Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Cintas Corp., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Operating Assets
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Less: Cash and cash equivalents 342,015 124,149 90,471 493,640 145,402 96,645
Operating assets 8,826,802 8,422,207 8,056,785 7,743,183 7,524,483 7,340,017
Operating Liabilities
Total liabilities 4,852,445 4,682,370 4,839,060 4,548,976 4,434,683 4,433,941
Less: Debt due within one year 449,595 311,574 899,070 312,264
Less: Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Operating liabilities 2,376,916 2,195,965 2,043,554 2,007,073 1,894,978 1,584,170
 
Net operating assets1 6,449,886 6,226,242 6,013,231 5,736,110 5,629,505 5,755,847
Balance-sheet-based aggregate accruals2 223,644 213,011 277,121 106,605 (126,342)
Financial Ratio
Balance-sheet-based accruals ratio3 3.53% 3.48% 4.72% 1.88% -2.22%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Industry
Industrials 0.00% -1.95% 0.18% 3.74% 5.63%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 8,826,8022,376,916 = 6,449,886

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 6,449,8866,226,242 = 223,644

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 223,644 ÷ [(6,449,886 + 6,226,242) ÷ 2] = 3.53%

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Cintas Corp. deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Cintas Corp., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Less: Net cash provided by operating activities 2,079,781 1,597,814 1,537,625 1,360,740 1,291,483 1,067,862
Less: Net cash used in investing activities (608,631) (388,672) (402,635) (137,215) (285,398) (235,638)
Cash-flow-statement-based aggregate accruals 100,442 138,868 100,767 (112,557) (130,048) 52,757
Financial Ratio
Cash-flow-statement-based accruals ratio1 1.58% 2.27% 1.72% -1.98% -2.28%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Industry
Industrials 0.00% 1.34% -4.38% -8.72% -2.05%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 100,442 ÷ [(6,449,886 + 6,226,242) ÷ 2] = 1.58%

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Cintas Corp. improved earnings quality from 2023 to 2024.