CMG - Chipotle Mexican Grill, Inc.

NYSE - NYSE Delayed price. Currency in USD
Show:
Income statement
Balance sheet
Annual

Cash flow

All numbers in thousands
Breakdown
ttm
31/12/2022
31/12/2021
31/12/2020
31/12/2019
Cash flows from operating activities
Net income
899,101
899,101
652,984
355,766
350,158
Depreciation & amortisation
286,826
286,826
254,657
423,072
376,730
Deferred income taxes
-43,195
-43,195
-12,357
108,350
29,962
Stock-based compensation
98,030
98,030
176,392
82,626
91,396
Change in working capital
78,641
78,641
197,425
-338,648
-131,457
Accounts receivable
-14,026
-14,026
-1,687
3,010
-2,630
Inventory
-3,011
-3,011
-6,392
-394
-4,530
Accounts payable
18,208
18,208
21,440
-3,859
-973
Other working capital
844,015
844,015
839,606
290,495
387,720
Other non-cash items
-16,202
-16,202
-4,599
3,643
-10,592
Net cash provided by operating activities
1,323,179
1,323,179
1,282,081
663,847
721,632
Cash flows from investing activities
Investments in property, plant and equipment
-479,164
-479,164
-442,475
-373,352
-333,912
Acquisitions, net
0
0
0
-10,025
-
Purchases of investments
-614,416
-614,416
-429,350
-468,418
-448,754
Sales/maturities of investments
263,548
263,548
345,748
419,078
476,723
Net cash used for investing activities
-830,032
-830,032
-522,042
-432,717
-291,974
Cash flows from financing activities
Common stock repurchased
-830,140
-830,140
-466,462
-54,401
-190,617
Other financing activities
-99,264
-99,264
-82,144
-50,450
-10,420
Net cash used provided by (used for) financing activities
-929,404
-929,404
-548,606
-104,851
-201,735
Net change in cash
-437,264
-437,264
210,394
127,355
228,329
Cash at beginning of period
846,230
846,230
635,836
508,481
280,152
Cash at end of period
408,966
408,966
846,230
635,836
508,481
Free cash flow
Operating cash flow
1,323,179
1,323,179
1,282,081
663,847
721,632
Capital expenditure
-479,164
-479,164
-442,475
-373,352
-333,912
Free cash flow
844,015
844,015
839,606
290,495
387,720