Chipotle Mexican Grill, Inc.
NYSE:CMG · New York Stock Exchange
+$0.57 today
Vol 26.01M · Avg 17.47M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.5B +0.1% | $1.5B +24.9% | $1.2B +36.7% | $899.1M +37.7% | $653.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $361.4M +7.9% | $335.0M +4.9% | $319.4M +11.4% | $286.8M +12.6% | $254.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $79.5M +285.1% | -$42.9M -351.7% | -$9.5M +78.0% | -$43.2M -249.6% | -$12.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $119.5M -9.3% | $131.7M +6.2% | $124.0M +26.5% | $98.0M -44.4% | $176.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $6.5M -94.8% | $125.8M +32.0% | $95.3M +21.2% | $78.6M -60.2% | $197.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$11.4M +61.1% | -$29.3M -161.0% | -$11.2M +20.0% | -$14.0M -731.4% | -$1.7M | $592.6M | $1.3B | $626.2M |
| Inventory | -$710.0K +92.8% | -$9.8M -168.5% | -$3.6M -21.2% | -$3.0M +52.9% | -$6.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$7.4M -188.0% | $8.5M +59.4% | $5.3M -70.8% | $18.2M -15.1% | $21.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $26.0M -83.4% | $156.4M +49.2% | $104.9M +35.4% | $77.5M -57.9% | $184.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $11.3M -47.2% | $21.3M -16.4% | $25.5M +575.7% | $3.8M -70.9% | $13.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $2.1B +0.4% | $2.1B +18.0% | $1.8B +34.8% | $1.3B +3.2% | $1.3B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$666.3M -12.3% | -$593.6M -5.9% | -$560.7M -17.0% | -$479.2M -8.3% | -$442.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 -100.0% | $20.1M | $0 -100.0% | $350.9M +8595.6% | $4.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$28.2M +97.1% | -$986.7M +11.5% | -$1.1B -81.5% | -$614.4M -43.1% | -$429.4M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $659.5M -8.7% | $722.6M -1.0% | $729.9M +176.9% | $263.5M -23.8% | $345.7M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 +100.0% | -$350.9M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$35.1M +95.8% | -$837.5M +11.5% | -$946.0M -14.0% | -$830.0M -59.0% | -$522.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$2.4B -142.2% | -$1.0B -69.1% | -$592.3M +28.6% | -$830.1M -78.0% | -$466.5M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$45.4M +37.1% | -$72.1M -5.6% | -$68.3M +31.2% | -$99.3M -20.8% | -$82.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$2.5B -130.1% | -$1.1B -62.5% | -$660.7M +28.9% | -$929.4M -69.4% | -$548.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$416.0K +74.6% | -$1.6M -529.1% | $381.0K +137.8% | -$1.0M +3.1% | -$1.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$392.5M -304.2% | $192.2M +8.5% | $177.2M +140.5% | -$437.3M -307.8% | $210.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.4B -4.2% | $1.5B +23.6% | $1.2B +44.9% | $844.0M +0.5% | $839.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
eBay Inc.
NASDAQ:EBAY
$47.96B
D.R. Horton, Inc.
NYSE:DHI
$44.77B
Carnival Corporation & plc
NYSE:CCL
$42.78B
Yum! Brands, Inc.
NYSE:YUM
$41.78B
JD.com, Inc.
NASDAQ:JD
$37.09B
Las Vegas Sands Corp.
NYSE:LVS
$31.90B
Trip.com Group Limited
NASDAQ:TCOM
$28.60B
Copart, Inc.
NASDAQ:CPRT
$27.70B
Restaurant Brands International Inc.
NYSE:QSR
$25.51B
Flutter Entertainment plc
NYSE:FLUT
$17.66B
SEC Filings
Recent regulatory filings
No filings found.
Does CMG generate free cash flow?
Chipotle Mexican Grill, Inc. (CMG) generated $1.45B of free cash flow in fiscal 2025.
How much operating cash flow does CMG produce?
Operating cash flow was $2.11B, before capital expenditures of $666.34M.
Explore More
Continue the stock analysis
Jump to another research area for this company.