Cintas Corp
NASDAQ:CTAS
Income Statement
Earnings Waterfall
Cintas Corp
Revenue
|
9.4B
USD
|
Cost of Revenue
|
-4.9B
USD
|
Gross Profit
|
4.6B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
2B
USD
|
Other Expenses
|
-494.3m
USD
|
Net Income
|
1.5B
USD
|
Income Statement
Cintas Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 464
N/A
|
4 470
+0%
|
4 471
+0%
|
4 471
0%
|
4 469
0%
|
4 370
-2%
|
4 467
+2%
|
4 562
+2%
|
4 670
+2%
|
4 796
+3%
|
4 864
+1%
|
4 916
+1%
|
4 955
+1%
|
5 323
+7%
|
5 668
+6%
|
6 004
+6%
|
6 337
+6%
|
6 477
+2%
|
6 563
+1%
|
6 675
+2%
|
6 768
+1%
|
6 892
+2%
|
7 005
+2%
|
7 131
+2%
|
7 259
+2%
|
7 085
-2%
|
7 021
-1%
|
6 934
-1%
|
6 900
0%
|
7 116
+3%
|
7 267
+2%
|
7 432
+2%
|
7 616
+2%
|
7 855
+3%
|
8 124
+3%
|
8 377
+3%
|
8 606
+3%
|
8 816
+2%
|
8 992
+2%
|
9 194
+2%
|
9 410
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 604)
|
(2 596)
|
(2 576)
|
(2 561)
|
(2 553)
|
(2 477)
|
(2 527)
|
(2 577)
|
(2 635)
|
(2 694)
|
(2 710)
|
(2 724)
|
(2 728)
|
(2 943)
|
(3 125)
|
(3 309)
|
(3 503)
|
(3 568)
|
(3 619)
|
(3 672)
|
(3 711)
|
(3 764)
|
(3 803)
|
(3 851)
|
(3 910)
|
(3 851)
|
(3 810)
|
(3 756)
|
(3 737)
|
(3 802)
|
(3 876)
|
(3 975)
|
(4 070)
|
(4 222)
|
(4 366)
|
(4 482)
|
(4 575)
|
(4 642)
|
(4 705)
|
(4 788)
|
(4 850)
|
|
Gross Profit |
1 860
N/A
|
1 874
+1%
|
1 895
+1%
|
1 910
+1%
|
1 915
+0%
|
1 893
-1%
|
1 939
+2%
|
1 985
+2%
|
2 034
+2%
|
2 101
+3%
|
2 154
+2%
|
2 191
+2%
|
2 227
+2%
|
2 380
+7%
|
2 543
+7%
|
2 694
+6%
|
2 835
+5%
|
2 909
+3%
|
2 944
+1%
|
3 003
+2%
|
3 057
+2%
|
3 129
+2%
|
3 203
+2%
|
3 280
+2%
|
3 350
+2%
|
3 234
-3%
|
3 211
-1%
|
3 178
-1%
|
3 163
0%
|
3 315
+5%
|
3 391
+2%
|
3 457
+2%
|
3 545
+3%
|
3 632
+2%
|
3 758
+3%
|
3 895
+4%
|
4 031
+3%
|
4 173
+4%
|
4 287
+3%
|
4 406
+3%
|
4 560
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 262)
|
(1 265)
|
(1 201)
|
(1 186)
|
(1 232)
|
(1 209)
|
(1 234)
|
(1 261)
|
(1 291)
|
(1 332)
|
(1 363)
|
(1 398)
|
(1 425)
|
(1 527)
|
(1 644)
|
(1 751)
|
(1 883)
|
(1 917)
|
(1 935)
|
(1 959)
|
(1 944)
|
(1 981)
|
(2 019)
|
(2 045)
|
(2 079)
|
(2 037)
|
(2 005)
|
(1 954)
|
(1 927)
|
(1 924)
|
(1 961)
|
(1 998)
|
(2 006)
|
(2 045)
|
(2 124)
|
(2 198)
|
(2 295)
|
(2 371)
|
(2 424)
|
(2 488)
|
(2 568)
|
|
Selling, General & Administrative |
(1 263)
|
(1 265)
|
(1 263)
|
(1 248)
|
(1 232)
|
(1 209)
|
(1 233)
|
(1 261)
|
(1 291)
|
(1 332)
|
(1 364)
|
(1 398)
|
(1 425)
|
(1 527)
|
(1 644)
|
(1 751)
|
(1 883)
|
(1 917)
|
(1 935)
|
(1 959)
|
(1 944)
|
(1 981)
|
(2 000)
|
(2 007)
|
(2 021)
|
(1 938)
|
(1 891)
|
(1 839)
|
(1 811)
|
(1 819)
|
(1 872)
|
(1 908)
|
(1 914)
|
(1 934)
|
(1 999)
|
(2 034)
|
(2 091)
|
(2 251)
|
(2 213)
|
(2 274)
|
(2 350)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(24)
|
(36)
|
(74)
|
(112)
|
(25)
|
(114)
|
(116)
|
(118)
|
|
Other Operating Expenses |
0
|
0
|
62
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(38)
|
(58)
|
(78)
|
(113)
|
(115)
|
(116)
|
(83)
|
(89)
|
(90)
|
(91)
|
(87)
|
(88)
|
(90)
|
(92)
|
(95)
|
(97)
|
(99)
|
(100)
|
|
Operating Income |
598
N/A
|
609
+2%
|
695
+14%
|
724
+4%
|
684
-6%
|
684
0%
|
706
+3%
|
724
+3%
|
744
+3%
|
769
+3%
|
790
+3%
|
794
+0%
|
802
+1%
|
853
+6%
|
899
+5%
|
944
+5%
|
952
+1%
|
992
+4%
|
1 009
+2%
|
1 044
+3%
|
1 113
+7%
|
1 148
+3%
|
1 184
+3%
|
1 235
+4%
|
1 271
+3%
|
1 196
-6%
|
1 206
+1%
|
1 225
+2%
|
1 237
+1%
|
1 391
+12%
|
1 430
+3%
|
1 458
+2%
|
1 539
+6%
|
1 587
+3%
|
1 633
+3%
|
1 697
+4%
|
1 736
+2%
|
1 803
+4%
|
1 863
+3%
|
1 918
+3%
|
1 992
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(66)
|
(64)
|
(43)
|
(42)
|
(49)
|
(43)
|
(71)
|
(71)
|
(64)
|
(64)
|
(61)
|
(59)
|
(56)
|
(86)
|
(102)
|
(118)
|
(130)
|
(109)
|
(103)
|
(29)
|
(30)
|
(31)
|
(35)
|
(105)
|
(104)
|
(104)
|
(102)
|
(100)
|
(99)
|
(98)
|
(95)
|
(93)
|
(90)
|
(89)
|
(94)
|
(101)
|
(108)
|
(110)
|
(106)
|
(103)
|
(99)
|
|
Non-Reccuring Items |
(2)
|
62
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(15)
|
(79)
|
(80)
|
(90)
|
(91)
|
(42)
|
(43)
|
(38)
|
(29)
|
(14)
|
(10)
|
(2)
|
(1)
|
(34)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
530
N/A
|
606
+14%
|
652
+8%
|
682
+5%
|
699
+3%
|
641
-8%
|
635
-1%
|
653
+3%
|
680
+4%
|
705
+4%
|
726
+3%
|
729
+0%
|
730
+0%
|
687
-6%
|
717
+4%
|
736
+3%
|
732
-1%
|
841
+15%
|
863
+3%
|
977
+13%
|
1 055
+8%
|
1 102
+5%
|
1 140
+3%
|
1 128
-1%
|
1 166
+3%
|
1 058
-9%
|
1 105
+4%
|
1 125
+2%
|
1 137
+1%
|
1 288
+13%
|
1 335
+4%
|
1 366
+2%
|
1 449
+6%
|
1 499
+3%
|
1 539
+3%
|
1 596
+4%
|
1 629
+2%
|
1 693
+4%
|
1 757
+4%
|
1 815
+3%
|
1 892
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(198)
|
(232)
|
(249)
|
(260)
|
(268)
|
(238)
|
(236)
|
(242)
|
(245)
|
(257)
|
(247)
|
(244)
|
(245)
|
(230)
|
(235)
|
(238)
|
(206)
|
(219)
|
(186)
|
(198)
|
(220)
|
(219)
|
(221)
|
(202)
|
(206)
|
(182)
|
(179)
|
(161)
|
(150)
|
(177)
|
(193)
|
(214)
|
(240)
|
(263)
|
(283)
|
(310)
|
(333)
|
(345)
|
(376)
|
(383)
|
(389)
|
|
Income from Continuing Operations |
332
|
374
|
403
|
422
|
431
|
403
|
399
|
411
|
435
|
449
|
479
|
485
|
485
|
457
|
482
|
498
|
526
|
623
|
677
|
779
|
835
|
884
|
919
|
926
|
959
|
876
|
926
|
964
|
988
|
1 111
|
1 142
|
1 152
|
1 209
|
1 236
|
1 256
|
1 286
|
1 296
|
1 348
|
1 381
|
1 432
|
1 503
|
|
Net Income (Common) |
331
N/A
|
371
+12%
|
403
+9%
|
438
+9%
|
448
+2%
|
427
-5%
|
415
-3%
|
639
+54%
|
661
+3%
|
686
+4%
|
723
+5%
|
519
-28%
|
518
0%
|
473
-9%
|
551
+17%
|
548
-1%
|
729
+33%
|
831
+14%
|
826
-1%
|
931
+13%
|
835
-10%
|
875
+5%
|
914
+4%
|
918
+0%
|
950
+3%
|
868
-9%
|
917
+6%
|
957
+4%
|
981
+3%
|
1 103
+13%
|
1 135
+3%
|
1 145
+1%
|
1 203
+5%
|
1 230
+2%
|
1 250
+2%
|
1 280
+2%
|
1 291
+1%
|
1 343
+4%
|
1 376
+2%
|
1 426
+4%
|
1 498
+5%
|
|
EPS (Diluted) |
2.73
N/A
|
3.05
+12%
|
3.39
+11%
|
3.68
+9%
|
3.79
+3%
|
3.63
-4%
|
3.7
+2%
|
5.8
+57%
|
6.03
+4%
|
6.24
+3%
|
6.75
+8%
|
4.81
-29%
|
4.8
0%
|
4.38
-9%
|
5.08
+16%
|
4.98
-2%
|
6.61
+33%
|
7.56
+14%
|
7.5
-1%
|
8.55
+14%
|
7.71
-10%
|
7.99
+4%
|
8.52
+7%
|
8.44
-1%
|
8.83
+5%
|
8.11
-8%
|
8.51
+5%
|
8.76
+3%
|
9.08
+4%
|
10.24
+13%
|
10.69
+4%
|
10.74
+0%
|
11.38
+6%
|
11.65
+2%
|
12.1
+4%
|
12.23
+1%
|
12.48
+2%
|
12.99
+4%
|
13.29
+2%
|
13.8
+4%
|
14.51
+5%
|