Valvoline Inc balance sheet
At the end of fiscal 2025, Valvoline Inc had total assets of $2.67bn and shareholders' equity of $339m. It held $51.6m in cash against $1.08bn of debt: net debt of $1.03bn.
Balance sheet
| Fiscal year | 2015Sept 2015 | 2016Sept 2016 | 2017Sept 2017 | 2018Sept 2018 | 2019Sept 2019 | 2020Sept 2020 | 2021Sept 2021 | 2022Sept 2022 | 2023Sept 2023 | 2024Sept 2024 | 2025Sept 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 0 | 172 | 201 | 96 | 159 | 640 | 123 | 23 | 409 | 68 | 52 | 84 |
| Receivables | — | 363 | 385 | 376 | 401 | 433 | 65 | 66 | 81 | 86 | 90 | 103 |
| Inventory | — | 139 | 175 | 190 | 194 | 199 | 27 | 29 | 33 | 40 | 43 | 50 |
| Total current assets | — | 730 | 790 | 725 | 797 | 1,438 | 1,037 | 1,621 | 937 | 255 | 244 | 284 |
| Goodwill | 170 | 264 | 330 | 381 | 430 | 316 | 513 | 548 | 578 | 615 | 658 | 1,190 |
| Total assets | — | 1,825 | 1,915 | 1,854 | 2,064 | 3,051 | 3,191 | 3,417 | 2,890 | 2,439 | 2,670 | 3,482 |
| Accounts payable | — | 177 | 192 | 178 | 171 | 189 | 39 | 45 | 119 | 117 | 119 | 120 |
| Total current liabilities | — | 400 | 478 | 411 | 423 | 444 | 569 | 919 | 362 | 354 | 347 | 405 |
| Short-term debt | — | 19 | 15 | 30 | 15 | 0 | 15 | 163 | 24 | 24 | 24 | 31 |
| Long-term debt | — | 724 | 1,034 | 1,292 | 1,327 | 1,962 | 1,640 | 1,525 | 1,562 | 1,070 | 1,050 | 1,571 |
| Total debt | 0 | 752 | 1,137 | 1,333 | 1,351 | 1,981 | 1,708 | 1,700 | 1,598 | 1,099 | 1,081 | 1,602 |
| Shareholders' equity | 617 | −330 | −117 | −358 | −258 | −76 | 135 | 307 | 203 | 186 | 339 | 417 |
| Net debt (negative = net cash) | 0 | 580 | 936 | 1,237 | 1,192 | 1,341 | 1,585 | 1,677 | 1,189 | 1,031 | 1,029 | 1,518 |
| Shares outstanding | — | 205m | 203m | 188m | 188m | 185m | 180m | 176m | 135m | 129m | 127m | 128m |
| Quarter | 2024 Q4Sept 2024 | 2025 Q1Dec 2024 | 2025 Q2Mar 2025 | 2025 Q3Jun 2025 | 2025 Q4Sept 2025 | 2026 Q1Dec 2025 | 2026 Q2Mar 2026 | 2026 Q3Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 86 | 85 | 86 | 90 | 90 | 99 | 93 | 103 |
| Inventory | 40 | 38 | 42 | 41 | 43 | 49 | 48 | 50 |
| Total current assets | 255 | 213 | 230 | 239 | 244 | 255 | 272 | 284 |
| Goodwill | 615 | — | — | 627 | 658 | 1,207 | 1,182 | 1,190 |
| Total assets | 2,439 | 2,350 | 2,453 | 2,562 | 2,670 | 3,402 | 3,421 | 3,482 |
| Accounts payable | 117 | 88 | 103 | 101 | 119 | 113 | 113 | 120 |
| Total current liabilities | 354 | 304 | 316 | 328 | 347 | 364 | 371 | 405 |
| Short-term debt | 24 | 24 | 24 | 24 | 24 | 31 | 31 | 31 |
| Long-term debt | 1,070 | 1,009 | 1,052 | 1,056 | 1,050 | 1,634 | 1,627 | 1,571 |
| Total debt | 1,094 | 1,033 | 1,076 | 1,080 | 1,074 | 1,665 | 1,658 | 1,602 |
| Shareholders' equity | 186 | 230 | 249 | 314 | 339 | 308 | 353 | 417 |
| Shares outstanding | 129m | 128m | 127m | 127m | 127m | 127m | 128m | 128m |
Compare with peers
- Monro, Inc. balance sheet
- Ridenow Group, Inc. balance sheet
- Americas Carmart Inc balance sheet
- Camping World Holdings, Inc. balance sheet
- Carparts.com, Inc. balance sheet
Head to head: MNRO vs VVVRDNW vs VVVCRMT vs VVV
More: Automotive Retail stocks compared, Consumer Discretionary sector, rankings of US companies