July 15, 2003

Cintas Corporation Achieves 34th Consecutive Year of Growth in Sales and Profits

Cintas Corporation Consolidated Condensed Statements of Income (Unaudited)
(In thousands except per share data)
  Three Months Ended   Twelve Months Ended  
  May 31, 2003 May 31, 2002 % Chng. May 31, 2003 May 31, 2002 % Chng.
Revenue:            
Rentals $528,623 $462,292  14.3 $2,101,785 $1,753,368 19.9
Other services 147,521 141,521 4.2 584,800 517,684 13.0

Total revenue

$676,144 $603,813 12.0 $2,686,585 $2,271,052 18.3
             
Costs and expenses (income):            
Cost of rentals $297,637 $250,187 19.0 $1,173,666 $953,352 23.1
Cost of other services  99,551 98,071 1.5 393,711 360,330 9.3
Selling and admin. expenses 168,567 152,801 10.3 695,437 580,469 19.8
Interest income (729) (1,568) (53.5) (2,905) (5,636) (48.5)
Interest expense 7,447 2,756 170.2 30,917 10,952 182.3

Total costs and expenses

$572,473 $502,247 14.0 $2,290,826 $1,899,467 20.6
             
Income before income taxes 103,671 101,566 2.1 395,759 371,585 6.5
Income taxes 38,460 37,424  2.8 146,506 137,334 6.7

Net income

$65,211 $64,142  1.7 $249,253 $234,251 6.4
             
Per share data:            
Basic earnings per share $.38 $.38  0.0 $1.46 $1.38 5.8
Diluted earnings per share $.38 $.37  2.7 $1.45 $1.36 6.6
             
Basic shares outstanding 170,516 169,876   170,262 169,713  
Diluted shares outstanding 171,795 172,503   172,037 172,244  

 

CINTAS CORPORATION SUPPLEMENTAL DATA
  Three Months Ended   Twelve Months Ended  
  May 31, 2003 May 31, 2002 % Chng. May 31, 2003 May 31, 2002 % Chng.
EBIT $110,389 $102,754 7.4 $423,771 $376,901 12.4
       EBIT/revenue 16.3% 17.0%   15.8% 16.6%  
EBITDA $144,456 $133,423 8.3 $566,832 $496,926 14.1
        EBITDA/revenue 21.4% 22.1%   21.1% 21.9%  
Rental gross margin 43.7% 45.9%   44.2% 45.6%  
Other services gross margin  32.5% 30.7%   32.7% 30.4%  
Total gross margin 41.3% 42.3%   41.7% 42.2%  
Net margin 9.6% 10.6%   9.3% 10.3%  
             
Depreciation and amortization $34,067 $30,669 11.1 $143,061 $120,025 19.2
Capital expenditures $34,572 $22,307 55.0 $115,019 $107,284 7.2
             
Debt to Total Capitalization 25.5% 33.6%   25.5% 33.6%  

 

Cintas Corporation Consolidated Condensed Balance Sheets
(Unaudited)
(In thousands except share data)
  May 31, 2003 May 31, 2002
     
ASSETS    
Current assets:    
        Cash and cash equivalents $32,239 $40,628
        Marketable securities 25,420 44,458
        Accounts receivable, net 278,147 283,234
        Inventories 228,410 193,821
        Uniforms and other rental items in service 305,721 280,936
        Prepaid expenses 7,607 10,173
Total current assets 877,544 853,250
     
Property, plant and equipment, at cost, net 777,432 778,402
     
Goodwill 721,855 678,598
Service Contracts 144,899 158,529
Other assets 61,216 50,455
  $2,582,946 $2,519,234
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
Current liabilities:    
        Accounts payable $53,909 $60,393
        Accrued liabilities 153,134 160,709
       Income Taxes:    
           Current 16,527 11,791
            Deferred  53,018 61,372
       Long-term debt due within one year 28,251 18,369
           Total current liabilities 304,839 312,634
     
Long-term debt due after one year 534,763 703,250
Deferred income taxes 97,012 79,591
Shareholders’ equity:    
Preferred stock, no par value, 100,000 shares authorized, none outstanding                            -
Common stock, no par value, 425,000,000 shares authorized, 170,599,993 shares issued and outstanding (169,930,290 at May 31, 2002) 76,124 66,508
Retained earnings 1,568,071 1,365,136
Other accumulated comprehensive loss:    
         Foreign currency translation 4,427 (4,863)
         Unrealized loss on derivatives (2,290) (3,022)
Total shareholders' equity 1,646,332 1,423,759
     
  $2,582,946 $2,519,234

 

Cintas Corporation
Consolidated Condensed Statements of Cash Flows
(Unaudited)
(In thousands)
  Twelve Months Ended
  May 31, 2003 May 31, 2002
Cash flows from operating activities:    
     
Net income $249,253 $234,251
     
Adjustments to reconcile net income to net cash provided by operating activities:    
   Depreciation 115,320 101,215
   Amortization of deferred charges 27,741 18,810
   Deferred income taxes 7,648 20,629
   Change in current assets and liabilities, net of acquisitions of businesses:    
       Accounts receivable 4,044 3,162
       Inventories (35,638) 31,731
       Uniforms and other rental items in service (24,781) (27,257)
       Prepaid expenses 2,597 1,330
       Accounts payable (6,648) 3,345
       Accrued compensation and related liabilities (3,734) (12,696)
       Accrued liabilities (9,851) 4,534
       Income taxes payable 4,736 (1,621)
   Net cash provided by operating activities 330,687 377,433
     
Cash flows from investing activities:    
     
Capital expenditures (115,019) (107,284)
Proceeds from sale or redemption of marketable securities 23,790 157,419
Purchase of marketable securities (4,752) (165,372)
Acquisitions of businesses, net of cash acquired (37,173) (732,227)
Other (3,068) (1,882)
   Net cash used in investing activities (136,222) (849,346)
     
Cash flows from financing activities:    
     
Proceeds from issuance of long-term debt 0 640,245
Repayment of long-term debt (172,891) (160,612)
Stock options exercised 5,699 3,247
Dividends paid (46,003) (42,454)
Other 10,341 (1,609)
   Net cash (used in) provided by financing activities (202,854) 438,817
     
Net (decrease) in cash and cash equivalents (8,389) (33,096)
Cash and cash equivalents at beginning of period 40,628 73,724
Cash and cash equivalents at end of period $32,239 $40,628

For additional information, contact:

William C. Gale
Senior Vice President - Finance and Chief Financial Officer
(513)573-4211

Karen L. Carnahan
Vice President and Treasurer
(513)573-4013