Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Analysis of Geographic Areas

Microsoft Excel

Area Profit Margin

Chipotle Mexican Grill Inc., profit margin by geographic area

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 23.66% 22.86%
International -352.40% -439.12%

Based on: 10-K (reporting date: 2024-12-31), 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).

Area profitability ratio Geographic area The company
Area profit margin United States United States area profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.
International International area profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Area Profit Margin: United States

Chipotle Mexican Grill Inc.; United States; area profit margin calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Income from operations 2,628,599 2,222,118
Revenue 11,111,732 9,720,369
Area Profitability Ratio
Area profit margin1 23.66% 22.86%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area profit margin = 100 × Income from operations ÷ Revenue
= 100 × 2,628,599 ÷ 11,111,732 = 23.66%

Area profitability ratio Geographic area The company
Area profit margin United States United States area profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Area Profit Margin: International

Chipotle Mexican Grill Inc.; International; area profit margin calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Income from operations (712,266) (664,305)
Revenue 202,121 151,280
Area Profitability Ratio
Area profit margin1 -352.40% -439.12%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area profit margin = 100 × Income from operations ÷ Revenue
= 100 × -712,266 ÷ 202,121 = -352.40%

Area profitability ratio Geographic area The company
Area profit margin International International area profit margin ratio improved from 2022 to 2023 and from 2023 to 2024.

Area Return on Assets (Area ROA)

Chipotle Mexican Grill Inc., ROA by geographic area

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 42.08% 39.42%
International -498.62% -596.56%

Based on: 10-K (reporting date: 2024-12-31), 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).

Area profitability ratio Geographic area The company
Area ROA United States United States area ROA improved from 2022 to 2023 and from 2023 to 2024.
International International area ROA improved from 2022 to 2023 and from 2023 to 2024.

Area ROA: United States

Chipotle Mexican Grill Inc.; United States; area ROA calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Income from operations 2,628,599 2,222,118
Long-lived tangible assets 6,247,406 5,637,230
Area Profitability Ratio
Area ROA1 42.08% 39.42%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area ROA = 100 × Income from operations ÷ Long-lived tangible assets
= 100 × 2,628,599 ÷ 6,247,406 = 42.08%

Area profitability ratio Geographic area The company
Area ROA United States United States area ROA improved from 2022 to 2023 and from 2023 to 2024.

Area ROA: International

Chipotle Mexican Grill Inc.; International; area ROA calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Income from operations (712,266) (664,305)
Long-lived tangible assets 142,847 111,356
Area Profitability Ratio
Area ROA1 -498.62% -596.56%

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area ROA = 100 × Income from operations ÷ Long-lived tangible assets
= 100 × -712,266 ÷ 142,847 = -498.62%

Area profitability ratio Geographic area The company
Area ROA International International area ROA improved from 2022 to 2023 and from 2023 to 2024.

Area Asset Turnover

Chipotle Mexican Grill Inc., asset turnover by geographic area

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 1.78 1.72
International 1.41 1.36

Based on: 10-K (reporting date: 2024-12-31), 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).

Area activity ratio Geographic area The company
Area asset turnover United States United States area asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
International International area asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Area Asset Turnover: United States

Chipotle Mexican Grill Inc.; United States; area asset turnover calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Revenue 11,111,732 9,720,369
Long-lived tangible assets 6,247,406 5,637,230
Area Activity Ratio
Area asset turnover1 1.78 1.72

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area asset turnover = Revenue ÷ Long-lived tangible assets
= 11,111,732 ÷ 6,247,406 = 1.78

Area activity ratio Geographic area The company
Area asset turnover United States United States area asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Area Asset Turnover: International

Chipotle Mexican Grill Inc.; International; area asset turnover calculation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in thousands)
Revenue 202,121 151,280
Long-lived tangible assets 142,847 111,356
Area Activity Ratio
Area asset turnover1 1.41 1.36

Based on: 10-K (reporting date: 2024-12-31), 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).

1 2024 Calculation
Area asset turnover = Revenue ÷ Long-lived tangible assets
= 202,121 ÷ 142,847 = 1.41

Area activity ratio Geographic area The company
Area asset turnover International International area asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Revenue

Chipotle Mexican Grill Inc., revenue by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 11,111,732 9,720,369
International 202,121 151,280
Total 11,313,853 9,871,649

Based on: 10-K (reporting date: 2024-12-31), 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).


Income from operations

Chipotle Mexican Grill Inc., income from operations by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 2,628,599 2,222,118
International (712,266) (664,305)
Total 1,916,333 1,557,813

Based on: 10-K (reporting date: 2024-12-31), 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).


Long-lived tangible assets

Chipotle Mexican Grill Inc., long-lived tangible assets by geographic area

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
United States 6,247,406 5,637,230
International 142,847 111,356
Total 6,390,253 5,748,586

Based on: 10-K (reporting date: 2024-12-31), 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).