Document

"The quarter marked the end of an exceptional fiscal year, with both segments generating strong results. In fiscal 2021, Retail Services system-wide same store sales increased for the 15th consecutive year and were up 21% compared to last year and up nearly 22% versus fiscal 2019, highlighting the superior stay-in-your-car consumer experience delivered by our store teams. This same store sales performance combined with unit growth of 9% year-over-year drove tremendous profitability improvement, cash generation and topline growth — with system-wide store sales of nearly $2 billion. Our Retail Services business is clearly a standout in the auto aftermarket services space."

Mitchell continued, "For the fiscal year, our Global Products segment delivered volume growth of 16% compared to fiscal 2020 and 7% versus fiscal 2019 as we continued to gain share in key international markets and expanded distribution in North America, leveraging the strength of our brand and technology. As expected, rising raw material costs did pressure margins in the fourth quarter. Sales growth again exceeded volume growth, demonstrating progress in passing through these cost increases and positioning us for cost recovery during fiscal 2022. The segment generated $213 million in discretionary free cash flow in fiscal 2021, highlighting the steady cash-generating nature of the business.

"The performance of both segments over the past few years demonstrates the solid foundation we have built across our businesses. Our transformation to a more service-driven business model has led to Retail Services contributing 54% of our total segment adjusted EBITDA this fiscal year. As we recently announced, we believe that now is the time for both segments to develop unique capital structures, capital allocation policies and operating strategies to best position themselves for an evolving global car parc. Our confidence in separating these two strong businesses reflects the tremendous progress we have made in our strategic transformation."

On October 12, 2021, the Company announced that it is pursuing a separation of its two business segments, Retail Services and Global Products. No timetable has been established for the completion of the separation, and Valvoline does not intend to disclose further developments with respect to this process, unless and until its Board approves a specific transaction or action. The separation will allow Retail Services to continue its growth and focus on leveraging its world class service model and Global Products to continue to grow its market leading, high-cash generating business.


Fourth Quarter 2021
(In millions)	Q4 results		YoY growth (decline)		Growth (decline) vs. Q4 FY19
Retail Services
Segment sales	$	352	39	%	59	%
System-wide store sales (a)	$	555	29	%	46	%
System-wide SSS (a) growth	N/A		20.1	%	28.6	%
Operating income	$	88	33	%	57	%
Adjusted EBITDA (a)	$	105	36	%	59	%

Global Products
Lubricant sales (gallons) (a)	41.2		9	%	6	%
Segment sales	$	483	21	%	19	%
Operating income	$	65	(24)	%	(14)	%
Adjusted EBITDA (a)	$	72	(21)	%	(9)	%
Discretionary free cash flow (a)	$	45	(25)	%	(13)	%

(a) Refer to Key Business Measures, Use of Non-GAAP Measures, and Tables 4 and 5, Information by Operating Segment, for a description of the metrics presented above.

Valvoline’s outlook for adjusted EBITDA, adjusted EPS and the adjusted effective tax rate are non-GAAP financial measures that are expected to be adjusted for items impacting comparability. Valvoline is unable to reconcile these forward-looking non-GAAP financial measures to the comparable GAAP measures estimated for fiscal 2022 without unreasonable efforts, as the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact these GAAP measures in fiscal 2022 but would not impact non-GAAP adjusted results.

In addition, the Company adopted the current expected credit losses accounting standard, effective at the beginning of fiscal 2021 using the required modified retrospective approach. Under this approach, financial information related to periods prior to adoption were not adjusted and are presented as originally reported under the previous accounting guidance. The effects of adopting the new current expected credit losses standard were recognized as an adjustment that increased opening retained deficit by approximately $2 million. The Company expects the ongoing impacts will not be material to the consolidated financial statements.

Sales in the Retail Services reportable segment 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. SSS is defined as sales by U.S. Retail Services 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 their first full fiscal year in operation as this period is generally required for new store sales levels to begin to normalize.

Retail Services sales are limited to sales at company-operated stores, sales of lubricants and other products to independent franchisees and Express Care operators and royalties and other fees from franchised stores. Although Valvoline does not recognize store-level sales from franchised stores as sales in its Statements of 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 segment operating performance.

To supplement the financial measures prepared in accordance with U.S. GAAP, certain items within this press release are presented on an adjusted basis. These non-GAAP measures, presented on both a consolidated and operating segment basis, have limitations as analytical tools and should not be considered in isolation from, or as 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 non-GAAP information used by management may not be comparable to similar measures disclosed by other companies, because of differing methods used in calculating such measures.

Management believes the use of non-GAAP measures on a consolidated and operating segment basis provides a useful supplemental presentation of Valvoline's operating performance and allows for transparency with respect to key metrics used by management in operating the business and measuring performance. 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, and income tax and interest costs related to Valvoline’s tax and capital structures, respectively.

Adjusted profitability measures enable comparison of financial trends and results between periods where certain items may vary independent of business performance. These adjusted measures 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 and associated impacts of related indemnities; significant acquisitions or divestitures; restructuring-related matters; tax reform legislation; debt extinguishment and modification costs; and other matters that are non-operational or unusual in nature, including the following:

•Net pension and other postretirement plan expense/income - includes several elements impacted by changes in plan assets and obligations that are primarily driven by changes in the debt and equity markets, as well as those that are predominantly legacy in nature and related to prior service to the Company from employees (e.g., retirees, former employees and current employees with frozen benefits). These elements include (i) interest cost, (ii) expected return on plan assets, (iii) actuarial gains/losses, and (iv) amortization of prior service cost/credit. Significant factors that can contribute to changes in these elements include changes in discount rates used to remeasure pension and other postretirement obligations on an annual basis or upon a qualifying remeasurement, differences between actual and expected returns on plan assets, and other changes in

actuarial assumptions, such as the life expectancy of plan participants. Accordingly, management considers that these elements may be more reflective of changes in current conditions in global financial markets (in particular, interest rates), outside the operational performance of the business, and are also primarily legacy amounts that are not directly related to the underlying business and do not have an immediate, corresponding impact on the compensation and benefits provided to eligible employees for current service. Adjusted profitability measures include the costs of benefits provided to employees for current service, including pension and other postretirement service costs.

•Changes in the last-in, first out (LIFO) inventory reserve - charges or credits recognized in Cost of sales to value certain lubricant inventories at the lower of cost or market using the LIFO method. During inflationary or deflationary pricing environments, the application of LIFO can result in variability of the cost of sales recognized each period as the most recent costs are matched against current sales, while preceding costs are retained in inventories. LIFO adjustments are determined based on published prices, which are difficult to predict and largely dependent on future events. The application of LIFO can impact comparability and enhance the lag period effects between changes in inventory costs and related pricing adjustments.

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.

Valvoline Inc. (NYSE: VVV) is a global leader in vehicle care powering the future of mobility through innovative services and products for vehicles with electric, hybrid and internal combustion powertrains. Established in 1866, the Company introduced the world’s first branded motor oil and developed strong brand recognition and customer satisfaction ratings across multiple service and product channels over the years. The Company operates and franchises approximately 1,600 service center locations and is the No. 2 and No. 3 largest chain in the U.S. and Canada, respectively, by number of stores. With sales in more than 140 countries and territories, Valvoline’s solutions are available for every engine and drivetrain, including high-mileage and heavy-duty vehicles, and are offered at more than 80,000 locations worldwide. Creating the next generation of advanced automotive solutions, Valvoline has established itself as the world’s No. 1 supplier of battery fluids to electric vehicle manufacturers, offering tailored products to help extend vehicle range and efficiency. To learn more, or to find a Valvoline service center near you, visit www.valvoline.com.

Certain statements in this press release, other than statements of historical fact, including estimates, projections and statements related to Valvoline’s business plans and operating results, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Valvoline has identified some of these forward-looking statements with words such as “anticipates,” “believes,” “expects,” “estimates,” “is likely,” “predicts,” “projects,” “forecasts,” “may,” “will,” “should,” and “intends,” and the negative of these words or other comparable terminology. These forward-looking statements are based on Valvoline’s current expectations, estimates, projections, and assumptions as of the date such statements are made and are subject to risks and uncertainties that may cause results to differ materially from those expressed or implied in the forward-looking statements. Additional information regarding these risks and uncertainties are described in the Company’s filings with the Securities and Exchange Commission (the “SEC”), including in the “Risk Factors,” “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.


Valvoline Inc. and Consolidated Subsidiaries							Table 1
STATEMENTS OF CONSOLIDATED INCOME
(In millions, except per share amounts - preliminary and unaudited)

	Three months ended				Year ended
	September 30				September 30
	2021		2020		2021		2020
Sales	$	835	$	652	$	2,981	$	2,353
Cost of sales	589		394		2,001		1,490
GROSS PROFIT	246		258		980		863
Selling, general and administrative expenses	138		123		520		442
Net legacy and separation-related income	(26)		(30)		(24)		(30)
Equity and other income, net	(8)		(11)		(44)		(34)
OPERATING INCOME	142		176		528		485
Net pension and other postretirement plan income	(85)		(32)		(126)		(59)
Net interest and other financing expenses	19		20		111		93
INCOME BEFORE INCOME TAXES	208		188		543		451
Income tax expense	40		66		123		134
NET INCOME	$	168	$	122	$	420	$	317


NET EARNINGS PER SHARE
BASIC	$	0.93	$	0.66	$	2.30	$	1.70
DILUTED	$	0.92	$	0.66	$	2.29	$	1.69

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
BASIC	181		186		182		187
DILUTED	182		186		183		188


Valvoline Inc. and Consolidated Subsidiaries					Table 2
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions - preliminary and unaudited)

			September 30		September 30
			2021		2020
ASSETS
	Current assets
		Cash and cash equivalents	$	230	$	760
		Receivables, net	496		433
		Inventories, net	258		199
		Prepaid expenses and other current assets	53		46
	Total current assets		1,037		1,438

	Noncurrent assets
		Property, plant and equipment, net	817		613
		Operating lease assets	307		261
		Goodwill and intangibles, net	775		529
		Equity method investments	47		44
		Deferred income taxes	14		34
		Other noncurrent assets	194		132
	Total noncurrent assets		2,154		1,613

	Total assets		$	3,191	$	3,051

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
	Current liabilities

		Current portion of long-term debt	$	17	$	—
		Trade and other payables	246		189
		Accrued expenses and other liabilities	306		255
	Total current liabilities		569		444

	Noncurrent liabilities
		Long-term debt	1,677		1,962
		Employee benefit obligations	258		317
		Operating lease liabilities	274		231
		Deferred income taxes	26		—
		Other noncurrent liabilities	252		173
	Total noncurrent liabilities		2,487		2,683

	Stockholders' equity (deficit)		135		(76)

	Total liabilities and stockholders’ equity (deficit)		$	3,191	$	3,051


Valvoline Inc. and Consolidated Subsidiaries					Table 3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions - preliminary and unaudited)

			Year ended
			September 30
			2021		2020
CASH FLOWS FROM OPERATING ACTIVITIES
	Net income		$	420	$	317
	Adjustments to reconcile net income to cash flows from operating activities
		Loss on extinguishment of debt	36		19
		Depreciation and amortization	92		66

		Deferred income taxes	48		92


		Pension contributions	(5)		(11)
		Gain on pension and other postretirement plan remeasurements	(72)		(22)
		Stock-based compensation expense	14		12
		Other, net	4		(5)
	Change in operating assets and liabilities		(133)		(96)
Total cash provided by operating activities			404		372

CASH FLOWS FROM INVESTING ACTIVITIES
	Additions to property, plant and equipment		(144)		(151)
	Notes receivable, net of repayments of $3 in 2020		17		(31)

	Acquisitions of businesses, net of cash acquired		(282)		(40)

	Other investing activities, net		9		—
Total cash used in investing activities			(400)		(222)

CASH FLOWS FROM FINANCING ACTIVITIES
	Proceeds from borrowings		555		1,558
	Payments of debt issuance costs and discounts		(7)		(16)
	Repayments on borrowings		(829)		(929)
	Premium paid to extinguish debt		(26)		(15)
	Repurchases of common stock		(127)		(60)
	Cash dividends paid		(91)		(84)
	Other financing activities		(11)		(4)
Total cash (used in) provided by financing activities			(536)		450
	Effect of currency exchange rate changes on cash, cash equivalents, and restricted cash		2		2
(DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH			(530)		602
Cash, cash equivalents, and restricted cash - beginning of period			761		159
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH - END OF PERIOD			$	231	$	761


Valvoline Inc. and Consolidated Subsidiaries																	Table 4
INFORMATION BY OPERATING SEGMENT - RETAIL SERVICES
(In millions, except store counts - preliminary and unaudited)

		Three months ended									Year ended
		September 30									September 30
		2021			2020			2019			2021			2020			2019
Sales information
Retail Services segment sales		$	352		$	254		$	222		$	1,221		$	883		$	822
Year-over-year growth		39		%	14		%	23		%	38		%	7		%	25		%

System-wide store sales (a)		$	555		$	430		$	380		$	1,970		$	1,520		$	1,419
Year-over-year growth (a)		29		%	13		%	19		%	30		%	7		%	22		%

Same-store sales growth (b)
Company-operated		17.3		%	9.0		%	9.4		%	19.6		%	2.6		%	9.6		%
Franchised (a)		22.1		%	7.9		%	10.3		%	22.4		%	2.1		%	10.4		%
System-wide (a)		20.1		%	8.4		%	10.0		%	21.2		%	2.3		%	10.1		%

Profitability information
Operating income (c)		$	88		$	66		$	56		$	321		$	208		$	205
Key items		—			—			—			—			—			—
Adjusted operating income (c)		88			66			56			321			208			205
Depreciation and amortization		17			11			10			61			39			34
Adjusted EBITDA (c)		$	105		$	77		$	66		$	382		$	247		$	239
Adjusted EBITDA margin (d)		29.8		%	30.3		%	29.7		%	31.3		%	28.0		%	29.1		%

Discretionary cash flow information
Adjusted operating income (c)		$	88		$	66		$	56		$	321		$	208		$	205
Income tax expense (e)		(17)			(16)			(11)			(75)			(52)			(48)
Maintenance additions to property, plant, and equipment		(8)			(4)			(4)			(20)			(10)			(9)
Discretionary free cash flow (f)		$	63		$	46		$	41		$	226		$	146		$	148

(a)	Measure includes Valvoline franchisees, which are independent legal entities. Valvoline does not consolidate the results of operations of its franchisees.
(b)	Beginning in fiscal 2021, Valvoline determines SSS growth as sales by U.S. Retail Services stores, with new stores, including franchised conversions, excluded from the metric until the completion of their first full fiscal year in operation. Previously, SSS growth was determined as sales by U.S. Retail Services stores, with stores new to the U.S. Retail Services system excluded from the metric until completion of their first full year in operation. Prior period measures have been revised to conform to the current basis of presentation.
(c)	Segment adjusted operating income is segment operating income adjusted for key items impacting comparability. Segment adjusted operating income is further adjusted for depreciation and amortization to determine segment adjusted EBITDA. Valvoline does not generally allocate activity below operating income to its operating segments; therefore, the table above reconciles operating income to Adjusted EBITDA.
(d)	Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by segment sales.
(e)	Income tax expense estimated using the adjusted effective tax rate for the period multiplied by operating segment adjusted operating income.
(f)	Segment discretionary free cash flow is defined as operating segment adjusted operating income after-tax less maintenance capital expenditures.


Valvoline Inc. and Consolidated Subsidiaries																	Table 5
INFORMATION BY OPERATING SEGMENT - GLOBAL PRODUCTS
(In millions - preliminary and unaudited)

		Three months ended									Year ended
		September 30									September 30
		2021			2020			2019			2021			2020			2019
Volume information
Lubricant sales (gallons)		41.2			37.9			39.0			160.9			139.1			150.3

Sales information
Sales by geographic region
North America (a)		$	297		$	252		$	259		$	1,052		$	945		$	994
Europe, Middle East, and Africa ("EMEA")		58			44			47			219			169			181
Asia Pacific		91			80			73			358			273			285
Latin America (a)		37			22			28			131			83			108
Global Products segment sales		$	483		$	398		$	407		$	1,760		$	1,470		$	1,568

Profitability information
Operating income (b)		$	65		$	85		$	76		$	298		$	284		$	269
Key items:
	Acquisition-related gain	—			—			(4)			—			—			(4)
	Business interruption expenses	—			—			—			—			—			6
Adjusted operating income (b)		65			85			72			298			284			271
Depreciation and amortization		7			6			7			29			25			25
Adjusted EBITDA (b)		$	72		$	91		$	79		$	327		$	309		$	296
Adjusted EBITDA margin (c)		14.9		%	22.9		%	19.4		%	18.6		%	21.0		%	18.9		%

Discretionary cash flow information
Adjusted operating income (b)		$	65		$	85		$	72		$	298		$	284		$	271
Income tax expense (d)		(13)			(20)			(14)			(71)			(70)			(64)
Maintenance additions to property, plant, and equipment		(7)			(5)			(6)			(14)			(12)			(10)
Discretionary free cash flow (e)		$	45		$	60		$	52		$	213		$	202		$	197

(a)	Valvoline includes the United States and Canada in its North America region. Mexico is included within the Latin America region.
(b)	Segment adjusted operating income is segment operating income adjusted for key items impacting comparability. Segment adjusted operating income is further adjusted for depreciation and amortization to determine segment adjusted EBITDA. Valvoline does not generally allocate activity below operating income to its operating segments; therefore, the table above reconciles operating income to Adjusted EBITDA.
(c)	Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by segment sales.
(d)	Income tax expense estimated using the adjusted effective tax rate for the period multiplied by operating segment adjusted operating income.
(e)	Segment discretionary free cash flow is defined as operating segment adjusted operating income after-tax less maintenance capital expenditures.


Valvoline Inc. and Consolidated Subsidiaries									Table 6
RETAIL SERVICES STORE INFORMATION
(Preliminary and unaudited)

			System-wide stores (a)
			Fourth Quarter 2021	Third Quarter 2021	Second Quarter 2021		First Quarter 2021		Fourth Quarter 2020

	Beginning of period		1,569	1,548	1,533		1,462		1,432
		Opened	21	17	13		18		29
		Acquired	7	5	3		54		2

		Closed	(3)	(1)	(1)		(1)		(1)
	End of period (b)		1,594	1,569	1,548		1,533		1,462

			Number of stores at end of period
			Fourth Quarter 2021	Third Quarter 2021	Second Quarter 2021		First Quarter 2021		Fourth Quarter 2020

	Company-operated		719	698	673		663		584
	Franchised (b)		875	871	875		870		878

















					September 30
					2021		2020		2019
	System-wide store count (a) (b)				1,594		1,462		1,385
	Year-over-year growth				9	%	6	%	12	%

(a)		System-wide store count includes franchised service center stores. Valvoline franchises are 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.


Valvoline Inc. and Consolidated Subsidiaries								Table 7
RECONCILIATION OF NON-GAAP DATA - NET INCOME AND DILUTED EARNINGS PER SHARE
(In millions, except per share amounts - preliminary and unaudited)

		Three months ended				Year ended
		September 30				September 30
		2021		2020		2021		2020

Reported net income		$	168	$	122	$	420	$	317
Adjustments:
	Net pension and other postretirement plan income	(85)		(32)		(126)		(59)
	Net legacy and separation-related income	(26)		(30)		(24)		(30)
	LIFO charge (credit)	15		(3)		41		(15)
	Debt extinguishment and modification costs	—		—		36		19
	Business interruption recovery	—		(2)		(3)		(2)
	Compensated absences benefits change	—		(11)		—		(11)
	Acquisition and divestiture-related costs	—		—		—		2
	Restructuring and related adjustments	—		(1)		—		—
	Total adjustments, pre-tax	(96)		(79)		(76)		(96)
	Income tax (expense) benefit of adjustments	18		42		13		46
	Income tax adjustments (a)	—		(2)		—		—
	Total adjustments, after tax	(78)		(39)		(63)		(50)
Adjusted net income (b)		$	90	$	83	$	357	$	267

Reported diluted earnings per share		$	0.92	$	0.66	$	2.29	$	1.69
Adjusted diluted earnings per share (c)		$	0.50	$	0.45	$	1.95	$	1.42

Weighted average diluted common shares outstanding		182		186		183		188

(a)	Income tax adjustments relate to the discrete impacts associated with tax legislation changes in the U.S. and India.
(b)	Adjusted net income is defined as net income adjusted for key items. Refer to "Use of Non-GAAP Measures" in this press release for management's definition of key items.
(c)	Adjusted diluted earnings per share is defined as earnings per diluted share calculated using adjusted net income.


Valvoline Inc. and Consolidated Subsidiaries							Table 8
RECONCILIATION OF NON-GAAP DATA - ADJUSTED EBITDA
(In millions - preliminary and unaudited)

	Three months ended				Year ended
	September 30				September 30
	2021		2020		2021		2020
Adjusted EBITDA - Valvoline
Net income	$	168	$	122	$	420	$	317
Add:
Income tax expense	40		66		123		134
Net interest and other financing expenses	19		20		111		93
Depreciation and amortization	24		18		92		66
EBITDA (a)	251		226		746		610
Key items:
Net pension and other postretirement plan income	(85)		(32)		(126)		(59)
Net legacy and separation-related income	(26)		(30)		(24)		(30)
LIFO charge (credit)	15		(3)		41		(15)
Business interruption recovery	—		(2)		(3)		(2)
Compensated absences benefits change	—		(11)		—		(11)
Acquisition and divestiture-related costs	—		—		—		2
Restructuring and related adjustments	—		(1)		—		—
Key items - subtotal	(96)		(79)		(112)		(115)
Adjusted EBITDA (a)	$	155	$	147	$	634	$	495

Segment Adjusted EBITDA
Retail Services	$	105	$	77	$	382	$	247
Global Products	72		91		327		309
Segment Adjusted EBITDA (b)	177		168		709		556
Corporate	(22)		(21)		(75)		(61)
Total Adjusted EBITDA (a)	155		147		634		495
Net interest and other financing expenses	(19)		(20)		(111)		(93)
Depreciation and amortization	(24)		(18)		(92)		(66)
Key items	96		79		112		115
Income before income taxes	$	208	$	188	$	543	$	451


(a)			EBITDA is defined as net income, plus income tax expense, net interest and other financing expenses, and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for key items, as described in "Use of Non-GAAP Measures" within this press release.
(b)			Segment adjusted EBITDA represents the operations of the Company's two operating segments, including expenses associated with each segment's utilization of indirect resources. The costs of corporate functions, in addition to certain corporate and non-operational matters, or key items, are not included in segment adjusted EBITDA. The table above reconciles segment adjusted EBITDA to consolidated pre-tax income.


Valvoline Inc. and Consolidated Subsidiaries				Table 9
RECONCILIATION OF NON-GAAP DATA - FREE CASH FLOWS
(In millions - preliminary and unaudited)

Free cash flow (a)	Year ended
	September 30
	2021			2020
Total cash flows provided by operating activities	$	404		$	372
Adjustments:
Additions to property, plant, and equipment	(144)			(151)

Free cash flow	$	260		$	221

Discretionary free cash flow (b)	Year ended
	September 30
	2021			2020
Total cash flows provided by operating activities	$	404		$	372
Adjustments:
Maintenance additions to property, plant, and equipment	(36)			(30)

Discretionary free cash flow	$	368		$	342

Free cash flow (a)	Fiscal year
	2022 Outlook
Total cash flows provided by operating activities	$	460	—	$	480
Adjustments:
Additions to property, plant, and equipment	180		—	200
Free cash flow	$	260	—	$	300


	Outlook
Operating Items
Sales growth	19	—	21%
Retail Services system-wide store additions	110	—	130
Retail Services system-wide SSS growth	9	—	12%
Adjusted EBITDA	$675	—	$700 million
Corporate Items
Adjusted effective tax rate	25	—	26%
Adjusted EPS	$2.06	—	$2.18
Capital expenditures	$180	—	$200 million
Free cash flow	$260	—	$300 million


Fiscal Year 2021
(In millions, except store count)	FY21 results		YoY growth		Growth vs. FY19
Retail Services
Segment sales	$	1,221	38	%	49	%
System-wide store sales (a)	$	1,970	30	%	39	%
System-wide SSS (a) growth	N/A		21.2	%	21.9	%
System-wide store count (a)	1,594		9	%	15	%
Operating income	$	321	54	%	57	%
Adjusted EBITDA (a)	$	382	55	%	60	%

Global Products
Lubricant sales (gallons) (a)	160.9		16	%	7	%
Segment sales	$	1,760	20	%	12	%
Operating income	$	298	5	%	11	%
Adjusted EBITDA (a)	$	327	6	%	10	%
Discretionary free cash flow (a)	$	213	5	%	8	%


(a)			Free cash flow is defined as cash flows from operating activities less capital expenditures and certain other adjustments as applicable.
(b)			Discretionary free cash flow is defined as cash flows from operating activities less maintenance capital expenditures and certain other adjustments as applicable.


			PRESS RELEASE