Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Chipotle Mexican Grill Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: 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
Net income
Depreciation and amortization
Deferred income tax provision (benefit)
Impairment, closure costs, and asset disposals
Provision for credit losses
Stock-based compensation expense
Other
Accounts receivable
Inventory
Prepaid expenses and other current assets
Operating lease assets
Other assets
Accounts payable
Accrued payroll and benefits
Accrued liabilities
Unearned revenue
Income tax payable/receivable
Operating lease liabilities
Other long-term liabilities
Changes in operating assets and liabilities
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Purchases of leasehold improvements, property and equipment
Purchases of investments
Maturities of investments
Proceeds from sale of equipment
Acquisitions of equity method investments
Net cash (used in) provided by investing activities
Repurchase of common stock
Tax withholding on stock-based compensation awards
Other financing activities
Net cash used in financing activities
Effect of exchange rate changes on cash, cash equivalents and restricted cash
Net change in cash, cash equivalents, and restricted cash

Based on: 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).

Net Income Trend
The net income demonstrates notable volatility with peaks and troughs throughout the periods. After a sharp dip in the second quarter of 2020, net income rebounds strongly by year-end 2020. The income fluctuates in 2021, with highs in the third quarter and a decrease towards the end of the year. From 2022 onward, net income shows an overall upward trend, reaching higher levels in 2023 and early 2024 before experiencing declines towards the last quarters observed.
Depreciation and Amortization
This expense item gradually increases over time, reflecting ongoing capital investment and asset base growth. The trend is a steady upward movement from early 2020 through 2024, suggesting consistent asset utilization and aging.
Deferred Income Tax Provision (Benefit)
This line item is irregular, showing both positive and negative values with no clear seasonal pattern. The fluctuations indicate volatility in tax expenses or benefits recognized, which can be linked to changes in net income and tax planning activities.
Impairment, Closure Costs, and Asset Disposals
The figures here remain relatively stable with moderate fluctuations. A noticeable increase occurs toward the end of 2022 and into 2023, implying occasional one-time costs or restructuring charges that impact the financial results sporadically.
Stock-Based Compensation Expense
This expense exhibits a substantial increase in mid-2021, peaking around the second and third quarters of 2023, then sharply dropping in the third quarter of 2024 before rebounding. The variability may reflect changes in equity awards and compensation policies.
Operating Lease Assets and Liabilities
Operating lease assets show a generally increasing pattern, indicating an expansion or longer-term lease commitments. Operating lease liabilities fluctuate but trend slightly upward, consistent with the asset observations, suggesting ongoing lease obligations management.
Working Capital Items (Accounts Receivable, Inventory, Prepaid Expenses, and Accounts Payable)
The working capital components exhibit significant volatility and wide swings across quarters. Accounts receivable and prepaid expenses feature large positive and negative movements, indicating variable sales cycles and payment or prepayment timing. Inventory values fluctuate with no clear trend, suggesting adjustments responsive to operational demands. Accounts payable changes are inconsistent, oscillating between increases and decreases, reflecting varying supplier payment patterns.
Accrued Payroll and Benefits and Other Accrued Liabilities
Accrued payroll and benefits display extreme variability with several sharp positive and negative quarters, highlighting fluctuations in employee-related liabilities and expense recognition timing. Other accrued liabilities also experience irregular changes but with smaller magnitude.
Net Cash Provided by Operating Activities
Operating cash flow remains positive and generally strong across all periods, with noticeable spikes at different intervals. The strongest inflows occur in late 2021 and throughout 2023, suggesting robust operating performance and efficient cash conversion during these intervals.
Investing Activities
Net cash used in investing activities is predominantly negative, highlighting substantial expenditures on property, equipment, and investments. Peaks in investment outflows align with large purchases and acquisitions, while occasional inflows stem from maturities of investments. The magnitude of net investing cash flows intensifies in 2022 and 2023, indicating accelerated capital deployment.
Financing Activities
Cash used in financing activities is consistently negative and marked by large outflows, primarily attributable to repurchases of common stock and tax withholding on stock-based compensation. There is an intensification of stock buybacks in 2022 and 2023, representing active capital return strategies. Financing cash flows vary but do not show signs of planned debt repayments or major new debt issuances.
Overall Cash Position Changes
The net changes in cash balances are volatile, with alternating periods of increases and decreases. Positive changes in early and mid-periods correspond with strong operating cash flows, while significant decreases reflect heavy investing and financing outflows. The fluctuations suggest careful cash management balancing operational needs and capital return strategies.