Valvoline Inc
NYSE:VVV
Income Statement
Earnings Waterfall
Valvoline Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-923.6m
USD
|
Gross Profit
|
560.5m
USD
|
Operating Expenses
|
-273m
USD
|
Operating Income
|
287.5m
USD
|
Other Expenses
|
1.1B
USD
|
Net Income
|
1.4B
USD
|
Income Statement
Valvoline Inc
Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
1 929
N/A
|
1 919
-1%
|
1 929
+1%
|
1 962
+2%
|
1 996
+2%
|
2 031
+2%
|
2 084
+3%
|
2 140
+3%
|
2 195
+3%
|
2 238
+2%
|
2 285
+2%
|
2 297
+1%
|
2 319
+1%
|
2 355
+2%
|
2 390
+1%
|
2 440
+2%
|
2 427
-1%
|
2 330
-4%
|
727
-69%
|
773
+6%
|
896
+16%
|
1 172
+31%
|
1 037
-12%
|
672
-35%
|
267
-60%
|
(208)
N/A
|
1 236
N/A
|
1 282
+4%
|
1 330
+4%
|
1 389
+4%
|
1 444
+4%
|
1 484
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 215)
|
(1 194)
|
(1 168)
|
(1 192)
|
(1 220)
|
(1 257)
|
(1 306)
|
(1 352)
|
(1 398)
|
(1 437)
|
(1 479)
|
(1 503)
|
(1 529)
|
(1 559)
|
(1 580)
|
(1 602)
|
(1 585)
|
(1 508)
|
(426)
|
(455)
|
(538)
|
(742)
|
(605)
|
(355)
|
(90)
|
254
|
(760)
|
(799)
|
(828)
|
(864)
|
(899)
|
(924)
|
|
Gross Profit |
714
N/A
|
725
+1%
|
761
+5%
|
770
+1%
|
776
+1%
|
774
0%
|
778
+1%
|
788
+1%
|
797
+1%
|
801
+1%
|
806
+1%
|
794
-1%
|
790
-1%
|
796
+1%
|
810
+2%
|
838
+3%
|
842
+0%
|
822
-2%
|
301
-63%
|
318
+6%
|
358
+13%
|
430
+20%
|
432
+1%
|
317
-27%
|
177
-44%
|
46
-74%
|
476
+945%
|
483
+1%
|
502
+4%
|
525
+5%
|
545
+4%
|
561
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(381)
|
(388)
|
(349)
|
(345)
|
(354)
|
(369)
|
(239)
|
(308)
|
(322)
|
(330)
|
(430)
|
(428)
|
(430)
|
(436)
|
(428)
|
(460)
|
(443)
|
(433)
|
(177)
|
(178)
|
(211)
|
(241)
|
(224)
|
(167)
|
(101)
|
(25)
|
(245)
|
(251)
|
(250)
|
(256)
|
(265)
|
(273)
|
|
Selling, General & Administrative |
(381)
|
(388)
|
(349)
|
(359)
|
(363)
|
(372)
|
(239)
|
(313)
|
(327)
|
(335)
|
(416)
|
(428)
|
(430)
|
(436)
|
(424)
|
(460)
|
(443)
|
(433)
|
(177)
|
(178)
|
(211)
|
(241)
|
(224)
|
(167)
|
(101)
|
(25)
|
(245)
|
(251)
|
(250)
|
(256)
|
(265)
|
(273)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
14
|
8
|
3
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
333
N/A
|
337
+1%
|
412
+22%
|
425
+3%
|
422
-1%
|
404
-4%
|
539
+33%
|
480
-11%
|
475
-1%
|
471
-1%
|
376
-20%
|
366
-3%
|
360
-2%
|
360
N/A
|
382
+6%
|
378
-1%
|
399
+6%
|
389
-3%
|
124
-68%
|
140
+13%
|
147
+5%
|
189
+29%
|
208
+10%
|
149
-28%
|
76
-49%
|
21
-72%
|
232
+998%
|
233
+0%
|
253
+9%
|
269
+7%
|
280
+4%
|
288
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
21
|
21
|
10
|
(19)
|
(27)
|
(37)
|
(17)
|
(46)
|
(54)
|
(59)
|
(63)
|
(66)
|
(69)
|
(73)
|
(61)
|
(72)
|
(72)
|
(72)
|
(92)
|
(96)
|
(96)
|
(94)
|
(108)
|
(105)
|
(103)
|
(104)
|
(69)
|
(71)
|
(67)
|
(46)
|
(38)
|
(33)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(7)
|
(13)
|
(25)
|
(32)
|
(33)
|
(35)
|
(19)
|
(14)
|
(5)
|
0
|
(3)
|
(17)
|
(3)
|
(19)
|
(20)
|
30
|
29
|
12
|
12
|
24
|
22
|
52
|
43
|
(21)
|
(43)
|
(41)
|
(32)
|
(33)
|
(8)
|
|
Total Other Income |
0
|
0
|
0
|
36
|
58
|
80
|
0
|
63
|
63
|
59
|
33
|
25
|
15
|
10
|
(39)
|
(13)
|
(10)
|
(6)
|
61
|
70
|
82
|
88
|
136
|
121
|
106
|
94
|
2
|
(12)
|
(26)
|
(38)
|
28
|
29
|
|
Pre-Tax Income |
353
N/A
|
357
+1%
|
421
+18%
|
435
+3%
|
441
+1%
|
422
-4%
|
490
+16%
|
464
-5%
|
449
-3%
|
452
+1%
|
332
-27%
|
320
-4%
|
306
-4%
|
294
-4%
|
265
-10%
|
290
+9%
|
298
+3%
|
291
-2%
|
123
-58%
|
143
+16%
|
145
+1%
|
195
+34%
|
260
+33%
|
187
-28%
|
130
-31%
|
55
-58%
|
144
+164%
|
107
-26%
|
119
+11%
|
153
+29%
|
237
+54%
|
275
+16%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(115)
|
(116)
|
(148)
|
(155)
|
(158)
|
(158)
|
(186)
|
(171)
|
(160)
|
(156)
|
(89)
|
(85)
|
(75)
|
(61)
|
(61)
|
(66)
|
(74)
|
(73)
|
(53)
|
(59)
|
(56)
|
(68)
|
(60)
|
(40)
|
(27)
|
(10)
|
(35)
|
(5)
|
(7)
|
(16)
|
(37)
|
(69)
|
|
Income from Continuing Operations |
239
|
241
|
273
|
280
|
283
|
264
|
304
|
293
|
289
|
296
|
243
|
235
|
231
|
233
|
204
|
224
|
224
|
218
|
70
|
84
|
89
|
127
|
200
|
147
|
102
|
45
|
109
|
102
|
112
|
137
|
199
|
206
|
|
Net Income (Common) |
239
N/A
|
241
+1%
|
273
+13%
|
280
+3%
|
283
+1%
|
264
-7%
|
304
+15%
|
222
-27%
|
218
-2%
|
226
+4%
|
166
-27%
|
229
+38%
|
225
-2%
|
226
+0%
|
208
-8%
|
228
+10%
|
228
N/A
|
222
-3%
|
317
+43%
|
331
+4%
|
336
+2%
|
374
+11%
|
420
+13%
|
420
N/A
|
434
+3%
|
435
+0%
|
424
-2%
|
419
-1%
|
1 565
+273%
|
1 529
-2%
|
1 420
-7%
|
1 370
-4%
|
|
EPS (Diluted) |
1.22
N/A
|
1.21
-1%
|
1.33
+10%
|
1.37
+3%
|
1.37
N/A
|
1.29
-6%
|
1.49
+16%
|
1.09
-27%
|
1.09
N/A
|
1.15
+6%
|
0.84
-27%
|
1.21
+44%
|
1.2
-1%
|
1.19
-1%
|
1.1
-8%
|
1.2
+9%
|
1.21
+1%
|
1.19
-2%
|
1.68
+41%
|
1.77
+5%
|
1.83
+3%
|
2.04
+11%
|
2.29
+12%
|
2.3
+0%
|
2.39
+4%
|
2.41
+1%
|
2.35
-2%
|
2.37
+1%
|
9.06
+282%
|
9.4
+4%
|
8.73
-7%
|
10.32
+18%
|