VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CMGChipotle Mexican Grill, Inc.
$33.33$43.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCMGCash Flow

Chipotle Mexican Grill, Inc. (CMG) Cash Flow Statement

22Y historyFree accessUpdated daily

While operating cash flow remains robust with an OCF/NI ratio of 2.15 in 2026Q1, the reliance on cash reserves for aggressive share repurchases has contributed to a concerning decline in the current ratio to 0.92.

CMG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04
Cash from Operations2.21B2.11B2.11B1.78B1.32B1.28B663.85M721.63M621.55M467.11M349.24M683.32M682.07M528.78M419.96M411.1M289.19M260.67M198.51M146.92M103.6M77.43M39.67M
Operating CF Margin %-17.73%18.61%18.07%15.32%16.99%11.09%12.92%12.78%10.43%8.94%15.18%16.6%16.45%15.38%18.11%15.75%17.17%14.9%13.53%12.59%12.34%8.43%
Operating CF Growth %25.13%0.42%18.03%34.79%3.21%93.13%-8.01%16.1%33.06%33.75%-48.89%0.18%28.99%25.91%2.16%42.15%10.94%31.32%35.11%41.82%33.79%95.18%-
Net Income1.45B1.54B1.53B1.23B899.1M652.98M355.77M350.16M176.55M176.25M22.94M475.6M445.37M327.44M278M214.94M178.98M126.84M78.2M70.56M41.42M37.7M6.13M
Depreciation & Amortization370.89M361.38M335.03M319.39M286.83M254.66M423.07M376.73M201.98M163.35M146.37M130.37M110.47M96.05M84.13M74.94M68.92M61.31M52.77M43.59M34.25M28.03M21.8M
Stock-Based Compensation84.36M119.54M131.73M124.02M98.03M176.39M82.63M91.4M69.16M65.25M64.17M57.91M96.44M63.66M64.28M41.38M21.38M14.99M11.37M7.8M5.19M2.1M0
Deferred Taxes119.5M79.48M-42.94M-9.51M-43.2M-12.36M108.35M29.96M10.59M-18.03M-14.21M11.67M-20.67M2.1M-18.06M11.32M10.48M8.42M13.16M-3.54M-1.86M-2.65M11.48M
Other Non-Cash Items135.05M11.26M21.32M25.52M3.78M12.98M32.68M4.84M59.19M13.34M21.69M-60.69M-14.58M-31.1M-66.61M-29.62M-8.38M5.93M9.64M6.7M2.82M-2.72M-8.81M
Working Capital Changes46.41M6.5M125.82M95.32M78.64M197.43M-338.65M-131.46M104.08M66.93M108.29M68.46M65.03M70.63M78.23M98.14M17.81M43.17M33.35M21.8M21.77M14.98M9.07M
Change in Receivables5.22M-11.38M-29.27M-11.22M-14.03M-1.69M3.01M-2.63M-8.3M-140K-1.92M-3.5M-10.97M-7.24M-9.44M-2.97M-743K-875K1.29M-508K-2.87M916K0
Change in Inventory-3.5M-710K-9.8M-3.65M-3.01M-6.39M-394K-4.53M-1.72M-5.25M-91K262K-2.31M-1.95M-2.18M-1.82M-1.48M-825K-457K-771K-880K-369K-790K
Change in Payables2.02M-7.45M8.47M5.31M18.21M21.44M-3.86M-973K32.08M10.91M-6.73M19.52M2.17M2.05M7.85M9.43M6.99M18.63M3.63M2.06M912K5.55M0
Cash from Investing-49.23M-35.08M-837.53M-946.01M-830.03M-522.04M-432.72M-291.97M-387.58M-86.58M326.81M-464.14M-518.84M-428.31M-355.5M-210.22M-189.88M-67.21M-232.09M-166.21M-97.31M-83.04M-95.61M
Capital Expenditures-701.86M-666.34M-593.6M-560.73M-479.16M-442.48M-373.35M-333.91M-287.39M-216.78M-258.84M-257.42M-252.59M-199.93M-197.04M-151.15M-113.22M-117.2M-152.1M-140.54M-97.31M-83.04M-95.61M
CapEx % of Revenue5.78%5.59%5.25%5.68%5.55%5.86%6.24%5.98%5.91%4.84%6.63%5.72%6.15%6.22%7.21%6.66%6.17%7.72%11.42%12.94%11.83%13.23%20.31%
Acquisitions0020.11M0350.87M4.04M-10.03M00000000-586K-1.9M0232.09M-5.67M000
Investments-----------------------
Other Investing0000-350.87M0013.97M0000000586K1.9M0-232.09M-5.67M000
Cash from Financing-2.63B-2.47B-1.07B-660.65M-929.4M-548.61M-104.85M-201.74M-166.53M-285.89M-836.28M-386.44M-66.74M-100.35M-143.53M-24.27M-94.52M-61.94M-29.55M16.82M147.3M5.67M55.94M
Debt Issued (Net)00000000000000-133K-120K-96K-82K-76K-71K574K-1.74M-8.98M
Equity Issued (Net)-2.57B-2.43B-1B-592.35M-830.14M-466.46M-54.4M-201.04M-160.94M-285.22M-837.65M-460.68M-88.34M-138.9M-217.09M-63.51M-126.6M-84.09M-30.23M0136.09M064.92M
Dividends Paid00000000000000000000000
Share Repurchases-2.57B-2.43B-1B-592.35M-830.14M-466.46M-54.4M-190.62M-160.94M-285.22M-837.65M-460.68M-88.34M-138.9M-217.09M-63.51M-126.6M-84.09M-30.23M0000
Other Financing-59.57M-45.38M-72.14M-68.3M-99.26M-82.14M-50.45M-698K-5.6M-676K1.37M74.23M21.6M38.55M73.69M39.36M32.18M22.23M755K16.89M10.64M7.4M0
Net Change in Cash-478.3M-392.47M192.22M177.2M-437.26M210.39M127.36M228.33M65.98M96.69M-160.13M-171.46M96.26M650K-78.69M176.41M5.27M131.52M-63.13M-2.47M153.58M5.67M0
Free Cash Flow1.51B1.45B1.51B1.22B844.01M839.61M290.5M387.72M334.16M250.33M90.4M425.9M429.48M328.85M222.93M259.95M175.98M143.47M46.41M6.38M6.29M-5.61M-55.94M
FCF Margin %12.41%12.14%13.36%12.39%9.77%11.12%4.85%6.94%6.87%5.59%2.32%9.46%10.45%10.23%8.16%11.45%9.59%9.45%3.48%0.59%0.76%-0.89%-11.88%
FCF Growth %1.29%-4.23%23.61%44.87%0.53%189.03%-25.08%16.03%33.49%176.91%-78.77%-0.83%30.6%47.52%-14.24%47.72%22.65%209.17%627.59%1.48%212.13%89.98%-
FCF per Share1.161.081.100.880.600.590.200.270.240.180.060.270.270.210.140.160.110.090.030.000.00-0.00-0.04
FCF Conversion (FCF/Net Income)1.04x1.38x1.37x1.45x1.47x1.96x1.87x2.06x3.52x2.65x15.23x1.44x1.53x1.61x1.51x1.91x1.62x2.06x2.54x2.08x2.50x2.05x6.48x
Interest Paid00000000000000000000000
Taxes Paid310.25M0532.86M400.23M275.8M085.01M109.57M-67.05M119.79M23.86M248.55M280.69M160.97M138.38M56.27M112.15M53.64M37.57M48.55M000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Capital intensity and labor

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly financial disclosures, CMG consistently reports operating cash flow exceeding net income, with an OCF/NI ratio averaging above 1.3x, which suggests that non-cash charges like depreciation and amortization are significant contributors to the company's reported cash generation relative to its bottom-line profitability.

The persistent gap between net income and operating cash flow indicates that the company's reported earnings are heavily influenced by non-cash accounting items. Investors should monitor whether this conversion quality remains sustainable as the company scales its capital-intensive restaurant footprint and faces potential margin compression.

Free Cash Flow Margin Volatility

As reported in recent filings, free cash flow margins have exhibited significant volatility, ranging from a low of 3.7% in 2023Q4 to a peak of 16.2% in 2024Q1, reflecting the sensitivity of cash generation to seasonal traffic patterns and the timing of capital expenditure cycles.

The inconsistency in FCF margins suggests that the company's ability to generate excess cash is highly dependent on maintaining high throughput and managing variable costs. This variability warrants caution, as it implies that the business model may be less resilient to minor fluctuations in consumer demand than previously assumed.

Capital Intensity and Asset Replacement

Based on the company's reported figures, capital expenditures as a percentage of revenue have remained relatively stable between 4.7% and 6.8%, indicating a consistent commitment to new unit development and the ongoing integration of digital-first infrastructure like Chipotlanes across the corporate-owned restaurant portfolio.

The steady level of capital intensity suggests that management continues to prioritize physical expansion over immediate cash preservation. Analysts should evaluate whether these investments are yielding the expected returns on invested capital, particularly as the company approaches potential market saturation in its core domestic regions.

Aggressive Capital Return Strategy

Data from recent financial statements reveals that the company has prioritized share repurchases, with quarterly buybacks reaching as high as $742.7 million in 2025Q4, which significantly outpaces the company's free cash flow generation during the same period, suggesting a reliance on existing cash reserves for shareholder returns.

The aggressive pace of share repurchases, often exceeding quarterly FCF, may indicate a management preference for supporting EPS metrics over maintaining a liquidity buffer. This strategy warrants further investigation into the long-term impact on the balance sheet if operational cash flow growth continues to decelerate.

Working Capital Dynamics and Efficiency

As indicated by quarterly cash flow statements, working capital changes have been highly erratic, swinging from a $129.3 million outflow in 2023Q4 to a $103.6 million inflow in 2024Q4, which suggests significant fluctuations in the timing of payables and inventory management across the company's supply chain.

These swings in working capital highlight the operational complexity of managing a fresh-food supply chain with high-frequency transactional volume. Investors should monitor whether these fluctuations are indicative of underlying supply chain inefficiencies or merely the result of timing differences in vendor payments and inventory procurement.

CMG — Frequently Asked Questions

Quick answers to the most common questions about buying CMG stock.

How much cash does Chipotle Mexican Grill, Inc. (CMG) generate from operations?

Chipotle Mexican Grill, Inc. (CMG) generated $2.11B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Chipotle Mexican Grill, Inc.'s free cash flow?

Chipotle Mexican Grill, Inc. (CMG) generated $1.45B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Chipotle Mexican Grill, Inc.'s capital expenditure (CapEx)?

Chipotle Mexican Grill, Inc. (CMG) spent $666.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Chipotle Mexican Grill, Inc. distribute cash to shareholders?

In 2025, Chipotle Mexican Grill, Inc. (CMG) spent $2.43B on share repurchases. This shows the company's commitment to returning capital to its equity investors.