Cintas Corporation
Cintas Corporation provides corporate identity uniforms and related business services primarily in the United States, Canada, and Latin America. It operates through Uniform Rental and Facility Services, First Aid and Safety Services, and All Other segmen…
Specialty Business Services
US, Cincinnati [HQ]
Cash Flow Statements
15 Sheets · Starting from NoneIn Million USD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | None | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 561.00 | 340.00 | 469.00 | 552.00 | 607.00 | 580.00 | 465.00 | 763.00 | 964.00 | 1,067.00 | 1,291.00 | 1,360.00 | 1,537.00 | 1,597.00 | - - | |
| Operating Cash (Net) | 561.00 | 340.00 | 469.00 | 552.00 | 607.00 | 580.00 | 465.00 | 763.00 | 964.00 | 1,067.00 | 1,291.00 | 1,360.00 | 1,537.00 | 1,597.00 | - - | |
| Accounts Receivable | 1.00 | -48.00 | -24.00 | -42.00 | -56.00 | -1.00 | -52.00 | -93.00 | -66.00 | -94.00 | 39.00 | -32.00 | -100.00 | -151.00 | - - | |
| Accounts Payable | 8.00 | 29.00 | -12.00 | 25.00 | 30.00 | -33.00 | - - | 13.00 | 35.00 | 12.00 | 2.00 | -2.00 | 22.00 | 53.00 | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 124.00 | -162.00 | -98.00 | -23.00 | 29.00 | -16.00 | -43.00 | -81.00 | -54.00 | -275.00 | -72.00 | -191.00 | -216.00 | -286.00 | - - | |
| Other WC | 83.00 | -64.00 | -59.00 | -16.00 | 66.00 | -5.00 | 28.00 | - - | -20.00 | -132.00 | -39.00 | -80.00 | -155.00 | -152.00 | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -203.00 | -298.00 | -104.00 | -284.00 | -16.00 | 44.00 | 128.00 | -2,310.00 | -135.00 | -235.00 | -285.00 | -137.00 | -402.00 | -388.00 | - - | |
| Capital Expenditure | -111.00 | -182.00 | -160.00 | -196.00 | -145.00 | -217.00 | -275.00 | -273.00 | -271.00 | -276.00 | -230.00 | -143.00 | -240.00 | -331.00 | - - | |
| Purchases of Investments | -81.00 | -78.00 | -585.00 | -178.00 | -65.00 | -195.00 | -494.00 | -181.00 | -153.00 | -17.00 | -10.00 | -4.00 | -6.00 | -4.00 | - - | |
| Sale/Maturity of Investment | 34.00 | 139.00 | 665.00 | 161.00 | 54.00 | 161.00 | 434.00 | 218.00 | 179.00 | 73.00 | 230.00 | 143.00 | - - | 331.00 | - - | |
| Property, Plant, Equipment (P&PE) | -111.00 | -182.00 | -160.00 | -196.00 | -145.00 | -217.00 | -275.00 | -273.00 | -271.00 | -276.00 | -230.00 | -143.00 | -240.00 | -331.00 | - - | |
| Acquisitions (Net) | -50.00 | -171.00 | -24.00 | -69.00 | 145.00 | 176.00 | 459.00 | -2,074.00 | 108.00 | -6.00 | -53.00 | -10.00 | -164.00 | -46.00 | - - | |
| Other Investing Activities | 4.00 | -5.00 | 2.00 | -1.00 | -5.00 | 120.00 | 4.00 | - - | 1.00 | -7.00 | -221.00 | -122.00 | 8.00 | -337.00 | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -76.00 | -20.00 | -460.00 | -256.00 | -429.00 | -712.00 | -866.00 | -1,578.00 | -864.00 | -873.00 | -955.00 | -879.00 | -1,537.00 | -1,172.00 | - - | |
| Debt Repayment | - - | -502.00 | -1.00 | -225.00 | -8.00 | - - | - - | -250.00 | -550.00 | -112.00 | -200.00 | -129.00 | -1,200.00 | -50.00 | - - | |
| Dividends Paid | -73.00 | -71.00 | -70.00 | -79.00 | -93.00 | -201.00 | -115.00 | -142.00 | -175.00 | -220.00 | -267.00 | -451.00 | -375.00 | -449.00 | - - | |
|
Common Stock
|
- - | 1,445 | 392 | 480 | 412 | 581 | 808 | 2,035 | 127 | 1,128 | 442 | 684 | 1,643 | 140 | - - | |
| Issued | - - | 1,002.00 | - - | 264.00 | 41.00 | 29.00 | 28.00 | 2,014.00 | - - | 112.00 | -21.00 | 129.00 | 117.00 | -258.00 | - - | |
| Repurchased | - - | -443.00 | -392.00 | -215.00 | -370.00 | -551.00 | -780.00 | -20.00 | -127.00 | -1,016.00 | -464.00 | -554.00 | -1,525.00 | -398.00 | - - | |
| Other Financing Activities | - - | -4.00 | 3.00 | - - | - - | 11.00 | - - | -22.00 | -11.00 | 363.00 | - - | 125.00 | 1,445.00 | -15.00 | - - | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 129.00 | 411.00 | 438.00 | 339.00 | 352.00 | 513.00 | 417.00 | 139.00 | 169.00 | 138.00 | 96.00 | 145.00 | 493.00 | 90.00 | - - | |
| End of Period | 411.00 | 438.00 | 339.00 | 352.00 | 513.00 | 417.00 | 139.00 | 169.00 | 138.00 | 96.00 | 145.00 | 493.00 | 90.00 | 124.00 | - - | |
| Change | 281.00 | 26.00 | -98.00 | 12.00 | 161.00 | -96.00 | -277.00 | 29.00 | -30.00 | -42.00 | 48.00 | 348.00 | -403.00 | 33.00 | - - | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 152.00 | 193.00 | 155.00 | 189.00 | 190.00 | 155.00 | 165.00 | 196.00 | 279.00 | 360.00 | 379.00 | 387.00 | 399.00 | 409.00 | - - | |
| Stock Based Compensation | 15.00 | 15.00 | 20.00 | 23.00 | 29.00 | 47.00 | 79.00 | 88.00 | 112.00 | 139.00 | 115.00 | 112.00 | 109.00 | 103.00 | - - | |
| Other | 41.00 | 246.00 | 38.00 | 85.00 | -64.00 | -56.00 | -369.00 | 75.00 | -96.00 | -72.00 | 9.00 | -16.00 | -42.00 | 1,061.00 | - - | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 450.00 | 158.00 | 309.00 | 356.00 | 462.00 | 362.00 | 190.00 | 490.00 | 692.00 | 791.00 | 1,061.00 | 1,217.00 | 1,296.00 | 1,266.00 | - - | |
| Cash Conversion Cycle (CCC) | 56.00 | 105.00 | 106.00 | 131.00 | 124.00 | 133.00 | 130.00 | 144.00 | 124.00 | 135.00 | 134.00 | 149.00 | 146.00 | 143.00 | - - | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | 4.00 | -3.00 | - - | - - | -8.00 | -5.00 | -2.00 | 5.00 | - - | -2.00 | 4.00 | - - | -2.00 | - - |