Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Common-Size Balance Sheet: Assets 
Quarterly Data

Chipotle Mexican Grill Inc., common-size consolidated balance sheet: assets (quarterly data)

Microsoft Excel
Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Cash and cash equivalents 7.53 9.11 8.02 8.13 7.75 9.04 8.65 6.97 7.61 6.68 5.81 5.54 5.38 7.96 9.52 12.26 10.88 10.57 11.30 10.16 11.76 11.28 9.61
Accounts receivable, net 1.03 1.13 1.12 1.56 1.03 1.09 1.07 1.44 0.90 0.81 0.93 1.54 1.05 1.28 1.38 1.50 1.15 1.20 1.11 1.75 1.23 1.27 1.22
Inventory 0.50 0.44 0.46 0.53 0.55 0.40 0.45 0.49 0.51 0.48 0.49 0.51 0.50 0.45 0.46 0.49 0.43 0.40 0.40 0.44 0.45 0.45 0.45
Prepaid expenses and other current assets 1.08 1.04 1.15 1.06 0.98 1.03 1.17 1.46 1.32 1.37 1.39 1.25 1.12 1.13 1.09 1.18 1.10 1.13 1.00 0.92 0.90 1.00 0.98
Income tax receivable 1.18 0.87 0.00 0.73 0.91 0.80 0.00 0.66 0.00 0.00 0.00 0.69 1.64 1.50 0.78 1.41 4.81 4.50 3.97 4.73 1.07 1.82 1.09
Current investments 7.78 7.57 7.62 7.33 7.42 7.66 8.23 9.13 10.77 11.27 9.26 7.44 6.12 3.68 3.72 3.92 4.55 5.10 5.91 5.74 6.09 5.61 7.32
Current assets 19.11% 20.17% 18.37% 19.35% 18.65% 20.03% 19.57% 20.15% 21.10% 20.61% 17.88% 16.97% 15.80% 15.99% 16.95% 20.77% 22.91% 22.91% 23.69% 23.74% 21.51% 21.42% 20.66%
Leasehold improvements, property and equipment, net 27.95 27.01 26.94 25.97 25.75 25.40 26.19 26.98 26.46 26.77 28.09 28.17 27.45 27.70 27.52 26.59 25.94 26.36 26.24 26.48 27.47 27.90 28.15
Long-term investments 3.75 5.60 7.75 9.43 9.90 10.90 9.24 7.02 5.98 5.70 5.22 5.60 6.49 5.50 5.15 4.12 2.84 2.39 1.80 1.71 1.09 0.00 0.00
Restricted cash 0.33 0.33 0.34 0.32 0.31 0.31 0.31 0.32 0.32 0.33 0.36 0.36 0.45 0.47 0.48 0.46 0.42 0.44 0.45 0.47 0.49 0.52 0.54
Operating lease assets 47.24 45.36 45.07 43.46 43.88 42.28 43.64 44.49 44.94 45.47 47.27 47.67 48.54 49.04 48.66 46.87 46.68 46.61 46.48 46.25 48.09 49.05 49.77
Other assets 1.38 1.30 1.29 1.24 1.26 0.84 0.79 0.78 0.92 0.83 0.87 0.91 0.94 0.96 0.90 0.85 0.87 0.95 0.97 0.99 0.96 0.70 0.46
Goodwill 0.24 0.24 0.24 0.24 0.24 0.25 0.26 0.27 0.28 0.29 0.31 0.32 0.32 0.34 0.34 0.33 0.33 0.35 0.36 0.37 0.39 0.41 0.42
Long-term assets 80.89% 79.83% 81.63% 80.65% 81.35% 79.97% 80.43% 79.85% 78.90% 79.39% 82.12% 83.03% 84.20% 84.01% 83.05% 79.23% 77.09% 77.09% 76.31% 76.26% 78.49% 78.58% 79.34%
Total assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Cash and Cash Equivalents
The proportion of cash and cash equivalents relative to total assets exhibited some fluctuation over the observed periods. Initially increasing from 9.61% to a peak around 12.26% in late 2021, it subsequently declined to around 5.38% by late 2022. Afterwards, it steadily recovered, reaching near 9.11% in mid-2025. This suggests periodic shifts in liquidity management or cash reserves utilization.
Accounts Receivable, Net
The share of accounts receivable as a percentage of total assets remained relatively stable, generally fluctuating between approximately 0.8% and 1.6%. Notable minor variations occurred, but no significant upward or downward trend is evident, indicating consistent credit or receivable practices relative to asset size.
Inventory
Inventory levels as a percentage of total assets were quite stable, mostly ranging between 0.4% and 0.55%. This steadiness implies a consistent approach in managing inventory relative to total asset base, with only minor seasonal or operational variations.
Prepaid Expenses and Other Current Assets
These assets showed a mild increasing trend overall, starting around 0.9% and reaching up to 1.46% at various points. The increase and subsequent slight decreases suggest adjustments in prepaid expenses management or timing differences in expense recognition across quarters.
Income Tax Receivable
This item demonstrated higher volatility, with significant peaks and troughs. A notable spike occurred in late 2020 reaching as high as 4.73%, followed by a substantial decline afterward. This fluctuation might reflect timing of tax payments, reimbursements, or changes in tax strategy over the analyzed periods.
Current Investments
The proportion of current investments initially declined from around 7.32% to near 3.68% in 2022, followed by a pronounced upward trend reaching over 11% by mid-2023, before stabilizing near 7.5%-9% in later periods. This indicates varying investment activity or strategic reallocations within short-term financial assets.
Current Assets
Current assets as a percentage of total assets gradually declined from the mid-20% range in early 2020 to levels near 16%-17% towards the middle of the time frame, then fluctuated moderately around 18%-20% thereafter. This reflects shifts in asset composition moving between current and long-term classifications or operational changes.
Leasehold Improvements, Property, and Equipment, Net
This category remained relatively stable, typically hovering near 26%-28% of total assets throughout the periods, indicating a consistent investment or depreciation pattern in physical assets.
Long-term Investments
Beginning with low or no data, long-term investments increased significantly from 1.09% to nearly 10.9% by late 2023 and then declined gradually to around 3.75% by late 2025. This pattern suggests an initial phase of accumulation followed by partial liquidation or reclassification of long-term financial assets.
Restricted Cash
Restricted cash consistently represented a small fraction of total assets, about 0.3%-0.5%, with very little variance. This indicates limited changes in restricted liquidity or security deposits during the periods reviewed.
Operating Lease Assets
Operating lease assets comprised the largest single category, accounting for approximately 43%-50% of total assets throughout. The general trend was a mild decline from about 50% in early 2020 to slightly over 43% in 2024, followed by a recovery above 45% approaching 2025. This suggests shifts in lease asset capitalization or lease portfolio management.
Other Assets
Other assets increased steadily from under 0.5% to above 1.3% of total assets, indicating a gradual growth in miscellaneous asset components over the period.
Goodwill
Goodwill as a percentage of total assets showed a slow but consistent decline from about 0.42% to 0.24%. This steady decrease may reflect amortization, impairment, or divestiture of goodwill-related assets.
Long-term Assets
Long-term assets represented the majority of asset composition, generally increasing from around 76% to upwards of 84% before settling near 80% towards the end of the observed time frame. This dominance indicates a capital-intensive structure with a significant emphasis on non-current asset holdings.