Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Cintas Corp., solvency ratios

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Debt Ratios
Debt to equity 0.57 0.64 0.85 0.69 0.79 0.95
Debt to equity (including operating lease liability) 0.62 0.69 0.90 0.74 0.84 0.95
Debt to capital 0.36 0.39 0.46 0.41 0.44 0.49
Debt to capital (including operating lease liability) 0.38 0.41 0.47 0.42 0.46 0.49
Debt to assets 0.27 0.29 0.34 0.31 0.33 0.38
Debt to assets (including operating lease liability) 0.29 0.31 0.36 0.33 0.35 0.38
Financial leverage 2.12 2.21 2.46 2.23 2.37 2.48
Coverage Ratios
Interest coverage 20.59 16.22 17.87 14.11 11.04 11.84
Fixed charge coverage 11.73 9.86 10.18 8.61 7.02 7.43

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).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Cintas Corp. debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Cintas Corp. debt to equity ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Cintas Corp. debt to capital ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Cintas Corp. debt to capital ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Cintas Corp. debt to assets ratio improved from 2022 to 2023 and from 2023 to 2024.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Cintas Corp. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Cintas Corp. financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Cintas Corp. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Cintas Corp. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Equity

Cintas Corp., debt to equity calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
 
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Solvency Ratio
Debt to equity1 0.57 0.64 0.85 0.69 0.79 0.95
Benchmarks
Debt to Equity, Industry
Industrials 1.42 1.31 1.24 1.72 1.84

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
Debt to equity = Total debt ÷ Shareholders’ equity
= 2,475,529 ÷ 4,316,372 = 0.57

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Cintas Corp. debt to equity ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Equity (including Operating Lease Liability)

Cintas Corp., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Operating lease liabilities, current 45,727 43,710 43,872 43,850 43,031
Operating lease liabilities, long-term 146,824 138,278 129,064 130,774 122,695
Total debt (including operating lease liability) 2,668,080 2,668,393 2,968,442 2,716,527 2,705,431 2,849,771
 
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Solvency Ratio
Debt to equity (including operating lease liability)1 0.62 0.69 0.90 0.74 0.84 0.95
Benchmarks
Debt to Equity (including Operating Lease Liability), Industry
Industrials 1.59 1.46 1.38 1.87 1.94

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
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Shareholders’ equity
= 2,668,080 ÷ 4,316,372 = 0.62

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Cintas Corp. debt to equity ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Debt to Capital

Cintas Corp., debt to capital calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Total capital 6,791,901 6,350,391 6,103,702 6,229,750 5,774,907 5,852,492
Solvency Ratio
Debt to capital1 0.36 0.39 0.46 0.41 0.44 0.49
Benchmarks
Debt to Capital, Industry
Industrials 0.59 0.57 0.55 0.63 0.65

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
Debt to capital = Total debt ÷ Total capital
= 2,475,529 ÷ 6,791,901 = 0.36

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Cintas Corp. debt to capital ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Capital (including Operating Lease Liability)

Cintas Corp., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Operating lease liabilities, current 45,727 43,710 43,872 43,850 43,031
Operating lease liabilities, long-term 146,824 138,278 129,064 130,774 122,695
Total debt (including operating lease liability) 2,668,080 2,668,393 2,968,442 2,716,527 2,705,431 2,849,771
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Total capital (including operating lease liability) 6,984,452 6,532,379 6,276,638 6,404,374 5,940,633 5,852,492
Solvency Ratio
Debt to capital (including operating lease liability)1 0.38 0.41 0.47 0.42 0.46 0.49
Benchmarks
Debt to Capital (including Operating Lease Liability), Industry
Industrials 0.61 0.59 0.58 0.65 0.66

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
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 2,668,080 ÷ 6,984,452 = 0.38

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Cintas Corp. debt to capital ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Debt to Assets

Cintas Corp., debt to assets calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
 
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Solvency Ratio
Debt to assets1 0.27 0.29 0.34 0.31 0.33 0.38
Benchmarks
Debt to Assets, Industry
Industrials 0.30 0.29 0.29 0.32 0.32

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
Debt to assets = Total debt ÷ Total assets
= 2,475,529 ÷ 9,168,817 = 0.27

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Cintas Corp. debt to assets ratio improved from 2022 to 2023 and from 2023 to 2024.

Debt to Assets (including Operating Lease Liability)

Cintas Corp., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Debt due within one year 449,595 311,574 899,070 312,264
Debt due after one year 2,025,934 2,486,405 2,483,932 1,642,833 2,539,705 2,537,507
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Operating lease liabilities, current 45,727 43,710 43,872 43,850 43,031
Operating lease liabilities, long-term 146,824 138,278 129,064 130,774 122,695
Total debt (including operating lease liability) 2,668,080 2,668,393 2,968,442 2,716,527 2,705,431 2,849,771
 
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Solvency Ratio
Debt to assets (including operating lease liability)1 0.29 0.31 0.36 0.33 0.35 0.38
Benchmarks
Debt to Assets (including Operating Lease Liability), Industry
Industrials 0.33 0.33 0.32 0.35 0.34

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
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 2,668,080 ÷ 9,168,817 = 0.29

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Cintas Corp. debt to assets ratio (including operating lease liability) improved from 2022 to 2023 and from 2023 to 2024.

Financial Leverage

Cintas Corp., financial leverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Solvency Ratio
Financial leverage1 2.12 2.21 2.46 2.23 2.37 2.48
Benchmarks
Financial Leverage, Industry
Industrials 4.76 4.46 4.29 5.30 5.70

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
Financial leverage = Total assets ÷ Shareholders’ equity
= 9,168,817 ÷ 4,316,372 = 2.12

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Cintas Corp. financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Interest Coverage

Cintas Corp., interest coverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Less: Income (loss) from discontinued operations, net of tax (323) 2,346
Add: Income tax expense 402,043 345,138 263,011 176,781 181,931 219,764
Add: Interest expense 100,740 111,232 88,844 98,210 105,393 101,736
Earnings before interest and tax (EBIT) 2,074,375 1,804,380 1,587,612 1,385,959 1,163,684 1,204,135
Solvency Ratio
Interest coverage1 20.59 16.22 17.87 14.11 11.04 11.84
Benchmarks
Interest Coverage, Industry
Industrials 7.33 5.64 6.08 2.12 4.44

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
Interest coverage = EBIT ÷ Interest expense
= 2,074,375 ÷ 100,740 = 20.59

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Cintas Corp. interest coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Fixed Charge Coverage

Cintas Corp., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Less: Income (loss) from discontinued operations, net of tax (323) 2,346
Add: Income tax expense 402,043 345,138 263,011 176,781 181,931 219,764
Add: Interest expense 100,740 111,232 88,844 98,210 105,393 101,736
Earnings before interest and tax (EBIT) 2,074,375 1,804,380 1,587,612 1,385,959 1,163,684 1,204,135
Add: Operating lease costs, including short-term lease expense and variable lease costs 83,200 79,800 74,500 71,000 70,400 69,700
Earnings before fixed charges and tax 2,157,575 1,884,180 1,662,112 1,456,959 1,234,084 1,273,835
 
Interest expense 100,740 111,232 88,844 98,210 105,393 101,736
Operating lease costs, including short-term lease expense and variable lease costs 83,200 79,800 74,500 71,000 70,400 69,700
Fixed charges 183,940 191,032 163,344 169,210 175,793 171,436
Solvency Ratio
Fixed charge coverage1 11.73 9.86 10.18 8.61 7.02 7.43
Benchmarks
Fixed Charge Coverage, Industry
Industrials 4.67 3.64 3.98 1.64 3.00

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
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 2,157,575 ÷ 183,940 = 11.73

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Cintas Corp. fixed charge coverage ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.