 | 17.1 | ||||||||||||||||||||||
EBITDA from continuing operations (a) | 59.2 | 79.8 | 98.8 | 192.6 | ||||||||||||||||||||||
Net pension and postretirement plan income (b) | (13.3) | (13.4) | (13.7) | (87.8) | ||||||||||||||||||||||
Net legacy and separation-related expenses (income) (c) | 0.6 | 0.3 | 0.8 | (25.3) | ||||||||||||||||||||||
Suspended operations (e) | (0.4) | (0.1) | (0.3) | (0.7) | ||||||||||||||||||||||
Restructuring and related adjustments (g) | (0.1) | — | — | — | ||||||||||||||||||||||
Adjusted EBITDA from continuing operations (a) | $ | 46.0 | $ | 66.6 | $ | 85.6 | $ | 78.8 |
(In millions) | 2023 | 2022 | ||||||||||||
Cash provided by (used in): | ||||||||||||||
Operating activities | $ | 353.0 | $ | 134.4 | ||||||||||
Investing activities | $ | (577.2) | $ | (170.9) | ||||||||||
Financing activities | $ | (1,565.5) | $ | (262.9) |
(In millions) | 2023 | 2022 | ||||||||||||
Cash flows provided by operating activities | $ | 353.0 | $ | 134.4 | ||||||||||
Less: Maintenance capital expenditures | (29.5) | (19.3) | ||||||||||||
Discretionary free cash flow | 323.5 | 115.1 | ||||||||||||
Less: Growth capital expenditures | (151.0) | (112.7) | ||||||||||||
Free cash flow | $ | 172.5 | $ | 2.4 |
(In millions) | 2023 | 2022 | ||||||||||||
Cash provided by (used in): | ||||||||||||||
Operating activities | $ | (393.8) | $ | 149.8 | ||||||||||
Investing activities | $ | 2,620.9 | $ | (36.7) | ||||||||||
Financing activities | $ | (108.1) | $ | 44.0 |
(In millions) | 2023 | 2022 | ||||||||||||
2031 Notes | $ | 535.0 | $ | 535.0 | ||||||||||
2030 Notes | 600.0 | 600.0 | ||||||||||||
Term Loan | 463.1 | 460.0 | ||||||||||||
Trade Receivables Facility | — | 105.0 | ||||||||||||
Debt issuance costs and discounts | (12.0) | (12.4) | ||||||||||||
Total debt | 1,586.1 | 1,687.6 | ||||||||||||
Current portion of long-term debt | 23.8 | 162.5 | ||||||||||||
Long-term debt | $ | 1,562.3 | $ | 1,525.1 |
(In millions) | Total | Less than 1 year | 1-3 years | 3-5 years | 5 years and more | |||||||||||||||||||||||||||
Long-term debt (a) | $ | 1,598.1 | $ | 23.8 | $ | 47.5 | $ | 391.8 | $ | 1,135.0 | ||||||||||||||||||||||
Interest payments (b) | 430.6 | 71.3 | 139.1 | 123.8 | 96.4 | |||||||||||||||||||||||||||
Operating lease obligations | 346.7 | 41.1 | 77.7 | 68.1 | 159.8 | |||||||||||||||||||||||||||
Finance lease obligations | 283.8 | 22.5 | 46.0 | 46.4 | 168.9 | |||||||||||||||||||||||||||
Employee benefit obligations (c) | 77.9 | 8.3 | 18.9 | 17.1 | 33.6 | |||||||||||||||||||||||||||
Total | $ | 2,737.1 | $ | 167.0 | $ | 329.2 | $ | 647.2 | $ | 1,593.7 | ||||||||||||||||||||||
Description | Judgments and uncertainties | Effect if actual results differ from assumptions | ||||||
Valvoline sponsors defined benefit pension and other postretirement plans in the U.S. As of September 30, 2023, Valvoline’s net unfunded pension and other postretirement plan liabilities included in the Consolidated Balance Sheet totaled $139.4 million. Total pension and other postretirement net periodic benefit income recognized in fiscal 2023 was $27.6 million, inclusive of a $41.6 million remeasurement gain. Valvoline recognizes the change in the fair value of plan assets and the net actuarial gains and losses calculated using updated actuarial assumptions as of the measurement date, which for Valvoline is September 30, and when a plan qualifies for an interim remeasurement. Refer to Note 10 of the Notes to Consolidated Financial Statements included in Item 8 for Part II of this Annual Report on Form 10-K for additional information regarding the Company’s pension and other postretirement plans. | The Company’s pension and other postretirement benefit costs and obligations are dependent on actuarial valuations and various assumptions that attempt to anticipate future events and are used in calculating the expense and liabilities relating to these plans. These assumptions include estimates and judgments the Company makes about discount rates, expected long-term investment return on plan assets, and mortality, among others. Significant assumptions the Company must review and set annually and at each measurement date related to its pension and other postretirement benefit obligations are described further below. | Though management considers current market conditions and other relevant factors in establishing these assumptions, the actuarial assumptions used may differ materially from actual results due to changing market and economic conditions, longer or shorter life spans of participants, and differences between the actual and expected return on plan assets. These differences may result in a significant impact to the amount of pension or other postretirement benefits cost recorded or that may be recorded. Changes in assumptions or asset values may have a significant effect on the measurement of expense or income. |
Description | Judgments and uncertainties | Effect if actual results differ from assumptions | ||||||
Valvoline is subject to income taxes in the United States and international jurisdictions where its businesses operate. The provision for income taxes includes current income taxes as well as deferred income taxes. Under U.S. GAAP, deferred tax assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities and are measured using enacted tax rates and laws that are expected to be in effect when the deferred assets or liabilities are expected to be settled or realized. The effect of changes in tax rates on deferred taxes is recognized in the period in which such changes are enacted. Once the consolidated income tax provision is computed, the tax effect of pre-tax income is determined without consideration of the current year pre-tax income or loss from other financial statement components, including discontinued operations. The portion of total income tax that remains after the attribution of tax to continuing operations is allocated to the remaining components. The separation from Global Products resulted in a pre-tax gain of $1.572 billion and related income tax expense of $424.3 million which includes federal, state, and international considerations for the jurisdictions where the proceeds were allocated and the respective tax bases of the net assets transferred. In connection with completing separation transactions, both from Valvoline’s former parent company and closing of the sale of Global Products, the parties generally indemnify one another for various tax matters between the businesses that may arise following the transactions. | Judgment in forecasting taxable income using historical and projected future operating results is required in determining Valvoline’s provision for income taxes and the related assets and liabilities. Valuation allowances are established when necessary on a jurisdictional basis to reduce deferred tax assets to the amounts expected to be realized when it is more likely than not that some portion or all of a deferred tax asset will not be realized. The determination as to whether a deferred tax asset will be realized is based on the evaluation of positive and negative evidence, which includes historical profitability, future market growth, future taxable income, the expected timing of the reversals of existing temporary differences and tax planning strategies. The Company assesses deferred taxes and the adequacy or need for a valuation allowance on a quarterly basis. The Company is subject to ongoing tax examinations and assessments in various jurisdictions. At any time, multiple tax years are subject to audit by the various tax authorities and a number of years may elapse before a particular matter, for which a liability has been established, is audited and fully resolved or clarified. In evaluating the exposures associated with various tax filing positions, the Company may record liabilities for such exposures. Valvoline generally adjusts its liabilities for unrecognized tax benefits and related indemnification obligations through earnings in the period in which an uncertain tax position is effectively settled, the statute of limitations expires for the relevant taxing authority to examine the tax position, or when more information becomes available. Although management believes that the judgments and estimates discussed herein are reasonable, actual results could differ, and may materially increase or decrease the effective tax rate, as well as impact the Company’s operating results. Income tax impacts associated with the gain on the sale of Global Products were complex and included high degree of judgment due to the pre-sale restructuring transactions completed to facilitate the sale in additional to the large volume of federal, state, and international jurisdictions that were required to be evaluated and completed. Indemnifications among parties regarding tax matters require judgment in determining the timing and measurement of related receivables and payables to resolve these obligations. | If the Company is unable to generate sufficient future taxable income, there is a material change in the actual effective tax rates, the time period within which the underlying temporary differences become taxable or deductible, or if the tax laws change unfavorably, then Valvoline could be required to increase the valuation allowance against deferred tax assets, resulting in an increase in income tax expense and the effective tax rate. Adjustments to indemnifications impact pre-tax results and are not directly related to the ongoing business. These adjustments may also affect the income tax provision of the continuing operation dependent on the nature of the underlying issue. Each change of $2.4 million and $18.9 million for continuing operations and consolidated income tax provisions, respectively, would impact the respective fiscal 2023 effective tax rates by one percentage point. |
Index to Financial Statements and Supplementary Data | Page | ||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42) | |||||
Note 6 - Leasing | |||||
Note 12 - Stock-Based Compensation Plans | |||||
Description of the Matter | At September 30, 2023, the Company’s aggregate defined benefit pension and other postretirement obligations (together, the “Employee Benefit Obligations”) were $1,500.4 million and exceeded the fair value of pension plan assets of $1,361.0 million, resulting in unfunded Employee Benefit Obligations of $139.4 million. As disclosed in Note 10 of the consolidated financial statements, the Company recognizes the change in the net actuarial gains and losses annually in the fourth quarter of each fiscal year and whenever a plan is determined to qualify for a remeasurement to reflect the updated actuarial assumptions. The remaining components of pension and other postretirement benefits cost are recorded ratably throughout the year. Auditing the valuation of the Employee Benefit Obligations was complex due to the judgmental nature of the actuarial assumptions (e.g., discount rate and mortality rate) used in the measurement process. These assumptions have a significant effect on the projected benefit obligations. | ||||
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls to measure and value the Employee Benefit Obligations. For example, we tested controls over management’s review of the significant actuarial assumptions and the completeness and accuracy of the data provided to the actuary. Where judgment was exercised by management, our audit procedures included testing controls over management’s evaluation of the assumptions used in estimating the Employee Benefit Obligations, including reviews of the selected discount and mortality rates with the Company’s independent actuary. To test the Employee Benefit Obligations, we performed audit procedures that included, among others, evaluating the methodology used, the significant actuarial assumptions discussed above, and testing the completeness and accuracy of the underlying data used by management, including participant data. In addition, we involved our actuarial specialists to assist with our procedures. We compared the actuarial assumptions used by management to its historical accounting practices and evaluated the change in the Employee Benefit Obligations from the prior year. For example, the discount rate reflects the rates at which benefits could effectively be settled and is based on current investment yields of high-quality corporate bonds. The Company uses an actuarially-developed full yield curve approach in establishing its discount rate. We evaluated management’s methodology for determining the discount rate that reflects the maturity and duration of the benefit payments. As part of this assessment, we tested the underlying securities used to develop the yield curve to evaluate whether they were appropriate for use in a yield curve and whether the provided yield curve reasonably followed from those securities. To evaluate the mortality rate, we assessed whether the information was consistent with publicly available information, and whether any market data adjusted for entity-specific adjustments were applied. |
Description of the Matter | As disclosed in Note 1 and Note 3 of the consolidated financial statements, the Company closed on the sale of its former Global Products reportable segment on March 1, 2023. This transaction resulted in a pre-tax gain of $1,571.6 million and related income tax expense of $424.3 million. The pre-tax gain on sale reflects the proceeds received by the Company after the derecognition of the carrying values associated with the net assets transferred at the time of the sale. The income tax expense includes the federal, state and international considerations for the jurisdictions where the proceeds were allocated and the respective tax bases of the net assets transferred. Auditing the income tax impacts associated with the pre-tax gain on sale was complex due to the high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating audit evidence, which involved the use of professionals with specialized skill and knowledge. This included evaluation of pre-sale restructuring transaction steps completed by the Company to facilitate the sale and the high volume of federal, state and international jurisdictions that were required to be evaluated to audit the taxable nature of the pre-tax gain on the sale | ||||
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design and tested the operating effectiveness of controls to record the income tax expense associated with the pre-tax gain on sale. For example, we tested controls over management’s evaluation of the terms of the sale agreement, the allocation of the proceeds, the taxable nature of the pre-tax gain on the sale by jurisdiction, and the mathematical accuracy of the calculations. Where judgment was exercised by management, our audit procedures included testing controls over management’s evaluation of the application of the jurisdictional tax laws and regulations used in calculating the income tax expense. To test the income tax expense on the pre-tax gain on sale, our audit procedures included, among others, evaluating the information, including third-party opinions, tax law, and other relevant evidence used by management to support its positions regarding the income tax impacts of the pre-tax gain on sale. Professionals with specialized skill and knowledge were used to assist in the evaluation of the taxable nature of the pre-tax gain on the sale. |
Valvoline Inc. and Consolidated Subsidiaries | ||||||||||||||||||||
Consolidated Statements of Comprehensive Income | ||||||||||||||||||||
Years ended September 30 | ||||||||||||||||||||
(In millions, except per share amounts) | 2023 | 2022 | 2021 | |||||||||||||||||
Net revenues | $ | 1,443.5 | $ | 1,236.1 | $ | 1,037.2 | ||||||||||||||
Cost of sales | 899.0 | 759.7 | 604.9 | |||||||||||||||||
Gross profit | 544.5 | 476.4 | 432.3 | |||||||||||||||||
Selling, general and administrative expenses | 264.5 | 244.7 | 223.9 | |||||||||||||||||
Net legacy and separation-related expenses (income) | 32.8 | 20.5 | (23.6) | |||||||||||||||||
Other income, net | — | (9.1) | (8.1) | |||||||||||||||||
Operating income | 247.2 | 220.3 | 240.1 | |||||||||||||||||
Net pension and other postretirement plan (income) expense | (27.6) | 6.9 | (128.2) | |||||||||||||||||
Net interest and other financing expense | 38.3 | 69.3 | 108.3 | |||||||||||||||||
Income before income taxes | 236.5 | 144.1 | 260.0 | |||||||||||||||||
Income tax expense | 37.1 | 34.7 | 59.9 | |||||||||||||||||
Income from continuing operations | 199.4 | 109.4 | 200.1 | |||||||||||||||||
Income from discontinued operations, net of tax | 1,220.3 | 314.9 | 220.2 | |||||||||||||||||
Net income | $ | 1,419.7 | $ | 424.3 | $ | 420.3 | ||||||||||||||
NET EARNINGS PER SHARE | ||||||||||||||||||||
Basic earnings per share | ||||||||||||||||||||
Continuing operations | $ | 1.24 | $ | 0.61 | $ | 1.10 | ||||||||||||||
Discontinued operations | 7.55 | 1.76 | 1.20 | |||||||||||||||||
Basic earnings per share | $ | 8.79 | $ | 2.37 | $ | 2.30 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||||
Continuing operations | $ | 1.23 | $ | 0.61 | $ | 1.09 | ||||||||||||||
Discontinued operations | 7.50 | 1.74 | 1.20 | |||||||||||||||||
Diluted earnings per share | $ | 8.73 | $ | 2.35 | $ | 2.29 | ||||||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | ||||||||||||||||||||
Basic | 161.6 | 179.1 | 182.5 | |||||||||||||||||
Diluted | 162.6 | 180.4 | 183.5 | |||||||||||||||||
COMPREHENSIVE INCOME | ||||||||||||||||||||
Net income | $ | 1,419.7 | $ | 424.3 | $ | 420.3 | ||||||||||||||
Other comprehensive income (loss), net of tax | ||||||||||||||||||||
Currency translation adjustments | 43.7 | (39.6) | 6.6 | |||||||||||||||||
Amortization of pension and other postretirement plan prior service credits | (1.7) | (1.7) | (9.0) | |||||||||||||||||
Unrealized (loss) gain on cash flow hedges | (7.5) | 12.5 | 1.7 | |||||||||||||||||
Other comprehensive income (loss) | 34.5 | (28.8) | (0.7) | |||||||||||||||||
Comprehensive income | $ | 1,454.2 | $ | 395.5 | $ | 419.6 | ||||||||||||||
Valvoline Inc. and Consolidated Subsidiaries | ||||||||||||||
Consolidated Balance Sheets | ||||||||||||||
As of September 30 | ||||||||||||||
(In millions, except per share amounts) | 2023 | 2022 | ||||||||||||
Assets | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 409.1 | $ | 23.4 | ||||||||||
Receivables, net | 81.3 | 66.1 | ||||||||||||
Inventories, net | 33.3 | 29.4 | ||||||||||||
Prepaid expenses and other current assets | 65.5 | 38.0 | ||||||||||||
Short-term investments | 347.5 | — | ||||||||||||
Current assets held for sale | — | 1,464.2 | ||||||||||||
Total current assets | 936.7 | 1,621.1 | ||||||||||||
Noncurrent assets | ||||||||||||||
Property, plant and equipment, net | 818.3 | 668.6 | ||||||||||||
Operating lease assets | 266.5 | 248.1 | ||||||||||||
Goodwill and intangibles, net | 680.6 | 663.1 | ||||||||||||
Other noncurrent assets | 187.8 | 215.9 | ||||||||||||
Total noncurrent assets | 1,953.2 | 1,795.7 | ||||||||||||
Total assets | $ | 2,889.9 | $ | 3,416.8 | ||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||
Current liabilities | ||||||||||||||
Current portion of long-term debt | $ | 23.8 | $ | 162.5 | ||||||||||
Trade and other payables | 118.7 | 45.0 | ||||||||||||
Accrued expenses and other liabilities | 215.9 | 172.6 | ||||||||||||
Current liabilities held for sale | 3.9 | 539.3 | ||||||||||||
Total current liabilities | 362.3 | 919.4 | ||||||||||||
Noncurrent liabilities | ||||||||||||||
Long-term debt | 1,562.3 | 1,525.1 | ||||||||||||
Employee benefit obligations | 168.0 | 199.4 | ||||||||||||
Operating lease liabilities | 247.3 | 229.2 | ||||||||||||
Other noncurrent liabilities | 346.8 | 237.1 | ||||||||||||
Total noncurrent liabilities | 2,324.4 | 2,190.8 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders' Equity | ||||||||||||||
Preferred stock, no par value, 40 shares authorized; no shares issued and outstanding | — | — | ||||||||||||
Common stock, par value $0.01 per share, 400.0 shares authorized, 134.8 and 176.1 shares issued and outstanding at September 30, 2023 and 2022, respectively | 1.3 | 1.8 | ||||||||||||
Paid-in capital | 48.0 | 44.1 | ||||||||||||
Retained earnings | 140.7 | 282.0 | ||||||||||||
Accumulated other comprehensive income (loss) | 13.2 | (21.3) | ||||||||||||
Stockholders' equity | 203.2 | 306.6 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 2,889.9 | $ | 3,416.8 | ||||||||||
Valvoline Inc. and Consolidated Subsidiaries | ||||||||||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||||||||||
Years ended September 30 | ||||||||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Cash flows from operating activities | ||||||||||||||||||||
Net income | $ | 1,419.7 | $ | 424.3 | $ | 420.3 | ||||||||||||||
Adjustments to reconcile net income to cash flows from operating activities: | ||||||||||||||||||||
Income from discontinued operations | (1,220.3) | (314.9) | (220.2) | |||||||||||||||||
Loss on extinguishment of debt | — | — | 36.4 | |||||||||||||||||
Depreciation and amortization | 88.8 | 71.4 | 62.1 | |||||||||||||||||
Deferred income taxes | 33.6 | 18.0 | 56.9 | |||||||||||||||||
(Gain) loss on pension and other postretirement plan remeasurements | (41.6) | 43.9 | (74.3) | |||||||||||||||||
Stock-based compensation expense | 12.2 | 14.4 | 13.7 | |||||||||||||||||
Other, net | 11.9 | 4.2 | 3.4 | |||||||||||||||||
Change in assets and liabilities | ||||||||||||||||||||
Receivables | 26.4 | (17.5) | (17.4) | |||||||||||||||||
Inventories | (3.3) | (5.4) | (5.3) | |||||||||||||||||
Payables and accrued liabilities | 111.3 | 24.5 | 26.7 | |||||||||||||||||
Other assets and liabilities | (85.7) | (128.5) | (120.1) | |||||||||||||||||
Operating cash flows from continuing operations | 353.0 | 134.4 | 182.2 | |||||||||||||||||
Operating cash flows from discontinued operations | (393.8) | 149.8 | 221.7 | |||||||||||||||||
Total cash (used in) provided by operating activities | (40.8) | 284.2 | 403.9 | |||||||||||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to property, plant and equipment | (180.5) | (132.0) | (103.1) | |||||||||||||||||
Acquisitions of businesses | (36.3) | (50.7) | (281.7) | |||||||||||||||||
Purchases of investments | (440.4) | — | — | |||||||||||||||||
Proceeds from maturities of short-term investments | 80.0 | — | — | |||||||||||||||||
Other investing activities, net | — | 11.8 | 26.1 | |||||||||||||||||
Investing cash flows from continuing operations | (577.2) | (170.9) | (358.7) | |||||||||||||||||
Investing cash flows from discontinued operations | 2,620.9 | (36.7) | (41.2) | |||||||||||||||||
Total cash provided by (used in) investing activities | 2,043.7 | (207.6) | (399.9) | |||||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Proceeds from borrowings, net of issuance costs of $3.0 million and $7.1 million in 2023 and 2021, respectively | 921.0 | 23.0 | 527.9 | |||||||||||||||||
Repayments on borrowings | (920.9) | (38.1) | (800.0) | |||||||||||||||||
Premium paid to extinguish debt | — | — | (26.2) | |||||||||||||||||
Repurchases of common stock | (1,524.8) | (142.6) | (126.9) | |||||||||||||||||
Cash dividends paid | (21.8) | (89.2) | (90.9) | |||||||||||||||||
Other financing activities | (19.0) | (16.0) | (10.0) | |||||||||||||||||
Financing cash flows from continuing operations | (1,565.5) | (262.9) | (526.1) | |||||||||||||||||
Financing cash flows from discontinued operations | (108.1) | 44.0 | (9.4) | |||||||||||||||||
Total cash used in financing activities | (1,673.6) | (218.9) | (535.5) | |||||||||||||||||
Effect of currency exchange rate changes on cash, cash equivalents and restricted cash | (0.1) | (5.2) | 2.4 | |||||||||||||||||
Increase (decrease) in cash, cash equivalents and restricted cash | 329.2 | (147.5) | (529.1) | |||||||||||||||||
Cash, cash equivalents and restricted cash - beginning of year | 83.9 | 231.4 | 760.5 | |||||||||||||||||
Cash, cash equivalents and restricted cash - end of year | $ | 413.1 | $ | 83.9 | $ | 231.4 | ||||||||||||||
Supplemental disclosures | ||||||||||||||||||||
Interest paid | $ | 69.6 | $ | 59.4 | $ | 62.1 | ||||||||||||||
Income taxes paid | $ | 373.8 | $ | 73.9 | $ | 72.3 | ||||||||||||||
Valvoline Inc. and Consolidated Subsidiaries | ||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Stockholders’ Equity (Deficit) | ||||||||||||||||||||||||||||||||||||||
Paid-in capital | Retained (deficit) earnings | Accumulated other comprehensive income (loss) | Totals | |||||||||||||||||||||||||||||||||||
Common stock | ||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | Shares | Amount | ||||||||||||||||||||||||||||||||||||
Balance at September 30, 2020 | 185.1 | $ | 1.9 | $ | 24.5 | $ | (110.6) | $ | 8.2 | $ | (76.0) | |||||||||||||||||||||||||||
Net income | — | — | — | 420.3 | — | 420.3 | ||||||||||||||||||||||||||||||||
Dividends paid, $0.500 per common share | — | — | 0.6 | (91.5) | — | (90.9) | ||||||||||||||||||||||||||||||||
Stock-based compensation, net of issuances | — | — | 10.1 | — | — | 10.1 | ||||||||||||||||||||||||||||||||
Repurchases of common stock | (4.8) | (0.1) | — | (126.9) | — | (127.0) | ||||||||||||||||||||||||||||||||
Cumulative effect of adoption of credit losses standard, net of tax | — | — | — | (1.3) | — | (1.3) | ||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (0.7) | (0.7) | ||||||||||||||||||||||||||||||||
Balance at September 30, 2021 | 180.3 | 1.8 | 35.2 | 90.0 | 7.5 | 134.5 | ||||||||||||||||||||||||||||||||
Net income | — | — | — | 424.3 | — | 424.3 | ||||||||||||||||||||||||||||||||
Dividends paid, $0.500 per common share | — | — | 0.5 | (89.7) | — | (89.2) | ||||||||||||||||||||||||||||||||
Stock-based compensation, net of issuances | 0.3 | — | 8.4 | — | — | 8.4 | ||||||||||||||||||||||||||||||||
Repurchases of common stock | (4.5) | — | — | (142.6) | — | (142.6) | ||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | — | — | (28.8) | (28.8) | ||||||||||||||||||||||||||||||||
Balance at September 30, 2022 | 176.1 | 1.8 | 44.1 | 282.0 | (21.3) | 306.6 | ||||||||||||||||||||||||||||||||
Net income | — | — | — | 1,419.7 | — | 1,419.7 | ||||||||||||||||||||||||||||||||
Dividends paid, $0.125 per common share | — | — | 0.1 | (21.9) | — | (21.8) | ||||||||||||||||||||||||||||||||
Stock-based compensation, net of issuances | 0.5 | — | 3.8 | — | — | 3.8 | ||||||||||||||||||||||||||||||||
Repurchases of common stock | (41.8) | (0.5) | — | (1,539.1) | — | (1,539.6) | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 34.5 | 34.5 | ||||||||||||||||||||||||||||||||
Balance at September 30, 2023 | 134.8 | $ | 1.3 | $ | 48.0 | $ | 140.7 | $ | 13.2 | $ | 203.2 | |||||||||||||||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Net revenues transferred at a point in time | $ | 1,375.0 | $ | 1,177.2 | $ | 986.8 | ||||||||||||||
Franchised revenues transferred over time | 68.5 | 58.9 | 50.4 | |||||||||||||||||
Net revenues | $ | 1,443.5 | $ | 1,236.1 | $ | 1,037.2 |
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Oil changes and related fees | $ | 1,074.3 | $ | 913.4 | $ | 762.3 | ||||||||||||||
Non-oil changes and related fees | 297.6 | 248.3 | 207.9 | |||||||||||||||||
Franchise fees and other (a) | 71.6 | 74.4 | 67.0 | |||||||||||||||||
Total | $ | 1,443.5 | $ | 1,236.1 | $ | 1,037.2 | ||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
United States | $ | 1,407.7 | $ | 1,191.8 | $ | 997.3 | ||||||||||||||
Non-U.S. (a) | 35.8 | 44.3 | 39.9 | |||||||||||||||||
Total | $ | 1,443.5 | $ | 1,236.1 | $ | 1,037.2 | ||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Net revenues | $ | 1,174.4 | $ | 2,695.2 | $ | 2,086.7 | ||||||||||||||
Cost of sales | 924.2 | 2,134.7 | 1,540.9 | |||||||||||||||||
Gross profit | 250.2 | 560.5 | 545.8 | |||||||||||||||||
Selling, general and administrative expenses | 124.9 | 304.3 | 294.7 | |||||||||||||||||
Net legacy and separation-related expenses | 53.7 | 7.0 | — | |||||||||||||||||
Equity and other income, net | (14.2) | (33.4) | (36.3) | |||||||||||||||||
Operating income from discontinued operations | 85.8 | 282.6 | 287.4 | |||||||||||||||||
Net pension and other postretirement plan expense (income) | 0.1 | (3.4) | 1.9 | |||||||||||||||||
Net interest and other financing expenses | 4.4 | 4.6 | 2.5 | |||||||||||||||||
Gain on sale of discontinued operations (a) | (1,571.6) | — | — | |||||||||||||||||
Income before income taxes - discontinued operations | 1,652.9 | 281.4 | 283.0 | |||||||||||||||||
Income tax expense (benefit) (b) | 432.6 | (33.5) | 62.8 | |||||||||||||||||
Income from discontinued operations, net of tax | $ | 1,220.3 | $ | 314.9 | $ | 220.2 | ||||||||||||||
(In millions) | 2022 | ||||
Current assets | |||||
Cash and cash equivalents | $ | 59.0 | |||
Receivables, net | 524.3 | ||||
Inventories, net | 290.1 | ||||
Prepaid expenses and other current assets | 35.0 | ||||
Property, plant and equipment, net | 257.4 | ||||
Goodwill and intangibles, net | 139.8 | ||||
Other noncurrent assets | 158.6 | ||||
Current assets held for sale | $ | 1,464.2 | |||
Current liabilities | |||||
Trade and other payables | $ | 264.9 | |||
Accrued expenses and other liabilities | 166.9 | ||||
Long-term debt | 30.7 | ||||
Other current liabilities | 76.8 | ||||
Current liabilities held for sale | $ | 539.3 |
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Net revenues | $ | 89.7 | $ | 218.1 | $ | 143.1 |
(In millions) | 2023 | |||||||
Current assets | ||||||||
Cash | $ | 4.0 | ||||||
Prepaid expenses and other current assets | 0.2 | |||||||
Reserve on assets held for sale | (4.2) | |||||||
Current assets held for sale | $ | — | ||||||
Current liabilities | ||||||||
Accrued expenses and other liabilities | $ | 3.9 | ||||||
Current liabilities held for sale | $ | 3.9 |
As of September 30, 2023 | ||||||||||||||||||||||||||||||||
(In millions) | Total | Level 1 | Level 2 | Level 3 | NAV (a) | |||||||||||||||||||||||||||
Cash and cash equivalents | ||||||||||||||||||||||||||||||||
Money market funds | $ | 0.6 | $ | 0.6 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
Time deposits | 277.3 | — | 277.3 | — | — | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||
Currency derivatives | 0.1 | — | 0.1 | — | — | |||||||||||||||||||||||||||
Interest rate swap agreements | 7.8 | — | 7.8 | — | — | |||||||||||||||||||||||||||
Other noncurrent assets | ||||||||||||||||||||||||||||||||
Non-qualified trust funds | 2.1 | — | — | — | 2.1 | |||||||||||||||||||||||||||
Deferred compensation investments | 19.0 | 19.0 | — | — | — | |||||||||||||||||||||||||||
Total assets at fair value | $ | 306.9 | $ | 19.6 | $ | 285.2 | $ | — | $ | 2.1 | ||||||||||||||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||
Currency derivatives | $ | 0.1 | $ | — | $ | 0.1 | $ | — | $ | — | ||||||||||||||||||||||
Other noncurrent liabilities | ||||||||||||||||||||||||||||||||
Deferred compensation obligations | 20.8 | — | — | — | 20.8 | |||||||||||||||||||||||||||
Total liabilities at fair value | $ | 20.9 | $ | — | $ | 0.1 | $ | — | $ | 20.8 |
As of September 30, 2022 | ||||||||||||||||||||||||||||||||
(In millions) | Total | Level 1 | Level 2 | Level 3 | NAV (a) | |||||||||||||||||||||||||||
Cash and cash equivalents | ||||||||||||||||||||||||||||||||
Money market funds | $ | 0.4 | $ | 0.4 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
Time deposits | 13.3 | — | 13.3 | — | — | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||
Currency derivatives | 6.0 | — | 6.0 | — | — | |||||||||||||||||||||||||||
Interest rate swap agreements | 5.2 | — | 5.2 | — | — | |||||||||||||||||||||||||||
Other noncurrent assets | ||||||||||||||||||||||||||||||||
Non-qualified trust funds | 6.4 | — | — | — | 6.4 | |||||||||||||||||||||||||||
Interest rate swap agreements | 12.6 | — | 12.6 | — | — | |||||||||||||||||||||||||||
Total assets at fair value | $ | 43.9 | $ | 0.4 | $ | 37.1 | $ | — | $ | 6.4 | ||||||||||||||||||||||
Accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||
Currency derivatives | $ | 5.2 | $ | — | $ | 5.2 | $ | — | $ | — | ||||||||||||||||||||||
Other noncurrent liabilities | ||||||||||||||||||||||||||||||||
Deferred compensation obligations | 19.6 | — | — | — | 19.6 | |||||||||||||||||||||||||||
Total liabilities at fair value | $ | 24.8 | $ | — | $ | 5.2 | $ | — | $ | 19.6 | ||||||||||||||||||||||
September 30, 2023 | ||||||||||||||||||||
(In millions) | Amortized cost | Gross unrealized losses | Fair value | |||||||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
U.S. treasuries (a) | $ | 2.2 | $ | — | $ | 2.2 | ||||||||||||||
Short-term investments | ||||||||||||||||||||
U.S. treasuries (b) | $ | 347.5 | $ | (0.5) | $ | 347.0 | ||||||||||||||
September 30, 2023 | September 30, 2022 | |||||||||||||||||||||||||||||||||||||
(In millions) | Fair value | Carrying value (a) | Unamortized discounts and issuance costs | Fair value | Carrying value (a) | Unamortized discounts and issuance costs | ||||||||||||||||||||||||||||||||
2030 Notes | $ | 589.8 | $ | 594.5 | $ | (5.5) | $ | 568.5 | $ | 593.7 | $ | (6.3) | ||||||||||||||||||||||||||
2031 Notes | 416.6 | 529.9 | (5.2) | 400.5 | 529.2 | (5.8) | ||||||||||||||||||||||||||||||||
Total | $ | 1,006.4 | $ | 1,124.4 | $ | (10.7) | $ | 969.0 | $ | 1,122.9 | $ | (12.1) | ||||||||||||||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Inventories | $ | 0.4 | $ | — | $ | 2.8 | ||||||||||||||
Other current assets | — | 0.2 | 0.1 | |||||||||||||||||
Property, plant and equipment (a) | 6.4 | 10.0 | 98.6 | |||||||||||||||||
Operating lease assets | 9.7 | 9.6 | 36.4 | |||||||||||||||||
Goodwill (b) | 29.0 | 39.1 | 204.4 | |||||||||||||||||
Intangible assets (c) | ||||||||||||||||||||
Reacquired franchise rights (d) | 4.0 | 2.8 | 58.6 | |||||||||||||||||
Customer relationships | — | — | 0.1 | |||||||||||||||||
Other | 0.3 | 0.4 | 3.1 | |||||||||||||||||
Other current liabilities | (0.7) | (0.8) | (8.3) | |||||||||||||||||
Operating lease liabilities | (9.1) | (8.9) | (33.5) | |||||||||||||||||
Other noncurrent liabilities (a) | (3.7) | (1.7) | (80.6) | |||||||||||||||||
Total net assets acquired | $ | 36.3 | $ | 50.7 | $ | 281.7 | ||||||||||||||
(In millions) | Location in Consolidated Balance Sheets | 2023 | 2022 | |||||||||||||||||
Assets | ||||||||||||||||||||
Operating lease assets | Operating lease assets | $ | 266.5 | $ | 248.1 | |||||||||||||||
Finance lease assets | 240.0 | 217.1 | ||||||||||||||||||
Amortization of finance lease assets | Property, plant and equipment, net | (50.0) | (34.2) | |||||||||||||||||
Total leased assets | $ | 456.5 | $ | 431.0 | ||||||||||||||||
Liabilities | ||||||||||||||||||||
Current | ||||||||||||||||||||
Operating lease liabilities | $ | 29.2 | $ | 26.8 | ||||||||||||||||
Finance lease liabilities | 12.3 | 10.6 | ||||||||||||||||||
Noncurrent | ||||||||||||||||||||
Operating lease liabilities | 247.3 | 229.2 | ||||||||||||||||||
Finance lease liabilities | 198.9 | 189.8 | ||||||||||||||||||
Total lease liabilities | $ | 487.7 | $ | 456.4 |
(In millions) | Location in Consolidated Statements of Comprehensive Income | 2023 | 2022 | |||||||||||||||||
Operating lease cost | Cost of sales and Selling, general and administrative expenses | $ | 40.7 | $ | 36.8 | |||||||||||||||
Finance lease costs | ||||||||||||||||||||
Amortization of lease assets | Cost of sales | 15.8 | 14.1 | |||||||||||||||||
Interest on lease liabilities | Net interest and other financing expenses | 10.2 | 9.3 | |||||||||||||||||
Variable lease cost | Cost of sales and Selling, general and administrative expenses | 3.7 | 2.4 | |||||||||||||||||
Sublease income | Other income, net | (7.6) | (5.9) | |||||||||||||||||
Total lease cost | $ | 62.8 | $ | 56.7 |
(In millions) | 2023 | 2022 | ||||||||||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||
Operating cash flows from operating leases (a) | $ | 38.7 | $ | 34.9 | ||||||||||
Operating cash flows from finance leases | $ | 10.2 | $ | 9.3 | ||||||||||
Financing cash flows from finance leases | $ | 10.8 | $ | 8.8 | ||||||||||
Lease assets obtained in exchange for lease obligations: | ||||||||||||||
Operating leases | $ | 46.4 | $ | 46.8 | ||||||||||
Finance leases | $ | 21.3 | $ | 18.6 | ||||||||||
(In millions) | Operating leases | Finance leases | ||||||||||||
2024 | $ | 41.1 | $ | 22.5 | ||||||||||
2025 | 39.6 | 22.7 | ||||||||||||
2026 | 38.1 | 23.3 | ||||||||||||
2027 | 35.4 | 23.1 | ||||||||||||
2028 | 32.7 | 23.3 | ||||||||||||
Thereafter | 159.8 | 168.9 | ||||||||||||
Total future lease payments | 346.7 | 283.8 | ||||||||||||
Imputed interest | 70.2 | 72.6 | ||||||||||||
Present value of lease liabilities | $ | 276.5 | $ | 211.2 |
Operating leases | Finance leases | |||||||||||||
Weighted average remaining lease term (in years) | 9.6 | 12.1 | ||||||||||||
Weighted average discount rate | 4.6 | % | 5.3 | % |
(In millions) | ||||||||
Balance at September 30, 2021 | $ | 512.8 | ||||||
Acquisitions | 39.1 | |||||||
Currency translation | (3.7) | |||||||
Balance at September 30, 2022 | 548.2 | |||||||
Acquisitions | 29.0 | |||||||
Currency translation | 0.8 | |||||||
Balance at September 30, 2023 | $ | 578.0 |
(In millions) | 2023 | 2022 | ||||||||||||||||||||||||||||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||||||||||||||||||||||||||
Definite-lived intangible assets | ||||||||||||||||||||||||||||||||||||||
Trademarks and trade names | $ | 29.6 | $ | (10.5) | $ | 19.1 | $ | 29.6 | $ | (9.2) | $ | 20.4 | ||||||||||||||||||||||||||
Reacquired franchise rights | 122.1 | (49.4) | 72.7 | 118.0 | (36.5) | 81.5 | ||||||||||||||||||||||||||||||||
Customer relationships | 16.8 | (8.3) | 8.5 | 16.6 | (6.9) | 9.7 | ||||||||||||||||||||||||||||||||
Other intangible assets | 6.9 | (4.6) | 2.3 | 6.7 | (3.4) | 3.3 | ||||||||||||||||||||||||||||||||
Total definite-lived intangible assets | $ | 175.4 | $ | (72.8) | $ | 102.6 | $ | 170.9 | $ | (56.0) | $ | 114.9 |
(In millions) | Actual | Estimated | ||||||||||||||||||||||||||||||||||||
2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |||||||||||||||||||||||||||||||||
Amortization expense | $ | 16.8 | $ | 16.5 | $ | 14.5 | $ | 11.3 | $ | 10.8 | $ | 10.7 |
(In millions) | 2023 | 2022 | ||||||||||||
2031 Notes | $ | 535.0 | $ | 535.0 | ||||||||||
2030 Notes | 600.0 | 600.0 | ||||||||||||
Term Loan | 463.1 | 460.0 | ||||||||||||
Trade Receivables Facility | — | 105.0 | ||||||||||||
Debt issuance costs and discounts | (12.0) | (12.4) | ||||||||||||
Total debt | 1,586.1 | 1,687.6 | ||||||||||||
Current portion of long-term debt | 23.8 | 162.5 | ||||||||||||
Long-term debt | $ | 1,562.3 | $ | 1,525.1 | ||||||||||
(In millions) | ||||||||
Years ending September 30 | ||||||||
2024 | $ | 23.8 | ||||||
2025 | 23.8 | |||||||
2026 | 23.7 | |||||||
2027 | 23.7 | |||||||
2028 | 368.1 | |||||||
Thereafter | 1,135.0 | |||||||
Total | $ | 1,598.1 | ||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Current | ||||||||||||||||||||
Federal | $ | 8.0 | $ | 9.4 | $ | (0.9) | ||||||||||||||
State | (5.5) | 4.3 | 2.1 | |||||||||||||||||
Non-U.S. | 1.0 | 3.0 | 1.8 | |||||||||||||||||
3.5 | 16.7 | 3.0 | ||||||||||||||||||
Deferred | ||||||||||||||||||||
Federal | 36.8 | 16.2 | 47.7 | |||||||||||||||||
State | (3.2) | 1.3 | 9.0 | |||||||||||||||||
Non-U.S. | — | 0.5 | 0.2 | |||||||||||||||||
33.6 | 18.0 | 56.9 | ||||||||||||||||||
Income tax expense | $ | 37.1 | $ | 34.7 | $ | 59.9 |
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Income before income taxes | ||||||||||||||||||||
United States | $ | 242.7 | $ | 119.1 | $ | 250.8 | ||||||||||||||
Non-U.S. | (6.2) | 25.0 | 9.2 | |||||||||||||||||
Total income before income taxes | $ | 236.5 | $ | 144.1 | $ | 260.0 | ||||||||||||||
U.S. statutory tax rate | 21 | % | 21 | % | 21 | % | ||||||||||||||
Income taxes computed at U.S. statutory tax rate | $ | 49.7 | $ | 30.3 | $ | 54.6 | ||||||||||||||
(Decrease) increase in amount computed resulting from: | ||||||||||||||||||||
Unrecognized tax benefits | 0.1 | 0.1 | 0.8 | |||||||||||||||||
State taxes, net of federal benefit | 11.2 | 5.2 | 9.3 | |||||||||||||||||
International rate differential | 0.1 | (0.4) | — | |||||||||||||||||
Permanent items | 0.1 | (1.0) | 0.5 | |||||||||||||||||
Remeasurement of net deferred taxes | (1.1) | (0.5) | 0.1 | |||||||||||||||||
Return-to-provision adjustments | (0.9) | (0.4) | 0.6 | |||||||||||||||||
Change in valuation allowances | (27.7) | 1.8 | — | |||||||||||||||||
Tax Matters Agreement activity | 5.4 | — | (5.6) | |||||||||||||||||
Other | 0.2 | (0.4) | (0.4) | |||||||||||||||||
Income tax expense | $ | 37.1 | $ | 34.7 | $ | 59.9 | ||||||||||||||
Effective tax rate | 15.7 | % | 24.1 | % | 23.0 | % |
(In millions) | 2023 | 2022 | ||||||||||||
Deferred tax assets | ||||||||||||||
Non-U.S. net operating loss carryforwards (a) | $ | 1.1 | $ | 0.7 | ||||||||||
State net operating loss carryforwards (b) | 8.2 | 17.5 | ||||||||||||
Employee benefit obligations | 34.6 | 43.6 | ||||||||||||
Compensation accruals | 17.9 | 22.8 | ||||||||||||
Credit carryforwards (c) | 0.3 | 12.3 | ||||||||||||
Operating lease liabilities | 95.2 | 99.6 | ||||||||||||
Outside basis difference (d) | — | 99.1 | ||||||||||||
Other | 12.4 | 23.0 | ||||||||||||
Valuation allowances (e) | (3.0) | (33.3) | ||||||||||||
Net deferred tax assets | 166.7 | 285.3 | ||||||||||||
Deferred tax liabilities | ||||||||||||||
Goodwill and other intangibles | 19.1 | 18.7 | ||||||||||||
Property, plant and equipment | 134.7 | 131.6 | ||||||||||||
Operating lease assets | 68.1 | 74.5 | ||||||||||||
Other | 0.3 | — | ||||||||||||
Total deferred tax liabilities | 222.2 | 224.8 | ||||||||||||
Total net deferred tax (liabilities) assets (f) | $ | (55.5) | $ | 60.5 | ||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Gross unrecognized tax benefits as of October 1 | $ | 8.2 | $ | 8.7 | $ | 13.4 | ||||||||||||||
Increases related to tax positions from prior years | 0.6 | 0.1 | 1.5 | |||||||||||||||||
Decreases related to tax positions from prior years | (0.6) | (0.6) | (1.3) | |||||||||||||||||
Increases related to tax positions taken during the current year | 27.7 | 0.8 | 0.7 | |||||||||||||||||
Settlements with tax authorities | — | — | (4.2) | |||||||||||||||||
Lapses of statutes of limitation | (0.2) | (0.8) | (1.4) | |||||||||||||||||
Gross unrecognized tax benefits as of September 30 (a) | $ | 35.7 | $ | 8.2 | $ | 8.7 | ||||||||||||||
(In millions) | Pension benefits | Other postretirement benefits | ||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||
Net periodic benefit (income) costs | ||||||||||||||||||||||||||||||||||||||
Interest cost | $ | 81.8 | $ | 43.0 | $ | 41.2 | $ | 1.2 | $ | 0.7 | $ | 0.7 | ||||||||||||||||||||||||||
Expected return on plan assets | (66.9) | (78.6) | (84.0) | — | — | — | ||||||||||||||||||||||||||||||||
Amortization of prior service cost (credit) | 0.1 | 0.1 | 0.1 | (2.2) | (2.2) | (11.9) | ||||||||||||||||||||||||||||||||
Actuarial (gain) loss | (35.0) | 49.5 | (75.1) | (6.6) | (5.6) | 0.8 | ||||||||||||||||||||||||||||||||
Net periodic benefit (income) costs | $ | (20.0) | $ | 14.0 | $ | (117.8) | $ | (7.6) | $ | (7.1) | $ | (10.4) | ||||||||||||||||||||||||||
Weighted-average plan assumptions | ||||||||||||||||||||||||||||||||||||||
Discount rate for interest cost | 5.45 | % | 2.10 | % | 1.91 | % | 5.41 | % | 1.92 | % | 1.76 | % | ||||||||||||||||||||||||||
Expected long-term rate of return on plan assets | 4.90 | % | 4.10 | % | 4.40 | % | — | — | — |
(In millions) | Pension benefits | Other postretirement benefits | ||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||
Amortization of prior service credits recognized in Accumulated other comprehensive income | $ | (0.1) | $ | (0.1) | $ | (0.1) | $ | 2.2 | $ | 2.2 | $ | 11.9 | ||||||||||||||||||||||||||
Net periodic benefit loss (income) | (20.0) | 14.0 | (117.8) | (7.6) | (7.1) | (10.4) | ||||||||||||||||||||||||||||||||
Total pre-tax amount recognized in comprehensive loss (income) | $ | (20.1) | $ | 13.9 | $ | (117.9) | $ | (5.4) | $ | (4.9) | $ | 1.5 |
(In millions) | Pension benefits | Other postretirement benefits | ||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Change in benefit obligations | ||||||||||||||||||||||||||
Benefit obligations as of October 1 | $ | 1,585.2 | $ | 2,132.9 | $ | 30.7 | $ | 38.9 | ||||||||||||||||||
Interest cost | 81.8 | 43.0 | $ | 1.2 | 0.7 | |||||||||||||||||||||
Benefits paid | (130.4) | (128.0) | $ | (3.0) | (3.3) | |||||||||||||||||||||
Actuarial gain | (52.7) | (458.3) | $ | (6.6) | (5.6) | |||||||||||||||||||||
Transfers in | 4.4 | 0.5 | $ | — | — | |||||||||||||||||||||
Settlements | (10.2) | (4.9) | $ | — | — | |||||||||||||||||||||
Benefit obligations as of September 30 | $ | 1,478.1 | $ | 1,585.2 | $ | 22.3 | $ | 30.7 | ||||||||||||||||||
Change in plan assets | ||||||||||||||||||||||||||
Fair value of plan assets as of October 1 | $ | 1,438.1 | $ | 1,987.0 | $ | — | $ | — | ||||||||||||||||||
Actual return on plan assets | 41.3 | (429.5) | $ | — | — | |||||||||||||||||||||
Employer contributions | 17.8 | 13.0 | $ | 3.0 | 3.3 | |||||||||||||||||||||
Benefits paid | (130.4) | (128.0) | $ | (3.0) | (3.3) | |||||||||||||||||||||
Settlements | (10.2) | (4.9) | $ | — | — | |||||||||||||||||||||
Transfers in | 4.4 | 0.5 | $ | — | — | |||||||||||||||||||||
Fair value of plan assets as of September 30 | $ | 1,361.0 | $ | 1,438.1 | $ | — | $ | — | ||||||||||||||||||
Unfunded status of the plans as of September 30 | $ | 117.1 | $ | 147.1 | $ | 22.3 | $ | 30.7 | ||||||||||||||||||
(In millions) | Pension benefits | Other postretirement benefits | ||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Amounts in the Consolidated Balance Sheets | ||||||||||||||||||||||||||
Noncurrent benefit assets (a) | $ | 38.6 | $ | 33.7 | $ | — | $ | — | ||||||||||||||||||
Current benefit liabilities (b) | 7.7 | 9.1 | 2.6 | 4.4 | ||||||||||||||||||||||
Noncurrent benefit liabilities (c) | 148.0 | 171.7 | 19.7 | 26.3 | ||||||||||||||||||||||
Total benefit liabilities | 155.7 | 180.8 | 22.3 | 30.7 | ||||||||||||||||||||||
Net liabilities recognized | $ | 117.1 | $ | 147.1 | $ | 22.3 | $ | 30.7 | ||||||||||||||||||
Balance in Accumulated other comprehensive loss | ||||||||||||||||||||||||||
Prior service cost (credit) | $ | 1.1 | $ | 1.2 | $ | (16.7) | $ | (18.9) | ||||||||||||||||||
Weighted-average plan assumptions | ||||||||||||||||||||||||||
Discount rate | 5.98 | % | 5.58 | % | 5.98 | % | 5.56 | % | ||||||||||||||||||
Healthcare cost trend rate (d) | — | — | 5.5 | % | 5.6 | % | ||||||||||||||||||||
(In millions) | 2023 | 2022 | ||||||||||||||||||||||||
Benefit obligation | Plan assets | Benefit obligation | Plan assets | |||||||||||||||||||||||
Plans with projected and accumulated benefit obligations in excess of plan assets | $ | 1,101.7 | $ | 946.0 | $ | 1,177.7 | $ | 996.9 | ||||||||||||||||||
(In millions) | September 30, 2023 | |||||||||||||||||||||||||||||||
Total fair value | Level 1 | Level 2 | Level 3 | Assets measured at NAV | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 21.5 | $ | 21.5 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
U.S. government securities and futures | 63.1 | — | 63.1 | — | — | |||||||||||||||||||||||||||
Other government securities | 33.1 | — | 33.1 | — | — | |||||||||||||||||||||||||||
Corporate debt instruments | 1,055.4 | — | 1,055.4 | — | — | |||||||||||||||||||||||||||
Private equity and hedge funds | 4.4 | — | — | — | 4.4 | |||||||||||||||||||||||||||
Collective trust funds | 176.9 | — | — | — | 176.9 | |||||||||||||||||||||||||||
Other investments | 6.6 | — | 6.6 | — | — | |||||||||||||||||||||||||||
Total assets at fair value | $ | 1,361.0 | $ | 21.5 | $ | 1,158.2 | $ | — | $ | 181.3 |
(In millions) | September 30, 2022 | |||||||||||||||||||||||||||||||
Total fair value | Level 1 | Level 2 | Level 3 | Assets measured at NAV | ||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 56.9 | $ | 56.9 | $ | — | $ | — | $ | — | ||||||||||||||||||||||
U.S. government securities and futures | 73.8 | — | 73.8 | — | — | |||||||||||||||||||||||||||
Other government securities | 36.1 | — | 36.1 | — | — | |||||||||||||||||||||||||||
Corporate debt instruments | 1,066.9 | — | 1,066.9 | — | — | |||||||||||||||||||||||||||
Private equity and hedge funds | 13.3 | — | — | — | 13.3 | |||||||||||||||||||||||||||
Collective trust funds | 190.3 | — | — | — | 190.3 | |||||||||||||||||||||||||||
Other investments | 0.8 | — | 0.8 | — | — | |||||||||||||||||||||||||||
Total assets at fair value | $ | 1,438.1 | $ | 56.9 | $ | 1,177.6 | $ | — | $ | 203.6 |
(In millions) | Fair value at NAV | Unfunded commitments | Redemption frequency (if currently eligible) | Redemption notice period | ||||||||||||||||||||||
Relative value hedge funds | $ | 0.2 | — | None (a) | None (a) | |||||||||||||||||||||
Event driven hedge funds | 0.3 | — | None (a) | None (a) | ||||||||||||||||||||||
Collective trust funds | 176.9 | — | Daily | Up to 3 days | ||||||||||||||||||||||
Private equity | 3.9 | 1.6 | None (b) | None (b) | ||||||||||||||||||||||
$ | 181.3 | $ | 1.6 | |||||||||||||||||||||||
Target | 2023 | 2022 | ||||||||||||||||||
Plan assets allocation | ||||||||||||||||||||
Equity securities | 3-10% | 7 | % | 7 | % | |||||||||||||||
Debt securities | 80-100% | 92 | % | 92 | % | |||||||||||||||
Other | 0-10% | 1 | % | 1 | % | |||||||||||||||
Total | 100 | % | 100 | % |
(In millions) | Pension benefits | Other postretirement benefits | ||||||||||||
2024 | $ | 139.5 | $ | 2.7 | ||||||||||
2025 | 137.8 | 2.4 | ||||||||||||
2026 | 135.6 | 2.2 | ||||||||||||
2027 | 133.3 | 2.0 | ||||||||||||
2028 | 129.5 | 1.9 | ||||||||||||
2028 - 2032 | 600.0 | 8.7 | ||||||||||||
Total | $ | 1,275.7 | $ | 19.9 |
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Stock appreciation rights | $ | 1.2 | $ | 1.5 | $ | 1.3 | ||||||||||||||
Nonvested stock awards | 12.6 | 8.4 | 7.9 | |||||||||||||||||
Total stock-based compensation expense, pre-tax | 13.8 | 9.9 | 9.2 | |||||||||||||||||
Tax benefit | (3.5) | (2.5) | (2.3) | |||||||||||||||||
Total stock-based compensation expense, net of tax | $ | 10.3 | $ | 7.4 | $ | 6.9 |
Number of shares (in thousands) | Weighted average grant date fair value per share | |||||||||||||
Unvested shares as of September 30, 2022 | 1,817.3 | $ | 25.53 | |||||||||||
Granted | 525.5 | $ | 33.98 | |||||||||||
Performance adjustments (a) | (2.2) | $ | 30.58 | |||||||||||
Vested | (609.4) | $ | 25.68 | |||||||||||
Forfeited | (252.8) | $ | 33.94 | |||||||||||
Modified (b) | (127.8) | $ | 35.48 | |||||||||||
Unvested shares as of September 30, 2023 | 1,350.6 | $ | 33.35 | |||||||||||
2023 | 2022 | 2021 | ||||||||||||||||||
Weighted average grant date fair value per share | $ | 35.94 | $ | 33.98 | $ | 21.81 | ||||||||||||||
Assumptions (weighted average) | ||||||||||||||||||||
Risk-free interest rates (a) | 4.3 | % | 1.6 | % | 0.2 | % | ||||||||||||||
Expected dividend yield | — | % | 1.8 | % | 2.3 | % | ||||||||||||||
Expected volatility (b) | 43.0 | % | 41.5 | % | 42.0 | % | ||||||||||||||
Expected term (in years) | 3.0 | 3.0 | 3.0 | |||||||||||||||||
2023 | 2022 | 2021 | ||||||||||||||||||
Total grant date fair value of shares vested | $ | 15.7 | $ | 11.2 | $ | 6.5 | ||||||||||||||
Weighted average grant date fair value | $ | 33.98 | $ | 35.32 | $ | 22.33 |
(In millions, except per share data) | 2023 | 2022 | 2021 | |||||||||||||||||
Numerator | ||||||||||||||||||||
Income from continuing operations | $ | 199.4 | $ | 109.4 | $ | 200.1 | ||||||||||||||
Income from discontinued operations, net of tax | 1,220.3 | 314.9 | 220.2 | |||||||||||||||||
Net income | $ | 1,419.7 | $ | 424.3 | $ | 420.3 | ||||||||||||||
Denominator | ||||||||||||||||||||
Weighted average common shares outstanding | 161.6 | 179.1 | 182.5 | |||||||||||||||||
Effect of potentially dilutive securities (a) | 1.0 | 1.3 | 1.0 | |||||||||||||||||
Weighted average diluted shares outstanding | 162.6 | 180.4 | 183.5 | |||||||||||||||||
Basic earnings per share | ||||||||||||||||||||
Continuing operations | $ | 1.24 | $ | 0.61 | $ | 1.10 | ||||||||||||||
Discontinued operations | 7.55 | 1.76 | 1.20 | |||||||||||||||||
Basic earnings per share | $ | 8.79 | $ | 2.37 | $ | 2.30 | ||||||||||||||
Diluted earnings per share | ||||||||||||||||||||
Continuing operations | $ | 1.23 | $ | 0.61 | $ | 1.09 | ||||||||||||||
Discontinued operations | 7.50 | 1.74 | 1.20 | |||||||||||||||||
Diluted earnings per share | $ | 8.73 | $ | 2.35 | $ | 2.29 | ||||||||||||||
(In millions) | Unamortized benefit plan credits | Currency translation adjustments | Changes in fair value of cash flow hedges | Total | ||||||||||||||||||||||
Balance as of September 30, 2021 | $ | 16.8 | $ | (10.1) | $ | 0.8 | $ | 7.5 | ||||||||||||||||||
Other comprehensive (loss) income before reclassification | — | (40.0) | 15.4 | (24.6) | ||||||||||||||||||||||
(Gain) loss reclassified out of accumulated other comprehensive income | (2.2) | — | 1.4 | (0.8) | ||||||||||||||||||||||
Tax benefit (expense) | 0.5 | 0.4 | (4.3) | (3.4) | ||||||||||||||||||||||
Balance as of September 30, 2022 | 15.1 | (49.7) | 13.3 | (21.3) | ||||||||||||||||||||||
Other comprehensive (loss) income before reclassification | — | 13.1 | (22.8) | (9.7) | ||||||||||||||||||||||
(Gain) loss reclassified out of accumulated other comprehensive income | (2.2) | 30.7 | 12.7 | 41.2 | ||||||||||||||||||||||
Tax benefit (expense) | 0.5 | (0.1) | 2.6 | 3.0 | ||||||||||||||||||||||
Balance as of September 30, 2023 | $ | 13.4 | $ | (6.0) | $ | 5.8 | $ | 13.2 |
(in millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Amortization of pension and other postretirement plan prior service credits (a) | $ | (2.1) | $ | (2.2) | $ | (11.8) | ||||||||||||||
Business disposal (b) | 30.6 | — | — | |||||||||||||||||
Loss (gain) on cash flow hedges (c) | 12.7 | 1.4 | (0.7) | |||||||||||||||||
Tax effect of reclassifications | 3.0 | (3.4) | 2.1 | |||||||||||||||||
Total amounts reclassified, net of tax | $ | 44.2 | $ | (4.2) | $ | (10.4) | ||||||||||||||
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Cash and cash equivalents - continuing operations | $ | 409.1 | $ | 23.4 | $ | 122.6 | ||||||||||||||
Cash and cash equivalents - held for sale (a) | 4.0 | — | — | |||||||||||||||||
Cash and cash equivalents - discontinued operations | — | 59.0 | 107.4 | |||||||||||||||||
Restricted cash - discontinued operations (b) | — | 1.5 | 1.4 | |||||||||||||||||
Total cash, cash equivalents and restricted cash | $ | 413.1 | $ | 83.9 | $ | 231.4 | ||||||||||||||
(In millions) | 2023 | 2022 | ||||||||||||
Current | ||||||||||||||
Trade | $ | 64.0 | $ | 56.2 | ||||||||||
Other | 17.9 | 14.3 | ||||||||||||
Notes receivable from franchisees | — | 0.2 | ||||||||||||
Receivables, gross | 81.9 | 70.7 | ||||||||||||
Allowance for credit losses | (0.6) | (4.6) | ||||||||||||
Receivables, net | $ | 81.3 | $ | 66.1 | ||||||||||
Non-current (a) | ||||||||||||||
Notes receivable | $ | 2.3 | $ | 2.1 | ||||||||||
Other | 7.5 | 0.1 | ||||||||||||
Noncurrent notes receivable, gross | 9.8 | 2.2 | ||||||||||||
Allowance for losses | (2.4) | (2.2) | ||||||||||||
Noncurrent notes receivable, net | $ | 7.4 | $ | — | ||||||||||
(In millions) | 2023 | 2022 | ||||||||||||
Land | $ | 148.5 | $ | 134.7 | ||||||||||
Buildings | 725.1 | 562.8 | ||||||||||||
Machinery and equipment | 302.6 | 236.0 | ||||||||||||
Construction in progress | 57.6 | 82.4 | ||||||||||||
Total property, plant and equipment | 1,233.8 | 1,015.9 | ||||||||||||
Accumulated depreciation | (415.5) | (347.3) | ||||||||||||
Net property, plant and equipment | $ | 818.3 | $ | 668.6 |
(In millions) | 2023 | 2022 | ||||||||||||
Land | $ | 85.4 | $ | 75.3 | ||||||||||
Buildings | 154.6 | 141.8 | ||||||||||||
Total finance lease assets | 240.0 | 217.1 | ||||||||||||
Accumulated depreciation | (50.0) | (34.2) | ||||||||||||
Net finance lease assets | $ | 190.0 | $ | 182.9 |
(In millions) | 2023 | 2022 | 2021 | |||||||||||||||||
Depreciation (includes finance leases) | $ | 72.0 | $ | 54.7 | $ | 46.8 | ||||||||||||||
Property, plant and equipment, net | Operating lease assets | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
United States | $ | 774.4 | $ | 647.7 | $ | 247.2 | $ | 229.0 | |||||||||||||||
Non-U.S. | 43.9 | 20.9 | 19.3 | 19.1 | |||||||||||||||||||
Total | $ | 818.3 | $ | 668.6 | $ | 266.5 | $ | 248.1 |
3.1 | - | |||||||
3.2 | - | |||||||
4.1 | - | |||||||
4.2 | - | |||||||
4.3 | - | |||||||
4.4 | - |
10.1 | - | |||||||
10.2 | - | |||||||
10.3 | - | |||||||
10.4 | - | |||||||
10.5 | - | |||||||
10.6 | - | |||||||
10.7 | - | |||||||
10.8 | - | |||||||
10.9 | - | |||||||
10.10 | - | |||||||
10.11 | - | |||||||
10.12 | - | |||||||
10.13 | - | |||||||
10.14 | - | |||||||
10.15 | - | |||||||
10.16 | - | |||||||
10.17 | - | |||||||
10.18 | - | |||||||
10.19 | - | |||||||
10.20 | - | |||||||
101.SCH | - | XBRL Taxonomy Extension Schema Document. | ||||||
101.CAL | - | XBRL Taxonomy Extension Calculation Linkbase Document. | ||||||
101.DEF | - | XBRL Taxonomy Extension Definition Linkbase Document. | ||||||
101.LAB | - | XBRL Taxonomy Extension Label Linkbase Document. | ||||||
101.PRE | - | XBRL Taxonomy Extension Presentation Linkbase Document. | ||||||
104 | - | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101). | ||||||
VALVOLINE INC. | ||||||||||||||||||||||||||
SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS | ||||||||||||||||||||||||||
For the years ended September 30, 2023, 2022 and 2021 | ||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
(A) | (B) | (C) | (D) | (E) | ||||||||||||||||||||||
Additions | ||||||||||||||||||||||||||
Description | Balance at beginning of period | Charged to expenses | Charged to other accounts | Deductions | Balance at end of period | |||||||||||||||||||||
Current allowance for credit losses | ||||||||||||||||||||||||||
Year ended September 30, 2023 | $ | 4.6 | $ | (0.6) | $ | (3.4) | (a) | $ | — | $ | 0.6 | |||||||||||||||
Year ended September 30, 2022 | $ | 0.3 | $ | 4.5 | $ | (0.2) | $ | — | $ | 4.6 | ||||||||||||||||
Year ended September 30, 2021 | $ | 0.3 | $ | — | $ | — | $ | — | $ | 0.3 | ||||||||||||||||
Allowances for loan losses | ||||||||||||||||||||||||||
Year ended September 30, 2023 | $ | 2.2 | $ | — | $ | 0.2 | $ | — | $ | 2.4 | ||||||||||||||||
Year ended September 30, 2022 | $ | 2.1 | $ | — | $ | 0.1 | $ | — | $ | 2.2 | ||||||||||||||||
Year ended September 30, 2021 | $ | 2.0 | $ | — | $ | 0.1 | $ | — | $ | 2.1 | ||||||||||||||||
Inventory excess and obsolete reserves | ||||||||||||||||||||||||||
Year ended September 30, 2023 | $ | 2.0 | $ | (0.3) | $ | (0.6) | (a) | $ | — | $ | 1.1 | |||||||||||||||
Year ended September 30, 2022 | $ | 0.8 | $ | 1.2 | $ | — | $ | — | $ | 2.0 | ||||||||||||||||
Year ended September 30, 2021 | $ | 0.6 | $ | 0.2 | $ | — | $ | — | $ | 0.8 | ||||||||||||||||
Deferred tax asset valuation allowance | ||||||||||||||||||||||||||
Year ended September 30, 2023 | $ | 33.3 | $ | (30.3) | $ | — | $ | — | $ | 3.0 | ||||||||||||||||
Year ended September 30, 2022 | $ | 31.8 | $ | 1.5 | $ | — | $ | — | $ | 33.3 | ||||||||||||||||
Year ended September 30, 2021 | $ | 29.7 | $ | 0.9 | $ | 1.2 | $ | — | $ | 31.8 | ||||||||||||||||
VALVOLINE INC. | |||||
(Registrant) | |||||
By: | |||||
/s/ Mary E. Meixelsperger | |||||
Mary E. Meixelsperger | |||||
Chief Financial Officer | |||||
Date: November 20, 2023 |
Signatures | Capacity | |||||||
/s/ Lori A. Flees | Chief Executive Officer and Director | |||||||
Lori A. Flees | (Principal Executive Officer) | |||||||
/s/ Mary E. Meixelsperger | Chief Financial Officer | |||||||
Mary E. Meixelsperger | (Principal Financial Officer) | |||||||
/s/ Dione R. Sturgeon | Chief Accounting Officer and Controller | |||||||
Dione R. Sturgeon | (Principal Accounting Officer) | |||||||
* | Chairman of the Board and Director | |||||||
Richard J. Freeland | ||||||||
* | Director | |||||||
Gerald W. Evans, Jr. | ||||||||
* | Director | |||||||
Carol H. Kruse | ||||||||
* | Director | |||||||
Vada O. Manager | ||||||||
* | Director | |||||||
Patrick S. Pacious | ||||||||
* | Director | |||||||
Jennifer L. Slater | ||||||||
* | Director | |||||||
Charles M. Sonsteby | ||||||||
* | Director | |||||||
Mary J. Twinem |
*By: | /s/ Julie M. O’Daniel | ||||
Julie M. O’Daniel | |||||
Attorney-in-Fact | |||||
Date: | November 20, 2023 |
Entity Name | Jurisdiction | ||||
Funding Corp. I | Delaware Delaware | ||||
MO Eurasia LLC | Russian Federation | ||||
OCH International, Inc. | Oregon | ||||
OCHI Advertising Fund LLC | Oregon | ||||
OCHI Holdings LLC | Oregon | ||||
OCHI Holdings II LLC | Oregon | ||||
Relocation Properties Management LLC | Delaware | ||||
Valvoline Branded Finance, Inc. | Delaware | ||||
Valvoline Canada Retail Services Corp. | British Columbia, Canada | ||||
Valvoline Canadian Franchising Corp. | British Columbia, Canada | ||||
Valvoline Holdings B.V. | Netherlands | ||||
Valvoline Instant Oil Change Franchising, Inc. | Delaware | ||||
Valvoline Junior Holdings LLC | Delaware | ||||
Valvoline Licensing and Intellectual Property LLC | Delaware | ||||
Valvoline LLC | Delaware | ||||
Valvoline Quick Lube Corp. | British Columbia, Canada | ||||
Valvoline US LLC | Delaware | ||||
Valvoline US Retail Services LLC | Delaware | ||||
VIOC Funding, Inc. | Delaware | ||||
VRS HoldCo LLC | Delaware |
/s/ Richard J. Freeland | /s/ Patrick S. Pacious | |||||||
Richard J. Freeland | Patrick S. Pacious | |||||||
Chair of the Board and Director | Director | |||||||
/s/ Gerald W. Evans, Jr. | /s/ Jennifer L. Slater | |||||||
Gerald W. Evans, Jr. | Jennifer L. Slater | |||||||
Director | Director | |||||||
/s/ Carol H. Kruse | /s/ Charles M. Sonsteby | |||||||
Carol H. Kruse | Charles M. Sonsteby | |||||||
Director | Director | |||||||
/s/ Vada O. Manager | /s/ Mary J. Twinem | |||||||
Vada O. Manager | Mary J. Twinem | |||||||
Director | Director | |||||||
1. | I have reviewed this Annual Report on Form 10-K of Valvoline Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||||
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||||
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||||
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the Audit Committee of the registrant’s Board of Directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | ||||
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ Lori A. Flees | |||||
Lori A. Flees | |||||
Chief Executive Officer and Director | |||||
(Principal Executive Officer) |
1. | I have reviewed this Annual Report on Form 10-K of Valvoline Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||||
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||||
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||||
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the Audit Committee of the registrant’s Board of Directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | ||||
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ Mary E. Meixelsperger | |||||
Mary E. Meixelsperger | |||||
Chief Financial Officer | |||||
(Principal Financial Officer) |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | ||||
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Lori A. Flees | |||||
Lori A. Flees | |||||
Chief Executive Officer | |||||
November 20, 2023 | |||||
/s/ Mary E. Meixelsperger | |||||
Mary E. Meixelsperger | |||||
Chief Financial Officer | |||||
November 20, 2023 |