Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Chipotle Mexican Grill Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Activity Ratio
Total Asset Turnover
Reported 1.23 1.25 1.13 1.00 1.09
Adjusted 1.23 1.25 1.14 1.01 1.10
Liquidity Ratio
Current Ratio
Reported 1.57 1.28 1.58 1.73 1.61
Adjusted 1.98 1.59 1.93 2.05 1.88
Solvency Ratios
Debt to Equity
Reported 0.00 0.00 0.00 0.00 0.00
Adjusted 1.20 1.41 1.36 1.37 1.57
Debt to Capital
Reported 0.00 0.00 0.00 0.00 0.00
Adjusted 0.55 0.58 0.58 0.58 0.61
Financial Leverage
Reported 2.63 2.93 2.90 2.96 3.03
Adjusted 2.39 2.61 2.56 2.60 2.81
Profitability Ratios
Net Profit Margin
Reported 12.45% 10.41% 8.65% 5.94% 6.27%
Adjusted 12.54% 10.19% 8.73% 8.18% 7.12%
Return on Equity (ROE)
Reported 40.13% 37.97% 28.42% 17.61% 20.81%
Adjusted 36.89% 33.30% 25.45% 21.42% 22.00%
Return on Assets (ROA)
Reported 15.27% 12.98% 9.81% 5.95% 6.86%
Adjusted 15.42% 12.74% 9.93% 8.23% 7.83%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Chipotle Mexican Grill Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Chipotle Mexican Grill Inc. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Chipotle Mexican Grill Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Chipotle Mexican Grill Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Chipotle Mexican Grill Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Chipotle Mexican Grill Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Chipotle Mexican Grill Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Chipotle Mexican Grill Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Chipotle Mexican Grill Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Total assets 8,044,362 6,927,504 6,652,958 5,982,896 5,104,604
Activity Ratio
Total asset turnover1 1.23 1.25 1.13 1.00 1.09
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenue2 9,898,258 8,661,372 7,575,662 6,017,189 5,611,090
Adjusted total assets3 8,047,104 6,928,684 6,654,908 5,984,484 5,104,611
Activity Ratio
Adjusted total asset turnover4 1.23 1.25 1.14 1.01 1.10

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 9,871,649 ÷ 8,044,362 = 1.23

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= 9,898,258 ÷ 8,047,104 = 1.23

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Chipotle Mexican Grill Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 1,620,713 1,175,837 1,381,564 1,420,237 1,072,204
Current liabilities 1,030,625 921,880 873,682 822,199 666,593
Liquidity Ratio
Current ratio1 1.57 1.28 1.58 1.73 1.61
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 1,623,455 1,177,017 1,383,514 1,421,825 1,072,211
Adjusted current liabilities3 820,945 738,809 717,331 694,449 571,368
Liquidity Ratio
Adjusted current ratio4 1.98 1.59 1.93 2.05 1.88

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 1,620,713 ÷ 1,030,625 = 1.57

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 1,623,455 ÷ 820,945 = 1.98

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Chipotle Mexican Grill Inc. adjusted current ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt
Shareholders’ equity 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Solvency Ratio
Debt to equity1 0.00 0.00 0.00 0.00 0.00
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 4,051,625 3,731,410 3,520,314 3,157,052 2,851,513
Adjusted shareholders’ equity3 3,363,738 2,650,897 2,597,440 2,298,895 1,816,072
Solvency Ratio
Adjusted debt to equity4 1.20 1.41 1.36 1.37 1.57

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 0 ÷ 3,062,207 = 0.00

2 Adjusted total debt. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 4,051,625 ÷ 3,363,738 = 1.20

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Chipotle Mexican Grill Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt
Total capital 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Solvency Ratio
Debt to capital1 0.00 0.00 0.00 0.00 0.00
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 4,051,625 3,731,410 3,520,314 3,157,052 2,851,513
Adjusted total capital3 7,415,363 6,382,307 6,117,754 5,455,947 4,667,585
Solvency Ratio
Adjusted debt to capital4 0.55 0.58 0.58 0.58 0.61

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 0 ÷ 3,062,207 = 0.00

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 4,051,625 ÷ 7,415,363 = 0.55

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Chipotle Mexican Grill Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 8,044,362 6,927,504 6,652,958 5,982,896 5,104,604
Shareholders’ equity 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Solvency Ratio
Financial leverage1 2.63 2.93 2.90 2.96 3.03
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 8,047,104 6,928,684 6,654,908 5,984,484 5,104,611
Adjusted shareholders’ equity3 3,363,738 2,650,897 2,597,440 2,298,895 1,816,072
Solvency Ratio
Adjusted financial leverage4 2.39 2.61 2.56 2.60 2.81

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 8,044,362 ÷ 3,062,207 = 2.63

2 Adjusted total assets. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 8,047,104 ÷ 3,363,738 = 2.39

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Chipotle Mexican Grill Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,228,737 899,101 652,984 355,766 350,158
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Profitability Ratio
Net profit margin1 12.45% 10.41% 8.65% 5.94% 6.27%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,241,009 882,846 660,993 492,407 399,575
Adjusted revenue3 9,898,258 8,661,372 7,575,662 6,017,189 5,611,090
Profitability Ratio
Adjusted net profit margin4 12.54% 10.19% 8.73% 8.18% 7.12%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 1,228,737 ÷ 9,871,649 = 12.45%

2 Adjusted net income. See details »

3 Adjusted revenue. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenue
= 100 × 1,241,009 ÷ 9,898,258 = 12.54%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Chipotle Mexican Grill Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,228,737 899,101 652,984 355,766 350,158
Shareholders’ equity 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Profitability Ratio
ROE1 40.13% 37.97% 28.42% 17.61% 20.81%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,241,009 882,846 660,993 492,407 399,575
Adjusted shareholders’ equity3 3,363,738 2,650,897 2,597,440 2,298,895 1,816,072
Profitability Ratio
Adjusted ROE4 36.89% 33.30% 25.45% 21.42% 22.00%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 1,228,737 ÷ 3,062,207 = 40.13%

2 Adjusted net income. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 1,241,009 ÷ 3,363,738 = 36.89%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Chipotle Mexican Grill Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,228,737 899,101 652,984 355,766 350,158
Total assets 8,044,362 6,927,504 6,652,958 5,982,896 5,104,604
Profitability Ratio
ROA1 15.27% 12.98% 9.81% 5.95% 6.86%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,241,009 882,846 660,993 492,407 399,575
Adjusted total assets3 8,047,104 6,928,684 6,654,908 5,984,484 5,104,611
Profitability Ratio
Adjusted ROA4 15.42% 12.74% 9.93% 8.23% 7.83%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 1,228,737 ÷ 8,044,362 = 15.27%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 1,241,009 ÷ 8,047,104 = 15.42%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Chipotle Mexican Grill Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.