The following discussion and analysis should be read in conjunction with the
Annual Report on Form 10-K for the fiscal year ended September 30, 2020, as well
as the condensed consolidated financial statements and the accompanying Notes to
Condensed Consolidated Financial Statements included in Item 1 of Part I in this
Quarterly Report on Form 10-Q.

BUSINESS OVERVIEW



Valvoline is a worldwide marketer and supplier of engine and automotive
maintenance products and services. Established in 1866, Valvoline's heritage
spans over 150 years, during which it has developed powerful recognition across
multiple product and service channels. In addition to the iconic
Valvoline-branded passenger car motor oils and other automotive lubricant
products, Valvoline provides a wide array of lubricants used in heavy duty
equipment, as well as automotive chemicals and fluids designed to improve engine
performance and lifespan. Valvoline's premium branded product offerings enhance
its high-quality reputation and provide customers with solutions that address a
wide variety of needs.

In the United States and Canada, Valvoline's products and services are sold
through nearly 1,600 company-operated and franchised service center stores, to
retailers with over 55,000 retail outlets, and to installer customers with
approximately 15,000 locations. Valvoline also has a strong international
presence with products sold in more than 140 countries. Valvoline serves its
global customer base through its sales force and technical support organization
and leverages technology, global customer relationships, and its diverse supply
chain network to meet customer demands locally. This combination of scale and
strong local presence is critical to the Company's success.

During the third quarter of 2021, Valvoline realigned its global operations to
manage its business through two reportable segments, Retail Services and Global
Products, with certain corporate and non-operational activity presented in
Corporate to reconcile to consolidated results.

                                       22
--------------------------------------------------------------------------------

BUSINESS STRATEGY Valvoline is focused on the following key business and growth strategies in fiscal 2021:



•Aggressively growing Retail Services through organic service center expansion
and opportunistic acquisitions, while rapidly diversifying and expanding retail
service offerings and capabilities through a quick, easy and trusted customer
experience delivered by hands-on experts;

•Strengthening and maintaining the foundation in Global Products by leveraging
investments in technology and marketing to drive speed, efficiency and value
across the business and customer interactions, while increasing penetration of
Valvoline's full product portfolio;

•Accelerating Global Products market share growth through continued development of and investment in key international emerging and high value markets;



•Expanding capabilities to serve future transport vehicles by continuing to
develop relationships with electric vehicle original equipment manufacturers and
leveraging innovation in the delivery of future services and products in direct
and adjacent markets; and

•Building a strong foundation enabled by data and technology to make Valvoline easy to do business with.



RECENT DEVELOPMENTS

Valvoline has been able to substantially maintain its operations to-date and
demonstrated solid performance while managing through the effects of the
COVID-19 global pandemic. Management is unable to quantify the impact of
COVID-19 on its current results due to their breadth and variability given the
current stage and duration of the pandemic. The COVID-19 pandemic has continued
to evolve and its future impact on Valvoline will depend on a number of factors,
including and among others, the ultimate duration and severity of the pandemic
and the success of vaccinations and restrictive measures on containing the
spread and resurgences of the virus. While the Company cannot predict the
duration or the scale of the COVID-19 pandemic, or the effect it may continue to
have on Valvoline's business, results of operations, or liquidity, management
continuously monitors the situation, the sufficiency of its responses, and makes
adjustments as needed.

Valvoline has established a return-to-office protocol for its corporate
headquarters in Lexington, Kentucky, allowing employees that have been
vaccinated to voluntarily return-to-office beginning in July 2021. Many non-U.S.
office locations remain closed due to local infection rates, vaccination
availability and rates, in addition to resurgences related to the Delta variant.
Valvoline is continually monitoring the circumstances surrounding the pandemic
and following government guidelines supported by COVID-19 trend data to make
decisions regarding the opening of its offices and safety of its facilities and
operations.

THIRD FISCAL QUARTER 2021 OVERVIEW

The following were the significant events for the third fiscal quarter of 2021, each of which is discussed more fully in this Quarterly Report on Form 10-Q:



•Valvoline reported net income of $97 million and diluted earnings per share of
$0.53 in the three months ended June 30, 2021, an increase of 64% and 66%,
respectively, over the prior year period which was unfavorably impacted by the
COVID-19 pandemic.

•Valvoline realigned its global operations into the following two reportable
segments, Retail Services and Global Products, to accelerate its strategic shift
to a services-driven business.

•Retail Services sales grew 66% over the prior year driven by system-wide
same-store-sales ("SSS") growth of 40.5% and the addition of 137 net new stores
to the system from the prior year. Operating income and adjusted EBITDA
increased 120% and 107%, respectively, over the prior year primarily due to the
strong operating performance and comparisons against the unfavorable impacts
from the COVID-19 pandemic in the prior year.
                                       23
--------------------------------------------------------------------------------


•Global Products sales increased 46% over the prior year primarily attributable
to higher volumes across all regions as recovery continues from the negative
impacts of COVID-19. Operating income and adjusted EBITDA grew 16% and 17%,
respectively, over the prior year primarily due to the benefits of volume growth
that more than offset margin pressure from raw materials cost increases.

•On May 17, 2021, Valvoline's Board of Directors authorized the repurchase of up
to $300 million of the Company's common stock through September 30, 2024 (the
"2021 Share Repurchase Authorization").

•The Company returned cash to its shareholders through payment of a cash dividend of $0.125 per share during the quarter.

Use of Non-GAAP Measures



To supplement the financial measures prepared in accordance with U.S. GAAP,
certain items within this document are presented on an adjusted basis. These
non-GAAP measures, presented both on a consolidated and reportable 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
statements presented in accordance with U.S. GAAP. The financial results
presented in accordance with U.S. GAAP and reconciliations of non-GAAP measures
included within this Quarterly Report on Form 10-Q should be carefully
evaluated.

The following are the non-GAAP measures management has included and how management defines them:

•EBITDA, which management defines as net income/loss, plus income tax expense/benefit, net interest and other financing expenses, and depreciation and amortization;

•Adjusted EBITDA, which management defines as EBITDA adjusted for 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," as further described below);



•Segment adjusted EBITDA, which management defines as segment operating income
adjusted for depreciation and amortization, in addition to key items impacting
comparability;

•Free cash flow, which management defines as cash flows from operating activities less capital expenditures and certain other adjustments as applicable; and



•Discretionary free cash flow, which management defines as cash flows from
operating activities less maintenance capital expenditures and certain other
adjustments as applicable.

These measures are not prepared in accordance with U.S. GAAP and management
believes the use of non-GAAP measures on a consolidated and reportable segment
basis provides a useful supplemental presentation of Valvoline's operating
performance, enables comparison of financial trends and results between periods
where certain items may vary independent of business performance, and allows for
transparency with respect to key metrics used by management in operating the
business and measuring performance. 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. For a reconciliation of
the most comparable U.S. GAAP measures to the non-GAAP measures, refer to the
"Results of Operations" and "Financial Position, Liquidity and Capital
Resources" sections below.

Management believes EBITDA measures provide a meaningful supplemental
presentation of Valvoline's operating performance due to the depreciable assets
associated with the nature of the Company's operations and interest costs
related to Valvoline's capital structure. Adjusted EBITDA measures exclude the
impact of key items, which consist of income or expenses associated with certain
unusual, infrequent or non-operational activity not directly attributable to the
underlying business that management believes impacts the comparability of
operational results between periods. Adjusted EBITDA measures enable comparison
of financial trends and results between periods where key items may vary
independent of business performance. Key items are often related to legacy
matters or market-driven events considered by management to be outside the
comparable operational performance of the business.

                                       24
--------------------------------------------------------------------------------

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; and other matters that are non-operational or
unusual in nature. Key items also include 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, 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 are more
reflective of changes in current conditions in global financial markets (in
particular, interest rates) and are 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 EBITDA includes the costs of benefits provided to employees
for current service, including pension and other postretirement service costs.

•Changes in the 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 relating
pricing adjustments.

Details with respect to the composition of key items recognized during the respective periods presented herein are set forth below in the "EBITDA and Adjusted EBITDA" section of "Results of Operations" that follows.



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 the impact of
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. The amount of
mandatory versus discretionary expenditures can vary significantly between
periods.

Key Business Measures



Valvoline tracks its operating performance and manages its business using
certain key measures, including system-wide, company-operated and franchised
store counts and SSS, and lubricant volumes sold. Management believes these
measures are useful to evaluating and understanding Valvoline's operating
performance and should be considered as supplements to, not substitutes for,
Valvoline's sales and operating income, as determined in accordance with U.S.
GAAP.

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 service center 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
                                       25
--------------------------------------------------------------------------------

period is generally required for new store sales levels to begin to normalize.
Differences in SSS are calculated to determine the percentage change between
comparative periods. 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 revenue in its Condensed Consolidated Statements of
Comprehensive Income, management believes system-wide and franchised SSS
comparisons and store counts are useful to assess market position relative to
competitors and overall store and segment operating performance.

Management believes lubricant volumes sold in gallons by its consolidated subsidiaries is a useful measure in evaluating and understanding the operating performance of the Global Products segment. Volumes sold in other units of measure, including liters, are converted to gallons utilizing standard conversions.



RESULTS OF OPERATIONS

Consolidated review

The following table summarizes the results of the Company's operations:



                                                            Three months ended June 30                                                       Nine months ended June 30
                                                     2021                                  2020                                     2021                                      2020
(In millions)                                             % of Sales                           % of Sales                                   % of Sales                             % of Sales
Sales                                  $   792              100.0%            $ 516              100.0%            $       2,146              100.0%            $ 1,701              100.0%
Gross profit                           $   259               32.7%            $ 187               36.2%            $         734               34.2%            $   605               35.6%
Net operating expenses                 $   128               16.2%            $  99               19.2%            $         348               16.2%            $   296               17.4%
Operating income                       $   131               16.5%            $  88               17.1%            $         386               18.0%            $   309               18.2%
Net income                             $    97               12.2%            $  59               11.4%            $         252               11.7%            $   195               11.5%



Sales

Sales for the three and nine months ended June 30, 2021 increased $276 million, or 53%, and $445 million, or 26%, respectively, compared to the prior year periods. The following table provides a reconciliation of the changes:



                                                               Year over year             Year over year
                                                                   change                     change
                                                             Three months ended         Nine months ended
(In millions)                                                  June 30, 2021              June 30, 2021
Volume and mix                                              $             171          $             263

Price                                                                      67                         98

Currency exchange                                                          16                         33
Acquisitions                                                               22                         51
Change in sales                                             $             276          $             445




The increases in sales for the three and nine months ended June 30, 2021
compared to the prior year periods were primarily driven by volume improvements
across both segments, partly due to growth over the prior year impacts of the
COVID-19 pandemic when restrictions were the most severe, in addition to robust
expansion versus pre-COVID periods, demonstrating the strength of the business
and its multi-channel model. In addition to volume improvements over the prior
year, the benefits from pricing, acquisitions, currency exchange and favorable
mix from higher branded product volumes, premium oil changes and non-oil change
services contributed to the increases in sales in the three and nine months
ended June 30, 2021.

The changes to reportable segment sales and the drivers thereof are discussed in further detail in the "Reportable Segment Review" section below.


                                       26
--------------------------------------------------------------------------------

Gross profit



Gross profit increased $72 million for the three months ended June 30, 2021
compared to the prior year period, while gross profit increased $129 million for
the nine months ended June 30, 2021 compared to the nine months ended June 30,
2020. The table below provides a reconciliation of the changes:

                                                               Year over year             Year over year
                                                                   change                     change
                                                             Three months ended         Nine months ended
(In millions)                                                  June 30, 2021              June 30, 2021
Volume and mix                                              $              77          $             124

Change in LIFO reserve                                                    (24)                       (38)
Price and cost                                                              8                         18
Currency exchange                                                           5                         11
Acquisitions                                                                6                         14

Change in gross profit                                      $              72          $             129



The increases in gross profit for the three and nine months ended June 30, 2021
compared to the prior year periods were primarily driven by higher volumes in
both reportable segments from the prior year unfavorable impacts of the COVID-19
pandemic, in addition to strong growth from pre-pandemic periods. Additional
benefits from favorable mix due to higher branded product volumes, premium oil
changes and non-oil change services, in addition to acquisitions in Retail
Services, the pass-through of price increases and currency exchange were
partially offset by the effects of rising raw material costs, which enhanced the
unfavorable impact of LIFO adjustments year-over-year.

The declines in gross profit margins were primarily the result of year-over-year
changes in raw material costs, which were declining in the prior year and have
risen significantly during the current year. These changes in raw material costs
resulted in unfavorable year-over-year LIFO inventory adjustments, negatively
impacting gross profit margins to more than offset mix benefits. Margin pressure
is expected to continue in the near term as announced raw material cost
increases take effect, continue to impact LIFO inventory valuation, and lag the
pass through in pricing. The Company is in the process of executing further
pricing actions through the balance of this calendar year in response to recent
cost increases.

The changes to reportable segment gross profit and the drivers thereof are discussed in further detail in the "Reportable Segment Review" section below.

Net operating expenses



The table below provides details of the components of net operating expenses:

                                                                Three months ended June 30                                                         Nine months ended June 30
                                                        2021                                     2020                                      2021                                     2020
(In millions)                                                   % of Sales                            % of Sales                                   % of Sales                            % of Sales
Selling, general and
administrative expenses                $        136                   17.2  %       $ 106                   20.5  %       $        382                   17.8  %       $ 319                   18.8  %
Net legacy and
separation-related expenses                       1                      -  %           1                    0.2  %                  2                    0.1  %           -                      -  %
Equity and other income, net                     (9)                  (1.1) %          (8)                  (1.5) %                (36)                  (1.7) %         (23)                  (1.4) %
Net operating expenses                 $        128                   16.1  %       $  99                   19.2  %       $        348                   16.2  %       $ 296                   17.4  %



Selling, general and administrative expenses increased $30 million and $63
million in the three and nine months ended June 30, 2021, respectively, compared
to the prior year periods. The year-over-year increases were primarily related
to restrictions on advertising in place during the pandemic last year as the
Company focused on liquidity, in addition to investments to support future
growth, and to a lesser extent, unfavorable currency exchange and increased
costs from the acquisition of Retail Services stores.

                                       27
--------------------------------------------------------------------------------

Net legacy and separation-related expenses increased $2 million during the nine
months ended June 30, 2021, compared to the prior year periods primarily related
to adjustments of indemnities estimated to be due to Valvoline's former parent.

Equity and other income, net increased $1 million and $13 million for the three
and nine months ended June 30, 2021, respectively, compared to the prior year
periods. These increases were primarily driven by increased equity and royalty
income attributable to the improved performance of the Company's unconsolidated
joint ventures, in addition to insurance recoveries and an international subsidy
realized during the nine months ended June 30, 2021.

Net pension and other postretirement plan income



Net pension and other postretirement plan income for the three and nine months
ended June 30, 2021 increased $5 million and $14 million, respectively, from the
prior year periods. These increases were driven by lower interest cost and
improved asset performance as a result of the most recent annual remeasurement
of the plans.

Net interest and other financing expenses



Net interest and other financing expenses decreased $2 million during the three
months ended June 30, 2021 and increased $19 million during the nine months
ended June 30, 2021 compared to the prior year periods. The decline in the three
months ended June 30, 2021 was attributed to the decrease in borrowing activity
compared to the prior year, and the increase in the nine months ended June 30,
2021 was driven by higher debt extinguishment costs of $17 million as the
expenses associated with the current year redemption of the 2025 Notes exceeded
those incurred in connection with the extinguishment of the 2024 Notes in the
prior year.

Income tax expense

The following table summarizes income tax expense and the effective tax rate:

                                             Three months ended June 30                     Nine months ended June 30
(In millions)                                2021                   2020                    2021                   2020
Income tax expense                    $          31            $         19          $          83            $         68
Effective tax rate percentage                  24.2    %               24.4  %                24.8    %               25.9  %



The decreases in effective tax rates from the prior year periods were
principally driven by favorable discrete tax benefits in the current year. In
addition, tax reform legislation enacted in the prior year resulted in lower
current year taxes and unfavorable discrete activity in the nine months ended
June 30, 2020. Higher pre-tax earnings in the three and nine months ended June
30, 2021 more than offset these benefits resulting in increased tax expense for
the current year periods.

From a combination of statute expirations and anticipated audit settlements in
the next twelve months, Valvoline currently estimates a decrease in the range of
$25 million to $35 million in indemnity obligations due to the Company's former
parent, which is expected to include certain unrecognized tax benefits.

                                       28
--------------------------------------------------------------------------------

EBITDA and Adjusted EBITDA

The following table reconciles net income to EBITDA and Adjusted EBITDA:



                                                           Three months ended June 30            Nine months ended June 30
(In millions)                                                 2021              2020                2021               2020
Net income                                                $      97          $    59          $         252          $  195
Income tax expense                                               31               19                     83              68
Net interest and other financing expenses                        17               19                     92              73
Depreciation and amortization                                    24               17                     68              48
EBITDA                                                          169              114                    495             384
Net pension and other postretirement plan income
(a)                                                             (14)              (9)                   (41)            (27)
Net legacy and separation-related expenses                        1                1                      2               -
LIFO charge (credit)                                             17               (7)                    26             (12)
Business interruption recovery                                    -                -                     (3)              -
Acquisition and divestiture-related costs                         -                -                      -               2
Restructuring and related expenses                                -                -                      -               1
Adjusted EBITDA                                           $     173          $    99          $         479          $  348



(a)Net pension and other postretirement plan income includes remeasurement gains
and losses, when applicable, and recurring non-service pension and other
postretirement net periodic income, which consists of interest cost, expected
return on plan assets and amortization of prior service credit. Refer to Note 7
in the Notes to Condensed Consolidated Financial Statements in Item 1 of Part I
in this Quarterly Report on Form 10-Q for further details.

Adjusted EBITDA increased $74 million and $131 million for the three and nine
months ended June 30, 2021, respectively, over the prior year periods driven by
the strength of SSS growth in Retail Services and higher volumes across all
regions in Global Products as recovery continues from the negative impact of
COVID-19 during the prior year periods. In addition, benefits from recent
acquisitions in Retail Services and margin improvements due to favorable pricing
impacts were partially offset by the impact of rising raw materials costs and
higher operating expenses.

Reportable segment review During the third quarter of fiscal 2021, the Company realigned its global operations to manage its business through the following two reportable segments:



•Retail Services - services the passenger car and light truck quick lube market
in the United States and Canada with a broad array of preventive maintenance
services and capabilities performed through Valvoline's retail network of
Company-operated, independent franchise, and Express Care stores that service
vehicles with Valvoline products.

•Global Products - sells engine and automotive preventive maintenance products
in more than 140 countries to retailers, installers, and commercial customers,
including original equipment manufacturers, to service light- and heavy-duty
vehicles and equipment.

The Company's realignment brought its products business under one segment to
enhance the ability to leverage Valvoline's brand equity and product platforms
to support growth opportunities in Retail Services with vertical integration and
cash generation from the Global Products segment.

These segments represent components of the Company for which separate financial
information is available that is utilized on a regular basis by the chief
operating decision maker in allocating resources and evaluating performance of
the business. Adjusted EBITDA is the primary measure used in making these
operating decisions, which
                                       29
--------------------------------------------------------------------------------

Valvoline defines as segment operating income adjusted for depreciation and amortization and certain key items impacting comparability.



In connection with the realignment, the Company changed its allocation of
certain indirect expenses for such costs to be recognized in each segment based
on the estimated utilization of indirect resources. Costs to support corporate
functions and certain non-operational and corporate activity that is not
directly attributable to a particular segment are not included in the segment
operating results regularly utilized by the chief operating decision maker. This
activity is separately delineated within Corporate to reconcile to consolidated
results.

Results of Valvoline's reportable segments are presented based on how operations
are managed internally, including how the results are reviewed by the chief
operating decision maker. The structure and practices are specific to Valvoline;
therefore, the financial results of its reportable segments are not necessarily
comparable with similar information for other comparable companies.
Prior period segment financial information presented herein has been recast on a
basis that is consistent with the realignment of Valvoline's global operations.

Retail Services



Management believes the number of company-operated and franchised service center
stores as provided in the following tables is useful to assess the operating
performance of the Retail Services reportable segment.

                                                                                                                 System-wide stores (a)
                                                                                        Second Quarter
                                                             Third Quarter 2021              2021               First Quarter 2021          Fourth Quarter 2020          Third Quarter 2020
Beginning of period                                                1,548                        1,533                 1,462                        1,432                       1,419
Opened                                                                17                           13                    18                           29                          13
Acquired                                                               5                            3                    54                            2                           2
Closed                                                                (1)                          (1)                   (1)                          (1)                         (2)
End of period (b)                                                  1,569                        1,548                 1,533                        1,462                       1,432

                                                                                                           Number of stores at end of period
                                                                                        Second Quarter
                                                             Third Quarter 2021              2021               First Quarter 2021          Fourth Quarter 2020          Third Quarter 2020
Company-owned                                                        698                          673                   663                          584                         548
Franchised (b)                                                       871                          875                   870                          878                         884


(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)Certain franchised service center stores temporarily closed at the discretion
of the respective independent operators due to the impacts of COVID-19 and are
included in the store counts at the end of the third and fourth quarters of
fiscal 2020. As of June 30, 2020, 5 franchised service center stores were
temporarily closed and 1 was as of September 30, 2020. No service center stores
were temporarily closed as of June 30, 2021, March 31, 2021, or December 31,
2020.

The year over year change resulted in 137 net new company-operated and franchised stores as a result of 73 net openings and 64 acquired stores. Organic service center store growth was primarily related to new company-operated service center store openings and franchisee expansion in key markets.


                                       30
--------------------------------------------------------------------------------

The following table summarizes the results of the Retail Services reportable
segment:

                                                         Three months ended                         Nine months ended
                                                              June 30                                    June 30
(In millions)                                       2021                    2020               2021                   2020
Financial information
Retail Services segment sales                   $     330                $    199          $     869               $    629

Operating income (a)                            $      97                $     44          $     233               $    142
Key items                                               -                       -                  -                      -

Depreciation and amortization                          15                      10                 44                     28
Adjusted EBITDA                                 $     112                $     54          $     277               $    170

Operating income as a percentage of sales            29.4   %                22.1  %            26.8   %               22.6  %
Adjusted EBITDA margin (b)                           33.9   %                27.1  %            31.9   %               27.0  %

Same-store sales growth

Company-operated (c)                                 36.1   %                (5.2) %            20.4   %                0.3  %
Franchised (c) (d)                                   43.9   %                (9.9) %            22.5   %                0.0  %
 System-wide (c) (d)                                 40.5   %                (8.0) %            21.6   %                0.2  %

(a) Valvoline does not generally allocate activity below operating income to its operating


      segments; therefore, the table above reconciles operating income to adjusted EBITDA.
(b)   Adjusted EBITDA margin is calculated as adjusted EBITDA divided by sales.
(c)   Beginning in fiscal 2021, Valvoline determines SSS growth as sales by U.S. Retail

Services service center 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

service center 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. (d) Valvoline franchisees are distinct legal entities and Valvoline does not consolidate

the results of operations of its franchisees.





Retail Services sales increased $131 million, or 66%, for the current quarter
compared to the prior year quarter. Sales increased $240 million, or 38%, for
the nine months ended June 30, 2021 compared to the prior year period.
Continued SSS growth was driven by strong operational performance, including
increased transactions and average ticket from premiumization, non-oil change
services, pricing, and customer base expansion, while growth was also related to
lower volumes and limited travel in the prior year due to the COVID-19 pandemic.
Year-over-year unit growth of 10% through the addition of 137 net new stores
from acquisitions and new service center store openings also contributed to
sales growth.

Operating income and adjusted EBITDA increased $53 million, or 120%, and $58
million, or 107%, respectively, for the three months ended June 30, 2021
compared to the prior year period. Likewise, operating income and adjusted
EBITDA increased $91 million, or 64%, and $107 million, or 63%, respectively,
for the nine months ended June 30, 2021. These increases were primarily related
to the strong SSS performance compared to the prior year periods as described
above, as well as the addition of new stores and improved margins, which were
unfavorably impacted in the prior year due to the impacts of operating during
the most restrictive period of the COVID-19 pandemic.
                                       31
--------------------------------------------------------------------------------

Global Products



The following table summarizes the results of the Global Products reportable
segment:

                                                       Three months ended                      Nine months ended
                                                             June 30                                June 30
(In millions)                                     2021                    2020               2021              2020

Financial information
Sales by geographic region
North America (a)                             $     278                $    207          $     755          $    693
Europe, Middle East and Africa ("EMEA")              56                      34                161               125
Asia Pacific                                         96                      65                267               193
Latin America (a)                                    32                      11                 94                61
Global Products segment sales by geographic
region                                        $     462                $    317          $   1,277          $  1,072

Operating income (b)                          $      72                $     62          $     233          $    199
Key items                                             -                       -                  -                 -

Depreciation and amortization                         9                       7                 22                19
Adjusted EBITDA                               $      81                $    

69 $ 255 $ 218



Operating income as a percentage of sales          15.6   %                19.6  %            18.2  %           18.6  %
Adjusted EBITDA margin (c)                         17.5   %                21.8  %            20.0  %           20.3  %

Volume information
Lubricant sales (gallons)                          41.8                    30.5              119.7             101.2

(a) Valvoline includes the United States and Canada in its North America region. Mexico

is included within the Latin America region. (b) 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 sales.





Global Products sales increased $145 million, or 46%, and $205 million, or 19%,
for the three and nine months ended June 30, 2021 compared to the prior year
periods. The increase in sales is due to volume growth across all regions, both
as recovery continues from the negative prior year impacts of the pandemic and
as increased marketing efforts drove growth from the pre-COVID-19 periods. In
addition, the pass-through of cost increases, currency exchange, and branded
product mix further contributed to the increases in sales.

Operating income and adjusted EBITDA increased $10 million, or 16%, and $12
million, or 17%, respectively, for the three months ended June 30, 2021 compared
to the prior year period. Additionally, operating income and adjusted EBITDA
improved $34 million, or 17%, and $37 million, or 17%, respectively, for the
nine months ended June 30, 2021. The increases in operating income and adjusted
EBITDA were primarily due to strong performance as sales growth was driven by
higher volumes across all regions. In addition, favorable currency exchange and
product mix benefits contributed to results in the current year. These benefits
were partially offset by higher operating expenses driven by increases in
advertising and other investments to support growth, in addition to the
near-term impact of unfavorable price-cost lag, as the pass through to pricing
continues to lag behind raw material cost increases. Operating income and
adjusted EBITDA also benefited from increased contributions from unconsolidated
joint ventures during the nine months ended June 30, 2021.

                                       32
--------------------------------------------------------------------------------

FINANCIAL POSITION, LIQUIDITY AND CAPITAL RESOURCES

Overview



The Company closely manages its liquidity and capital resources. Valvoline's
liquidity requirements depend on key variables, including the level of
investment needed to support business strategies, the performance of the
business, capital expenditures, borrowing arrangements, and working capital
management. Capital expenditures, acquisitions, share repurchases, and dividend
payments are components of the Company's cash flow and capital management
strategy, which to a large extent, can be adjusted in response to economic and
other changes in the business environment. The Company has a disciplined
approach to capital allocation, which focuses on investing in key priorities
that support Valvoline's business and growth strategies and returning capital to
shareholders, while funding ongoing operations.

Cash flows

Valvoline's cash flows as reflected in the Condensed Consolidated Statements of Cash Flows are summarized as follows for the nine months ended June 30:



(In millions)                                                         2021                 2020
Cash, cash equivalents, and restricted cash - beginning of
period                                                           $       761          $       159

Cash provided by (used in):
Operating activities                                                     296                  271
Investing activities                                                    (351)                (143)
Financing activities                                                    (483)                 465

Effect of currency exchange rate changes on cash, cash equivalents, and restricted cash

                                           5                   (1)

(Decrease) increase in cash, cash equivalents, and restricted cash

                                                         (533)                 592

Cash, cash equivalents, and restricted cash - end of
period                                                           $       228          $       751



Operating activities

The increase in cash flows provided by operating activities for the nine months
ended June 30, 2021 compared to the prior year was primarily due to higher cash
earnings, partially offset by increased tax and interest payments and
unfavorable changes in working capital, which included the effects of factoring
$59 million of receivables in the prior year.

Investing activities



The increase in cash flows used in investing activities for the nine months
ended June 30, 2021 compared to the prior year was primarily due to increased
investments in Retail Services growth through the expansion of its store network
via acquisition and new company-operated service center stores. During the nine
months ended June 30, 2021, Valvoline invested nearly $330 million in Retail
Services through the acquisition and opening of 107 and 21 company-operated
service center stores, respectively, which compared to 21 and 14, respectively,
in the prior year period when the Company focused on cash preservation during
the pandemic. These increased investments are expected to continue driving
growth and transforming the business model and were partially offset by
franchisee repayments of COVID-19 relief loans extended in the prior year, in
addition to proceeds from the sale of service center stores to franchisees.

Valvoline has invested $106 million in capital expenditures in the nine months
ended June 30, 2021 and is currently forecasting approximately $160 million to
$170 million for fiscal 2021. The majority of the capital investments to-date
have been focused on service center store growth in the Retail Services segment,
with maintenance capital representing less than 1% of year-to-date sales.



                                       33
--------------------------------------------------------------------------------

Financing activities

The increase in cash flows used in financing activities was primarily due to:



•Returning $45 million more in cash to shareholders through increased share
repurchases and dividends in the current year. These increases were due to share
repurchase activity being resumed following the suspension in the prior year to
preserve liquidity at the onset of the pandemic, and the 11% increase in the
dividend rate in the current year.

•Increasing net repayments on borrowings in the current year where the net
proceeds from the $535 million 2031 Notes and cash and cash equivalents were
used to redeem the $800 million 2025 Notes, and the prior year net proceeds
primarily related to the issuance of the $600 million 2030 Notes.

Free cash flow



The following tables set forth free cash flow and discretionary free cash flow
and reconciles cash flows from operating activities to both measures. Refer to
the "Use of Non-GAAP Measures" section included above in this Item 2 for
additional information regarding these measures.

                                                            Nine months 

ended June 30


 (In millions)                                                   2021                  2020

Cash flows provided by operating activities $ 296

$ 271



 Additions to property, plant and equipment                  (106)                      (94)
 Free cash flow                                     $         190                     $ 177



As of June 30, 2021, working capital (current assets minus current liabilities,
excluding long-term debt due within one year) was $511 million compared to $994
million as of September 30, 2020. Liquid assets (cash, cash equivalents, and
receivables) were 141% of current liabilities as of June 30, 2021 and 269% at
September 30, 2020. The decrease in working capital is primarily driven by cash
and cash equivalents utilized to fund investments in Retail Services expansion
through acquisition along with the redemption of the 2025 Notes.

Discretionary free cash flow

                                                                        Nine months ended June 30
(In millions)                                                           2021                  2020
Cash flows provided by operating activities                       $         

296 $ 271



Maintenance additions to property, plant and equipment                      (21)                 (19)
Discretionary free cash flow                                      $         275          $       252

Discretionary free cash flow increased $23 million, or 9%, over the prior year period driven by strong contributions from operating performance and the relatively low maintenance capital of both Retail Services and Global Products.

Debt



As of June 30, 2021 and September 30, 2020, the Company had long-term debt
(including the current portion and debt issuance costs and discounts) of $1.7
billion and $2.0 billion, respectively, comprised of loans and revolving
facilities. Approximately 87% of Valvoline's outstanding borrowings, inclusive
of its interest rate swap agreements, had fixed rates as of June 30, 2021.

In January 2021, the Company completed the issuance of the 2031 Notes and used
the net proceeds of $528 million, together with cash and cash equivalents on
hand, to fully redeem the 2025 Notes, with a total aggregate redemption price of
$840 million. The combination of these transactions reduced Valvoline's gross
leverage and cost of capital and lowers ongoing interest expense.

                                       34
--------------------------------------------------------------------------------

In April 2021, Valvoline amended the Trade Receivables Facility to extend its
maturity to April 2024 and modify the eligibility requirements for certain
receivables. The amendment also reduces the minimum required borrowing to the
lesser of (i) 33 percent of the total facility limit or (ii) the borrowing base
from the availability of eligible receivables, in addition to permitting up to a
30 consecutive day annual exemption from this requirement. Other relevant terms
and conditions of Trade Receivables Facility were substantially unchanged under
this amendment.

Valvoline was in compliance with all covenants of its debt obligations as of
June 30, 2021 and had a combined total of $586 million of remaining borrowing
capacity under its Revolver and Trade Receivables Facility. Credit facilities in
place in China had approximately $25 million of combined borrowing capacity
remaining, $23 million under the China Working Capital Facility and $2 million
under the China Construction Facility. Refer to Note 5 of the Notes to Condensed
Consolidated Financial Statements for additional details regarding the Company's
debt instruments.

Dividend payments and share repurchases



During the nine months ended June 30, 2021, the Company paid cash dividends of
$0.375 per common share for $69 million and repurchased over 4 million shares of
its common stock for $100 million to complete the Board of Directors
authorization on November 12, 2020 to repurchase up to $100 million of common
stock through September 30, 2021. The Company did not repurchase any shares of
its common stock during the three months ended June 30, 2021 pursuant to the
2021 Share Repurchase Authorization.

The Company repurchased approximately 0.4 million shares of Valvoline common
stock for $11 million during July 2021 pursuant to the 2021 Share Repurchase
Authorization, resulting in $289 million of authorization remaining. On July 19,
2021, the Board of Directors of Valvoline declared a quarterly cash dividend of
$0.125 per share of Valvoline common stock. The dividend is payable on September
15, 2021 to shareholders of record on August 30, 2021.

Dividends and share repurchases are part of a broader capital allocation
framework to deliver value to shareholders by first driving growth in the
business, organically and through acquisitions, and then returning excess cash
to shareholders through dividends and share repurchases. Future declarations of
quarterly dividends are subject to approval by the Board and may be adjusted as
business needs or market conditions change, while the timing and amount of any
future share repurchases will be based on the level of Valvoline's liquidity,
general business and market conditions and other factors, including alternative
investment opportunities.

Off-balance sheet arrangements



As of June 30, 2021, Valvoline has no contractual obligations that are
reasonably likely to have a material effect on the Company's condensed
consolidated financial statements that are not fully recorded within the
Condensed Consolidated Balance Sheets or fully disclosed in the Notes to
Condensed Consolidated Financial Statements in Item I of Part I of this
Quarterly Report on Form 10-Q. As part of Valvoline's normal course of business,
it is a party to certain financial guarantees and other commitments, and while
these arrangements involve elements of performance and credit risk, such risk is
not currently considered reasonably likely to have a material effect on the
Company's condensed consolidated financial statements. The possibility that
Valvoline would have to make actual cash expenditures in connection with these
obligations is largely dependent on the performance of the party whose
obligations Valvoline guarantees, or the occurrence of future events.

Summary



As of June 30, 2021, cash and cash equivalents totaled $226 million, total debt
was $1.7 billion, and total remaining borrowing capacity was $586 million.
Valvoline's ability to generate positive cash flows from operations is dependent
on general economic conditions, the competitive environment in the industry, and
is subject to the business and other risk factors described in Item 1A of Part
II of this Quarterly Report on Form 10-Q and Item 1A of the Annual Report on
Form 10-K for the year ended September 30, 2020. If the Company is unable to
generate sufficient cash flows from operations, or otherwise comply with the
terms of its credit facilities, Valvoline may be required to seek additional
financing alternatives.

Management believes that the Company has sufficient liquidity based on its current cash and cash equivalents position, cash generated from business operations, and existing financing to meet its required pension and other


                                       35
--------------------------------------------------------------------------------

postretirement plan contributions, debt servicing obligations, tax-related and
other contractual commitments, and operating requirements for the next twelve
months.

NEW ACCOUNTING PRONOUNCEMENTS



For a discussion and analysis of recently issued accounting pronouncements and
the impacts on Valvoline, refer to Note 1 in the Notes to Condensed Consolidated
Financial Statements in Item 1 of Part I of this Quarterly Report on Form 10-Q.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES



The Company's critical accounting policies and estimates are discussed in detail
in Item 7 of Part II in Valvoline's Annual Report on Form 10-K for the fiscal
year ended September 30, 2020. Management reassessed the critical accounting
policies as disclosed in the Annual Report on Form 10-K and determined there
were no changes to critical accounting policies and estimates in the nine months
ended June 30, 2021.

© Edgar Online, source Glimpses