Go Pro

Chipotle Mexican Grill (CMG) Financials

Chipotle Mexican Grill logo
$36.96 -0.61 (-1.62%)
As of 09/4/2026 03:58 PM Eastern
Annual Income Statements for Chipotle Mexican Grill

Annual Income Statements for Chipotle Mexican Grill

This table shows Chipotle Mexican Grill's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
476 23 176 360 350 356 652 897 1,230 1,530 1,539
Consolidated Net Income / (Loss)
476 23 176 177 350 356 653 899 1,229 1,534 1,536
Net Income / (Loss) Continuing Operations
476 23 176 360 350 356 653 899 1,229 1,534 1,536
Total Pre-Tax Income
770 39 276 268 458 294 813 1,182 1,621 2,010 2,010
Total Operating Income
764 35 271 258 444 290 805 1,160 1,558 1,916 1,936
Total Gross Profit
1,174 498 756 3,264 3,738 4,052 1,707 2,062 2,586 3,018 3,026
Total Revenue
4,501 3,904 4,476 4,865 5,586 5,985 7,547 8,635 9,872 11,314 11,926
Operating Revenue
4,501 3,904 4,476 4,865 5,586 5,985 7,547 8,635 9,872 11,314 11,926
Total Cost of Revenue
3,327 3,406 3,720 1,601 1,848 1,933 5,840 6,573 7,286 8,296 8,899
Operating Cost of Revenue
3,327 3,406 3,720 1,601 1,848 1,933 5,840 6,573 7,286 8,296 8,899
Total Operating Expenses
411 464 485 3,006 3,294 3,762 902 902 1,028 1,101 1,090
Selling, General & Admin Expense
250 276 296 1,055 1,212 1,496 607 564 634 697 652
Depreciation Expense
130 146 163 202 213 239 255 287 319 335 361
Impairment Charge
13 24 13 67 23 31 19 21 38 27 28
Other Special Charges / (Income)
17 17 12 8.55 11 16 21 30 37 42 50
Total Other Income / (Expense), net
6.28 4.17 4.95 10 14 3.62 7.82 21 63 94 74
Other Income / (Expense), net
6.28 4.17 - 10 14 3.62 7.82 21 63 94 74
Income Tax Expense
294 16 99 92 108 -62 160 282 392 476 474
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - - - - - -1.23 3.63 -2.99
Basic Earnings per Share
$15.30 $0.78 $6.19 $6.35 $12.62 $12.74 $23.21 $0.65 $0.89 $1.12 $1.15
Weighted Average Basic Shares Outstanding
31.09M 29.27M 28.49M 27.82M 27.74M 27.92M 28.13M 1.39B 1.38B 1.37B 1.34B
Diluted Earnings per Share
$15.10 $0.77 $6.17 $6.31 $12.38 $12.52 $22.90 $0.64 $0.89 $1.11 $1.14
Weighted Average Diluted Shares Outstanding
31.49M 29.77M 28.56M 27.96M 28.30M 28.42M 28.51M 1.40B 1.39B 1.38B 1.34B
Weighted Average Basic & Diluted Shares Outstanding
28.77M 29.40M 28.50M 27.80M 27.77M 28.14M 28.03M 27.62M 27.42M 1.36B 1.30B

Quarterly Income Statements for Chipotle Mexican Grill

This table shows Chipotle Mexican Grill's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
284 358 455 388 329 387 439 382 332 302 402
Consolidated Net Income / (Loss)
282 359 456 387 332 387 436 382 331 303 404
Net Income / (Loss) Continuing Operations
282 359 456 387 332 387 436 382 342 303 404
Total Pre-Tax Income
382 461 608 503 439 502 577 497 434 406 533
Total Operating Income
363 441 586 473 416 479 559 477 420 397 526
Total Gross Profit
638 742 859 712 704 754 838 736 709 719 845
Total Revenue
2,516 2,702 2,973 2,794 2,845 2,875 3,063 3,003 2,984 3,088 3,349
Operating Revenue
2,516 2,702 2,973 2,794 2,845 2,875 3,063 3,003 2,984 3,088 3,349
Total Cost of Revenue
1,878 1,960 2,114 2,081 2,141 2,122 2,225 2,268 2,274 2,369 2,504
Operating Cost of Revenue
1,878 1,960 2,114 2,081 2,141 2,122 2,225 2,268 2,285 2,369 2,504
Total Operating Expenses
275 301 273 239 289 274 279 258 278 322 319
Selling, General & Admin Expense
169 205 175 127 191 173 172 147 160 204 190
Depreciation Expense
85 83 84 84 84 87 91 91 93 97 98
Impairment Charge
6.53 5.48 5.76 15 0.53 6.17 5.47 7.40 8.46 9.82 14
Other Special Charges / (Income)
14 7.21 9.00 13 13 8.21 11 14 17 12 16
Total Other Income / (Expense), net
19 19 22 29 23 22 18 20 13 8.74 7.68
Other Income / (Expense), net
19 19 22 29 23 22 18 20 13 8.74 7.68
Income Tax Expense
100 101 152 115 107 115 141 115 103 103 130
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - 0.56 -1.07 - -0.44 -2.51 0.59 - 0.72 1.22
Basic Earnings per Share
$0.21 $0.26 $0.33 $0.28 $0.24 $0.29 $0.32 $0.29 $0.25 $0.23 $0.32
Weighted Average Basic Shares Outstanding
1.38B 1.37B 1.37B 1.37B 1.37B 1.35B 1.34B 1.34B 1.34B 1.30B 1.28B
Diluted Earnings per Share
$0.21 $0.26 $0.33 $0.28 $0.24 $0.28 $0.32 $0.29 $0.25 $0.23 $0.32
Weighted Average Diluted Shares Outstanding
1.39B 1.38B 1.38B 1.37B 1.38B 1.36B 1.35B 1.34B 1.34B 1.30B 1.28B
Weighted Average Basic & Diluted Shares Outstanding
27.42M 27.47M 1.37B 1.36B 1.36B 1.35B 1.34B 1.32B 1.30B 1.28B 1.27B

Annual Cash Flow Statements for Chipotle Mexican Grill

This table details how cash moves in and out of Chipotle Mexican Grill's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-167 -154 98 66 228 127 210 -437 177 192 -392
Net Cash From Operating Activities
758 355 468 622 722 664 1,282 1,323 1,783 2,105 2,114
Net Cash From Continuing Operating Activities
683 355 468 622 722 664 1,282 1,323 1,783 2,105 2,114
Net Income / (Loss) Continuing Operations
476 23 176 177 350 356 653 899 1,229 1,534 1,536
Consolidated Net Income / (Loss)
476 23 176 177 350 356 653 899 1,229 1,534 1,536
Depreciation Expense
130 146 163 202 213 239 255 287 319 335 361
Non-Cash Adjustments To Reconcile Net Income
105 131 87 156 139 172 240 162 225 267 246
Changes in Operating Assets and Liabilities, net
47 55 43 87 20 -102 134 -25 10 -31 -29
Net Cash From Investing Activities
-464 327 -87 -388 -292 -433 -522 -830 -946 -838 -35
Net Cash From Continuing Investing Activities
-464 327 -87 -388 -292 -433 -522 -830 -946 -838 -35
Purchase of Property, Plant & Equipment
-257 -259 -217 -287 -334 -373 -442 -479 -561 -594 -666
Purchase of Investments
-559 0.00 -200 -485 -449 -468 -429 -614 -1,115 -987 -28
Sale of Property, Plant & Equipment
- - 0.00 0.00 14 0.00 4.04 0.00 0.00 20 0.00
Sale and/or Maturity of Investments
353 586 330 385 477 419 346 264 730 723 659
Net Cash From Financing Activities
-461 -836 -286 -167 -202 -105 -549 -929 -661 -1,074 -2,471
Net Cash From Continuing Financing Activities
-461 -836 -286 -167 -202 -105 -549 -929 -661 -1,074 -2,471
Repayment of Debt
-0.21 1.37 - -0.19 -0.70 -1.90 - - - 2.09 4.08
Repurchase of Common Equity
-461 -837 -285 -161 -191 -54 -466 -830 -592 -1,002 -2,426
Other Financing Activities, net
- -0.90 -0.70 -5.41 -10 -49 -80 -99 -69 -74 -49
Effect of Exchange Rate Changes
- - - - - 1.08 - - - - -0.42
Cash Income Taxes Paid
249 24 120 67 110 85 0.00 276 400 533 423

Quarterly Cash Flow Statements for Chipotle Mexican Grill

This table details how cash moves in and out of Chipotle Mexican Grill's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-41 167 81 -108 52 -22 119 -146 -344 -104 -19
Net Cash From Operating Activities
265 569 563 446 527 557 561 570 426 651 681
Net Cash From Continuing Operating Activities
265 569 563 446 527 557 561 570 426 651 681
Net Income / (Loss) Continuing Operations
282 359 456 387 332 387 436 382 331 303 404
Consolidated Net Income / (Loss)
282 359 456 387 332 387 436 382 331 303 404
Depreciation Expense
85 83 84 84 84 87 91 91 93 97 98
Non-Cash Adjustments To Reconcile Net Income
117 35 73 37 122 29 75 46 95 27 75
Changes in Operating Assets and Liabilities, net
-219 92 -50 -62 -11 54 -41 51 -93 225 104
Net Cash From Investing Activities
-152 -301 -336 -64 -136 6.08 1.99 -15 -28 -8.07 -45
Net Cash From Continuing Investing Activities
-152 -301 -336 -64 -136 6.08 1.99 -15 -28 -8.07 -45
Purchase of Property, Plant & Equipment
-172 -133 -140 -148 -173 -145 -161 -163 -197 -180 -217
Purchase of Investments
-269 -367 -372 -90 -158 -4.00 -2.50 -9.22 -13 -0.25 -5.27
Sale and/or Maturity of Investments
289 198 176 174 175 155 165 157 182 173 177
Net Cash From Financing Activities
-155 -100 -145 -490 -339 -585 -444 -700 -742 -747 -654
Net Cash From Continuing Financing Activities
-155 -100 -145 -490 -339 -585 -444 -700 -742 -747 -654
Repayment of Debt
0.30 -0.42 - - - 1.52 - - - 1.53 1.26
Repurchase of Common Equity
-155 -27 -145 -490 -339 -554 -443 -687 -742 -701 -654
Other Financing Activities, net
-0.53 -73 -0.36 -0.34 -0.88 -33 -0.42 -15 -0.90 -48 -1.40
Effect of Exchange Rate Changes
- -0.75 - - - -0.24 - - - 0.60 0.10
Cash Income Taxes Paid
346 7.86 270 131 124 8.75 271 40 104 -55 138

Annual Balance Sheets for Chipotle Mexican Grill

This table presents Chipotle Mexican Grill's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,725 2,026 2,046 2,266 5,105 5,983 6,653 6,928 8,044 9,204 8,995
Total Current Assets
815 522 630 815 1,072 1,420 1,382 1,176 1,621 1,781 1,467
Cash & Equivalents
248 88 185 250 481 608 815 384 561 749 351
Short-Term Investments
415 330 324 427 400 344 261 515 735 674 699
Accounts Receivable
38 40 40 62 81 105 100 107 116 144 156
Inventories, net
15 15 20 22 26 26 33 36 39 49 50
Prepaid Expenses
40 44 51 54 57 55 79 86 117 98 120
Current Deferred & Refundable Income Taxes
58 5.11 9.35 0.00 28 283 94 48 53 67 91
Plant, Property, & Equipment, net
1,217 1,304 1,338 1,379 1,459 1,584 1,769 1,951 2,170 2,390 2,679
Total Noncurrent Assets
693 200 78 71 2,574 2,978 3,502 3,801 4,254 5,034 4,848
Long-Term Investments
623 125 - - 0.00 102 274 388 564 868 197
Goodwill
22 22 22 22 22 22 22 22 22 22 22
Other Noncurrent Operating Assets
48 53 56 50 2,552 2,854 3,206 3,391 3,667 4,144 4,629
Total Liabilities & Shareholders' Equity
2,725 2,026 2,046 2,266 5,105 5,983 6,653 6,928 8,044 9,204 8,995
Total Liabilities
597 624 681 824 3,422 3,963 4,356 4,559 4,982 5,549 6,164
Total Current Liabilities
280 282 324 450 667 822 874 922 1,031 1,169 1,188
Accounts Payable
86 78 82 113 116 122 163 185 198 211 213
Accrued Expenses
129 127 96 148 156 165 173 148 148 180 182
Current Deferred Revenue
- - 64 70 95 128 156 183 210 239 240
Current Deferred & Payable Income Tax Liabilities
- - 0.00 5.13 - - - - - - 0.00
Current Employee Benefit Liabilities
65 76 83 113 127 203 162 170 228 262 250
Other Current Liabilities
- - - 0.00 173 205 219 236 248 278 302
Total Noncurrent Liabilities
317 342 357 374 2,755 3,141 3,482 3,638 3,952 4,380 4,976
Noncurrent Deferred & Payable Income Tax Liabilities
32 19 0.81 12 38 149 142 99 89 46 126
Other Noncurrent Operating Liabilities
33 34 40 32 2,717 2,991 3,340 3,539 3,862 4,334 4,850
Commitments & Contingencies
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,128 1,402 1,364 1,441 1,683 2,020 2,297 2,368 3,062 3,656 2,831
Total Preferred & Common Equity
2,128 1,402 1,364 1,441 1,683 2,020 2,297 2,368 3,062 3,656 2,831
Total Common Equity
2,128 1,402 1,364 1,441 1,683 2,020 2,297 2,368 3,062 3,656 2,831
Common Stock
1,173 1,239 1,305 1,375 1,466 1,550 1,730 1,830 1,957 2,092 2,218
Retained Earnings
2,198 2,221 2,397 2,574 2,921 3,276 3,929 4,828 6,057 1,574 620
Accumulated Other Comprehensive Income / (Loss)
-8.27 -8.16 -3.66 -6.24 -5.36 -4.23 -5.35 -7.89 -6.66 -10 -7.29

Quarterly Balance Sheets for Chipotle Mexican Grill

This table presents Chipotle Mexican Grill's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
7,911 8,044 8,411 8,920 9,012 9,204 9,044 9,269 9,282 8,803 8,865
Total Current Assets
1,669 1,621 1,646 1,786 1,680 1,781 1,662 1,869 1,774 1,137 941
Cash & Equivalents
602 561 727 807 699 749 726 845 699 247 228
Short-Term Investments
852 735 692 683 669 674 689 702 723 625 450
Accounts Receivable
71 116 90 98 93 144 102 105 96 95 100
Inventories, net
40 39 38 36 50 49 41 40 46 45 47
Prepaid Expenses
104 117 98 92 88 98 104 97 101 126 116
Current Deferred & Refundable Income Taxes
0.00 53 0.00 72 82 67 0.00 81 110 0.00 0.00
Plant, Property, & Equipment, net
2,093 2,170 2,203 2,266 2,320 2,390 2,437 2,503 2,594 2,767 2,867
Total Noncurrent Assets
4,149 4,254 4,563 4,868 5,011 5,034 4,946 4,896 4,914 4,899 5,057
Long-Term Investments
473 564 777 973 892 868 701 519 348 96 97
Goodwill
22 22 22 22 22 22 22 22 22 22 22
Other Noncurrent Operating Assets
3,654 3,667 3,764 3,873 4,097 4,144 4,223 4,356 4,544 4,781 4,938
Total Liabilities & Shareholders' Equity
7,911 8,044 8,411 8,920 9,012 9,204 9,044 9,269 9,282 8,803 8,865
Total Liabilities
5,025 4,982 5,050 5,208 5,398 5,549 5,553 5,741 6,060 6,396 6,665
Total Current Liabilities
1,088 1,031 997 1,043 1,038 1,169 1,092 1,132 1,150 1,237 1,315
Accounts Payable
208 198 197 203 221 211 217 216 260 247 255
Accrued Expenses
151 148 172 170 181 180 185 185 197 231 219
Current Deferred Revenue
156 210 187 182 180 239 204 207 207 207 219
Current Deferred & Payable Income Tax Liabilities
173 - 45 - - - 46 - - 49 21
Current Employee Benefit Liabilities
155 228 142 223 184 262 154 237 193 193 285
Other Current Liabilities
245 248 254 264 271 278 285 287 293 310 317
Total Noncurrent Liabilities
3,937 3,952 4,053 4,165 4,360 4,380 4,462 4,608 4,910 5,158 5,350
Noncurrent Deferred & Payable Income Tax Liabilities
111 89 84 83 80 46 39 36 140 144 163
Other Noncurrent Operating Liabilities
3,826 3,862 3,968 4,082 4,280 4,334 4,423 4,572 4,769 5,015 5,186
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,886 3,062 3,361 3,712 3,614 3,656 3,491 3,528 3,222 2,408 2,200
Total Preferred & Common Equity
2,886 3,062 3,361 3,712 3,614 3,656 3,491 3,528 3,222 2,408 2,200
Total Common Equity
2,886 3,062 3,361 3,712 3,614 3,656 3,491 3,528 3,222 2,408 2,200
Common Stock
1,918 1,957 1,995 2,038 2,044 2,092 2,131 2,170 2,191 2,248 2,276
Retained Earnings
5,775 6,057 6,416 1,683 1,578 1,574 1,369 1,365 1,039 168 -67
Accumulated Other Comprehensive Income / (Loss)
-8.08 -6.66 -7.95 -8.51 -7.44 -10 -9.85 -7.34 -7.93 -8.01 -9.23

Annual Metrics And Ratios for Chipotle Mexican Grill

This table displays calculated financial ratios and metrics derived from Chipotle Mexican Grill's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.57% -13.26% 14.65% 8.68% 14.83% 7.13% 26.11% 14.41% 14.33% 14.61% 5.41%
EBITDA Growth
9.15% -79.44% 134.54% 8.36% 42.65% -20.68% 100.52% 37.56% 32.11% 20.90% 1.09%
EBIT Growth
7.78% -94.97% 599.02% -0.87% 70.72% -35.90% 176.66% 45.37% 37.15% 24.05% -0.04%
NOPAT Growth
6.44% -95.66% 745.67% -1.82% 99.62% 3.59% 84.04% 36.54% 33.77% 23.81% 1.16%
Net Income Growth
6.79% -95.18% 668.39% 0.17% 98.33% 1.60% 83.54% 37.69% 36.66% 24.85% 0.11%
EPS Growth
6.86% -94.90% 701.30% 2.27% 96.20% 1.13% 82.91% 37.69% 36.66% 24.72% 2.70%
Operating Cash Flow Growth
11.10% -53.13% 31.83% 32.75% 16.10% -8.01% 93.13% 3.21% 34.79% 18.03% 0.42%
Free Cash Flow Firm Growth
17.17% -99.34% 6,781.61% 47.13% 15.57% -37.84% 255.43% 12.43% 41.50% 22.68% -3.11%
Invested Capital Growth
11.03% 2.13% -0.49% -10.63% 4.93% 20.44% -2.01% 14.16% 11.24% 13.50% 16.10%
Revenue Q/Q Growth
-1.58% 0.96% 1.72% 2.42% 4.01% 2.88% 4.91% 2.61% 3.52% 3.00% 1.17%
EBITDA Q/Q Growth
-7.56% -25.98% 8.19% 0.30% -6.00% 5.38% 5.55% 10.84% 4.89% 2.41% 0.14%
EBIT Q/Q Growth
-9.20% -64.01% 12.22% -3.71% 18.91% 8.23% 6.53% 12.99% 5.12% 2.90% -0.27%
NOPAT Q/Q Growth
-10.26% -71.28% 18.59% -7.29% 13.87% 51.19% -9.05% 11.66% 4.37% 3.25% 0.46%
Net Income Q/Q Growth
-10.09% -69.35% 18.74% -6.25% 13.04% 49.97% -8.09% 11.16% 4.99% 3.35% -0.05%
EPS Q/Q Growth
-9.90% -68.44% 20.51% -6.24% 12.96% 49.58% -9.27% 11.16% 4.99% 1.83% -0.87%
Operating Cash Flow Q/Q Growth
-3.19% -5.39% 3.27% 6.91% 8.66% -9.72% 33.72% -2.71% -7.09% 14.17% -4.56%
Free Cash Flow Firm Q/Q Growth
4.27% -95.46% 28.12% 1.49% 17.85% -37.65% 90.33% -5.18% -16.79% 27.30% -8.32%
Invested Capital Q/Q Growth
3.08% 3.43% 1.99% -0.06% -0.60% 30.76% -13.93% -1.82% 25.36% 0.77% 9.05%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
26.09% 12.76% 16.89% 67.10% 66.92% 67.70% 22.62% 23.88% 26.20% 26.67% 25.38%
EBITDA Margin
20.00% 4.74% 9.70% 9.67% 12.01% 8.89% 14.14% 17.01% 19.65% 20.73% 19.88%
Operating Margin
16.96% 0.89% 6.05% 5.31% 7.95% 4.85% 10.67% 13.44% 15.78% 16.94% 16.23%
EBIT Margin
17.10% 0.99% 6.05% 5.52% 8.20% 4.91% 10.77% 13.68% 16.42% 17.77% 16.85%
Profit (Net Income) Margin
10.57% 0.59% 3.94% 3.63% 6.27% 5.94% 8.65% 10.41% 12.45% 13.56% 12.88%
Tax Burden Percent
61.78% 59.21% 63.92% 65.77% 76.41% 121.10% 80.34% 76.10% 75.82% 76.32% 76.42%
Interest Burden Percent
100.00% 100.00% 101.83% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
38.22% 40.79% 36.08% 34.23% 23.59% -21.10% 19.66% 23.90% 24.18% 23.68% 23.58%
Return on Invested Capital (ROIC)
58.96% 2.41% 20.18% 20.98% 43.30% 39.74% 67.61% 87.10% 103.47% 113.95% 100.34%
ROIC Less NNEP Spread (ROIC-NNEP)
58.66% 2.14% 19.58% 19.86% 41.89% 39.29% 67.09% 85.88% 100.45% 110.50% 97.15%
Return on Net Nonoperating Assets (RNNOA)
-35.99% -1.11% -7.44% -8.39% -20.89% -20.53% -37.36% -48.56% -58.22% -68.27% -52.98%
Return on Equity (ROE)
22.97% 1.30% 12.74% 12.58% 22.41% 19.21% 30.25% 38.54% 45.26% 45.67% 47.36%
Cash Return on Invested Capital (CROIC)
48.51% 0.30% 20.68% 32.21% 38.49% 21.20% 69.65% 73.88% 92.84% 101.30% 85.43%
Operating Return on Assets (OROA)
29.32% 1.63% 13.30% 12.45% 12.44% 5.30% 12.86% 17.40% 21.65% 23.31% 22.08%
Return on Assets (ROA)
18.11% 0.97% 8.66% 8.19% 9.50% 6.42% 10.34% 13.24% 16.41% 17.79% 16.88%
Return on Common Equity (ROCE)
22.97% 1.30% 12.74% 12.58% 22.41% 19.21% 30.25% 38.54% 45.26% 45.67% 47.36%
Return on Equity Simple (ROE_SIMPLE)
22.35% 1.64% 12.92% 12.25% 20.81% 17.61% 28.42% 37.97% 40.13% 41.97% 0.00%
Net Operating Profit after Tax (NOPAT)
472 20 173 170 339 351 647 883 1,181 1,462 1,479
NOPAT Margin
10.48% 0.52% 3.87% 3.49% 6.07% 5.87% 8.57% 10.23% 11.97% 12.93% 12.41%
Net Nonoperating Expense Percent (NNEP)
0.31% 0.27% 0.60% 1.12% 1.41% 0.45% 0.52% 1.22% 3.02% 3.45% 3.19%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 37.29% 38.57% 40.01% 52.27%
Cost of Revenue to Revenue
73.91% 87.24% 83.11% 32.90% 33.08% 32.30% 77.38% 76.12% 73.80% 73.33% 74.62%
SG&A Expenses to Revenue
5.56% 7.08% 6.62% 21.70% 21.70% 25.00% 8.04% 6.53% 6.42% 6.16% 5.47%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
9.12% 11.88% 10.84% 61.79% 58.97% 62.86% 11.95% 10.44% 10.42% 9.73% 9.14%
Earnings before Interest and Taxes (EBIT)
770 39 271 268 458 294 813 1,182 1,621 2,010 2,010
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
900 185 434 470 671 532 1,067 1,468 1,940 2,345 2,371
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.03 7.79 5.98 8.32 13.82 19.21 21.41 16.24 20.50 22.48 17.28
Price to Tangible Book Value (P/TBV)
7.11 7.91 6.08 8.45 14.01 19.42 21.62 16.39 20.64 22.61 17.42
Price to Revenue (P/Rev)
3.32 2.80 1.82 2.47 4.17 6.48 6.52 4.45 6.36 7.26 4.10
Price to Earnings (P/E)
31.47 476.20 46.30 33.30 66.45 109.06 75.46 42.90 51.03 53.69 31.79
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.18% 0.21% 2.16% 3.00% 1.50% 0.92% 1.33% 2.33% 1.96% 1.86% 3.15%
Enterprise Value to Invested Capital (EV/IC)
16.25 12.07 8.94 14.81 27.91 39.07 50.53 34.40 50.66 58.53 30.09
Enterprise Value to Revenue (EV/Rev)
3.04 2.66 1.71 2.33 4.01 6.31 6.34 4.31 6.17 7.06 4.00
Enterprise Value to EBITDA (EV/EBITDA)
15.20 56.08 17.62 24.07 33.36 70.91 44.82 25.32 31.40 34.06 20.11
Enterprise Value to EBIT (EV/EBIT)
17.77 267.96 28.25 42.18 48.85 128.49 58.86 31.46 37.58 39.73 23.73
Enterprise Value to NOPAT (EV/NOPAT)
29.00 507.16 44.20 66.62 66.00 107.42 73.97 42.10 51.56 54.62 32.23
Enterprise Value to Operating Cash Flow (EV/OCF)
18.05 29.23 16.34 18.21 31.02 56.86 37.31 28.10 34.15 37.94 22.55
Enterprise Value to Free Cash Flow (EV/FCFF)
35.25 4,028.55 43.15 43.40 74.25 201.40 71.81 49.64 57.47 61.44 37.85
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.61 -0.52 -0.38 -0.42 -0.50 -0.52 -0.56 -0.57 -0.58 -0.62 -0.55
Leverage Ratio
1.27 1.35 1.47 1.54 2.36 2.99 2.93 2.91 2.76 2.57 2.81
Compound Leverage Factor
1.27 1.35 1.50 1.54 2.36 2.99 2.93 2.91 2.76 2.57 2.81
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
18.99 14.18 11.63 13.06 6.37 7.92 9.23 7.89 10.59 11.15 6.96
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.91 1.85 1.94 1.81 1.61 1.73 1.58 1.28 1.57 1.52 1.23
Quick Ratio
2.51 1.63 1.70 1.64 1.44 1.28 1.35 1.09 1.37 1.34 1.01
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
388 2.58 177 261 302 187 666 749 1,060 1,300 1,260
Operating Cash Flow to CapEx
294.37% 137.21% 215.99% 216.27% 225.55% 177.81% 292.42% 276.14% 318.06% 367.06% 317.25%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.71 1.64 2.20 2.26 1.52 1.08 1.19 1.27 1.32 1.31 1.31
Accounts Receivable Turnover
123.12 99.18 110.66 94.68 78.21 64.68 73.95 83.64 88.77 87.20 79.39
Inventory Turnover
219.06 226.61 213.32 77.30 77.56 73.57 197.06 191.92 194.34 188.01 180.79
Fixed Asset Turnover
3.87 3.10 3.39 3.58 3.94 3.93 4.50 4.64 4.79 4.96 4.70
Accounts Payable Turnover
42.84 41.52 46.39 16.41 16.15 16.26 40.96 37.80 38.12 40.63 42.03
Days Sales Outstanding (DSO)
2.96 3.68 3.30 3.86 4.67 5.64 4.94 4.36 4.11 4.19 4.60
Days Inventory Outstanding (DIO)
1.67 1.61 1.71 4.72 4.71 4.96 1.85 1.90 1.88 1.94 2.02
Days Payable Outstanding (DPO)
8.52 8.79 7.87 22.24 22.60 22.45 8.91 9.66 9.57 8.98 8.68
Cash Conversion Cycle (CCC)
-3.89 -3.50 -2.86 -13.67 -13.23 -11.85 -2.12 -3.39 -3.58 -2.86 -2.07
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
842 860 855 765 802 966 947 1,081 1,202 1,365 1,584
Invested Capital Turnover
5.63 4.59 5.22 6.01 7.13 6.77 7.89 8.52 8.65 8.82 8.09
Increase / (Decrease) in Invested Capital
84 18 -4.23 -91 38 164 -19 134 121 162 220
Enterprise Value (EV)
13,679 10,380 7,651 11,321 22,387 37,747 47,837 37,176 60,905 79,873 47,678
Market Capitalization
14,965 10,923 8,160 11,998 23,268 38,801 49,188 38,463 62,765 82,164 48,924
Book Value per Share
$68.23 $48.45 $48.33 $51.87 $60.55 $72.20 $81.65 $85.42 $111.58 $2.68 $2.14
Tangible Book Value per Share
$67.53 $47.69 $47.55 $51.08 $59.76 $71.41 $80.87 $84.63 $110.78 $2.67 $2.12
Total Capital
2,128 1,402 1,364 1,441 1,683 2,020 2,297 2,368 3,062 3,656 2,831
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,286 -543 -509 -677 -881 -1,054 -1,351 -1,287 -1,860 -2,291 -1,246
Capital Expenditures (CapEx)
257 259 217 287 320 373 438 479 561 573 666
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-128 -177 -203 -312 -475 -354 -568 -645 -705 -811 -770
Debt-free Net Working Capital (DFNWC)
535 241 306 365 406 598 508 254 590 612 279
Net Working Capital (NWC)
535 241 306 365 406 598 508 254 590 612 279
Net Nonoperating Expense (NNE)
-3.88 -2.47 -3.16 -6.62 -11 -4.38 -6.28 -16 -48 -72 -56
Net Nonoperating Obligations (NNO)
-1,286 -543 -509 -677 -881 -1,054 -1,351 -1,287 -1,860 -2,291 -1,246
Total Depreciation and Amortization (D&A)
130 146 163 202 213 239 255 287 319 335 361
Debt-free, Cash-free Net Working Capital to Revenue
-2.85% -4.54% -4.54% -6.41% -8.51% -5.91% -7.53% -7.47% -7.15% -7.17% -6.46%
Debt-free Net Working Capital to Revenue
11.88% 6.16% 6.83% 7.50% 7.26% 9.99% 6.73% 2.94% 5.98% 5.41% 2.34%
Net Working Capital to Revenue
11.88% 6.16% 6.83% 7.50% 7.26% 9.99% 6.73% 2.94% 5.98% 5.41% 2.34%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.31 $0.02 $0.12 $0.13 $0.25 $0.25 $0.46 $0.65 $0.89 $1.12 $1.15
Adjusted Weighted Average Basic Shares Outstanding
1.55B 1.46B 1.42B 1.39B 1.39B 1.40B 1.41B 1.39B 1.38B 1.37B 1.34B
Adjusted Diluted Earnings per Share
$0.30 $0.02 $0.12 $0.13 $0.25 $0.25 $0.46 $0.64 $0.89 $1.11 $1.14
Adjusted Weighted Average Diluted Shares Outstanding
1.57B 1.49B 1.43B 1.40B 1.41B 1.42B 1.43B 1.40B 1.39B 1.38B 1.34B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.50B 1.44B 1.40B 1.38B 1.39B 1.41B 1.40B 1.38B 1.37B 1.36B 1.30B
Normalized Net Operating Profit after Tax (NOPAT)
490 45 190 219 365 235 679 922 1,238 1,515 1,538
Normalized NOPAT Margin
10.89% 1.15% 4.23% 4.51% 6.54% 3.93% 9.00% 10.67% 12.54% 13.39% 12.90%
Pre Tax Income Margin
17.10% 0.99% 6.16% 5.52% 8.20% 4.91% 10.77% 13.68% 16.42% 17.77% 16.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
96.86% 3,647.92% 161.82% 91.16% 54.44% 15.29% 71.44% 92.33% 48.21% 65.29% 157.94%

Quarterly Metrics And Ratios for Chipotle Mexican Grill

This table displays calculated financial ratios and metrics derived from Chipotle Mexican Grill's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 1,302,423,000.00 1,282,734,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 1,302,423,000.00 1,282,734,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.23 0.31
Growth Metrics
- - - - - - - - - - -
Revenue Growth
15.40% 14.07% 18.22% 13.01% 13.07% 6.42% 3.04% 7.51% 4.86% 7.41% 9.31%
EBITDA Growth
23.97% 20.03% 31.20% 19.32% 11.78% 8.24% -3.34% 0.10% 0.64% -14.64% -5.50%
EBIT Growth
26.03% 22.33% 35.62% 21.59% 14.84% 8.87% -5.02% -1.11% -1.24% -19.08% -7.64%
NOPAT Growth
22.70% 20.89% 33.42% 21.89% 17.15% 7.34% -3.87% 0.57% 2.12% -19.80% -5.81%
Net Income Growth
26.08% 23.19% 33.32% 23.68% 17.61% 7.60% -4.29% -1.36% -0.25% -21.67% -7.47%
EPS Growth
26.08% 23.90% 32.00% 21.74% 14.29% 7.69% -3.03% 3.57% 4.17% -17.86% 0.00%
Operating Cash Flow Growth
-33.90% 25.10% -3.42% -7.07% 98.44% -2.14% -0.22% 27.59% -19.16% 16.92% 21.26%
Free Cash Flow Firm Growth
73.74% 29.37% -55.46% -106.88% 3.46% -31.06% 22.68% 984.30% -33.44% 45.65% 108.97%
Invested Capital Growth
11.24% 10.81% 27.47% 41.20% 13.50% 18.07% 17.10% 7.29% 16.10% 4.71% -2.61%
Revenue Q/Q Growth
1.80% 7.37% 10.04% -6.04% 1.85% 1.05% 6.54% -1.96% -0.66% 3.51% 8.43%
EBITDA Q/Q Growth
-4.89% 16.26% 27.13% -15.12% -10.89% 12.57% 13.53% -12.10% -10.41% -4.53% 25.69%
EBIT Q/Q Growth
-7.50% 20.48% 31.97% -17.33% -12.63% 14.21% 15.14% -13.93% -12.74% -6.42% 31.41%
NOPAT Q/Q Growth
-10.41% 28.36% 27.63% -16.96% -13.89% 17.62% 14.30% -13.11% -12.57% -7.63% 34.23%
Net Income Q/Q Growth
-9.94% 27.37% 26.83% -14.99% -14.36% 16.53% 12.81% -12.39% -13.39% -8.49% 33.26%
EPS Q/Q Growth
-9.94% 26.43% -97.46% -15.15% -14.29% 16.67% 14.29% -9.38% -13.79% -8.00% 39.13%
Operating Cash Flow Q/Q Growth
-44.75% 114.43% -1.17% -20.63% 17.98% 5.75% 0.76% 1.49% -25.25% 52.96% 4.50%
Free Cash Flow Firm Q/Q Growth
-66.74% 57.20% -26.27% -117.84% 600.42% 4.76% 31.20% 28.57% -62.33% 129.24% 88.23%
Invested Capital Q/Q Growth
25.36% -3.13% 7.27% 8.39% 0.77% 0.77% 6.39% -0.69% 9.05% -9.12% -1.04%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.37% 27.46% 28.91% 25.49% 24.75% 26.21% 27.02% 24.49% 23.78% 23.28% 25.22%
EBITDA Margin
18.59% 20.13% 23.26% 21.01% 18.38% 20.48% 21.82% 19.56% 17.64% 16.27% 18.86%
Operating Margin
14.44% 16.33% 19.71% 16.94% 14.61% 16.67% 18.25% 15.89% 14.09% 12.86% 15.70%
EBIT Margin
15.19% 17.05% 20.45% 17.99% 15.43% 17.44% 18.85% 16.55% 14.53% 13.14% 15.93%
Profit (Net Income) Margin
11.21% 13.30% 15.33% 13.87% 11.66% 13.45% 14.24% 12.72% 11.09% 9.81% 12.05%
Tax Burden Percent
73.78% 77.99% 74.96% 77.08% 75.56% 77.09% 75.53% 76.89% 76.31% 74.62% 75.67%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
26.22% 22.01% 25.04% 22.92% 24.44% 22.91% 24.47% 23.11% 23.69% 25.38% 24.33%
Return on Invested Capital (ROIC)
92.15% 117.34% 141.34% 124.02% 97.32% 116.23% 117.67% 102.59% 86.96% 82.75% 102.20%
ROIC Less NNEP Spread (ROIC-NNEP)
91.26% 116.51% 140.56% 122.94% 96.47% 115.44% 117.06% 101.84% 86.38% 82.32% 101.79%
Return on Net Nonoperating Assets (RNNOA)
-52.89% -72.33% -92.19% -79.19% -59.61% -72.65% -73.21% -60.02% -47.11% -43.04% -50.47%
Return on Equity (ROE)
39.26% 45.01% 49.14% 44.83% 37.71% 43.58% 44.47% 42.57% 39.85% 39.71% 51.73%
Cash Return on Invested Capital (CROIC)
92.84% 101.75% 97.03% 88.30% 101.30% 100.58% 92.69% 97.90% 85.43% 95.32% 98.34%
Operating Return on Assets (OROA)
20.04% 22.50% 26.47% 23.35% 20.24% 22.96% 24.00% 21.32% 19.05% 17.87% 21.82%
Return on Assets (ROA)
14.78% 17.55% 19.84% 18.00% 15.30% 17.70% 18.12% 16.40% 14.54% 13.34% 16.51%
Return on Common Equity (ROCE)
39.26% 45.01% 49.14% 44.83% 37.71% 43.58% 44.47% 42.57% 39.85% 39.71% 51.73%
Return on Equity Simple (ROE_SIMPLE)
0.00% 38.57% 37.99% 41.08% 0.00% 44.73% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
268 344 439 365 314 369 422 367 321 296 398
NOPAT Margin
10.66% 12.74% 14.78% 13.06% 11.04% 12.85% 13.78% 12.22% 10.75% 9.59% 11.88%
Net Nonoperating Expense Percent (NNEP)
0.89% 0.83% 0.77% 1.08% 0.85% 0.80% 0.61% 0.76% 0.57% 0.42% 0.41%
Return On Investment Capital (ROIC_SIMPLE)
8.76% - - - 8.59% 10.58% 11.97% 11.39% 11.33% 12.31% 18.08%
Cost of Revenue to Revenue
74.63% 72.54% 71.09% 74.51% 75.25% 73.79% 72.98% 75.51% 76.22% 76.72% 74.78%
SG&A Expenses to Revenue
6.73% 7.57% 5.89% 4.53% 6.72% 6.01% 5.62% 4.89% 5.37% 6.60% 5.69%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
10.92% 11.12% 9.19% 8.55% 10.14% 9.54% 9.11% 8.60% 9.33% 10.42% 9.53%
Earnings before Interest and Taxes (EBIT)
382 461 608 503 439 502 577 497 434 406 533
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
468 544 691 587 523 589 668 587 526 503 632
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
20.50 23.73 23.18 21.83 22.48 19.49 21.44 16.31 17.28 17.32 19.83
Price to Tangible Book Value (P/TBV)
20.64 23.89 23.32 21.97 22.61 19.62 21.58 16.42 17.42 17.48 20.03
Price to Revenue (P/Rev)
6.36 7.82 8.07 7.18 7.26 5.92 6.53 4.46 4.10 3.43 3.51
Price to Earnings (P/E)
51.03 61.56 61.08 53.13 53.69 43.64 49.03 34.21 31.79 28.68 30.77
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.96% 1.62% 1.64% 1.88% 1.86% 2.29% 2.04% 2.92% 3.15% 3.49% 3.25%
Enterprise Value to Invested Capital (EV/IC)
50.66 66.61 66.90 56.60 58.53 47.95 50.30 34.95 30.09 28.28 30.06
Enterprise Value to Revenue (EV/Rev)
6.17 7.60 7.84 6.98 7.06 5.74 6.36 4.31 4.00 3.35 3.45
Enterprise Value to EBITDA (EV/EBITDA)
31.40 38.20 38.07 33.47 34.06 27.59 31.09 21.45 20.11 17.82 19.06
Enterprise Value to EBIT (EV/EBIT)
37.58 45.51 44.83 39.24 39.73 32.15 36.42 25.20 23.73 21.28 22.91
Enterprise Value to NOPAT (EV/NOPAT)
51.56 62.52 61.87 54.11 54.62 44.32 50.04 34.48 32.23 28.96 31.00
Enterprise Value to Operating Cash Flow (EV/OCF)
34.15 40.88 44.51 41.57 37.94 31.50 35.18 22.93 22.55 18.44 18.41
Enterprise Value to Free Cash Flow (EV/FCFF)
57.47 68.82 77.27 75.05 61.44 51.62 58.54 36.96 37.85 30.35 30.17
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.58 -0.62 -0.66 -0.64 -0.62 -0.63 -0.63 -0.59 -0.55 -0.52 -0.50
Leverage Ratio
2.76 2.65 2.54 2.60 2.57 2.55 2.51 2.68 2.81 3.03 3.17
Compound Leverage Factor
2.76 2.65 2.54 2.60 2.57 2.55 2.51 2.68 2.81 3.03 3.17
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
10.08 12.03 11.70 10.50 10.59 9.09 9.66 6.89 6.38 5.46 5.47
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.57 1.65 1.71 1.62 1.52 1.52 1.65 1.54 1.23 0.92 0.72
Quick Ratio
1.37 1.51 1.52 1.41 1.34 1.39 1.46 1.32 1.01 0.78 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
147 231 170 -30 152 159 209 268 101 232 436
Operating Cash Flow to CapEx
154.40% 428.95% 400.44% 302.66% 304.69% 384.69% 349.55% 348.46% 215.67% 361.19% 313.28%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.32 1.32 1.29 1.30 1.31 1.32 1.27 1.29 1.31 1.36 1.37
Accounts Receivable Turnover
88.77 131.08 134.53 133.70 87.20 120.02 114.32 124.70 79.39 123.53 121.02
Inventory Turnover
194.34 206.33 217.26 178.46 188.01 213.22 225.90 182.09 180.79 212.54 216.63
Fixed Asset Turnover
4.79 4.88 4.97 4.98 4.96 4.95 4.86 4.80 4.70 4.67 4.63
Accounts Payable Turnover
38.12 39.44 42.54 37.46 40.63 40.83 40.87 36.41 42.03 39.37 39.98
Days Sales Outstanding (DSO)
4.11 2.78 2.71 2.73 4.19 3.04 3.19 2.93 4.60 2.95 3.02
Days Inventory Outstanding (DIO)
1.88 1.77 1.68 2.05 1.94 1.71 1.62 2.00 2.02 1.72 1.68
Days Payable Outstanding (DPO)
9.57 9.25 8.58 9.74 8.98 8.94 8.93 10.02 8.68 9.27 9.13
Cash Conversion Cycle (CCC)
-3.58 -4.70 -4.19 -4.97 -2.86 -4.19 -4.12 -5.09 -2.07 -4.60 -4.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,202 1,165 1,249 1,354 1,365 1,375 1,463 1,453 1,584 1,440 1,425
Invested Capital Turnover
8.65 9.21 9.57 9.50 8.82 9.05 8.54 8.40 8.09 8.62 8.60
Increase / (Decrease) in Invested Capital
121 114 269 395 162 210 214 99 220 65 -38
Enterprise Value (EV)
60,905 77,579 83,578 76,649 79,873 65,936 73,589 50,780 47,678 40,723 42,838
Market Capitalization
62,765 79,775 86,040 78,909 82,164 68,051 75,654 52,549 48,924 41,691 43,613
Book Value per Share
$111.58 $122.48 $135.14 $2.64 $2.68 $2.58 $2.62 $2.40 $2.14 $1.85 $1.71
Tangible Book Value per Share
$110.78 $121.68 $134.34 $2.62 $2.67 $2.56 $2.60 $2.39 $2.12 $1.83 $1.70
Total Capital
3,062 3,361 3,712 3,614 3,656 3,491 3,528 3,222 2,831 2,408 2,200
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,860 -2,197 -2,462 -2,260 -2,291 -2,116 -2,065 -1,769 -1,246 -968 -775
Capital Expenditures (CapEx)
172 133 140 148 173 145 161 163 197 180 217
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-705 -771 -747 -725 -811 -845 -810 -798 -770 -971 -1,052
Debt-free Net Working Capital (DFNWC)
590 648 743 642 612 570 737 624 279 -100 -374
Net Working Capital (NWC)
590 648 743 642 612 570 737 624 279 -100 -374
Net Nonoperating Expense (NNE)
-14 -15 -16 -23 -18 -17 -14 -15 -10 -6.52 -5.81
Net Nonoperating Obligations (NNO)
-1,860 -2,197 -2,462 -2,260 -2,291 -2,116 -2,065 -1,769 -1,246 -968 -775
Total Depreciation and Amortization (D&A)
85 83 84 84 84 87 91 91 93 97 98
Debt-free, Cash-free Net Working Capital to Revenue
-7.15% -7.56% -7.00% -6.60% -7.17% -7.35% -6.99% -6.77% -6.46% -8.00% -8.47%
Debt-free Net Working Capital to Revenue
5.98% 6.35% 6.97% 5.85% 5.41% 4.96% 6.36% 5.29% 2.34% -0.82% -3.01%
Net Working Capital to Revenue
5.98% 6.35% 6.97% 5.85% 5.41% 4.96% 6.36% 5.29% 2.34% -0.82% -3.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.26 $0.33 $0.28 $0.24 $0.29 $0.32 $0.29 $0.25 $0.23 $0.32
Adjusted Weighted Average Basic Shares Outstanding
68.89B 1.37B 1.37B 1.37B 1.37B 1.35B 1.34B 1.34B 1.34B 1.30B 1.28B
Adjusted Diluted Earnings per Share
$0.00 $0.26 $0.33 $0.28 $0.24 $0.28 $0.32 $0.29 $0.25 $0.23 $0.32
Adjusted Weighted Average Diluted Shares Outstanding
69.28B 1.38B 1.38B 1.37B 1.38B 1.36B 1.35B 1.34B 1.34B 1.30B 1.28B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.24 $0.00 $0.00 $0.00 $0.25 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.37B 1.37B 1.37B 1.36B 1.36B 1.35B 1.34B 1.32B 1.30B 1.28B 1.27B
Normalized Net Operating Profit after Tax (NOPAT)
283 354 450 386 324 381 434 383 340 312 421
Normalized NOPAT Margin
11.25% 13.11% 15.15% 13.83% 11.40% 13.23% 14.18% 12.76% 11.40% 10.11% 12.56%
Pre Tax Income Margin
15.19% 17.05% 20.45% 17.99% 15.43% 17.44% 18.85% 16.55% 14.53% 13.14% 15.93%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
48.21% 38.00% 38.50% 55.08% 65.29% 97.88% 118.44% 131.63% 157.94% 177.19% 196.09%

Financials Breakdown Chart

Key Financial Trends

Chipotle Mexican Grill’s latest statements show continued sales growth, strong operating cash generation and aggressive shareholder returns, but profitability and balance-sheet liquidity have weakened. Comparisons use the provided figures, including restated 2024 and 2025 results where applicable.

Revenue increased to $3.35 billion in Q2 2026, up 9.3% from $3.06 billion in Q2 2025 and roughly 33% from Q2 2023. However, growth has not translated into higher earnings recently. Q2 2026 operating income fell 6.0% year over year to $525.6 million, while net income declined 7.5% to $403.5 million. Gross margin narrowed to approximately 25.2% from 27.4%, and operating margin declined to 15.7% from 18.3%.

Cash generation remains a major strength. Operating cash flow reached $680.7 million in Q2 2026, up from $561.3 million in the prior-year quarter, following $651.4 million in Q1. Chipotle is reinvesting heavily in its restaurant base, with capital expenditures rising to $217.3 million in Q2 from $160.6 million a year earlier. At the same time, the company repurchased $653.9 million of stock in Q2, bringing buybacks to more than $1.35 billion across the first half of 2026.

  • Revenue continues to expand: Q2 revenue rose 9.3% year over year, and quarterly revenue has grown substantially from 2023 levels, supporting the company’s long-term restaurant expansion strategy.
  • Operating cash flow is strong: Q2 operating cash flow increased 21.3% year over year to $680.7 million, providing substantial funding for expansion and shareholder returns.
  • Capital investment is increasing: Q2 capital expenditures rose to $217.3 million, while net property, plant and equipment increased to $2.87 billion from $1.98 billion in Q1 2023.
  • Share repurchases are reducing dilution: Repurchases of $653.9 million in Q2 and $701.0 million in Q1 helped reduce diluted weighted-average shares to 1.279 billion from 1.350 billion in Q2 2025.
  • Long-term earnings remain above 2023 levels: Q2 net income of $403.5 million exceeded the $341.8 million reported in Q2 2023, despite recent year-over-year pressure.
  • Investment balances fluctuate significantly: Cash and short-term investments totaled $677.9 million at Q2 2026, down sharply from $1.55 billion a year earlier, while long-term investments also declined. This may reflect changes in investment classification or deployment of excess cash.
  • Operating working capital contributed to cash flow: Changes in operating assets and liabilities added $104.2 million to Q2 operating cash flow, but this benefit can vary from quarter to quarter and may not be recurring.
  • Profit margins are contracting: Q2 gross margin fell by more than two percentage points year over year, while operating margin declined to 15.7% from 18.3%, suggesting pressure from food, labor and other restaurant operating costs.
  • Net income has weakened in 2026: Q1 net income fell 30.5% year over year, followed by a 7.5% decline in Q2. This contrasts with the company’s continued revenue growth and indicates reduced earnings conversion.
  • Liquidity has deteriorated: Q2 current assets of $940.7 million were below current liabilities of $1.32 billion, implying a current ratio below 1.0. Total liabilities also rose to $6.66 billion from $5.74 billion at Q2 2025, while total equity declined to $2.20 billion.

For investors, the key issue is whether Chipotle can restore margin expansion while continuing to open restaurants and fund large buybacks. The company’s cash-generating business and sales growth are positive, but rising investment needs, lower earnings and a less liquid current balance sheet make cost control and capital allocation increasingly important.

09/05/26 06:47 PM ETAI Generated. May Contain Errors.

Chipotle Mexican Grill Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Chipotle Mexican Grill's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Chipotle Mexican Grill's net income appears to be on an upward trend, with a most recent value of $1.54 billion in 2025, rising from $475.60 million in 2015. The previous period was $1.53 billion in 2024. See where experts think Chipotle Mexican Grill is headed by visiting Chipotle Mexican Grill's forecast page.

Chipotle Mexican Grill's total operating income in 2025 was $1.94 billion, based on the following breakdown:
  • Total Gross Profit: $3.03 billion
  • Total Operating Expenses: $1.09 billion

Over the last 10 years, Chipotle Mexican Grill's total revenue changed from $4.50 billion in 2015 to $11.93 billion in 2025, a change of 164.9%.

Chipotle Mexican Grill's total liabilities were at $6.16 billion at the end of 2025, a 11.1% increase from 2024, and a 932.3% increase since 2015.

In the past 10 years, Chipotle Mexican Grill's cash and equivalents has ranged from $87.88 million in 2016 to $815.37 million in 2021, and is currently $350.55 million as of their latest financial filing in 2025.

Over the last 10 years, Chipotle Mexican Grill's book value per share changed from 68.23 in 2015 to 2.14 in 2025, a change of -96.9%.



Financial statements for NYSE:CMG last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners