Stock Scorer

Valvoline Inc. (VVV)

Every figure this model derived for VVV, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 271,200,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 84,200,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 284,400,000 AssetsCurrent 2026-06-30
current liabilities 405,400,000 LiabilitiesCurrent 2026-06-30
equity 416,700,000 StockholdersEquity 2026-06-30
interest expense 74,000,000 InterestAndDebtExpense 2025-09-30
ocf 406,500,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,964,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 12,400,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up VVV on one particular measure came for.

RatioValue
cash operating margin21.3
current ratio0.7
current ratio reported0.7
dilution pct-1.83
ebit cagr8.68
ebit yoy-31.59
ev ebit17.96
ev owner earnings43.98
ev sales2.75
fcf margin6.89
growth cv0.65
interest cover4.07
net debt ebitda3.88
operating margin15.33
owner earnings margin6.26
revenue growth16.08
revenue growth per share18.24
roic11.95
rule of 4031.4
sbc pct revenue0.63

Everything else this filing tags

400 more elements from VVV's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets3,481,600,0002026-06-30 78USD
LiabilitiesAndStockholdersEquity3,481,600,0002026-06-30 78USD
AssetsNoncurrent3,197,200,0002026-06-30 78USD
LiabilitiesNoncurrent2,659,500,0002026-06-30 78USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateBenefitObligation2,381,000,0002017-09-30 2USD
Revenues2,285,000,0002018-09-30 42USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets2,081,000,0002017-09-30 2USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization1,707,000,0002025-09-30 2USD
DebtLongtermAndShorttermCombinedAmount1,657,700,0002026-03-31 76USD
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsAccumulatedBenefitObligation1,607,000,0002021-09-30 8USD
LongTermDebt1,602,000,0002026-06-30 2USD
DefinedBenefitPlanBenefitObligation1,600,000,0002024-09-30 10USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation1,593,000,0002021-09-30 10USD
LongTermDebtNoncurrent1,570,900,0002026-06-30 78USD
CostOfRevenue1,479,000,0002018-09-30 34USD
PropertyPlantAndEquipmentGross1,450,400,0002024-09-30 22USD
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsPlanAssets1,386,000,0002021-09-30 8USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets1,374,000,0002021-09-30 10USD
IntangibleAssetsNetIncludingGoodwill1,283,300,0002026-06-30 78USD
PropertyPlantAndEquipmentNet1,280,700,0002026-06-30 66USD
Goodwill1,189,800,0002026-06-30 67USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1,134,600,0002025-09-30 12USD
DebtInstrumentCarryingAmount1,080,600,0002025-09-30 15USD
CostOfGoodsAndServicesSold935,800,0002026-06-30 101USD
NetCashProvidedByUsedInInvestingActivities-761,300,0002026-06-30 87USD
ProceedsFromIssuanceOfDebt755,000,0002026-06-30 56USD
StockIssuedDuringPeriodValueNewIssues712,000,0002016-09-30 2USD
LongTermDebtFairValue690,000,0002017-06-30 6USD
PaymentsToAcquireBusinessesNetOfCashAcquired652,500,0002026-06-30 87USD
GrossProfit574,400,0002026-06-30 159USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization572,400,0002025-09-30 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments543,000,0002021-09-30 55USD
GoodwillAcquiredDuringPeriod536,200,0002026-06-30 38USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive535,000,0002025-09-30 9USD
OtherLiabilitiesNoncurrent532,400,0002026-06-30 78USD
NetCashProvidedByUsedInFinancingActivities509,500,0002026-06-30 87USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree498,000,0002025-09-30 9USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment491,700,0002024-09-30 22USD
RepaymentsOfLongTermDebt475,000,0002020-03-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDue466,300,0002025-09-30 9USD
OperatingLeaseRightOfUseAsset401,400,0002026-06-30 54USD
CommonStockSharesAuthorized400,000,0002026-06-30 78shares
StockRepurchaseProgramAuthorizedAmount1400,000,0002024-07-31 4USD
RepaymentsOfSeniorDebt394,000,0002020-02-25 2USD
DeferredTaxAssetsLiabilitiesNetNoncurrent393,000,0002017-03-31 4USD
OperatingLeaseLiabilityNoncurrent377,300,0002026-06-30 54USD
SalesDiscountsGoods360,000,0002017-09-30 3USD
AccountsReceivableGrossCurrent358,000,0002020-03-31 28USD
RetainedEarningsAccumulatedDeficit350,100,0002026-06-30 82USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments350,000,0002024-09-30 3USD
OperatingLeaseLiability348,900,0002025-09-30 9USD
FinanceLeaseLiabilityPaymentsDue333,500,0002025-09-30 9USD
DeferredIncomeTaxLiabilities313,600,0002025-09-30 18USD
InventoryFinishedGoods311,000,0002022-06-30 46USD
EquityMethodInvestmentSummarizedFinancialInformationRevenue309,000,0002019-09-30 9USD
SellingGeneralAndAdministrativeExpense308,500,0002026-06-30 127USD
FinanceLeaseRightOfUseAsset291,200,0002025-09-30 26USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations284,600,0002026-06-30 36USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic281,400,0002025-09-30 27USD
DerivativeNotionalAmount275,000,0002022-09-30 1USD
OperatingLeasesFutureMinimumPaymentsDue267,000,0002019-09-30 7USD
AccruedLiabilitiesCurrent254,500,0002026-06-30 78USD
FinanceLeaseLiability244,500,0002025-09-30 10USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive232,300,0002025-09-30 8USD
OtherAssetsNoncurrent231,800,0002026-06-30 78USD
FinanceLeaseLiabilityNoncurrent229,300,0002025-09-30 25USD
OperatingIncomeLoss216,500,0002026-06-30 167USD
RepaymentsOfDebt214,700,0002026-06-30 74USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1211,500,0002023-09-30 2USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted205,000,0002017-03-31 6shares
AlternativeInvestment201,400,0002025-09-30 8USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-201,100,0002025-09-30 30USD
DeferredTaxAssetsNet196,600,0002025-09-30 18USD
FiniteLivedIntangibleAssetsGross196,600,0002026-06-30 39USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment196,000,0002025-09-30 18USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive193,800,0002025-09-30 8USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent178,900,0002026-06-30 78USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest139,100,0002026-06-30 129USD
WeightedAverageNumberOfDilutedSharesOutstanding128,300,0002026-06-30 127shares
WeightedAverageNumberOfSharesOutstandingBasic127,800,0002026-06-30 127shares
CommonStockSharesIssued127,600,0002026-06-30 78shares
CommonStockSharesOutstanding127,600,0002026-06-30 78shares
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets123,000,0002019-09-30 6USD
ProceedsFromDivestitureOfBusinesses121,000,0002025-09-30 18USD
OperatingLeasesFutureMinimumPaymentsDueThereafter120,000,0002019-09-30 7USD
AccountsPayableCurrent119,800,0002026-06-30 78USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount117,400,0002025-09-30 9USD
AssetsNet-117,000,0002017-09-30 2USD
DeferredTaxLiabilities117,000,0002025-09-30 7USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-112,900,0002025-09-30 30USD
Depreciation104,900,0002025-09-30 27USD
FiniteLivedIntangibleAssetsAccumulatedAmortization103,100,0002026-06-30 39USD
ReceivablesNetCurrent102,800,0002026-06-30 50USD
FiniteLivedIntangibleAssetsNet93,500,0002026-06-30 36USD
AccountsReceivableNetCurrent89,600,0002025-09-30 44USD
FinanceLeaseLiabilityUndiscountedExcessAmount89,000,0002025-09-30 9USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents84,200,0002026-06-30 120USD
InventoryLIFOReserve-84,000,0002022-06-30 46USD
DeferredIncomeTaxAssetsNet82,200,0002022-12-31 48USD
InvestmentIncomeNet-81,100,0002026-06-30 34USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization79,300,0002025-09-30 12USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount79,000,0002017-09-30 1USD
InventoryWorkInProcessAndRawMaterials79,000,0002022-06-30 46USD
IncomeLossFromContinuingOperations78,100,0002026-06-30 60USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit-78,000,0002019-09-30 4USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities77,000,0002019-09-30 6USD
NetIncomeLoss76,500,0002026-06-30 215USD
ProceedsFromShortTermDebt75,000,0002017-06-30 6USD
AdvertisingExpense74,300,0002025-09-30 27USD
DueToRelatedPartiesNoncurrent74,000,0002017-09-30 2USD
ComprehensiveIncomeNetOfTax72,900,0002026-06-30 127USD
LeaseCost72,400,0002025-09-30 16USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateDeferredTaxAssetProvisionalIncomeTaxExpense71,000,0002018-09-30 1USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability69,100,0002025-09-30 16USD
EquityMethodInvestmentSummarizedFinancialInformationEquity-67,000,0002019-09-30 6USD
BusinessCombinationConsiderationTransferred165,500,0002025-09-30 62USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet65,500,0002025-09-30 62USD
PaymentsToAcquireBusinessesGross65,300,0002025-09-30 12USD
CapitalExpendituresIncurredButNotYetPaid64,200,0002025-09-30 19USD
AdditionalPaidInCapital63,700,0002026-06-30 78USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested63,600,0002026-06-30 10USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate61,400,0002025-09-30 27USD
IncomeTaxExpenseBenefit61,000,0002026-06-30 139USD
DeferredTaxAssetsLiabilitiesNet60,500,0002022-09-30 14USD
EquityMethodInvestmentSummarizedFinancialInformationIncomeLossFromContinuingOperationsBeforeExtraordinaryItems59,000,0002019-09-30 9USD
DeferredIncomeTaxLiabilitiesNet58,000,0002022-06-30 14USD
ContractWithCustomerRightToRecoverProduct57,000,0002018-09-30 2USD
InterestPaidNet56,100,0002025-09-30 24USD
OtherSundryLiabilitiesCurrent55,000,0002017-09-30 2USD
CustomerRefundLiabilityCurrent54,000,0002017-09-30 2USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths51,500,0002025-09-30 9USD
InventoryNet50,400,0002026-06-30 82USD
OperatingLeaseCost50,300,0002025-09-30 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo49,700,0002025-09-30 9USD
EquityMethodInvestments48,000,0002022-06-30 47USD
OperatingLeasePayments47,300,0002025-09-30 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree47,100,0002025-09-30 9USD
PrepaidExpenseAndOtherAssetsCurrent47,000,0002026-06-30 64USD
UndistributedEarningsOfForeignSubsidiaries45,000,0002017-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour44,300,0002025-09-30 9USD
IncomeTaxesPaid44,000,0002020-09-30 12USD
GainLossOnSaleOfBusiness-43,600,0002026-06-30 18USD
OtherOperatingIncomeExpenseNet-43,200,0002026-06-30 108USD
IncreaseDecreaseInOtherOperatingCapitalNet-42,600,0002026-06-30 87USD
RetainedEarningsUndistributedEarningsFromEquityMethodInvestees42,000,0002021-09-30 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive41,400,0002025-09-30 8USD
PaymentsOfStockIssuanceCosts40,000,0002016-09-30 2USD
PreferredStockSharesAuthorized40,000,0002026-06-30 78shares
CurrentIncomeTaxExpenseBenefit39,200,0002025-09-30 27USD
DeferredIncomeTaxExpenseBenefit38,300,0002025-09-30 27USD
IncreaseDecreaseInDeferredIncomeTaxes-38,300,0002025-09-30 53USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits37,600,0002025-09-30 18USD
CapitalizedComputerSoftwareNet37,500,0002025-09-30 7USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability36,400,0002025-09-30 16USD
OperatingLeasesFutureMinimumPaymentsDueCurrent36,000,0002019-09-30 7USD
IncomeTaxesPaidNet35,800,0002025-09-30 15USD
InterestPaid35,000,0002017-09-30 3USD
NotesAndLoansReceivableNetNoncurrent35,000,0002017-09-30 2USD
OperatingLeasesRentExpenseMinimumRentals34,000,0002019-09-30 9USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets33,600,0002025-09-30 18USD
OperatingLeaseLiabilityCurrent33,600,0002025-09-30 14USD
UnrecognizedTaxBenefits32,800,0002025-09-30 39USD
GuaranteeObligationsMaximumExposure32,800,0002024-09-30 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect32,600,0002026-06-30 67USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears32,000,0002019-09-30 7USD
DeferredFederalIncomeTaxExpenseBenefit31,500,0002025-09-30 27USD
LongTermDebtCurrent31,100,0002026-06-30 78USD
OperatingLeasesRentExpenseNet31,000,0002019-09-30 9USD
DeferredTaxAssetsTaxDeferredExpense30,000,0002021-09-30 3USD
MarketableSecuritiesNoncurrent30,000,0002017-09-30 2USD
InvestmentOwnedForeignCurrencyContractReportingCurrencyAmountCurrentValue29,700,0002023-09-30 9USD
DefinedBenefitPlanNetPeriodicBenefitCost-29,000,0002018-06-30 15USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears29,000,0002019-09-30 7USD
FinanceLeaseLiabilityPaymentsDueYearThree28,200,0002025-09-30 9USD
FinanceLeaseLiabilityPaymentsDueYearFive28,000,0002025-09-30 8USD
FinanceLeaseLiabilityPaymentsDueYearTwo28,000,0002025-09-30 9USD
FranchiseRevenue28,000,0002017-09-30 3USD
FinanceLeaseLiabilityPaymentsDueYearFour27,900,0002025-09-30 9USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths27,600,0002025-09-30 9USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears27,000,0002019-09-30 7USD
DefinedBenefitPlanActuarialGainLoss-26,600,0002025-09-30 39USD
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals26,000,0002019-09-30 3USD
OtherAssetsCurrent26,000,0002018-06-30 14USD
ContractualObligation25,200,0002025-09-30 2USD
CapitalLeaseObligationsNoncurrent25,000,0002017-09-30 2USD
OtherDepreciationAndAmortization25,000,0002021-12-31 2USD
CurrentFederalTaxExpenseBenefit24,500,0002025-09-30 27USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease24,400,0002023-06-30 2USD
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss24,000,0002019-09-30 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths23,800,0002025-09-30 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo23,800,0002025-09-30 9USD
AccruedBonusesCurrent23,000,0002017-09-30 2USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets23,000,0002019-09-30 6USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears23,000,0002019-09-30 7USD
PrepaidTaxes22,300,0002025-09-30 2USD
DividendsCommonStock21,800,0002023-09-30 3USD
OtherOperatingIncome21,000,0002018-03-31 19USD
EmployeeRelatedLiabilitiesCurrent20,500,0002025-09-30 2USD
AccruedVacationCurrent20,000,0002017-09-30 2USD
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities20,000,0002017-09-30 2USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet19,000,0002026-06-30 79USD
ExtinguishmentOfDebtAmount19,000,0002020-03-31 1USD
IncomeTaxReconciliationTaxCreditsForeign19,000,0002018-09-30 4USD
FinanceLeaseRightOfUseAssetAmortization17,700,0002025-09-30 16USD
ProceedsFromCollectionOfLoansReceivable17,700,0002026-06-30 7USD
SelfInsuranceReserveNoncurrent17,000,0002017-09-30 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation16,600,0002025-09-30 18USD
ShareRepurchaseProgramExciseTax16,400,0002025-09-30 6USD
ProceedsFromPaymentsForOtherFinancingActivities-16,300,0002026-06-30 78USD
PaymentsToAcquireLoansReceivable16,300,0002026-06-30 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths16,200,0002026-06-30 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo16,100,0002026-06-30 17USD
InvestmentIncomeInterest15,900,0002024-09-30 2USD
EmployeeRelatedLiabilitiesCurrentAndNoncurrent15,800,0002024-09-30 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear15,600,0002026-06-30 6USD
DefinedContributionPlanCostRecognized15,200,0002025-09-30 27USD
FinanceLeaseLiabilityCurrent15,200,0002025-09-30 22USD
IncomeLossFromEquityMethodInvestments15,000,0002021-09-30 27USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes15,000,0002025-09-30 27USD
PaymentsToAcquireInterestInJointVenture15,000,0002018-09-30 4USD
ResearchAndDevelopmentExpense15,000,0002021-09-30 14USD
DeferredTaxAssetsOther14,500,0002025-09-30 18USD
PaymentsOfDebtIssuanceCosts14,500,0002026-06-30 24USD
DeferredCompensationLiabilityClassifiedNoncurrent14,000,0002017-09-30 2USD
EquityMethodInvestmentDividendsOrDistributions14,000,0002021-09-30 27USD
MinorityInterestDecreaseFromRedemptions14,000,0002018-09-30 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree13,800,0002026-06-30 17USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCapitalLeaseObligation13,500,0002025-09-30 41USD
OtherIncome13,000,0002017-09-30 3USD
FinanceLeasePrincipalPayments12,200,0002025-09-30 17USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour12,200,0002026-06-30 17USD
AllocatedShareBasedCompensationExpense12,000,0002024-09-30 33USD
OtherAssetsMiscellaneousNoncurrent12,000,0002017-09-30 2USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentBeforeTaxPortionAttributableToParent12,000,0002017-09-30 12USD
AmortizationOfIntangibleAssets11,900,0002026-06-30 19USD
CurrentStateAndLocalTaxExpenseBenefit11,700,0002025-09-30 27USD
FinanceLeaseInterestExpense11,600,0002025-09-30 16USD
FinanceLeaseInterestPaymentOnLiability11,600,0002025-09-30 16USD
IncreaseDecreaseInNotesReceivables-11,200,0002022-09-30 20USD
CustomerFunds11,000,0002017-09-30 2USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear11,000,0002020-06-30 1USD
OtherComprehensiveIncomeLossNetOfTax-11,000,0002018-09-30 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign10,900,0002025-09-30 27USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive10,700,0002025-09-30 14USD
SubleaseIncome10,400,0002025-09-30 16USD
AccruedSalariesCurrent10,000,0002017-09-30 2USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate10,000,0002018-09-30 3USD
AllocatedShareBasedCompensationExpenseNetOfTax9,000,0002024-09-30 23USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent9,000,0002017-09-30 12USD
OtherSundryLiabilitiesNoncurrent9,000,0002017-09-30 2USD
NotesReceivableGross8,500,0002025-09-30 14USD
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments8,000,0002016-12-31 2USD
ProceedsFromDebtNetOfIssuanceCosts7,100,0002021-09-30 30USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch7,000,0002017-09-30 1USD
DefinedBenefitPlanServiceCost7,000,0002016-06-30 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive7,000,0002020-09-30 1USD
InterestPayableCurrent7,000,0002017-09-30 2USD
NotesAndLoansReceivableGrossCurrent7,000,0002026-06-30 28USD
CapitalizedComputerSoftwareAmortization16,600,0002025-09-30 9USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued6,500,0002025-09-30 18USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment6,400,0002025-09-30 62USD
IncomeTaxReconciliationDispositionOfBusiness6,300,0002026-06-30 4USD
OtherNoncashIncomeExpense-6,100,0002026-06-30 70USD
AccrualForTaxesOtherThanIncomeTaxesCurrent6,000,0002017-09-30 2USD
AllowanceForDoubtfulAccountsReceivableCurrent6,000,0002020-03-31 28USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals6,000,0002017-09-30 2USD
DueFromAffiliateCurrent6,000,0002019-09-30 4USD
OffMarketLeaseUnfavorable6,000,0002017-09-30 2USD
InventoryLIFOReservePeriodCharge6,000,0002021-12-31 2USD
PaymentsForProceedsFromShortTermInvestments-6,000,0002025-06-30 8USD
DeferredStateAndLocalIncomeTaxExpenseBenefit5,800,0002025-09-30 27USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal5,700,0002025-09-30 18USD
IncomeTaxReconciliationNondeductibleExpense5,600,0002025-12-31 28USD
PaymentsForProceedsFromLoansReceivable5,600,0002025-06-30 2USD
DeferredRentCredit5,000,0002019-09-30 2USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign5,000,0002017-09-30 1USD
OperatingLeasesRentExpenseSubleaseRentals15,000,0002019-09-30 9USD
DeferredTaxAssetsValuationAllowance4,800,0002025-09-30 18USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther4,600,0002025-09-30 24USD
LongTermAccountsNotesAndLoansReceivableNetNoncurrent4,500,0002026-06-30 40USD
PaymentsToAcquireShortTermInvestments4,500,0002026-03-31 5USD
IncreaseDecreaseInInventories4,300,0002026-06-30 87USD
IncomeTaxReconciliationNondeductibleExpenseOther4,300,0002026-06-30 2USD
HostingArrangementServiceContractImplementationCostCapitalizedBeforeAccumulatedAmortization4,000,0002019-09-30 2USD
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent4,000,0002017-09-30 12USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense4,000,0002018-09-30 1USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-4,000,0002017-09-30 1USD
NetPeriodicDefinedBenefitsExpenseReversalOfExpenseExcludingServiceCostComponent-3,700,0002026-06-30 115USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-3,600,0002026-06-30 163USD
PaymentsToAcquireInvestments3,500,0002024-09-30 8USD
ContractWithCustomerRefundLiabilityCurrent3,400,0002024-09-30 13USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit3,400,0002026-06-30 21USD
GoodwillPurchaseAccountingAdjustments-3,400,0002026-06-30 2USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic3,200,0002025-09-30 6USD
VariableLeaseCost3,200,0002025-09-30 16USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities3,100,0002025-06-30 26USD
IncreaseDecreaseInAccountsReceivable3,100,0002025-09-30 49USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue3,000,0002021-06-30 26USD
CashAndCashEquivalentsPeriodIncreaseDecrease3,000,0002018-12-31 20USD
CurrentForeignTaxExpenseBenefit3,000,0002025-09-30 27USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense3,000,0002024-09-30 23USD
ForeignCurrencyTransactionGainLossBeforeTax-3,000,0002018-06-30 4USD
InventoryValuationReserves3,000,0002019-06-30 22USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent-3,000,0002017-09-30 12USD
OciBeforeReclassificationsBeforeTaxAttributableToParent-3,000,0002025-09-30 2USD
ProceedsFromCollectionOfNotesReceivable2,700,0002021-09-30 2USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-2,400,0002026-06-30 139USD
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables2,300,0002026-06-30 50USD
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent2,100,0002025-09-30 2USD
AmortizationOfFinancingCosts2,000,0002018-06-30 15USD
AmortizationOfFinancingCostsAndDiscounts2,000,0002019-06-30 9USD
DeferredTaxLiabilitiesNoncurrent2,000,0002017-03-31 4USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities2,000,0002019-09-30 6USD
IncomeTaxReconciliationNondeductibleExpenseRestructuringCharges2,000,0002017-09-30 1USD
OperatingLeasesRentExpenseContingentRentals2,000,0002019-09-30 9USD
OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent2,000,0002017-09-30 12USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1-2,000,0002017-09-30 12USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables2,000,0002022-06-30 2USD
StockIssuedDuringPeriodValueShareBasedCompensation1,900,0002026-06-30 94USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax1,600,0002026-06-30 78USD
FairValueInvestmentsEntitiesThatCalculateNetAssetValuePerShareUnfundedCommittments1,600,0002025-09-30 8USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-1,600,0002026-06-30 60USD
PaymentsForProceedsFromOtherInvestingActivities1,500,0002026-06-30 82USD
CommonStockValue1,300,0002026-06-30 78USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent1,200,0002026-06-30 139USD
AccruedIncomeTaxesCurrent1,000,0002017-09-30 2USD
DeferredForeignIncomeTaxExpenseBenefit1,000,0002025-09-30 27USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax1,000,0002017-09-30 1USD
EffectOfExchangeRateOnCashAndCashEquivalents-1,000,0002018-12-31 20USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear1,000,0002020-06-30 1USD
GoodwillForeignCurrencyTranslationGainLoss-1,000,0002026-06-30 25USD
PensionContributions1,000,0002022-03-31 47USD
ProceedsFromSaleOfPropertyPlantAndEquipment1,000,0002017-09-30 5USD
InformationTechnologyAndDataProcessing1,000,0002021-12-31 2USD
IncomeTaxReconciliationOtherAdjustments-800,0002025-09-30 27USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential700,0002025-09-30 27USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-700,0002026-06-30 87USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount600,0002026-06-30 70shares
IncreaseDecreaseInReceivables-600,0002026-06-30 38USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable600,0002025-09-30 3USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign500,0002025-09-30 18USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements500,0002026-06-30 127shares
ProceedsFromRepaymentsOfNotesPayable-500,0002022-12-31 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther400,0002025-09-30 24USD
PostemploymentBenefitsLiabilityNoncurrent400,0002025-09-30 2USD
ReclassificationFromAociCurrentPeriodTax-400,0002025-09-30 2USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations300,0002025-09-30 24USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents300,0002025-09-30 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther200,0002025-09-30 42USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-200,0002026-06-30 67USD
BusinessCombinationConsiderationTransferredOther1200,0002025-09-30 10USD
AccountsAndFinancingReceivableAllowanceForCreditLoss100,0002026-06-30 40USD
DeferredIncomeTaxesAndTaxCredits100,0002026-03-31 17USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance100,0002025-09-30 21USD
IncomeTaxReconciliationPriorYearIncomeTaxes-100,0002025-09-30 21USD
NumberOfStores2,2002025-09-30 7stores
NumberOfStores1,7002022-09-30 2numberOfFormerFranch
NumberOfStores1,6002021-09-30 1Service_Center
NumberOfStores9832025-06-30 9service_center_store
NumberOfCountriesInWhichEntityOperates1402022-09-30 2countries
NumberOfCountriesInWhichEntityOperates1402022-06-30 3numberOfCountries
ReportingUnitPercentageOfFairValueInExcessOfCarryingAmount32016-09-30 1pure
NumberOfReportableSegments22021-09-30 11numberOfSegments
NumberOfReportableSegments22022-06-30 4Reportable_segment
DefinedBenefitPlanWeightedAverageAssetAllocations12025-09-30 18pure
NumberOfReportableSegments12026-06-30 11segment
NumberOfReportingUnits12025-09-30 3reporting_unit
EarningsPerShareBasicAndDiluted12017-03-31 12USD/shares
PercentageOfLIFOInventory12018-06-30 4pure
IncomeLossFromContinuingOperationsPerBasicShare12026-06-30 60USD/shares
IncomeLossFromContinuingOperationsPerDilutedShare12026-06-30 60USD/shares
EarningsPerShareBasic12026-06-30 167USD/shares
EarningsPerShareDiluted12026-06-30 167USD/shares
EffectiveIncomeTaxRateContinuingOperations02026-06-30 128pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-09-30 31pure
CommonStockDividendsPerShareCashPaid02023-09-30 112USD/shares
CommonStockDividendsPerShareDeclared02020-07-23 22USD/shares
OperatingLeaseWeightedAverageDiscountRatePercent02025-09-30 9pure
FinanceLeaseWeightedAverageDiscountRatePercent02025-09-30 9pure
CommonStockParOrStatedValuePerShare02026-06-30 78USD/shares
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare-02026-06-30 60USD/shares
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare-02026-06-30 60USD/shares
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets02022-06-30 8USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory02025-09-30 54USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentAssets02025-09-30 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt02018-09-30 3USD
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue102020-09-30 6USD
DeferredTaxAssetsTaxCreditCarryforwards02025-09-30 18USD
DeferredTaxLiabilitiesUndistributedForeignEarnings02025-09-30 18USD
DividendsCommonStockCash02026-03-31 94USD
EquityMethodInvestmentOtherThanTemporaryImpairment02017-09-30 3USD
FairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisGainLossIncludedInEarnings02022-12-31 16USD
GainLossOnContractTermination02021-03-31 2USD
GainLossOnDispositionOfAssets102020-06-30 7USD
GainsLossesOnExtinguishmentOfDebt02025-09-30 38USD
GoodwillImpairmentLoss02016-09-30 2USD
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions02020-12-31 23USD
IncomeLossFromSubsidiariesNetOfTax02020-06-30 39USD
IncomeTaxReconciliationRepatriationOfForeignEarnings02020-09-30 9USD
IncomeTaxReconciliationTaxContingencies02025-09-30 27USD

What to be careful about

What this model itself distrusts about VVV's figures. Written by the derivation as it ran, not added afterwards.