Date of Report (Date of earliest event reported) |
May 13, 2002 |
CINTAS CORPORATION |
(Exact name of registrant as specified in its charter) |
Washington |
0-11399 |
31-1188630 | ||
(State or other jurisdiction of incorporation)
|
(Commission File Number) |
(IRS Employer Identification No.) |
6800 Cintas Boulevard, P.O. Box 625737 Cincinnati, Ohio |
45262-5737 | |
(Address of principal executive offices) |
Zip Code |
Registrants telephone number, including area code |
(513) 459-1200 |
|
(Former name or former address, if changed since last report.) |
| ||
Cintas CorporationAudited Financial Statements as of May 31, 2001 and 2000 and for the Three Years in the Period Ended May 31, 2001 |
||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
8 |
2001 |
2000 |
1999 |
||||||||||
Revenue: |
||||||||||||
Rentals |
$ |
1,610,606 |
|
$ |
1,424,892 |
|
$ |
1,297,248 |
| |||
Other services |
|
550,094 |
|
|
477,099 |
|
|
454,320 |
| |||
|
|
|
|
|
|
|
|
| ||||
|
2,160,700 |
|
|
1,901,991 |
|
|
1,751,568 |
| ||||
Costs and expenses (income): |
||||||||||||
Cost of rentals |
|
896,539 |
|
|
807,301 |
|
|
745,142 |
| |||
Cost of other services |
|
367,894 |
|
|
315,138 |
|
|
305,657 |
| |||
Selling and administrative expenses |
|
528,354 |
|
|
455,794 |
|
|
419,487 |
| |||
Acquisition-related expenses |
|
709 |
|
|
834 |
|
|
12,088 |
| |||
Special charge |
|
|
|
|
|
|
|
28,429 |
| |||
Environmental charge |
|
|
|
|
|
|
|
5,000 |
| |||
Interest income |
|
(4,369 |
) |
|
(4,742 |
) |
|
(4,671 |
) | |||
Interest expense |
|
15,119 |
|
|
15,907 |
|
|
16,442 |
| |||
|
|
|
|
|
|
|
|
| ||||
|
1,804,246 |
|
|
1,590,232 |
|
|
1,527,574 |
| ||||
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
|
356,454 |
|
|
311,759 |
|
|
223,994 |
| |||
Income taxes |
|
134,003 |
|
|
118,372 |
|
|
85,055 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net income |
$ |
222,451 |
|
$ |
193,387 |
|
$ |
138,939 |
| |||
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share |
$ |
1.32 |
|
$ |
1.16 |
|
$ |
.84 |
| |||
|
|
|
|
|
|
|
|
| ||||
Diluted earnings per share |
$ |
1.30 |
|
$ |
1.14 |
|
$ |
.82 |
| |||
|
|
|
|
|
|
|
|
| ||||
Dividends declared and paid per share |
$ |
.22 |
|
$ |
.19 |
|
$ |
.15 |
| |||
|
|
|
|
|
|
|
|
|
2001 |
2000 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
73,724 |
|
$ |
52,182 |
| ||
Marketable securities |
|
36,505 |
|
|
57,640 |
| ||
Accounts receivable, principally trade, less allowance of $8,765 and $7,364, respectively |
|
244,450 |
|
|
225,735 |
| ||
Inventories |
|
214,349 |
|
|
164,906 |
| ||
Uniforms and other rental items in service |
|
242,172 |
|
|
213,770 |
| ||
Prepaid expenses |
|
8,470 |
|
|
7,237 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
819,670 |
|
|
721,470 |
| ||
Property and equipment, at cost, net |
|
702,132 |
|
|
642,507 |
| ||
Other assets |
|
230,422 |
|
|
217,365 |
| ||
|
|
|
|
|
| |||
$ |
1,752,224 |
|
$ |
1,581,342 |
| |||
|
|
|
|
|
| |||
Liabilities And Shareholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
42,495 |
|
$ |
50,976 |
| ||
Accrued compensation and related liabilities |
|
35,140 |
|
|
28,140 |
| ||
Accrued liabilities |
|
94,960 |
|
|
90,058 |
| ||
Deferred income taxes |
|
57,703 |
|
|
49,614 |
| ||
Long-term debt due within one year |
|
20,605 |
|
|
16,604 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
250,903 |
|
|
235,392 |
| ||
Long-term debt due after one year |
|
220,940 |
|
|
254,378 |
| ||
Deferred income taxes |
|
49,066 |
|
|
48,696 |
| ||
Shareholders equity: |
||||||||
Preferred stock, no par value: 100,000 shares authorized, none outstanding |
|
|
|
|
|
| ||
Common stock, no par value: 425,000,000 shares authorized, 169,370,563 and 168,281,506 shares issued and outstanding, respectively |
|
62,409 |
|
|
54,738 |
| ||
Retained earnings |
|
1,174,330 |
|
|
992,450 |
| ||
Other accumulated comprehensive loss |
|
(5,424 |
) |
|
(4,312 |
) | ||
|
|
|
|
|
| |||
Total shareholders equity |
|
1,231,315 |
|
|
1,042,876 |
| ||
|
|
|
|
|
| |||
$ |
1,752,224 |
|
$ |
1,581,342 |
| |||
|
|
|
|
|
|
Common Stock |
Retained Earnings |
Other Accumulated Comprehensive Loss |
Total Shareholders Equity |
||||||||||||||||
Shares |
Amount |
||||||||||||||||||
Balance at May 31, 1998 |
164,691 |
|
$ |
47,062 |
|
$ |
712,249 |
|
$ |
(2,516 |
) |
$ |
756,795 |
| |||||
Net income |
|
|
|
|
|
|
138,939 |
|
|
|
|
|
138,939 |
| |||||
Equity adjustment for foreign currency translation |
|
|
|
|
|
|
|
|
|
(1,303 |
) |
|
(1,303 |
) | |||||
|
|
| |||||||||||||||||
Comprehensive income |
|
137,636 |
| ||||||||||||||||
|
|
| |||||||||||||||||
Adjustment to conform Unitog Companys fiscal year |
|
|
|
|
|
|
689 |
|
|
|
|
|
689 |
| |||||
Dividends |
|
|
|
|
|
|
(24,942 |
) |
|
|
|
|
(24,942 |
) | |||||
Effects of acquisitions |
1,472 |
|
|
13 |
|
|
2,072 |
|
|
|
|
|
2,085 |
| |||||
Repurchase of common stock |
(143 |
) |
|
|
|
|
(3,739 |
) |
|
|
|
|
(3,739 |
) | |||||
Stock options exercised net of shares surrendered |
404 |
|
|
2,309 |
|
|
|
|
|
|
|
|
2,309 |
| |||||
Tax benefit resulting from exercise of employee stock options |
|
|
|
590 |
|
|
|
|
|
|
|
|
590 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance at May 31, 1999 |
166,424 |
|
|
49,974 |
|
|
825,268 |
|
|
(3,819 |
) |
|
871,423 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
|
|
|
|
|
|
193,387 |
|
|
|
|
|
193,387 |
| |||||
Equity adjustment for foreign currency translation |
|
|
|
|
|
|
|
|
|
(493 |
) |
|
(493 |
) | |||||
|
|
| |||||||||||||||||
Comprehensive income |
|
192,894 |
| ||||||||||||||||
|
|
| |||||||||||||||||
Dividends |
|
|
|
|
|
|
(31,249 |
) |
|
|
|
|
(31,249 |
) | |||||
Effects of acquisitions |
1,419 |
|
|
825 |
|
|
5,044 |
|
|
|
|
|
5,869 |
| |||||
Stock options exercised net of shares surrendered |
439 |
|
|
3,399 |
|
|
|
|
|
|
|
|
3,399 |
| |||||
Tax benefit resulting from exercise of employee stock options |
|
|
|
540 |
|
|
|
|
|
|
|
|
540 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance at May 31, 2000 |
168,282 |
|
|
54,738 |
|
|
992,450 |
|
|
(4,312 |
) |
|
1,042,876 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
|
|
|
|
|
|
222,451 |
|
|
|
|
|
222,451 |
| |||||
Equity adjustment for foreign currency translation |
|
|
|
|
|
|
|
|
|
(1,112 |
) |
|
(1,112 |
) | |||||
|
|
| |||||||||||||||||
Comprehensive income |
|
221,339 |
| ||||||||||||||||
|
|
| |||||||||||||||||
Dividends |
|
|
|
|
|
|
(37,173 |
) |
|
|
|
|
(37,173 |
) | |||||
Effects of acquisitions |
459 |
|
|
(11 |
) |
|
(3,398 |
) |
|
|
|
|
(3,409 |
) | |||||
Stock options exercised net of shares surrendered |
630 |
|
|
5,992 |
|
|
|
|
|
|
|
|
5,992 |
| |||||
Tax benefit resulting from exercise of employee stock options |
|
|
|
1,690 |
|
|
|
|
|
|
|
|
1,690 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance at May 31, 2001 |
169,371 |
|
$ |
62,409 |
|
$ |
1,174,330 |
|
$ |
(5,424 |
) |
$ |
1,231,315 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ |
222,451 |
|
$ |
193,387 |
|
$ |
138,939 |
| |||
Adjustment to conform Unitog Companys fiscal year |
|
|
|
|
|
|
|
689 |
| |||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||
Depreciation |
|
90,239 |
|
|
78,516 |
|
|
68,779 |
| |||
Amortization of deferred charges |
|
21,850 |
|
|
20,997 |
|
|
21,449 |
| |||
Write down of assets |
|
|
|
|
|
|
|
12,609 |
| |||
Deferred income taxes |
|
8,459 |
|
|
17,379 |
|
|
(1,356 |
) | |||
Change in current assets and liabilities, net of acquisitions of businesses: |
||||||||||||
Accounts receivable |
|
(16,486 |
) |
|
(19,259 |
) |
|
(14,484 |
) | |||
Inventories |
|
(48,693 |
) |
|
(22,976 |
) |
|
(5,897 |
) | |||
Uniforms and other rental items in service |
|
(28,471 |
) |
|
(14,425 |
) |
|
(17,898 |
) | |||
Prepaid expenses |
|
(1,160 |
) |
|
(938 |
) |
|
(537 |
) | |||
Accounts payable |
|
(10,107 |
) |
|
(600 |
) |
|
(15,089 |
) | |||
Accrued compensation and related liabilities |
|
6,666 |
|
|
2,270 |
|
|
3,559 |
| |||
Accrued liabilities |
|
2,210 |
|
|
3,681 |
|
|
12,299 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash provided by operating activities |
|
246,958 |
|
|
258,032 |
|
|
203,062 |
| |||
Cash flows from investing activities: |
||||||||||||
Capital expenditures |
|
(147,444 |
) |
|
(161,432 |
) |
|
(171,248 |
) | |||
Proceeds from sale or redemption of marketable securities |
|
61,609 |
|
|
112,908 |
|
|
235,400 |
| |||
Purchase of marketable securities |
|
(40,474 |
) |
|
(98,233 |
) |
|
(225,189 |
) | |||
Acquisitions of businesses, net of cash acquired |
|
(30,535 |
) |
|
(24,982 |
) |
|
(15,588 |
) | |||
Proceeds from divestiture of certain facilities |
|
1,400 |
|
|
25,722 |
|
|
19,911 |
| |||
Other |
|
(5,965 |
) |
|
(10,921 |
) |
|
(2,785 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net cash used in investing activities |
|
(161,409 |
) |
|
(156,938 |
) |
|
(159,499 |
) | |||
Cash flows from financing activities: |
||||||||||||
Proceeds from issuance of long-term debt |
|
230 |
|
|
140,739 |
|
|
65,778 |
| |||
Repayment of long-term debt |
|
(33,634 |
) |
|
(177,651 |
) |
|
(85,502 |
) | |||
Stock options exercised |
|
5,992 |
|
|
3,399 |
|
|
2,309 |
| |||
Dividends paid |
|
(37,173 |
) |
|
(31,249 |
) |
|
(24,942 |
) | |||
Other |
|
578 |
|
|
47 |
|
|
1,174 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash used in financing activities |
|
(64,007 |
) |
|
(64,715 |
) |
|
(41,183 |
) | |||
Net increase in cash and cash equivalents |
|
21,542 |
|
|
36,379 |
|
|
2,380 |
| |||
Cash and cash equivalents at beginning of year |
|
52,182 |
|
|
15,803 |
|
|
13,423 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at end of year |
$ |
73,724 |
|
$ |
52,182 |
|
$ |
15,803 |
| |||
|
|
|
|
|
|
|
|
|
Buildings and Improvements |
5 to 40 | |
Equipment |
3 to 10 | |
Leasehold Improvements |
2 to 5 |
2001 |
2000 | |||||||||||
Cost |
Estimated Fair Value |
Cost |
Estimated Fair Value | |||||||||
Obligations of state and political subdivisions |
$ |
32,171 |
$ |
32,468 |
$ |
44,828 |
$ |
44,346 | ||||
U.S. Treasury securities and obligations of U.S. government agencies |
|
600 |
|
600 |
|
900 |
|
836 | ||||
Other debt securities |
|
3,734 |
|
3,794 |
|
11,912 |
|
11,858 | ||||
|
|
|
|
|
|
|
| |||||
$ |
36,505 |
$ |
36,862 |
$ |
57,640 |
$ |
57,040 | |||||
|
|
|
|
|
|
|
|
Cost |
Estimated Fair Value | |||||
Due in one year or less |
$ |
22,139 |
$ |
22,207 | ||
Due after one year through three years |
|
13,211 |
|
13,496 | ||
Due after three years |
|
1,155 |
|
1,159 | ||
|
|
|
| |||
$ |
36,505 |
$ |
36,862 | |||
|
|
|
|
2001 |
2000 | |||||
Land |
$ |
54,743 |
$ |
49,829 | ||
Buildings and improvements |
|
326,512 |
|
285,510 | ||
Equipment |
|
589,945 |
|
528,467 | ||
Leasehold improvements |
|
12,124 |
|
10,978 | ||
Construction in progress |
|
74,609 |
|
73,217 | ||
|
|
|
| |||
|
1,057,933 |
|
948,001 | |||
Less: accumulated depreciation |
|
355,801 |
|
305,494 | ||
|
|
|
| |||
$ |
702,132 |
$ |
642,507 | |||
|
|
|
|
2001 |
2000 | |||||
Goodwill |
$ |
143,368 |
$ |
134,445 | ||
Service contracts |
|
118,241 |
|
107,598 | ||
Noncompete and consulting agreements |
|
63,519 |
|
56,872 | ||
|
|
|
| |||
|
325,128 |
|
298,915 | |||
Less: accumulated amortization |
|
123,759 |
|
103,607 | ||
|
|
|
| |||
|
201,369 |
|
195,308 | |||
Other |
|
29,053 |
|
22,057 | ||
|
|
|
| |||
$ |
230,422 |
$ |
217,365 | |||
|
|
|
|
2001 |
2000 | |||||
Secured and unsecured term notes due through 2003 at an average rate of 9.98% |
$ |
7,500 |
$ |
9,500 | ||
Unsecured term notes due through 2026 at an average rate of 6.13% |
|
54,348 |
|
66,846 | ||
Unsecured notes due through 2009 at an average rate of 4.67% |
|
160,156 |
|
172,946 | ||
Industrial development revenue bonds due through 2026 at an average rate of 3.91% |
|
14,489 |
|
15,168 | ||
Other |
|
5,052 |
|
6,522 | ||
|
|
|
| |||
|
241,545 |
|
270,982 | |||
Less: amounts due within one year |
|
20,605 |
|
16,604 | ||
|
|
|
| |||
$ |
220,940 |
$ |
254,378 | |||
|
|
|
|
2001 |
2000 |
1999 |
||||||||
Income taxes consist of the following components: |
||||||||||
Current: |
||||||||||
Federal |
$ |
111,408 |
$ |
88,842 |
$ |
75,304 |
| |||
State and local |
|
14,135 |
|
12,151 |
|
11,177 |
| |||
|
|
|
|
|
|
| ||||
|
125,543 |
|
100,993 |
|
86,481 |
| ||||
Deferred |
|
8,460 |
|
17,379 |
|
(1,426 |
) | |||
|
|
|
|
|
|
| ||||
$ |
134,003 |
$ |
118,372 |
$ |
85,055 |
| ||||
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
||||||||||
Reconciliation of income tax expense using the statutory rate and actual Income tax expense is as follows:
|
||||||||||||
Income taxes at the U.S. federal statutory rate |
$ |
124,760 |
|
$ |
109,109 |
|
$ |
78,398 |
| |||
State and local income taxes, net of federal benefit |
|
9,710 |
|
|
9,727 |
|
|
8,156 |
| |||
Other |
|
(467 |
) |
|
(464 |
) |
|
(1,499 |
) | |||
|
|
|
|
|
|
|
|
| ||||
$ |
134,003 |
|
$ |
118,372 |
|
$ |
85,055 |
| ||||
|
|
|
|
|
|
|
|
|
2001 |
2000 | |||||
Deferred tax assets: |
||||||
Employee benefits |
$ |
11,574 |
$ |
9,240 | ||
Inventory obsolescence |
|
7,603 |
|
8,235 | ||
Allowance for bad debts and other |
|
15,317 |
|
21,782 | ||
|
|
|
| |||
|
34,494 |
|
39,257 | |||
Deferred tax liabilities: |
||||||
In service inventory |
|
84,579 |
|
77,501 | ||
Depreciation |
|
50,078 |
|
50,481 | ||
Other |
|
6,606 |
|
9,585 | ||
|
|
|
| |||
|
141,263 |
|
137,567 | |||
|
|
|
| |||
Net deferred tax liability |
$ |
106,769 |
$ |
98,310 | ||
|
|
|
|
2001 |
2000 | |||||
Fair value of assets acquired |
$ |
32,286 |
$ |
32,577 | ||
Liabilities assumed and incurred |
|
2,379 |
|
1,969 | ||
|
|
|
| |||
Total cash paid for acquisitions |
$ |
29,907 |
$ |
30,608 | ||
|
|
|
|
2001 |
2000 |
1999 | |||||||
Numerator: |
|||||||||
Net income |
$ |
222,451 |
$ |
193,387 |
$ |
138,939 | |||
|
|
|
|
|
| ||||
Denominator: |
|||||||||
Denominator for basic earnings per shareweighted average shares (000s) |
|
168,779 |
|
167,067 |
|
165,603 | |||
Effect of dilutive securitiesemployee stock options (000s) |
|
2,850 |
|
2,920 |
|
3,738 | |||
|
|
|
|
|
| ||||
Denominator for diluted earnings per shareadjusted weighted average shares and assumed conversions
(000s) |
|
171,629 |
|
169,987 |
|
169,341 | |||
|
|
|
|
|
| ||||
Basic earnings per share |
$ |
1.32 |
$ |
1.16 |
$ |
.84 | |||
|
|
|
|
|
| ||||
Diluted earnings per share |
$ |
1.30 |
$ |
1.14 |
$ |
.82 | |||
|
|
|
|
|
|
Shares |
Weighted Average Exercise Price | |||||
Outstanding May 31, 1998 (668,919 shares exercisable) |
6,193,860 |
|
$ |
15.49 | ||
Granted |
620,175 |
|
|
32.90 | ||
Cancelled |
(299,972 |
) |
|
20.15 | ||
Exercised |
(592,886 |
) |
|
11.72 | ||
|
|
|
| |||
Outstanding May 31, 1999 (623,280 shares exercisable) |
5,921,177 |
|
|
17.46 | ||
Granted |
760,825 |
|
|
41.39 | ||
Cancelled |
(249,575 |
) |
|
25.72 | ||
Exercised |
(493,736 |
) |
|
10.71 | ||
|
|
|
| |||
Outstanding May 31, 2000 (671,391 shares exercisable) |
5,938,691 |
|
|
20.74 | ||
Granted |
691,500 |
|
|
42.88 | ||
Cancelled |
(241,175 |
) |
|
30.87 | ||
Exercised |
(662,823 |
) |
|
11.03 | ||
|
|
|
| |||
Outstanding May 31, 2001 (555,544 shares exercisable) |
5,726,193 |
|
$ |
24.11 | ||
|
|
|
|
Outstanding Options |
Exercisable Options | |||||||||||
Range of Exercise Price |
Number Outstanding |
Average Remaining Option Life |
Weighted Average Exercise Price |
Number Exercisable |
Weighted Average Exercise Price | |||||||
$ 7.13$12.79 |
999,524 |
2.44 |
$ |
9.76 |
397,094 |
$ |
9.34 | |||||
12.92 18.58 |
1,561,560 |
4.75 |
|
15.23 |
125,340 |
|
13.92 | |||||
19.25 34.17 |
1,761,409 |
6.45 |
|
25.70 |
27,109 |
|
26.07 | |||||
34.31 53.19 |
1,403,700 |
8.64 |
|
42.23 |
6,001 |
|
36.32 | |||||
|
|
|
|
|
|
|
| |||||
$ 7.13$53.19 |
5,726,193 |
5.82 |
$ |
24.11 |
555,544 |
$ |
11.48 | |||||
|
|
|
|
|
|
|
|
2001 |
2000 |
1999 |
|||||||
Risk free interest rate |
5.50 |
% |
6.25 |
% |
5.50 |
% | |||
Dividend yield |
0.50 |
% |
0.50 |
% |
0.32 |
% | |||
Expected volatility of Cintas common stock |
34 |
% |
32 |
% |
27 |
% | |||
Expected life of the option in years |
9 |
|
9 |
|
9 |
|
2001 |
2000 |
1999 | |||||||
Net income: |
|||||||||
As reported |
$ |
222,451 |
$ |
193,387 |
$ |
138,939 | |||
Pro forma for SFAS 123 |
$ |
218,665 |
$ |
190,386 |
$ |
136,796 | |||
Earnings per share: |
|||||||||
Pro forma basic earnings per share for SFAS 123 |
$ |
1.30 |
$ |
1.14 |
$ |
.83 | |||
Pro forma diluted earnings per share for SFAS 123 |
$ |
1.27 |
$ |
1.12 |
$ |
.81 |
Special Charge |
1999 Activity |
Accrual at May 31, 1999 |
2000 Activity |
Accrual at May 31, 2000 | |||||||||||||
Severance |
$ |
15,820 |
$ |
(9,772 |
) |
$ |
6,048 |
$ |
(6,048 |
) |
$ |
| |||||
Asset write downs |
|
12,609 |
|
(12,609 |
) |
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total |
$ |
28,429 |
$ |
(22,381 |
) |
$ |
6,048 |
$ |
(6,048 |
) |
$ |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
Rentals |
Other Services |
Corporate |
Total |
|||||||||||
May 31, 2001 |
||||||||||||||
Revenue |
$ |
1,610,606 |
$ |
550,094 |
$ |
|
|
$ |
2,160,700 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Gross margin |
$ |
714,067 |
$ |
182,200 |
$ |
|
|
$ |
896,267 |
| ||||
Selling and administrative expenses |
|
390,992 |
|
137,362 |
|
|
|
|
528,354 |
| ||||
Acquisition-related expenses |
|
|
|
|
|
709 |
|
|
709 |
| ||||
Interest income |
|
|
|
|
|
(4,369 |
) |
|
(4,369 |
) | ||||
Interest expense |
|
|
|
|
|
15,119 |
|
|
15,119 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes |
$ |
323,075 |
$ |
44,838 |
$ |
(11,459 |
) |
$ |
356,454 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Depreciation and amortization |
$ |
95,957 |
$ |
16,132 |
$ |
|
|
$ |
112,089 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
$ |
133,786 |
$ |
13,658 |
$ |
|
|
$ |
147,444 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
1,362,298 |
$ |
279,697 |
$ |
110,229 |
|
$ |
1,752,224 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
May 31, 2000 |
||||||||||||||
Revenue |
$ |
1,424,892 |
$ |
477,099 |
$ |
|
|
$ |
1,901,991 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Gross margin |
$ |
617,591 |
$ |
161,961 |
$ |
|
|
$ |
779,552 |
| ||||
Selling and administrative expenses |
|
338,887 |
|
116,907 |
|
|
|
|
455,794 |
| ||||
Acquisition-related expenses |
|
|
|
|
|
834 |
|
|
834 |
| ||||
Interest income |
|
|
|
|
|
(4,742 |
) |
|
(4,742 |
) | ||||
Interest expense |
|
|
|
|
|
15,907 |
|
|
15,907 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes |
$ |
278,704 |
$ |
45,054 |
$ |
(11,999 |
) |
$ |
311,759 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Depreciation and amortization |
$ |
86,270 |
$ |
13,243 |
$ |
|
|
$ |
99,513 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
$ |
129,838 |
$ |
31,594 |
$ |
|
|
$ |
161,432 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
1,214,318 |
$ |
257,202 |
$ |
109,822 |
|
$ |
1,581,342 |
| ||||
|
|
|
|
|
|
|
|
|
|
Rentals |
Other Services |
Corporate |
Total |
|||||||||||
May 31, 1999 |
||||||||||||||
Revenue |
$ |
1,297,248 |
$ |
454,320 |
$ |
|
|
$ |
1,751,568 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Gross margin |
$ |
552,106 |
$ |
148,663 |
$ |
|
|
$ |
700,769 |
| ||||
Selling and administrative expenses |
|
314,127 |
|
105,360 |
|
|
|
|
419,487 |
| ||||
Acquisition-related expenses |
|
|
|
|
|
12,088 |
|
|
12,088 |
| ||||
Special charge |
|
|
|
|
|
28,429 |
|
|
28,429 |
| ||||
Environmental charge |
|
|
|
|
|
5,000 |
|
|
5,000 |
| ||||
Interest income |
|
|
|
|
|
(4,671 |
) |
|
(4,671 |
) | ||||
Interest expense |
|
|
|
|
|
16,442 |
|
|
16,442 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes |
$ |
237,979 |
$ |
43,303 |
$ |
(57,288 |
) |
$ |
223,994 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Depreciation and amortization |
$ |
80,550 |
$ |
9,678 |
$ |
|
|
$ |
90,228 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
$ |
150,007 |
$ |
21,241 |
$ |
|
|
$ |
171,248 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
1,080,194 |
$ |
239,506 |
$ |
88,118 |
|
$ |
1,407,818 |
| ||||
|
|
|
|
|
|
|
|
|
|
May 31, 2001 |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter | ||||||||
Revenue |
$ |
521,959 |
$ |
539,052 |
$ |
536,723 |
$ |
562,966 | ||||
Gross margin |
$ |
217,265 |
$ |
223,377 |
$ |
219,916 |
$ |
235,709 | ||||
Net income |
$ |
50,849 |
$ |
56,533 |
$ |
54,910 |
$ |
60,159 | ||||
Basic earnings per share |
$ |
.30 |
$ |
.34 |
$ |
.32 |
$ |
.36 | ||||
Diluted earnings per share |
$ |
.30 |
$ |
.33 |
$ |
.32 |
$ |
.35 | ||||
Weighted average number of shares outstanding (000s) |
|
168,366 |
|
168,660 |
|
168,890 |
|
169,206 | ||||
May 31, 2000 |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter | ||||||||
Revenue |
$ |
457,375 |
$ |
465,849 |
$ |
473,929 |
$ |
504,838 | ||||
Gross margin |
$ |
184,289 |
$ |
190,166 |
$ |
194,575 |
$ |
210,522 | ||||
Net income |
$ |
43,165 |
$ |
48,335 |
$ |
49,062 |
$ |
52,825 | ||||
Basic earnings per share |
$ |
.26 |
$ |
.29 |
$ |
.29 |
$ |
.32 | ||||
Diluted earnings per share |
$ |
.25 |
$ |
.29 |
$ |
.29 |
$ |
.31 | ||||
Weighted average number of shares outstanding (000s) |
|
166,502 |
|
166,898 |
|
167,368 |
|
167,498 |
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
||||||||||||||||||
Revenue: |
|||||||||||||||||||||||
Rentals |
$ |
|
$ |
1,188,257 |
|
$ |
356,184 |
|
$ |
66,308 |
|
$ |
(143 |
) |
$ |
1,610,606 |
| ||||||
Other services |
|
|
|
961,260 |
|
|
172,736 |
|
|
8,997 |
|
|
(592,899 |
) |
|
550,094 |
| ||||||
Equity in net income of affiliates |
|
222,451 |
|
|
|
|
|
|
|
|
|
|
(222,451 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
222,451 |
|
2,149,517 |
|
|
528,920 |
|
|
75,305 |
|
|
(815,493 |
) |
|
2,160,700 |
| |||||||
Costs and expenses (income): |
|||||||||||||||||||||||
Cost of rentals |
|
|
|
751,096 |
|
|
217,907 |
|
|
40,288 |
|
|
(112,752 |
) |
|
896,539 |
| ||||||
Cost of other services |
|
|
|
718,262 |
|
|
120,694 |
|
|
5,693 |
|
|
(476,755 |
) |
|
367,894 |
| ||||||
Selling and administrative expenses |
|
|
|
588,237 |
|
|
(71,751 |
) |
|
20,360 |
|
|
(8,492 |
) |
|
528,354 |
| ||||||
Acquisition related expenses |
|
|
|
|
|
|
600 |
|
|
109 |
|
|
|
|
|
709 |
| ||||||
Special charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Environmental charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest income |
|
|
|
(3,619 |
) |
|
(2,585 |
) |
|
(337 |
) |
|
2,172 |
|
|
(4,369 |
) | ||||||
Interest expense |
|
|
|
15,211 |
|
|
(505 |
) |
|
413 |
|
|
|
|
|
15,119 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
2,069,187 |
|
|
264,360 |
|
|
66,526 |
|
|
(595,827 |
) |
|
1,804,246 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before income taxes |
|
222,451 |
|
80,330 |
|
|
264,560 |
|
|
8,779 |
|
|
(219,666 |
) |
|
356,454 |
| ||||||
Income taxes |
|
|
|
30,760 |
|
|
100,532 |
|
|
2,711 |
|
|
|
|
|
134,003 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
222,451 |
$ |
49,570 |
|
$ |
164,028 |
|
$ |
6,068 |
|
$ |
(219,666 |
) |
$ |
222,451 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
|||||||||||||||||
Revenue: |
||||||||||||||||||||||
Rentals |
$ |
|
$ |
|
$ |
1,366,660 |
|
$ |
58,261 |
|
$ |
(29 |
) |
$ |
1,424,892 |
| ||||||
Other services |
|
|
|
|
|
986,699 |
|
|
4,387 |
|
|
(513,987 |
) |
|
477,099 |
| ||||||
Equity in net income of affiliates |
|
193,387 |
|
|
|
|
|
|
|
|
|
(193,387 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
193,387 |
|
|
|
2,353,359 |
|
|
62,648 |
|
|
(707,403 |
) |
|
1,901,991 |
| |||||||
Costs and expenses (income): |
||||||||||||||||||||||
Cost of rentals |
|
|
|
|
|
869,879 |
|
|
36,453 |
|
|
(99,031 |
) |
|
807,301 |
| ||||||
Cost of other services |
|
|
|
|
|
717,390 |
|
|
2,047 |
|
|
(404,299 |
) |
|
315,138 |
| ||||||
Selling and administrative expenses |
|
|
|
|
|
442,844 |
|
|
22,862 |
|
|
(9,912 |
) |
|
455,794 |
| ||||||
Acquisition-related expenses |
|
|
|
|
|
813 |
|
|
21 |
|
|
|
|
|
834 |
| ||||||
Special charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Environmental charge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest income |
|
|
|
|
|
(6,689 |
) |
|
(283 |
) |
|
2,230 |
|
|
(4,742 |
) | ||||||
Interest expense |
|
|
|
|
|
15,032 |
|
|
876 |
|
|
(1 |
) |
|
15,907 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
2,039,269 |
|
|
61,976 |
|
|
(511,013 |
) |
|
1,590,232 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before income taxes |
|
193,387 |
|
|
|
314,090 |
|
|
672 |
|
|
(196,390 |
) |
|
311,759 |
| ||||||
Income taxes |
|
|
|
|
|
116,007 |
|
|
2,365 |
|
|
|
|
|
118,372 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
193,387 |
$ |
|
$ |
198,083 |
|
$ |
(1,693 |
) |
$ |
(196,390 |
) |
$ |
193,387 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
|||||||||||||||||
Revenue: |
||||||||||||||||||||||
Rentals |
$ |
|
$ |
|
$ |
1,250,480 |
|
$ |
46,781 |
|
$ |
(13 |
) |
$ |
1,297,248 |
| ||||||
Other services |
|
|
|
|
|
864,560 |
|
|
2,245 |
|
|
(412,485 |
) |
|
454,320 |
| ||||||
Equity in net income of affiliates |
|
138,939 |
|
|
|
|
|
|
|
|
|
(138,939 |
) |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
138,939 |
|
|
|
2,115,040 |
|
|
49,026 |
|
|
(551,437 |
) |
|
1,751,568 |
| |||||||
Costs and expenses (income): |
||||||||||||||||||||||
Cost of rentals |
|
|
|
|
|
788,790 |
|
|
26,625 |
|
|
(70,273 |
) |
|
745,142 |
| ||||||
Cost of other services |
|
|
|
|
|
636,906 |
|
|
1,758 |
|
|
(333,007 |
) |
|
305,657 |
| ||||||
Selling and administrative expenses |
|
|
|
|
|
411,244 |
|
|
13,101 |
|
|
(4,858 |
) |
|
419,487 |
| ||||||
Acquisition-related expenses |
|
|
|
|
|
11,998 |
|
|
90 |
|
|
|
|
|
12,088 |
| ||||||
Special charge |
|
|
|
|
|
28,429 |
|
|
|
|
|
|
|
|
28,429 |
| ||||||
Environmental charge |
|
|
|
|
|
5,000 |
|
|
|
|
|
|
|
|
5,000 |
| ||||||
Interest income |
|
|
|
|
|
(6,472 |
) |
|
(258 |
) |
|
2,059 |
|
|
(4,671 |
) | ||||||
Interest expense |
|
|
|
|
|
15,240 |
|
|
1,202 |
|
|
|
|
|
16,442 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
1,891,135 |
|
|
42,518 |
|
|
(406,079 |
) |
|
1,527,574 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before income taxes |
|
138,939 |
|
|
|
223,905 |
|
|
6,508 |
|
|
(145,358 |
) |
|
223,994 |
| ||||||
Income taxes |
|
|
|
|
|
82,903 |
|
|
2,152 |
|
|
|
|
|
85,055 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
138,939 |
$ |
|
$ |
141,002 |
|
$ |
4,356 |
|
$ |
(145,358 |
) |
$ |
138,939 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated | |||||||||||||||
Assets |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ |
|
$ |
57,629 |
$ |
8,792 |
|
$ |
7,303 |
$ |
|
|
$ |
73,724 | ||||||
Marketable securities |
|
|
|
35,055 |
|
|
|
|
1,450 |
|
|
|
|
36,505 | ||||||
Accounts receivable, net |
|
|
|
157,895 |
|
89,082 |
|
|
10,343 |
|
(12,870 |
) |
|
244,450 | ||||||
Inventories |
|
|
|
202,773 |
|
14,564 |
|
|
3,088 |
|
(6,076 |
) |
|
214,349 | ||||||
Uniforms and other rental items in service |
|
|
|
189,026 |
|
57,800 |
|
|
10,168 |
|
(14,822 |
) |
|
242,172 | ||||||
Prepaid expenses |
|
|
|
6,170 |
|
1,827 |
|
|
476 |
|
(3 |
) |
|
8,470 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
|
|
648,548 |
|
172,065 |
|
|
32,828 |
|
(33,771 |
) |
|
819,670 | ||||||
Property and equipment, at cost, net |
|
|
|
546,578 |
|
127,148 |
|
|
28,406 |
|
|
|
|
702,132 | ||||||
Goodwill |
|
|
|
71,913 |
|
51,550 |
|
|
290 |
|
|
|
|
123,753 | ||||||
Other assets |
|
1,427,562 |
|
245,980 |
|
713,033 |
|
|
39,492 |
|
(2,319,398 |
) |
|
106,669 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
1,427,562 |
$ |
1,513,019 |
$ |
1,063,796 |
|
$ |
101,016 |
$ |
(2,353,169 |
) |
$ |
1,752,224 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Liabilities and Shareholders Equity |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Accounts payable |
$ |
190,823 |
$ |
89,451 |
$ |
(294,324 |
) |
$ |
17,296 |
$ |
39,249 |
|
$ |
42,495 | ||||||
Accrued compensation and related liabilities |
|
|
|
27,055 |
|
6,907 |
|
|
1,178 |
|
|
|
|
35,140 | ||||||
Accrued liabilities |
|
|
|
129,144 |
|
(35,578 |
) |
|
2,694 |
|
(1,300 |
) |
|
94,960 | ||||||
Deferred income taxes |
|
|
|
50,748 |
|
5,350 |
|
|
1,605 |
|
|
|
|
57,703 | ||||||
Long-term debt due within one year |
|
|
|
17,328 |
|
3,450 |
|
|
1 |
|
(174 |
) |
|
20,605 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
190,823 |
|
313,726 |
|
(314,195 |
) |
|
22,774 |
|
37,775 |
|
|
250,903 | ||||||
Long-term debt due after one year |
|
|
|
227,231 |
|
5,733 |
|
|
20,286 |
|
(32,310 |
) |
|
220,940 | ||||||
Deferred income taxes |
|
|
|
41,444 |
|
6,714 |
|
|
908 |
|
|
|
|
49,066 | ||||||
Total shareholders equity |
|
1,236,739 |
|
930,618 |
|
1,365,544 |
|
|
57,048 |
|
(2,358,634 |
) |
|
1,231,315 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
1,427,562 |
$ |
1,513,019 |
$ |
1,063,796 |
|
$ |
101,016 |
$ |
(2,353,169 |
) |
$ |
1,752,224 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated | |||||||||||||||
Assets |
||||||||||||||||||||
Current assets: |
||||||||||||||||||||
Cash and cash equivalents |
$ |
|
|
$ |
|
$ |
46,278 |
$ |
5,904 |
$ |
|
|
$ |
52,182 | ||||||
Marketable securities |
|
|
|
|
|
|
55,285 |
|
2,355 |
|
|
|
|
57,640 | ||||||
Accounts receivable, net |
|
|
|
|
|
|
238,789 |
|
2,482 |
|
(15,536 |
) |
|
225,735 | ||||||
Inventories |
|
|
|
|
|
|
171,160 |
|
|
|
(6,254 |
) |
|
164,906 | ||||||
Uniforms and other rental items in service |
|
|
|
|
|
|
223,592 |
|
9,778 |
|
(19,600 |
) |
|
213,770 | ||||||
Prepaid expenses |
|
|
|
|
|
|
6,841 |
|
399 |
|
(3 |
) |
|
7,237 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
|
|
|
|
|
741,945 |
|
20,918 |
|
(41,393 |
) |
|
721,470 | ||||||
Property and equipment, at cost, net |
|
|
|
|
|
|
617,945 |
|
24,562 |
|
|
|
|
642,507 | ||||||
Goodwill |
|
|
|
116,147 |
|
4,340 |
|
|
|
|
120,487 | |||||||||
Other assets |
|
828,108 |
|
|
|
|
46,199 |
|
43,034 |
|
(820,463 |
) |
|
96,878 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
828,108 |
|
$ |
|
$ |
1,522,236 |
$ |
92,854 |
$ |
(861,856 |
) |
$ |
1,581,342 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Liabilities and Shareholders Equity |
||||||||||||||||||||
Current liabilities: |
||||||||||||||||||||
Accounts payable |
$ |
(219,080 |
) |
$ |
|
$ |
244,591 |
$ |
1,185 |
$ |
24,280 |
|
$ |
50,976 | ||||||
Accrued compensation and related liabilities |
|
|
|
|
|
|
27,372 |
|
768 |
|
|
|
|
28,140 | ||||||
Accrued liabilities |
|
|
|
|
|
|
86,926 |
|
3,561 |
|
(429 |
) |
|
90,058 | ||||||
Deferred income taxes |
|
|
|
|
|
|
48,065 |
|
1,549 |
|
|
|
|
49,614 | ||||||
Long-term debt due within one year |
|
|
|
|
|
|
16,677 |
|
|
|
(73 |
) |
|
16,604 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
(219,080 |
) |
|
|
|
423,631 |
|
7,063 |
|
23,778 |
|
|
235,392 | ||||||
Long-term debt due after one year |
|
|
|
|
|
|
243,143 |
|
32,760 |
|
(21,525 |
) |
|
254,378 | ||||||
Deferred income taxes |
|
|
|
|
|
|
48,361 |
|
335 |
|
|
|
|
48,696 | ||||||
Total shareholders equity |
|
1,047,188 |
|
|
|
|
807,101 |
|
52,696 |
|
(864,109 |
) |
|
1,042,876 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
828,108 |
|
$ |
|
$ |
1,522,236 |
$ |
92,854 |
$ |
(861,856 |
) |
$ |
1,581,342 | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
|||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||
Net income |
$ |
222,451 |
|
$ |
49,570 |
|
$ |
164,028 |
|
$ |
6,068 |
|
$ |
(219,666 |
) |
$ |
222,451 |
| ||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||||||||||||||||||
Depreciation |
|
|
|
|
71,082 |
|
|
15,832 |
|
|
3,325 |
|
|
|
|
|
90,239 |
| ||||||
Amortization of deferred charges |
|
|
|
|
12,528 |
|
|
3,152 |
|
|
6,170 |
|
|
|
|
|
21,850 |
| ||||||
Write down of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deferred income taxes |
|
|
|
|
92,192 |
|
|
(84,362 |
) |
|
629 |
|
|
|
|
|
8,459 |
| ||||||
Changes in current assets and liabilities, net of acquisitions of businesses: |
||||||||||||||||||||||||
Accounts receivable |
|
|
|
|
(156,917 |
) |
|
150,343 |
|
|
(7,246 |
) |
|
(2,666 |
) |
|
(16,486 |
) | ||||||
Inventories |
|
|
|
|
(202,704 |
) |
|
156,790 |
|
|
(2,601 |
) |
|
(178 |
) |
|
(48,693 |
) | ||||||
Uniforms and other rental items in service |
|
|
|
|
(189,095 |
) |
|
165,792 |
|
|
(390 |
) |
|
(4,778 |
) |
|
(28,471 |
) | ||||||
Prepaid expenses |
|
|
|
|
(6,173 |
) |
|
5,055 |
|
|
(42 |
) |
|
|
|
|
(1,160 |
) | ||||||
Accounts payable |
|
409,903 |
|
|
88,845 |
|
|
(539,607 |
) |
|
15,783 |
|
|
14,969 |
|
|
(10,107 |
) | ||||||
Accrued compensation and related liabilities |
|
|
|
|
26,765 |
|
|
(20,503 |
) |
|
404 |
|
|
|
|
|
6,666 |
| ||||||
Accrued liabilities |
|
|
|
|
128,231 |
|
|
(123,212 |
) |
|
(1,938 |
) |
|
(871 |
) |
|
2,210 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by (used in) operating activities |
|
632,354 |
|
|
(85,676 |
) |
|
(106,692 |
) |
|
20,162 |
|
|
(213,190 |
) |
|
246,958 |
| ||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Capital expenditures |
|
|
|
|
(616,834 |
) |
|
475,467 |
|
|
(6,077 |
) |
|
|
|
|
(147,444 |
) | ||||||
Proceeds from sale or redemption of marketable securities |
|
|
|
|
59,021 |
|
|
|
|
|
2,588 |
|
|
|
|
|
61,609 |
| ||||||
Purchase of marketable securities |
|
|
|
|
(94,076 |
) |
|
55,285 |
|
|
(1,683 |
) |
|
|
|
|
(40,474 |
) | ||||||
Acquisitions of businesses, net of cash acquired |
|
|
|
|
(18,709 |
) |
|
(11,348 |
) |
|
(478 |
) |
|
|
|
|
(30,535 |
) | ||||||
Proceeds from divestiture of certain facilities |
|
|
|
|
1,400 |
|
|
|
|
|
|
|
|
|
|
|
1,400 |
| ||||||
Other |
|
(601,751 |
) |
|
608,550 |
|
|
(236,609 |
) |
|
(231 |
) |
|
224,076 |
|
|
(5,965 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) provided by investing activities |
|
(601,751 |
) |
|
(60,648 |
) |
|
282,795 |
|
|
(5,881 |
) |
|
224,076 |
|
|
(161,409 |
) | ||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Proceeds from issuance of long-term debt |
|
|
|
|
257,982 |
|
|
(247,032 |
) |
|
786 |
|
|
(11,506 |
) |
|
230 |
| ||||||
Repayment of long-term debt |
|
|
|
|
(14,029 |
) |
|
(6,557 |
) |
|
(13,668 |
) |
|
620 |
|
|
(33,634 |
) | ||||||
Stock options exercised |
|
5,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,992 |
| ||||||
Dividends paid |
|
(37,173 |
) |
|
(40,000 |
) |
|
40,000 |
|
|
|
|
|
|
|
|
(37,173 |
) | ||||||
Other |
|
578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
578 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) provided by financing activities |
|
(30,603 |
) |
|
203,953 |
|
|
(213,589 |
) |
|
(12,882 |
) |
|
(10,886 |
) |
|
(64,007 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
57,629 |
|
|
(37,486 |
) |
|
1,399 |
|
|
|
|
|
21,542 |
| ||||||
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
|
46,278 |
|
|
5,904 |
|
|
|
|
|
52,182 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and cash equivalents at end of period |
$ |
|
|
$ |
57,629 |
|
$ |
8,792 |
|
$ |
7,303 |
|
$ |
|
|
$ |
73,724 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
||||||||||||||||||
Cash flows from operating activities: |
|||||||||||||||||||||||
Net income |
$ |
193,387 |
|
$ |
|
$ |
198,083 |
|
$ |
(1,693 |
) |
$ |
(196,390 |
) |
$ |
193,387 |
| ||||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|||||||||||||||||||||||
Depreciation |
|
|
|
|
|
|
76,302 |
|
|
2,214 |
|
|
|
|
|
78,516 |
| ||||||
Amortization of deferred charges |
|
|
|
|
|
|
13,031 |
|
|
7,966 |
|
|
|
|
|
20,997 |
| ||||||
Write down of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Deferred income taxes |
|
|
|
|
|
|
17,831 |
|
|
(452 |
) |
|
|
|
|
17,379 |
| ||||||
Changes in current assets and liabilities, net of acquisitions of businesses: |
|||||||||||||||||||||||
Accounts receivable |
|
|
|
|
|
|
(25,172 |
) |
|
5,188 |
|
|
725 |
|
|
(19,259 |
) | ||||||
Inventories |
|
|
|
|
|
|
(25,436 |
) |
|
3 |
|
|
2,457 |
|
|
(22,976 |
) | ||||||
Uniforms and other rental items in service |
|
|
|
|
|
|
(13,325 |
) |
|
585 |
|
|
(1,685 |
) |
|
(14,425 |
) | ||||||
Prepaid expenses |
|
|
|
|
|
|
(951 |
) |
|
10 |
|
|
3 |
|
|
(938 |
) | ||||||
Accounts payable |
|
(409,903 |
) |
|
|
|
404,862 |
|
|
4,784 |
|
|
(343 |
) |
|
(600 |
) | ||||||
Accrued compensation and related liabilities |
|
|
|
|
|
|
2,113 |
|
|
157 |
|
|
|
|
|
2,270 |
| ||||||
Accrued liabilities |
|
|
|
|
|
|
3,577 |
|
|
207 |
|
|
(103 |
) |
|
3,681 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) provided by operating activities |
|
(216,516 |
) |
|
|
|
650,915 |
|
|
18,969 |
|
|
(195,336 |
) |
|
258,032 |
| ||||||
Cash flows from investing activities: |
|||||||||||||||||||||||
Capital expenditures |
|
|
|
|
|
|
(153,180 |
) |
|
(8,252 |
) |
|
|
|
|
(161,432 |
) | ||||||
Proceeds from sale or redemption of marketable securities |
|
|
|
|
|
|
100,558 |
|
|
12,350 |
|
|
|
|
|
112,908 |
| ||||||
Purchase of marketable securities |
|
|
|
|
|
|
(88,260 |
) |
|
(9,973 |
) |
|
|
|
|
(98,233 |
) | ||||||
Acquisitions of businesses, net of cash acquired |
|
|
|
|
|
|
(24,561 |
) |
|
(421 |
) |
|
|
|
|
(24,982 |
) | ||||||
Proceeds from divestiture of certain facilities |
|
|
|
|
|
|
25,722 |
|
|
|
|
|
|
|
|
25,722 |
| ||||||
Other |
|
244,319 |
|
|
|
|
(451,665 |
) |
|
684 |
|
|
195,741 |
|
|
(10,921 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by (used in) investing activities |
|
244,319 |
|
|
|
|
(591,386 |
) |
|
(5,612 |
) |
|
195,741 |
|
|
(156,938 |
) | ||||||
Cash flows from financing activities: |
|||||||||||||||||||||||
Proceeds from issuance of long-term debt |
|
|
|
|
|
|
147,946 |
|
|
(6,428 |
) |
|
(779 |
) |
|
140,739 |
| ||||||
Repayment of long-term debt |
|
|
|
|
|
|
(171,708 |
) |
|
(6,317 |
) |
|
374 |
|
|
(177,651 |
) | ||||||
Stock options exercised |
|
3,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,399 |
| ||||||
Dividends paid |
|
(31,249 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(31,249 |
) | ||||||
Other |
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
47 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) financing activities |
|
(27,803 |
) |
|
|
|
(23,762 |
) |
|
(12,745 |
) |
|
(405 |
) |
|
(64,715 |
) | ||||||
Net increase in cash and cash equivalents |
|
|
|
|
|
|
35,767 |
|
|
612 |
|
|
|
|
|
36,379 |
| ||||||
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
10,511 |
|
|
5,292 |
|
|
|
|
|
15,803 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and cash equivalents at end of period |
$ |
|
|
$ |
|
$ |
46,278 |
|
$ |
5,904 |
|
$ |
|
|
$ |
52,182 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cintas Corporation |
Corp. 2 |
Subsidiary Guarantors |
Non-Guarantors |
Eliminations |
Cintas Corporation Consolidated |
||||||||||||||||||
Cash flows from operating activities: |
|||||||||||||||||||||||
Net income |
$ |
138,939 |
|
$ |
|
$ |
141,002 |
|
$ |
4,356 |
|
$ |
(145,358 |
) |
$ |
138,939 |
| ||||||
Adjustment to conform net income to Unitog Companys fiscal year |
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
689 |
| ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||||||||||||||
Depreciation |
|
|
|
|
|
|
67,182 |
|
|
1,597 |
|
|
|
|
|
68,779 |
| ||||||
Amortization of deferred charges |
|
|
|
|
|
|
18,604 |
|
|
2,845 |
|
|
|
|
|
21,449 |
| ||||||
Write down of assets |
|
|
|
|
|
|
12,609 |
|
|
|
|
|
|
|
|
12,609 |
| ||||||
Deferred income taxes |
|
|
|
|
|
|
(2,102 |
) |
|
746 |
|
|
|
|
|
(1,356 |
) | ||||||
Changes in current assets and liabilities, net of acquisitions of businesses: |
|||||||||||||||||||||||
Accounts receivable |
|
|
|
|
|
|
(25,619 |
) |
|
(409 |
) |
|
11,544 |
|
|
(14,484 |
) | ||||||
Inventories |
|
|
|
|
|
|
(5,540 |
) |
|
|
|
|
(357 |
) |
|
(5,897 |
) | ||||||
Uniforms and other rental items in service |
|
|
|
|
|
|
(19,905 |
) |
|
(3,954 |
) |
|
5,961 |
|
|
(17,898 |
) | ||||||
Prepaid expenses |
|
|
|
|
|
|
(279 |
) |
|
(258 |
) |
|
|
|
|
(537 |
) | ||||||
Accounts payable |
|
|
|
|
|
|
(21,966 |
) |
|
6,611 |
|
|
266 |
|
|
(15,089 |
) | ||||||
Accrued compensation and related liabilities |
|
|
|
|
|
|
2,948 |
|
|
611 |
|
|
|
|
|
3,559 |
| ||||||
Accrued liabilities |
|
|
|
|
|
|
11,649 |
|
|
(1,417 |
) |
|
2,067 |
|
|
12,299 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash provided by (used in) operating activities |
|
138,939 |
|
|
|
|
179,272 |
|
|
10,728 |
|
|
(125,877 |
) |
|
203,062 |
| ||||||
Cash flows from investing activities: |
|||||||||||||||||||||||
Capital expenditures |
|
|
|
|
|
|
(160,137 |
) |
|
(11,111 |
) |
|
|
|
|
(171,248 |
) | ||||||
Proceeds from sale or redemption of marketable securities |
|
|
|
|
|
|
212,545 |
|
|
22,855 |
|
|
|
|
|
235,400 |
| ||||||
Purchase of marketable securities |
|
|
|
|
|
|
(197,602 |
) |
|
(27,587 |
) |
|
|
|
|
(225,189 |
) | ||||||
Acquisitions of businesses, net of cash acquired |
|
|
|
|
|
|
(11,199 |
) |
|
(4,389 |
) |
|
|
|
|
(15,588 |
) | ||||||
Proceeds from divestiture of certain facilities |
|
|
|
|
|
|
19,911 |
|
|
|
|
|
|
|
|
19,911 |
| ||||||
Other |
|
(117,480 |
) |
|
|
|
(16,283 |
) |
|
5,402 |
|
|
125,576 |
|
|
(2,785 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) provided by investing activities |
|
(117,480 |
) |
|
|
|
(152,765 |
) |
|
(14,830 |
) |
|
125,576 |
|
|
(159,499 |
) | ||||||
Cash flows from financing activities: |
|||||||||||||||||||||||
Proceeds from issuance of long-term debt |
|
|
|
|
|
|
59,350 |
|
|
6,428 |
|
|
|
|
|
65,778 |
| ||||||
Repayment of long-term debt |
|
|
|
|
|
|
(86,161 |
) |
|
358 |
|
|
301 |
|
|
(85,502 |
) | ||||||
Stock options exercised |
|
2,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,309 |
| ||||||
Dividends paid |
|
(24,942 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(24,942 |
) | ||||||
Other |
|
1,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,174 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net cash (used in) provided by financing activities |
|
(21,459 |
) |
|
|
|
(26,811 |
) |
|
6,786 |
|
|
301 |
|
|
(41,183 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net (decrease) increase in cash and cash equivalents |
|
|
|
|
|
|
(304 |
) |
|
2,684 |
|
|
|
|
|
2,380 |
| ||||||
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
10,815 |
|
|
2,608 |
|
|
|
|
|
13,423 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cash and cash equivalents at end of period |
$ |
|
|
$ |
|
$ |
10,511 |
|
$ |
5,292 |
|
$ |
|
|
$ |
15,803 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page | ||
Omni Services, Inc.Audited Financial Statements as of January 31, 2002 and 2001 and for the Two Years in the
Period Ended January 31, 2002 |
||
1 | ||
2 | ||
3 | ||
4 | ||
5 | ||
6 | ||
(b) Pro Forma Financial Information. The following unaudited pro forma combined condensed financial information of
Cintas Corporation and Omni Services, Inc. are being filed with this report: |
||
Unaudited Pro Forma Combined Condensed Financial Information |
1 | |
Unaudited Pro Forma Combined Condensed Statement of IncomeNine Months Ended
February 28, 2002 |
2 | |
Unaudited Pro Forma Combined Condensed Statement of IncomeYear Ended May 31, 2001 |
3 | |
Unaudited Pro Forma Combined Condensed Balance SheetFebruary 28, 2002 |
4 | |
Notes to Unaudited Pro Forma Combined Condensed Financial Statements |
5 |
(c) |
Exhibits. |
10.1 |
Stock Purchase Agreement between Cintas Corporation and Filuxel SA dated as of March 15, 2002 for the acquisition of Omni Services, Inc. incorporated by
reference to Form 10-Q filed by the Registrant on April 11, 2002. |
10.2 |
Bridge Loan Agreement dated as of May 8, 2002 among Cintas Corporation No. 2, Cintas Corporation, Bank One, NA and Merrill Lynch Bank USA.
|
CINTAS CORPORATION | ||
By: |
/s/ William C. Gale | |
William C. Gale, Vice President |
2002 |
2001 |
|||||||
(Dollars in thousands, except per share and share data) |
||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
7,849 |
|
$ |
7,256 |
| ||
Trade accounts receivable, less allowance for doubtful accounts of $1,999 and $1,446, respectively |
|
27,531 |
|
|
30,356 |
| ||
Inventories |
|
5,247 |
|
|
5,911 |
| ||
Deferred income taxes |
|
6,995 |
|
|
4,763 |
| ||
Prepaid expenses and other |
|
4,095 |
|
|
1,152 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
51,717 |
|
|
49,438 |
| ||
Property, plant, and equipment, net |
|
89,461 |
|
|
86,966 |
| ||
Goodwill and other intangibles, net |
|
210,546 |
|
|
219,287 |
| ||
Other assets |
|
164 |
|
|
131 |
| ||
|
|
|
|
|
| |||
$ |
351,888 |
|
$ |
355,822 |
| |||
|
|
|
|
|
| |||
Liabilities and Stockholders Equity (Deficit) |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ |
7,367 |
|
$ |
8,142 |
| ||
Accounts payable |
|
14,719 |
|
|
17,015 |
| ||
Accrued liabilities |
|
25,691 |
|
|
18,329 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
47,777 |
|
|
43,486 |
| ||
Long-term debt, less current portion |
|
286,889 |
|
|
285,575 |
| ||
Long-term accrued liabilities |
|
4,277 |
|
|
4,861 |
| ||
Deferred income taxes |
|
14,566 |
|
|
12,389 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
353,509 |
|
|
346,311 |
| ||
|
|
|
|
|
| |||
Stockholders equity (deficit): |
||||||||
Common stock, voting, $1 par value, 1,200,000 shares authorized, 136,715 shares issued and outstanding
|
|
137 |
|
|
137 |
| ||
Additional paid-in capital |
|
34,482 |
|
|
34,482 |
| ||
Retained deficit |
|
(36,240 |
) |
|
(25,108 |
) | ||
|
|
|
|
|
| |||
Total stockholders equity (deficit) |
|
(1,621 |
) |
|
9,511 |
| ||
|
|
|
|
|
| |||
Total liabilities and stockholders equity (deficit) |
$ |
351,888 |
|
$ |
355,822 |
| ||
|
|
|
|
|
|
2002 |
2001 |
|||||||
(Dollars in thousands) |
||||||||
Uniform rentals and other sales, net |
$ |
323,531 |
|
$ |
322,738 |
| ||
Costs and expenses: |
||||||||
Garments and related items |
|
66,694 |
|
|
72,856 |
| ||
Salaries, wages, and other employee benefits |
|
122,648 |
|
|
121,740 |
| ||
General, selling, and administrative |
|
37,896 |
|
|
34,729 |
| ||
Delivery |
|
16,652 |
|
|
16,856 |
| ||
Plant maintenance, repairs, and supplies |
|
11,751 |
|
|
10,946 |
| ||
Utilities |
|
13,591 |
|
|
12,758 |
| ||
Depreciation |
|
13,282 |
|
|
10,751 |
| ||
|
|
|
|
|
| |||
Operating income |
|
41,017 |
|
|
42,102 |
| ||
Interest expense, net |
|
38,488 |
|
|
31,718 |
| ||
Amortization and other, net |
|
5,316 |
|
|
6,606 |
| ||
|
|
|
|
|
| |||
(Loss) income before income taxes, extraordinary item, and changes in accounting principles |
|
(2,787 |
) |
|
3,778 |
| ||
Provision for income taxes |
|
3,699 |
|
|
3,485 |
| ||
|
|
|
|
|
| |||
Net (loss) income before extraordinary item and changes in accounting principles |
|
(6,486 |
) |
|
293 |
| ||
Extraordinary item, net of $3,066 tax benefit |
|
|
|
|
(4,687 |
) | ||
|
|
|
|
|
| |||
Net loss before changes in accounting principles |
|
(6,486 |
) |
|
(4,394 |
) | ||
Changes in accounting principles, net of $2,971 tax benefit and $593 tax provision, respectively |
|
(4,646 |
) |
|
907 |
| ||
|
|
|
|
|
| |||
Net loss |
$ |
(11,132 |
) |
$ |
(3,487 |
) | ||
|
|
|
|
|
|
Common stock |
Additional paid-in capital |
Retained deficit |
Total stockholders equity |
|||||||||||
(Dollars in thousands) |
||||||||||||||
Balance, January 31, 2000 |
$ |
137 |
$ |
34,482 |
$ |
(21,621 |
) |
$ |
12,998 |
| ||||
Net loss |
|
|
|
|
|
(3,487 |
) |
|
(3,487 |
) | ||||
|
|
|
|
|
|
|
|
|
| |||||
Balance, January 31, 2001 |
|
137 |
|
34,482 |
|
(25,108 |
) |
|
9,511 |
| ||||
Net loss |
|
|
|
|
|
(11,132 |
) |
|
(11,132 |
) | ||||
|
|
|
|
|
|
|
|
|
| |||||
Balance, January 31, 2002 |
$ |
137 |
$ |
34,482 |
$ |
(36,240 |
) |
$ |
(1,621 |
) | ||||
|
|
|
|
|
|
|
|
|
|
2002 |
2001 |
|||||||
(Dollars in thousands) |
||||||||
Cash flows from operating activities: |
||||||||
Net loss |
$ |
(11,132 |
) |
$ |
(3,487 |
) | ||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
|
21,063 |
|
|
18,610 |
| ||
Write-off of deferred loan costs |
|
480 |
|
|
7,753 |
| ||
Net change in deferred income taxes |
|
(55 |
) |
|
(2,725 |
) | ||
Gain on the sale of property, plant, and equipment |
|
(1,642 |
) |
|
(41 |
) | ||
Changes in assets and liabilities: |
||||||||
Decrease (increase) in trade accounts receivable, net |
|
2,825 |
|
|
(3,445 |
) | ||
Decrease in inventories |
|
664 |
|
|
357 |
| ||
(Increase) decrease in prepaid expenses and other |
|
(2,496 |
) |
|
1,293 |
| ||
(Decrease) increase in accounts payable |
|
(2,296 |
) |
|
2,608 |
| ||
Increase (decrease) in accrued liabilities |
|
6,778 |
|
|
(1,166 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
14,189 |
|
|
19,757 |
| ||
|
|
|
|
|
| |||
Cash flows from investing activities: |
||||||||
Cash paid for business acquisitions |
|
|
|
|
(55,367 |
) | ||
Proceeds from the sale of property, plant, and equipment |
|
1,879 |
|
|
588 |
| ||
Purchases of property, plant, and equipment |
|
(16,014 |
) |
|
(17,556 |
) | ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(14,135 |
) |
|
(72,335 |
) | ||
|
|
|
|
|
| |||
Cash flows from financing activities: |
||||||||
Net borrowing of debt |
|
539 |
|
|
61,734 |
| ||
Payment of refinancing fees |
|
|
|
|
(7,587 |
) | ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
539 |
|
|
54,147 |
| ||
|
|
|
|
|
| |||
Net increase in cash and cash equivalents |
|
593 |
|
|
1,569 |
| ||
Cash and cash equivalents, beginning of year |
|
7,256 |
|
|
5,687 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents, end of year |
$ |
7,849 |
|
$ |
7,256 |
| ||
|
|
|
|
|
| |||
Supplemental disclosures: |
||||||||
Cash paid for interest |
$ |
30,930 |
|
$ |
28,044 |
| ||
|
|
|
|
|
| |||
Cash paid for income taxes |
$ |
2,714 |
|
$ |
4,034 |
| ||
|
|
|
|
|
| |||
Business acquisitions |
||||||||
Working capital, net |
$ |
|
|
$ |
122 |
| ||
Property, plant, and equipment |
|
|
|
|
(6,693 |
) | ||
Goodwill and other intangibles |
|
|
|
|
(49,344 |
) | ||
Deferred income taxes |
|
|
|
|
344 |
| ||
Long-term debt |
|
|
|
|
204 |
| ||
|
|
|
|
|
| |||
$ |
|
|
$ |
(55,367 |
) | |||
|
|
|
|
|
|
2002 |
2001 | |||||
New garments |
$ |
3,178 |
$ |
3,639 | ||
Laundry supplies, hangers, towels, and other |
|
2,069 |
|
2,272 | ||
|
|
|
| |||
$ |
5,247 |
$ |
5,911 | |||
|
|
|
|
Depreciable lives in years |
2002 |
2001 |
||||||||
Land |
|
$ |
5,415 |
|
$ |
5,415 |
| |||
Buildings and improvements |
30 |
|
45,899 |
|
|
44,242 |
| |||
Plant equipment |
5-10 |
|
45,847 |
|
|
39,259 |
| |||
Delivery equipment |
2-4 |
|
1,291 |
|
|
1,303 |
| |||
Computers |
2.5-5 |
|
23,784 |
|
|
17,955 |
| |||
Office furniture and equipment |
5-10 |
|
1,889 |
|
|
1,741 |
| |||
Rental equipment |
2-4 |
|
8,354 |
|
|
8,026 |
| |||
Aircraft |
3.5-7 |
|
|
|
|
826 |
| |||
Construction-in-progress |
|
|
1,008 |
|
|
1,182 |
| |||
|
|
|
|
|
| |||||
|
133,487 |
|
|
119,949 |
| |||||
LessAccumulated depreciation and amortization |
|
(44,026 |
) |
|
(32,983 |
) | ||||
|
|
|
|
|
| |||||
$ |
89,461 |
|
$ |
86,966 |
| |||||
|
|
|
|
|
|
2002 |
2001 |
|||||||
Goodwill |
$ |
185,257 |
|
$ |
185,737 |
| ||
Trademarks |
|
36,343 |
|
|
36,343 |
| ||
Noncompete agreements |
|
7,249 |
|
|
7,249 |
| ||
Customer lists |
|
3,227 |
|
|
3,227 |
| ||
Deferred loan costs |
|
6,788 |
|
|
7,586 |
| ||
|
|
|
|
|
| |||
|
238,864 |
|
|
240,142 |
| |||
LessAccumulated amortization |
|
(28,318 |
) |
|
(20,855 |
) | ||
|
|
|
|
|
| |||
$ |
210,546 |
|
$ |
219,287 |
| |||
|
|
|
|
|
|
2002 |
2001 | |||||
Salaries and wages |
$ |
2,771 |
$ |
4,003 | ||
Accrued interest |
|
3,489 |
|
2,851 | ||
401(k) contribution |
|
2,787 |
|
2,699 | ||
Medical insurance |
|
1,632 |
|
2,063 | ||
Workers compensation |
|
3,589 |
|
3,868 | ||
Interest-rate swap |
|
7,855 |
|
| ||
Other |
|
3,568 |
|
2,845 | ||
|
|
|
| |||
$ |
25,691 |
$ |
18,329 | |||
|
|
|
|
2002 |
2001 |
|||||||
Second Mezzanine Note, interest at LIBOR + 8.13%, due January 30, 2007 |
$ |
135,287 |
|
$ |
130,000 |
| ||
Senior B Note, interest at LIBOR + 2.5%, due January 31, 2008 |
|
110,000 |
|
|
110,000 |
| ||
Senior C Note, interest at LIBOR + 2.5%, due January 1, 2007 |
|
45,000 |
|
|
47,500 |
| ||
Revolving Facility, interest at LIBOR + 1.75%, due February 28, 2002 |
|
3,500 |
|
|
|
| ||
Elifin Loan, interest at Euribor + .125%, due on demand |
|
|
|
|
5,111 |
| ||
Other |
|
469 |
|
|
1,106 |
| ||
|
|
|
|
|
| |||
|
294,256 |
|
|
293,717 |
| |||
LessCurrent portion |
|
(7,367 |
) |
|
(8,142 |
) | ||
|
|
|
|
|
| |||
$ |
286,889 |
|
$ |
285,575 |
| |||
|
|
|
|
|
|
Year ending January 31 |
|||
2003 |
$ |
7,367 | |
2004 |
|
7,621 | |
2005 |
|
10,060 | |
2006 |
|
10,065 | |
2007 |
|
13,819 | |
Thereafter |
|
245,324 | |
|
| ||
$ |
294,256 | ||
|
|
2002 |
2001 | ||||||
Current income tax provision: |
|||||||
Federal |
$ |
2,677 |
|
$ |
760 | ||
State |
|
767 |
|
|
304 | ||
|
|
|
|
| |||
|
3,444 |
|
|
1,064 | |||
|
|
|
|
| |||
Deferred income tax provision (benefit): |
|||||||
Federal |
|
315 |
|
|
2,080 | ||
State |
|
(60 |
) |
|
341 | ||
|
|
|
|
| |||
|
255 |
|
|
2,421 | |||
|
|
|
|
| |||
Provision for income taxes |
$ |
3,699 |
|
$ |
3,485 | ||
|
|
|
|
|
2002 |
2001 |
|||||||
Federal income taxes at statutory rate (34 percent) |
$ |
(948 |
) |
$ |
1,285 |
| ||
State income taxes |
|
(139 |
) |
|
227 |
| ||
Nondeductible items (primarily goodwill amortization) |
|
3,996 |
|
|
2,844 |
| ||
Revaluation of deferred tax assets and liabilities |
|
790 |
|
|
(871 |
) | ||
|
|
|
|
|
| |||
Income tax provision |
$ |
3,699 |
|
$ |
3,485 |
| ||
|
|
|
|
|
|
2002 |
2001 | |||||
Deferred tax assets: |
||||||
Excess interest |
$ |
143 |
$ |
3,621 | ||
Workers compensation insurance |
|
1,400 |
|
1,530 | ||
Environmental contingencies |
|
910 |
|
1,113 | ||
Medical insurance |
|
636 |
|
869 | ||
General reserves |
|
351 |
|
640 | ||
Allowance for doubtful accounts |
|
780 |
|
572 | ||
Life insurance |
|
202 |
|
140 | ||
Fair value of derivative |
|
3,063 |
|
| ||
Federal net operating loss carryover |
|
309 |
|
| ||
Other |
|
378 |
|
99 | ||
|
|
|
| |||
Total deferred tax assets |
|
8,172 |
|
8,584 | ||
|
|
|
| |||
Deferred tax liabilities: |
||||||
Intangible asset basis difference |
|
10,749 |
|
11,482 | ||
Fixed asset basis difference |
|
4,994 |
|
4,728 | ||
|
|
|
| |||
Total deferred tax liabilities |
|
15,743 |
|
16,210 | ||
|
|
|
| |||
Net deferred tax liability |
$ |
7,571 |
$ |
7,626 | ||
|
|
|
|
Year ending January 31 |
|||
2003 |
$ |
7,783 | |
2004 |
|
2,088 | |
2005 |
|
1,597 | |
2006 |
|
1,310 | |
2007 |
|
1,024 | |
Thereafter |
|
2,305 | |
|
| ||
$ |
16,107 | ||
|
|
Cintas |
Omni Services, Inc. |
Adjustments |
Total |
|||||||||||||||
Revenue: |
||||||||||||||||||
Rentals |
$ |
1,291,076 |
|
$ |
235,476 |
|
$ |
|
|
$ |
1,526,552 |
| ||||||
Other services |
|
376,163 |
|
|
9,513 |
|
|
|
|
|
385,676 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
1,667,239 |
|
|
244,989 |
|
|
|
|
|
1,912,228 |
| |||||||
Cost and expenses (income): |
||||||||||||||||||
Cost of rentals |
|
703,165 |
|
|
141,241 |
|
|
|
|
|
844,406 |
| ||||||
Cost of other services |
|
262,259 |
|
|
6,631 |
|
|
|
|
|
268,890 |
| ||||||
Selling and administrative expenses |
|
427,668 |
|
|
68,565 |
|
|
8,334 |
|
A |
|
499,347 |
| |||||
|
(5,220 |
) |
B |
|||||||||||||||
Interest income |
|
(4,068 |
) |
|
(181 |
) |
|
1,831 |
|
C |
|
(2,418 |
) | |||||
Interest expense |
|
8,196 |
|
|
29,427 |
|
|
(29,405 |
) |
D |
|
28,037 |
| |||||
|
19,819 |
|
E |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
1,397,220 |
|
|
245,683 |
|
|
(4,641 |
) |
|
1,638,262 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income before income taxes |
|
270,019 |
|
|
(694 |
) |
|
4,641 |
|
|
273,966 |
| ||||||
Income taxes |
|
99,910 |
|
|
3,638 |
|
|
(2,181 |
) |
F |
|
101,367 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net income |
$ |
170,109 |
|
$ |
(4,332 |
) |
$ |
6,822 |
|
$ |
172,599 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Basic earnings per share |
$ |
1.00 |
|
$ |
1.02 |
| ||||||||||||
Diluted earnings per share |
$ |
0.99 |
|
$ |
1.00 |
| ||||||||||||
Basic weighted average shares |
|
169,675 |
|
|
169,675 |
| ||||||||||||
Diluted weighted average shares |
|
172,119 |
|
|
172,119 |
|
Cintas |
Omni Services, Inc. |
Adjustments |
Total |
|||||||||||||
Revenue: |
||||||||||||||||
Rentals |
$1,610,606 |
|
$316,268 |
|
$ |
|
$1,926,874 |
|
||||||||
Other services |
550,094 |
|
12,818 |
|
|
|
562,912 |
|
||||||||
|
|
|
|
|
|
|
|
|||||||||
2,160,700 |
|
329,086 |
|
|
|
2,489,786 |
|
|||||||||
Costs and expenses (income): |
||||||||||||||||
Cost of rentals |
896,539 |
|
195,315 |
|
|
|
1,091,854 |
|
||||||||
Cost of other services |
367,894 |
|
9,084 |
|
|
|
376,978 |
|
||||||||
Selling and administrative expenses |
529,063 |
|
88,384 |
|
11,113 |
|
A |
621,600 |
|
|||||||
(6,960 |
) |
B |
||||||||||||||
Interest income |
(4,369 |
) |
(226 |
) |
2,026 |
|
C |
(2,569 |
) |
|||||||
Interest expense |
15,119 |
|
36,002 |
|
(35,973 |
) |
D |
42,573 |
|
|||||||
27,425 |
|
E |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
1,804,246 |
|
328,559 |
|
(2,369 |
) |
2,130,436 |
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes, extraordinary item and changes in accounting principle
|
356,454 |
|
527 |
|
2,369 |
|
359,350 |
|
||||||||
Income taxes |
134,003 |
|
2,538 |
|
(1,426 |
) |
F |
135,115 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||
Net income before extraordinary item and changes in accounting principle |
222,451 |
|
(2,011 |
) |
3,795 |
|
224,235 |
|
||||||||
Extraordinary item, net of tax benefit |
|
|
(4,687 |
) |
4,687 |
|
G |
|
|
|||||||
Changes in accounting principle, net of tax provision |
|
|
(4,646 |
) |
4,646 |
|
G |
|
|
|||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ 222,451 |
|
$ (11,344 |
) |
$13,128 |
|
$ 224,235 |
|
H | |||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share |
$ 1.32 |
|
$ 1.33 |
|
||||||||||||
Diluted earnings per share |
$ 1.30 |
|
$ 1.31 |
|
||||||||||||
Basic weighted average shares |
168,779 |
|
168,779 |
|
||||||||||||
Diluted weighted average shares |
171,629 |
|
171,629 |
|
Cintas |
Omni Services, Inc. |
Adjustments |
Total |
|||||||||||||||
Assets |
||||||||||||||||||
Current assets: |
||||||||||||||||||
Cash and cash equivalents |
$ |
86,257 |
|
$ |
7,849 |
|
$ |
|
|
$ |
94,106 |
| ||||||
Marketable securities |
|
152,885 |
|
|
|
|
|
(106,071 |
) |
I |
|
46,814 |
| |||||
Accounts receivable, net |
|
237,694 |
|
|
27,531 |
|
|
|
|
|
265,225 |
| ||||||
Inventories |
|
194,360 |
|
|
5,247 |
|
|
|
|
|
199,607 |
| ||||||
Uniforms and other rental items in service |
|
255,853 |
|
|
|
|
|
10,634 |
|
J |
|
266,487 |
| |||||
Prepaid expenses |
|
9,755 |
|
|
4,095 |
|
|
|
|
|
13,850 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current assets |
|
936,804 |
|
|
44,722 |
|
|
(95,437 |
) |
|
886,089 |
| ||||||
Property and equipment, at cost, net |
|
712,688 |
|
|
89,461 |
|
|
(23,350 |
) |
J |
|
778,799 |
| |||||
Goodwill |
|
145,845 |
|
|
167,712 |
|
|
351,671 |
|
J |
|
665,228 |
| |||||
Other assets |
|
103,025 |
|
|
42,998 |
|
|
62,632 |
|
J |
|
208,655 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
1,898,362 |
|
$ |
344,893 |
|
$ |
295,516 |
|
$ |
2,538,771 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Liabilities and Shareholders Equity |
||||||||||||||||||
Current liabilities: |
||||||||||||||||||
Accounts payable |
$ |
38,205 |
|
$ |
14,719 |
|
$ |
|
|
$ |
52,924 |
| ||||||
Accrued liabilities |
|
153,577 |
|
|
29,967 |
|
|
27,799 |
|
J |
|
211,343 |
| |||||
Income taxes |
||||||||||||||||||
Current |
|
28,074 |
|
|
|
|
|
|
|
|
28,074 |
| ||||||
Deferred |
|
60,380 |
|
|
|
|
|
(8,954 |
) |
J |
|
51,426 |
| |||||
Long-term debt due within one year |
|
18,139 |
|
|
7,367 |
|
|
(7,147 |
) |
J |
|
468,359 |
| |||||
|
450,000 |
|
K |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total current liabilities |
|
298,375 |
|
|
52,053 |
|
|
461,698 |
|
|
812,126 |
| ||||||
Long-term debt due after one year |
|
186,143 |
|
|
286,889 |
|
|
(286,180 |
) |
J |
|
286,852 |
| |||||
|
100,000 |
|
K |
|||||||||||||||
Deferred income taxes |
|
55,549 |
|
|
7,572 |
|
|
18,377 |
|
J |
|
81,498 |
| |||||
Shareholders equity: |
||||||||||||||||||
Preferred stock |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Common stock |
|
65,365 |
|
|
137 |
|
|
(137 |
) |
L |
|
65,365 |
| |||||
Retained earnings |
|
1,301,179 |
|
|
(1,758 |
) |
|
1,758 |
|
L |
|
1,301,179 |
| |||||
Other accumulated comprehensive loss |
|
(8,249 |
) |
|
|
|
|
|
|
|
(8,249 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total shareholders equity |
|
1,358,295 |
|
|
(1,621 |
) |
|
1,621 |
|
|
1,358,295 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||
$ |
1,898,362 |
|
$ |
344,893 |
|
$ |
295,516 |
|
$ |
2,538,771 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
A |
Represents amortization of intangible assets for the periods presented. These intangible assets were created as a result of the acquisition of Omni.
|
B |
Represents the reversal of Omni intangible asset amortization to allow for the amortization of intangibles created through the acquisition.
|
C |
Represents an adjustment to reflect lower interest income due to lower cash on hand (refer to Note I). |
D |
Represents the reversal of Omni interest expense, as Cintas acquired only $929 in Omni debt. |
E |
Represents interest expense for the periods presented on the newly acquired debt of $550,000 incurred to facilitate the Omni acquisition.
|
F |
Adjustment to income tax expense to reflect a combined income tax rate after the Omni acquisition of 37.0% for the nine months ended February 28, 2002, and
37.6% for the year ended May 31, 2001. |
G |
Reversal of changes in accounting principle and extraordinary item to remove one-time charges from earnings. |
H |
Net income for fiscal year 2001 includes goodwill amortization of $5,332 ($3,328 net of tax). Cintas adopted FAS 142 on June 1, 2001. As a result, earnings for
nine months ended February 28, 2002, do not include amortization of goodwill. The following schedule reflects the pro forma increase in net income as if FAS 142 had been adopted on June 1, 2000 for fiscal year 2001: |
Fiscal Year ended May 31, 2001 | |||
Pro forma net income |
$ |
224,235 | |
Goodwill amortization (after tax) |
|
3,328 | |
|
| ||
Pro forma adjusted net income |
$ |
227,563 | |
|
| ||
Basic earnings per share |
$ |
1.35 | |
Diluted earnings per share |
$ |
1.33 |
I |
Represents cash of $106,071 paid from marketable securities to finance, in part, the purchase of Omni. |
J |
Represents the adjustments made to Omni net book value to allocate the purchase price to assets and liabilities acquired. The purchase price is $656,071
($660,000 less an estimated $3,000 adjustment for environmental liabilities in excess of $5,000, per terms of the agreement, and $929 in assumed debt). |
Omni Book Value |
Preliminary Purchase Price Allocation |
Adjustments |
||||||||||
Assets |
||||||||||||
Cash and cash equivalents |
$ |
7,849 |
|
$ |
7,849 |
|
$ |
|
| |||
Accounts receivable, net |
|
27,531 |
|
|
27,531 |
|
|
|
| |||
Inventories |
|
5,247 |
|
|
5,247 |
|
|
|
| |||
Uniforms and other rental items in service |
|
|
|
|
10,634 |
|
|
10,634 |
| |||
Prepaid expenses |
|
4,095 |
|
|
4,095 |
|
|
|
| |||
Property and equipment, at cost, net |
|
89,461 |
|
|
66,111 |
|
|
(23,350 |
) | |||
Goodwill |
|
167,712 |
|
|
519,383 |
|
|
351,671 |
| |||
Other assets |
|
42,998 |
|
|
105,630 |
|
|
62,632 |
| |||
|
|
|
|
|
|
|
|
| ||||
|
344,893 |
|
|
746,480 |
|
|
401,587 |
| ||||
Liabilities |
||||||||||||
Accounts payable |
|
14,719 |
|
|
14,719 |
|
|
|
| |||
Accrued liabilities |
|
29,967 |
|
|
57,766 |
|
|
27,799 |
| |||
Current deferred taxes |
|
|
|
|
(8,954 |
) |
|
(8,954 |
) | |||
Long-term debt due within one year |
|
7,367 |
|
|
220 |
|
|
(7,147 |
) | |||
Long-term debt due after one year |
|
286,889 |
|
|
709 |
|
|
(286,180 |
) | |||
Long-term deferred income taxes |
|
7,572 |
|
|
25,949 |
|
|
18,377 |
| |||
|
|
|
|
|
|
|
|
| ||||
|
346,514 |
|
|
90,409 |
|
|
(256,105 |
) | ||||
|
|
|
|
|
|
|
|
| ||||
Net assets |
$ |
(1,621 |
) |
$ |
656,071 |
|
$ |
657,692 |
| |||
|
|
|
|
|
|
|
|
|
K |
Represents the debt incurred to purchase Omni. This debt includes $100,000 in commercial paper and $450,000 in short-term bridge financing.
|
L |
Represents the reversal of Omni equity balances to reflect purchase accounting. |