Cintas Corporation Announces Fiscal 2025 First Quarter Results
Gross margin for the first quarter of fiscal 2025 was
Operating income for the first quarter of fiscal 2025 increased 12.1% to
Net income was
Cash flow from operating activities was
Please keep in mind there are two fewer workdays in fiscal 2025 compared to fiscal 2024. The following table helps illustrate the impact of two fewer workdays:
|
|
|
|
Initial Guidance |
|
|
Updated Guidance |
||||||||
Fiscal 2025 |
Fiscal 2025 |
||||||||||||||
(in millions) |
Fiscal
|
|
|
Low end
|
Growth
|
|
High end
|
Growth
|
|
|
Low end
|
Growth
|
|
High end
|
Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
|
B |
E |
|
H |
I |
|
|
L |
M |
|
P |
Q |
Total revenue |
|
|
|
|
5.9% |
|
|
7.4% |
|
|
|
6.5% |
|
|
7.5% |
|
|
|
|
|
E=(B-A)/A |
|
|
I=(H-A)/A |
|
|
|
|
|
|
Q=(P-A)/A |
|
C |
|
|
D |
|
|
D |
|
|
|
D |
|
|
D |
|
Workdays in the period |
262 |
|
|
260 |
|
|
260 |
|
|
|
260 |
|
|
260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A |
|
|
F |
G |
|
J |
K |
|
|
N |
O |
|
R |
S |
Workday adjusted revenue |
|
|
|
|
6.7% |
|
|
8.3% |
|
|
|
7.3% |
|
|
8.4% |
|
|
|
|
F=(B/D)*C |
E=(F-A)/A |
|
F=(H/D)*C |
K=(J-A)/A |
|
|
N=(L/D)*C |
O=(N-A)/A |
|
R=(P/D)*C |
S=(R-A)/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition impact |
|
|
|
(0.3)% |
|
|
(0.3)% |
|
|
|
(0.3)% |
|
|
(0.3)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic revenue growth |
|
|
|
6.4% |
|
|
8.0% |
|
|
|
7.0% |
|
|
8.1% |
Please note the following regarding the total revenue guidance:
- Guidance does not assume any future acquisitions.
- Guidance assumes a constant foreign currency exchange rate.
For fiscal 2025, we are raising our diluted EPS expectations from a range of
|
|
|
|
Initial Guidance |
|
|
Updated Guidance |
|||||||||||||||||
Fiscal 2025 |
Fiscal 2025 |
|||||||||||||||||||||||
|
Fiscal
|
|
|
Low end
|
Growth
|
|
High end
|
Growth
|
|
|
Low end
|
Growth
|
|
High end
|
Growth
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted EPS |
$ |
3.79 |
|
|
$ |
4.06 |
7.1 |
% |
|
$ |
4.19 |
10.6 |
% |
|
|
$ |
4.17 |
10.0 |
% |
|
$ |
4.25 |
12.1 |
% |
(1) |
Fiscal 2024 diluted EPS reflects the four-for-one split of Cintas' common stock on |
Please note the following regarding diluted EPS guidance:
-
Fiscal year 2025 interest, net is expected to be approximately
$101.0 million compared to$95.0 million in fiscal year 2024, predominately as a result of higher variable rate debt used to complete a portion of the previously mentioned share buybacks. This may change as a result of future share buybacks or acquisition activity.
- Fiscal year 2025 effective tax rate is expected to be 20.4%, the same compared to fiscal year 2024.
- Our diluted EPS guidance includes no future share buybacks or significant economic disruptions or downturn.
Cintas
Cintas will host a live webcast to review the fiscal 2025 first quarter results today at
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
This Press Release contains forward-looking statements regarding our future business plans and expectations, including the company's fiscal 2025 full-year guidance. The Private Securities Litigation Reform Act of 1995 provides a safe harbor from civil litigation for forward-looking statements. Forward-looking statements may be identified by words such as “estimates,” “anticipates,” “predicts,” “projects,” “plans,” “expects,” “intends,” “target,” “forecast,” “believes,” “seeks,” “could,” “should,” “may” and “will” or the negative versions thereof and similar words, terms and expressions and by the context in which they are used. Such statements are based upon current expectations of Cintas and speak only as of the date made. You should not place undue reliance on any forward-looking statement. We cannot guarantee that any forward-looking statement will be realized. These statements are subject to various risks, uncertainties, potentially inaccurate assumptions and other factors that could cause actual results to differ from those set forth in or implied by this Press Release. Factors that might cause such a difference include, but are not limited to, the possibility of greater than anticipated operating costs including energy and fuel costs; lower sales volumes; loss of customers due to outsourcing trends; the performance and costs of integration of acquisitions; supply chain constraints and macroeconomic conditions, including inflationary pressures and higher interest rates; fluctuations in costs of materials and labor, including increased medical costs; costs and possible effects of union organizing activities; failure to comply with government regulations concerning employment discrimination, employee pay and benefits and employee health and safety; the effect on operations of exchange rate fluctuations, tariffs and other political, economic and regulatory risks; uncertainties regarding any existing or newly-discovered expenses and liabilities related to environmental compliance and remediation; our ability to meet our aspirations relating to environmental, social and governance (ESG) opportunities, improvements and efficiencies; the cost, results and ongoing assessment of internal controls for financial reporting; the effect of new accounting pronouncements; risks associated with cybersecurity threats, including disruptions caused by the inaccessibility of computer systems data and cybersecurity management, the initiation or outcome of litigation, investigations or other proceedings; higher assumed sourcing or distribution costs of products; the disruption of operations from catastrophic or extraordinary events including global health pandemics; the amount and timing of repurchases of our common stock, if any; changes in global tax and labor laws; and the reactions of competitors in terms of price and service. Cintas undertakes no obligation to publicly release any revisions to any forward-looking statements or to otherwise update any forward-looking statements whether as a result of new information or to reflect events, circumstances or any other unanticipated developments arising after the date on which such statements are made, except otherwise as required by law. A further list and description of risks, uncertainties and other matters can be found in our Annual Report on Form 10-K for the year ended
|
|||||||||||
Consolidated Condensed Statements of Income |
|||||||||||
(Unaudited) |
|||||||||||
(In thousands except per share data) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
%
|
||||||
Revenue: |
|
|
|
|
|
||||||
Uniform rental and facility services |
$ |
1,933,839 |
|
|
$ |
1,826,825 |
|
|
5.9 |
% |
|
Other |
|
567,748 |
|
|
|
515,505 |
|
|
10.1 |
% |
|
Total revenue |
|
2,501,587 |
|
|
|
2,342,330 |
|
|
6.8 |
% |
|
|
|
|
|
|
|
||||||
Costs and expenses: |
|
|
|
|
|
||||||
Cost of uniform rental and facility services |
|
981,163 |
|
|
|
947,583 |
|
|
3.5 |
% |
|
Cost of other |
|
268,293 |
|
|
|
253,176 |
|
|
6.0 |
% |
|
Selling and administrative expenses |
|
691,100 |
|
|
|
641,015 |
|
|
7.8 |
% |
|
|
|
|
|
|
|
||||||
Operating income |
|
561,031 |
|
|
|
500,556 |
|
|
12.1 |
% |
|
|
|
|
|
|
|
||||||
Interest income |
|
(1,250 |
) |
|
|
(422 |
) |
|
196.2 |
% |
|
Interest expense |
|
25,619 |
|
|
|
24,544 |
|
|
4.4 |
% |
|
|
|
|
|
|
|
||||||
Income before income taxes |
|
536,662 |
|
|
|
476,434 |
|
|
12.6 |
% |
|
Income taxes |
|
84,629 |
|
|
|
91,349 |
|
|
(7.4 |
)% |
|
Net income |
$ |
452,033 |
|
|
$ |
385,085 |
|
|
17.4 |
% |
|
|
|
|
|
|
|
||||||
Basic earnings per share |
$ |
1.12 |
|
|
$ |
0.94 |
|
|
19.1 |
% |
|
|
|
|
|
|
|
||||||
Diluted earnings per share |
$ |
1.10 |
|
|
$ |
0.93 |
|
|
18.3 |
% |
|
|
|
|
|
|
|
||||||
Basic weighted average common shares outstanding |
|
403,382 |
|
|
|
407,580 |
|
|
|
||
Diluted weighted average common shares outstanding |
|
410,496 |
|
|
|
414,289 |
|
|
|
CINTAS CORPORATION SUPPLEMENTAL DATA
Gross Margin and Net Income Margin Results |
||||||
|
Three Months Ended |
|||||
|
|
|
|
|||
|
|
|
|
|||
Uniform rental and facility services gross margin |
49.3 |
% |
|
48.1 |
% |
|
Other gross margin |
52.7 |
% |
|
50.9 |
% |
|
Total gross margin |
50.1 |
% |
|
48.7 |
% |
|
Net income margin |
18.1 |
% |
|
16.4 |
% |
Reconciliation of Non-GAAP Financial Measures
The press release contains non-GAAP financial measures within the meaning of the rules promulgated by the
Computation of Free Cash Flow |
||||||||
|
Three Months Ended |
|||||||
(In thousands) |
|
|
|
|||||
|
|
|
|
|||||
Net cash provided by operations |
$ |
466,732 |
|
|
$ |
336,945 |
|
|
Capital expenditures |
|
(92,921 |
) |
|
|
(106,697 |
) |
|
Free cash flow |
$ |
373,811 |
|
|
$ |
230,248 |
|
Management uses free cash flow to assess the financial performance of the Company. Management believes that free cash flow is useful to investors because it relates the operating cash flow of the Company to the capital that is spent to continue, improve and grow business operations.
Computation of Organic Revenue Growth |
|||||||||
|
Three Months Ended |
||||||||
|
|
|
|
|
Growth
|
||||
|
A |
|
B |
|
G |
||||
Revenue |
$ |
2,501,587 |
|
$ |
2,342,330 |
|
6.8 |
% |
|
|
|
|
|
|
G=(A-B)/B |
||||
|
C |
|
D |
|
|
||||
Workdays in the period |
|
65 |
|
|
66 |
|
|
||
|
|
|
|
|
|
||||
|
E |
|
F |
|
H |
||||
Workday adjusted revenue |
$ |
2,540,073 |
|
$ |
2,342,330 |
|
8.4 |
% |
|
|
E=(A/C)*D |
|
F=(B/D)*D |
|
H=(E-F)/F |
||||
|
|
|
|
|
|
||||
Acquisition and foreign currency exchange impact, net |
|
|
|
|
(0.4 |
)% |
|||
|
|
|
|
|
|
||||
Organic revenue growth |
|
|
|
|
8.0 |
% |
Management believes that organic revenue growth is valuable to investors because it reflects the revenue performance compared to a prior period with the same number of revenue generating days and excludes the impact from acquisitions and foreign currency exchange rate fluctuations.
SUPPLEMENTAL SEGMENT DATA |
||||||||||||
(In thousands) |
Uniform Rental
|
|
First Aid
|
|
All
|
|
Total |
|||||
For the three months ended |
|
|
|
|
|
|
||||||
Revenue |
$ |
1,933,839 |
|
$ |
292,567 |
|
$ |
275,181 |
|
$ |
2,501,587 |
|
Gross margin |
$ |
952,676 |
|
$ |
168,803 |
|
$ |
130,652 |
|
$ |
1,252,131 |
|
Selling and administrative expenses |
$ |
506,238 |
|
$ |
97,515 |
|
$ |
87,347 |
|
$ |
691,100 |
|
Operating income |
$ |
446,438 |
|
$ |
71,288 |
|
$ |
43,305 |
|
$ |
561,031 |
|
|
|
|
|
|
|
|
|
|||||
For the three months ended |
|
|
|
|
|
|
||||||
Revenue |
$ |
1,826,825 |
|
$ |
260,693 |
|
$ |
254,812 |
|
$ |
2,342,330 |
|
Gross margin |
$ |
879,242 |
|
$ |
145,776 |
|
$ |
116,553 |
|
$ |
1,141,571 |
|
Selling and administrative expenses |
$ |
472,713 |
|
$ |
86,196 |
|
$ |
82,106 |
|
$ |
641,015 |
|
Operating income |
$ |
406,529 |
|
$ |
59,580 |
|
$ |
34,447 |
|
$ |
500,556 |
|
||||||||
Consolidated Condensed Balance Sheets |
||||||||
(In thousands except per share data) |
||||||||
|
|
|
|
|||||
|
(Unaudited) |
|
|
|||||
ASSETS |
|
|
|
|||||
Current assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
101,373 |
|
|
$ |
342,015 |
|
|
Accounts receivable, net |
|
1,293,791 |
|
|
|
1,244,182 |
|
|
Inventories, net |
|
399,078 |
|
|
|
410,201 |
|
|
Uniforms and other rental items in service |
|
1,061,065 |
|
|
|
1,040,144 |
|
|
Prepaid expenses and other current assets |
|
188,085 |
|
|
|
148,665 |
|
|
Total current assets |
|
3,043,392 |
|
|
|
3,185,207 |
|
|
|
|
|
|
|||||
Property and equipment, net |
|
1,554,640 |
|
|
|
1,534,168 |
|
|
|
|
|
|
|||||
Investments |
|
325,651 |
|
|
|
302,212 |
|
|
|
|
3,223,528 |
|
|
|
3,212,424 |
|
|
Service contracts, net |
|
311,199 |
|
|
|
321,902 |
|
|
Operating lease right-of-use assets, net |
|
190,965 |
|
|
|
187,953 |
|
|
Other assets, net |
|
419,332 |
|
|
|
424,951 |
|
|
|
$ |
9,068,707 |
|
|
$ |
9,168,817 |
|
|
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|||||
Current liabilities: |
|
|
|
|||||
Accounts payable |
$ |
395,931 |
|
|
$ |
339,166 |
|
|
Accrued compensation and related liabilities |
|
125,004 |
|
|
|
214,130 |
|
|
Accrued liabilities |
|
717,093 |
|
|
|
761,283 |
|
|
Income taxes, current |
|
84,622 |
|
|
|
18,618 |
|
|
Operating lease liabilities, current |
|
46,537 |
|
|
|
45,727 |
|
|
Debt due within one year |
|
615,702 |
|
|
|
449,595 |
|
|
Total current liabilities |
|
1,984,889 |
|
|
|
1,828,519 |
|
|
|
|
|
|
|||||
Long-term liabilities: |
|
|
|
|||||
Debt due after one year |
|
2,026,448 |
|
|
|
2,025,934 |
|
|
Deferred income taxes |
|
474,461 |
|
|
|
475,512 |
|
|
Operating lease liabilities |
|
149,345 |
|
|
|
146,824 |
|
|
Accrued liabilities |
|
412,141 |
|
|
|
375,656 |
|
|
Total long-term liabilities |
|
3,062,395 |
|
|
|
3,023,926 |
|
|
|
|
|
|
|||||
Shareholders’ equity: |
|
|
|
|||||
Preferred stock, no par value: |
|
— |
|
|
|
— |
|
|
400,000 shares authorized, none outstanding |
||||||||
Common stock, no par value, and paid-in capital: |
|
2,415,723 |
|
|
|
2,305,301 |
|
|
1,700,000,000 shares authorized |
||||||||
FY 2025: 775,230,624 issued and 403,258,456 outstanding |
||||||||
FY 2024: 773,097,184 issued and 405,007,976 outstanding |
||||||||
Retained earnings |
|
10,912,033 |
|
|
|
10,617,955 |
|
|
|
|
(9,389,711 |
) |
|
|
(8,698,085 |
) |
|
FY 2025: 371,972,168 shares |
||||||||
FY 2024: 368,089,208 shares |
||||||||
Accumulated other comprehensive income |
|
83,378 |
|
|
|
91,201 |
|
|
Total shareholders’ equity |
|
4,021,423 |
|
|
|
4,316,372 |
|
|
|
$ |
9,068,707 |
|
|
$ |
9,168,817 |
|
|
||||||||
Consolidated Condensed Statements of Cash Flows |
||||||||
(Unaudited) |
||||||||
(In thousands) |
||||||||
|
Three Months Ended |
|||||||
|
|
|
|
|||||
Cash flows from operating activities: |
|
|
|
|||||
Net income |
$ |
452,033 |
|
|
$ |
385,085 |
|
|
|
|
|
|
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|||||
Depreciation |
|
73,838 |
|
|
|
67,613 |
|
|
Amortization of intangible assets and capitalized contract costs |
|
41,366 |
|
|
|
39,199 |
|
|
Stock-based compensation |
|
33,367 |
|
|
|
30,242 |
|
|
Deferred income taxes |
|
1,887 |
|
|
|
(1,367 |
) |
|
Change in current assets and liabilities, net of acquisitions of businesses: |
|
|
|
|||||
Accounts receivable, net |
|
(49,129 |
) |
|
|
(43,892 |
) |
|
Inventories, net |
|
11,318 |
|
|
|
8,541 |
|
|
Uniforms and other rental items in service |
|
(20,144 |
) |
|
|
(7,414 |
) |
|
Prepaid expenses and other current assets and capitalized contract costs |
|
(68,719 |
) |
|
|
(66,791 |
) |
|
Accounts payable |
|
56,698 |
|
|
|
12,443 |
|
|
Accrued compensation and related liabilities |
|
(86,965 |
) |
|
|
(124,408 |
) |
|
Accrued liabilities and other |
|
(44,268 |
) |
|
|
(48,952 |
) |
|
Income taxes, current |
|
65,450 |
|
|
|
86,646 |
|
|
Net cash provided by operating activities |
|
466,732 |
|
|
|
336,945 |
|
|
|
|
|
|
|||||
Cash flows from investing activities: |
|
|
|
|||||
Capital expenditures |
|
(92,921 |
) |
|
|
(106,697 |
) |
|
Purchases of investments |
|
(7,124 |
) |
|
|
(6,525 |
) |
|
Acquisitions of businesses, net of cash acquired |
|
(9,436 |
) |
|
|
(55,651 |
) |
|
Other, net |
|
(4,851 |
) |
|
|
(963 |
) |
|
Net cash used in investing activities |
|
(114,332 |
) |
|
|
(169,836 |
) |
|
|
|
|
|
|||||
Cash flows from financing activities: |
|
|
|
|||||
Issuance of commercial paper, net |
|
166,000 |
|
|
|
— |
|
|
Repayment of debt |
|
— |
|
|
|
(10,000 |
) |
|
Proceeds from exercise of stock-based compensation awards |
|
231 |
|
|
|
479 |
|
|
Dividends paid |
|
(138,237 |
) |
|
|
(117,565 |
) |
|
Repurchase of common stock |
|
(614,802 |
) |
|
|
(73,276 |
) |
|
Other, net |
|
(5,984 |
) |
|
|
(2,013 |
) |
|
Net cash used in financing activities |
|
(592,792 |
) |
|
|
(202,375 |
) |
|
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
|
(250 |
) |
|
|
(757 |
) |
|
|
|
|
|
|||||
Net decrease in cash and cash equivalents |
|
(240,642 |
) |
|
|
(36,023 |
) |
|
Cash and cash equivalents at beginning of period |
|
342,015 |
|
|
|
124,149 |
|
|
Cash and cash equivalents at end of period |
$ |
101,373 |
|
|
$ |
88,126 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240925521842/en/
Source: