CHIPOTLE ANNOUNCES THIRD QUARTER 2025 RESULTS
Chipotle (NYSE: CMG) reported third quarter 2025 results for the period ended September 30, 2025. Total revenue was $3.0 billion, up 7.5% year‑over‑year, driven by new restaurant openings and a 0.3% comparable restaurant sales increase. Digital sales represented 36.7% of food and beverage revenue. Company opened 84 company‑owned restaurants (64 with Chipotlane) and opened two international partner‑operated restaurants in Q3. Net income was $382.1 million ($0.29 diluted EPS). The company repurchased $686.5 million of stock in Q3 and had $652.3 million available under repurchase authorizations (including an approved additional $500 million).
Management expects full‑year 2025 comparable sales to decline in the low single digits and plans 315–345 company openings in 2025; 2026 guidance calls for 350–370 openings.
Chipotle (NYSE: CMG) ha riportato i risultati del terzo trimestre 2025 per il periodo terminato il 30 settembre 2025. Ricavi totali sono stati 3,0 miliardi di dollari, in aumento del 7,5% anno su anno, trainati dall'apertura di nuovi ristoranti e da un aumento delle vendite comparabili dei ristoranti del 0,3%. Le vendite digitali hanno rappresentato il 36,7% delle entrate alimentari e delle bevande. L'azienda ha aperto 84 ristoranti di proprietà (64 con Chipotlane) e ha aperto due ristoranti operati da partner internazionali nel Q3. Utile netto è stato di 382,1 milioni di dollari (EPS diluito di 0,29 dollari). L'azienda ha riacquistato 686,5 milioni di dollari di azioni nel Q3 e aveva 652,3 milioni di dollari disponibili sotto le autorizzazioni di riacquisto (inclusa un'ulteriore approvazione di 500 milioni di dollari).
La direzione prevede che le vendite comparabili dell'intero 2025 diminuiranno di poco a livello singolo e prevede 315–345 aperture di ristoranti di proprietà nel 2025; la guidance per il 2026 prevede 350–370 aperture.
Chipotle (NYSE: CMG) informó los resultados del tercer trimestre de 2025 para el periodo que terminó el 30 de septiembre de 2025. Los ingresos totales fueron 3.0 mil millones de dólares, un aumento del 7,5% interanual, impulsado por nuevas aperturas de restaurantes y un aumento de 0.3% en ventas comparables de restaurantes. Las ventas digitales representaron 36.7% de los ingresos de alimentos y bebidas. La empresa abrió 84 restaurantes propios (64 con Chipotlane) y abrió dos restaurantes en operación por socios internacionales en el tercer trimestre. La utilidad neta fue de 382.1 millones de dólares (EPS diluido de 0.29 dólares). La empresa recompró 686.5 millones de dólares de acciones en el tercer trimestre y tenía 652.3 millones de dólares disponibles bajo autorizaciones de recompra (incluida una aprobación adicional de 500 millones de dólares).
La gerencia espera que las ventas comparables para todo 2025 disminuyan en el rango de ventas bajas de un dígito y planea 315–345 aperturas de restaurantes propios en 2025; la guía para 2026 contempla 350–370 aperturas.
Chipotle (NYSE: CMG)가 2025년 3분기 실적을 2025년 9월 30일 종료 기간에 대해 발표했습니다. 총매출은 30억 달러로 전년 동기 대비 7.5% 증가했으며, 이는 신규 매장 개점과 동일 매장 매출의 0.3% 증가에 의해 견인되었습니다. 디지털 매출은 식음료 매출의 36.7%를 차지했습니다. 회사는 자사보유 매장 84개를 열었고(그중 64개는 Chipotlane), Q3에 국제 파트너 운영 매장 2개를 열었습니다. 순이익은 3억8210만 달러였습니다 (희석된 주당순이익 0.29달러). 회사는 Q3에 주가를 6억8650만 달러를 재매입했고 재매입 승인의 남은 한도는 6억5230만 달러였으며(추가로 5억 달러의 승인이 포함).
경영진은 2025년 전체 매출동일대비 증가율이 낮은 한 자릿수에서 감소할 것으로 봤으며, 2025년에는 315–345개의 자사점포를 열 계획이고, 2026년 가이던스는 350–370 개를 예상합니다.
Chipotle (NYSE: CMG) a publié les résultats du troisième trimestre 2025 pour la période se terminant le 30 septembre 2025. Le chiffre d'affaires total s'est élevé à 3,0 milliards de dollars, en hausse de 7,5% d'une année sur l'autre, porté par l'ouverture de nouveaux restaurants et une augmentation de 0,3% des ventes comparables. Les ventes digitales représentaient 36,7% des revenus de nourriture et de boisson. L'entreprise a ouvert 84 restaurants détenus en propre (64 avec Chipotlane) et a ouvert deux restaurants exploités par des partenaires internationaux au T3. Le bénéfice net s'est élevé à 382,1 millions de dollars (EPS dilué de 0,29 dollar). L'entreprise a racheté 686,5 millions de dollars d'actions au T3 et disposait de 652,3 millions de dollars disponibles en vertu des autorisations de rachat (y compris une autorisation supplémentaire approuvée de 500 millions de dollars).
La direction s'attend à ce que les ventes comparables pour l'ensemble de 2025 diminuent d'un faible chiffre et prévoit 315–345 ouvertures de magasins détenus en propre en 2025; les prévisions pour 2026 tablent sur 350–370 ouvertures.
Chipotle (NYSE: CMG) berichtete über die Ergebnisse des dritten Quartals 2025 für den Zeitraum bis zum 30. September 2025. Der Gesamtumsatz betrug 3,0 Milliarden USD, eine Steigerung von 7,5% gegenüber dem Vorjahr, getrieben durch Neueröffnungen und eine Zunahme des Vergleichsumsatzes je Restaurant um 0,3%. Digitale Verkäufe machten 36,7% des Umsatzes für Speisen und Getränke aus. Das Unternehmen eröffnete 84 eigenbetriebsgeführte Restaurants (davon 64 mit Chipotlane) und eröffnete im Q3 zwei internationale Partnerbetriebsrestaurants. Der Nettogewinn betrug 382,1 Millionen USD (verwäsertes EPS von 0,29 USD). Das Unternehmen kaufte im Q3 Aktien im Wert von 686,5 Millionen USD zurück und hatte 652,3 Millionen USD unter Rückkauf-Ermächtigungen verfügbar (einschließlich einer zusätzlich genehmigten 500-Millionen-Dollar-Erhöhung).
Das Management geht davon aus, dass die Gesamtsalzverkäufe im Jahr 2025 im niedrigen einstelligen Bereich zurückgehen, und plant 315–345 eigenbetriebsgeführte Neueröffnungen im Jahr 2025; die Guidance für 2026 sieht 350–370 Eröffnungen vor.
Chipotle (NYSE: CMG) أبلغت عن نتائج الربع الثالث من 2025 للفترة المنتهية في 30 سبتمبر 2025. إجمالي الإيرادات كان 3.0 مليار دولار، بزيادة قدرها 7.5% على أساس سنوي، مدفوعًا بافتتاح فروع جديدة وزيادة المبيعات المماثلة للمطاعم بنسبة 0.3%. المبيعات الرقمية تمثل 36.7% من إيرادات الأطعمة والمشروبات. افتتحت الشركة 84 مطعمًا مملوكًا للشركة (64 منها مع Chipotlane)، وافتتحت مطعمين بتشغيل شركاء دوليين في الربع الثالث. صافي الدخل كان 382.1 مليون دولار (eps المخفف 0.29 دولارًا). أعادت الشركة شراء أسهم بقيمة 686.5 مليون دولار في الربع الثالث وكان لديها 652.3 مليون دولار متاحة بموجب تفويضات إعادة الشراء (بما في ذلك موافقة إضافية 500 مليون دولار).
تتوقع الإدارة انخفاض المبيعات القابلة للمقارنة لعام 2025 ككل في انخفاض بسيط للأرقام الصحيحة وتخطط لـ 315–345 افتتاح فرع مملوك للشركة في 2025؛ التوجيه لعام 2026 يشير إلى 350–370 افتتاحاً.
Chipotle (NYSE: CMG) 公布了2025年第三季度的业绩,期结束日为2025年9月30日。总收入为30亿美元,同比增长7.5%,受新门店开业和同店销售增长0.3%的影响。数字销售占食品和饮料收入的36.7%。公司新开设84家自有门店(其中64家配备 Chipotlane),Q3还以国际合作伙伴运营方式新开了两家门店。净收入为3.821亿美元(摊薄每股收益为0.29美元)。公司在Q3回购股票6.865亿美元,在可用的回购授权下仍有6.523亿美元(包括额外批准的5亿美元)。
管理层预计2025年全年可比销售将以低个位数下降,计划在2025年开设315–345家自有门店;2026年的指引为开设350–370家。
- Opened 84 company‑owned restaurants in Q3 2025
- Digital sales = 36.7% of food and beverage revenue
- Repurchased $686.5M of stock in Q3 2025; $652.3M remaining authorization
- General and administrative expense rose to $146.7M (+~16%) in Q3 2025
- Company anticipates full‑year 2025 comparable sales down low‑single digits
- Comparable transactions fell 0.8% in Q3 2025
Insights
Mixed quarter: revenue and adjusted EPS rose modestly, margins slipped and management expects full-year comps to decline.
Revenue rose to
Cost dynamics drove the margin pressure: food, beverage and packaging improved to
Key items to watch include the company's
HIGHLIGHTS POSITIVE COMPARABLE SALES
Third quarter highlights, year over year:
- Total revenue increased
7.5% to$3.0 billion - Comparable restaurant sales increased
0.3% - Operating margin was
15.9% , a decrease from16.9% - Restaurant level operating margin1 was
24.5% , a decrease from25.5% - Diluted earnings per share was
, a$0.29 3.6% increase from$0.28 - Adjusted diluted earnings per share1 was
, a$0.29 7.4% increase from$0.27 - Opened 84 company-owned restaurants, with 64 locations including a Chipotlane, and two international partner-operated restaurants
"While we continue to see persistent macroeconomic pressures, our extraordinary value proposition and brand strength remain strong," said Scott Boatwright, Chief Executive Officer, Chipotle. "Our best-in-class teams are focused on doubling down on restaurant execution, sharpening our marketing message, accelerating menu innovation and creating more engaging digital experiences to ensure we emerge stronger and get back to driving positive transaction growth."
Results for the three months ended September 30, 2025:
Total revenue in the third quarter of 2025 was
During the third quarter we opened 84 company-owned restaurants, of which 64 included a Chipotlane, and two international partner-operated restaurants. Chipotlanes continue to perform well and are helping enhance guest access and convenience, as well as increase new restaurant sales, margins, and returns.
Food, beverage and packaging costs in the third quarter of 2025 were
Labor costs in the third quarter of 2025 were
General and administrative expenses for the third quarter of 2025 were
The effective income tax rate for the third quarter of 2025 was
Net income for the third quarter of 2025 was
During the third quarter of 2025 we repurchased
More information will be available in our Quarterly Report on Form 10-Q, which will be filed with the SEC by the end of October 2025.
Outlook
For 2025, management is anticipating the following:
- Full year comparable restaurant sales declines in the low-single digit range
- 315 to 345 new company-owned restaurant openings with over
80% having a Chipotlane - An estimated underlying effective full year tax rate between
25% and27% before discrete items
For 2026, management is anticipating the following:
- 350 to 370 new restaurant openings, including 10 to 15 international partner-operated restaurants. Over
80% of company-owned restaurants will have a Chipotlane
Definitions
The following definitions apply to these terms as used throughout this release:
- Comparable restaurant sales, or sales comps, and comparable restaurant transactions, represent the change in period-over-period total revenue or transactions for company-owned restaurants in operation for at least 13 full calendar months.
- Average restaurant sales refers to the average trailing 12-month food and beverage revenue for company-owned restaurants in operation for at least 12 full calendar months.
- Restaurant level operating margin represents total revenue less direct restaurant operating costs, expressed as a percent of total revenue.
- Digital sales represent food and beverage revenue for company-owned restaurants generated through the Chipotle website, Chipotle app or third-party delivery aggregators. Digital sales include revenue deferrals associated with Chipotle Rewards.
- Partner-operated restaurants - Chipotle restaurants over which Chipotle does not have a controlling financial interest and for which Chipotle does not directly manage day-to-day operations. This includes restaurants operated by third parties pursuant to license or franchise agreements and restaurants in which Chipotle holds a minority, non–controlling ownership interest.
Conference Call Details
Chipotle will host a conference call on Wednesday, October 29, 2025, at 4:30 PM Eastern time to discuss third quarter financial results as well as provide a business update for the fourth quarter 2025.
The conference call can be accessed live over the phone by dialing 1-888-317-6003, or for international callers by dialing 1-412-317-6061, and use code: 9993024. The call will be webcast live from the company's website on the investor relations page at ir.chipotle.com/events. An archived webcast will be available approximately one hour after the end of the call.
About Chipotle
Chipotle Mexican Grill, Inc. (NYSE: CMG) is cultivating a better world by serving responsibly sourced, classically-cooked, real food with wholesome ingredients without artificial colors, flavors or preservatives. There are over 3,900 restaurants as of September 30, 2025, in
Forward-Looking Statements
Certain statements in this press release and in the October 29, 2025, conference call are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including statements under "Outlook" about our anticipated full year 2025 comparable restaurant sales growth, number of new restaurant openings in 2025 and 2026, and estimated underlying effective 2025 full year tax rate, as well as statements about our goal to have 7,000 restaurants in the
|
1. |
Restaurant level operating margin, adjusted diluted earnings per share, adjusted net income, non-GAAP general and administrative expenses, and non-GAAP effective income tax rate are non-GAAP financial measures. Reconciliations to GAAP measures and further information are set forth in the table at the end of this press release. |
|
CHIPOTLE MEXICAN GRILL, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share data) (unaudited) |
|||||||
|
|
|||||||
|
|
Three months ended September 30, |
||||||
|
|
2025 |
|
2024 |
||||
|
Food and beverage revenue |
$ 2,989,255 |
|
99.5 % |
|
$ 2,778,034 |
|
99.4 % |
|
Delivery service revenue |
14,189 |
|
0.5 |
|
15,542 |
|
0.6 |
|
Total revenue |
3,003,444 |
|
100.0 |
|
2,793,576 |
|
100.0 |
|
Restaurant operating costs (exclusive of depreciation |
|
|
|
|
|
|
|
|
Food, beverage and packaging |
902,445 |
|
30.0 |
|
855,515 |
|
30.6 |
|
Labor |
756,669 |
|
25.2 |
|
696,847 |
|
24.9 |
|
Occupancy |
158,314 |
|
5.3 |
|
142,570 |
|
5.1 |
|
Other operating costs |
450,433 |
|
15.0 |
|
386,463 |
|
13.8 |
|
General and administrative expenses |
146,742 |
|
4.9 |
|
126,614 |
|
4.5 |
|
Depreciation and amortization |
90,524 |
|
3.0 |
|
84,349 |
|
3.0 |
|
Pre-opening costs |
13,741 |
|
0.5 |
|
12,786 |
|
0.5 |
|
Impairment, closure costs, and asset disposals |
7,404 |
|
0.2 |
|
15,176 |
|
0.5 |
|
Total operating expenses |
2,526,272 |
|
84.1 |
|
2,320,320 |
|
83.1 |
|
Income from operations |
477,172 |
|
15.9 |
|
473,256 |
|
16.9 |
|
Interest and other income, net |
19,789 |
|
0.7 |
|
29,307 |
|
1.0 |
|
Income before income taxes |
496,961 |
|
16.5 |
|
502,563 |
|
18.0 |
|
Provision for income taxes |
114,858 |
|
3.8 |
|
115,175 |
|
4.1 |
|
Net income |
$ 382,103 |
|
12.7 % |
|
$ 387,388 |
|
13.9 % |
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
$ 0.29 |
|
|
|
$ 0.28 |
|
|
|
Diluted |
$ 0.29 |
|
|
|
$ 0.28 |
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
1,335,000 |
|
|
|
1,367,038 |
|
|
|
Diluted |
1,339,522 |
|
|
|
1,374,605 |
|
|
|
CHIPOTLE MEXICAN GRILL, INC. CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share data) (unaudited) |
|||||||
|
|
|||||||
|
|
Nine months ended September 30, |
||||||
|
|
2025 |
|
2024 |
||||
|
Food and beverage revenue |
$ 8,896,840 |
|
99.5 % |
|
$ 8,417,396 |
|
99.4 % |
|
Delivery service revenue |
45,250 |
|
0.5 |
|
51,147 |
|
0.6 |
|
Total revenue |
8,942,090 |
|
100.0 |
|
8,468,543 |
|
100.0 |
|
Restaurant operating costs (exclusive of depreciation |
|
|
|
|
|
|
|
|
Food, beverage and packaging |
2,626,837 |
|
29.4 |
|
2,508,264 |
|
29.6 |
|
Labor |
2,231,156 |
|
25.0 |
|
2,072,924 |
|
24.5 |
|
Occupancy |
462,405 |
|
5.2 |
|
416,932 |
|
4.9 |
|
Other operating costs |
1,294,257 |
|
14.5 |
|
1,156,992 |
|
13.7 |
|
General and administrative expenses |
491,676 |
|
5.5 |
|
506,267 |
|
6.0 |
|
Depreciation and amortization |
268,680 |
|
3.0 |
|
251,154 |
|
3.0 |
|
Pre-opening costs |
32,561 |
|
0.4 |
|
28,992 |
|
0.3 |
|
Impairment, closure costs, and asset disposals |
19,039 |
|
0.2 |
|
26,417 |
|
0.3 |
|
Total operating expenses |
7,426,611 |
|
83.1 |
|
6,967,942 |
|
82.3 |
|
Income from operations |
1,515,479 |
|
16.9 |
|
1,500,601 |
|
17.7 |
|
Interest and other income, net |
60,397 |
|
0.7 |
|
70,532 |
|
0.8 |
|
Income before income taxes |
1,575,876 |
|
17.6 |
|
1,571,133 |
|
18.6 |
|
Provision for income taxes |
371,047 |
|
4.1 |
|
368,787 |
|
4.4 |
|
Net income |
$ 1,204,829 |
|
13.5 % |
|
$ 1,202,346 |
|
14.2 % |
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
$ 0.90 |
|
|
|
$ 0.88 |
|
|
|
Diluted |
$ 0.89 |
|
|
|
$ 0.87 |
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
1,344,824 |
|
|
|
1,370,671 |
|
|
|
Diluted |
1,350,159 |
|
|
|
1,379,099 |
|
|
|
CHIPOTLE MEXICAN GRILL, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except per share data) |
|||
|
|
|||
|
|
September |
|
December 31,
|
|
|
(unaudited) |
|
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 698,743 |
|
$ 748,537 |
|
Accounts receivable, net |
95,844 |
|
143,963 |
|
Inventory |
46,436 |
|
48,942 |
|
Prepaid expenses and other current assets |
100,542 |
|
97,538 |
|
Income tax receivable |
109,684 |
|
67,229 |
|
Investments |
722,531 |
|
674,378 |
|
Total current assets |
1,773,780 |
|
1,780,587 |
|
Leasehold improvements, property and equipment, net |
2,594,005 |
|
2,390,126 |
|
Long-term investments |
347,694 |
|
868,025 |
|
Restricted cash |
30,893 |
|
29,842 |
|
Operating lease assets |
4,385,099 |
|
4,000,127 |
|
Other assets |
128,438 |
|
113,728 |
|
Goodwill |
21,939 |
|
21,939 |
|
Total assets |
$ 9,281,848 |
|
$ 9,204,374 |
|
Liabilities and shareholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 260,190 |
|
$ 210,695 |
|
Accrued payroll and benefits |
193,156 |
|
261,913 |
|
Accrued liabilities |
196,961 |
|
179,747 |
|
Unearned revenue |
206,730 |
|
238,577 |
|
Current operating lease liabilities |
293,027 |
|
277,836 |
|
Total current liabilities |
1,150,064 |
|
1,168,768 |
|
Long-term operating lease liabilities |
4,687,090 |
|
4,262,782 |
|
Deferred income tax liabilities |
140,480 |
|
46,208 |
|
Other liabilities |
82,376 |
|
71,070 |
|
Total liabilities |
6,060,010 |
|
5,548,828 |
|
Shareholders' equity: |
|
|
|
|
Preferred stock, |
- |
|
- |
|
Common stock, |
13,257 |
|
13,586 |
|
Additional paid-in capital |
2,177,774 |
|
2,078,010 |
|
Accumulated other comprehensive loss |
(7,927) |
|
(10,282) |
|
Retained earnings |
1,038,734 |
|
1,574,232 |
|
Total shareholders' equity |
3,221,838 |
|
3,655,546 |
|
Total liabilities and shareholders' equity |
$ 9,281,848 |
|
$ 9,204,374 |
|
CHIPOTLE MEXICAN GRILL, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) |
|||
|
|
|||
|
|
Nine months ended
|
||
|
|
2025 |
|
2024 |
|
Operating activities |
|
|
|
|
Net income |
$ 1,204,829 |
|
$ 1,202,346 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
Depreciation and amortization |
268,680 |
|
251,154 |
|
Deferred income tax provision |
94,285 |
|
(9,599) |
|
Impairment, closure costs, and asset disposals |
18,271 |
|
24,139 |
|
Provision for credit losses |
(1,626) |
|
(289) |
|
Stock-based compensation expense |
93,966 |
|
85,903 |
|
Other |
7,571 |
|
2,459 |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable |
49,982 |
|
22,069 |
|
Inventory |
2,408 |
|
(10,540) |
|
Prepaid expenses and other current assets |
(9,456) |
|
21,944 |
|
Operating lease assets |
235,619 |
|
211,172 |
|
Other assets |
(4,487) |
|
(17,990) |
|
Accounts payable |
29,304 |
|
22,290 |
|
Accrued payroll and benefits |
(68,890) |
|
(42,774) |
|
Accrued liabilities |
10,342 |
|
23,488 |
|
Unearned revenue |
(23,514) |
|
(22,745) |
|
Income tax payable/receivable |
(42,428) |
|
(29,100) |
|
Operating lease liabilities |
(179,482) |
|
(155,770) |
|
Other long-term liabilities |
2,708 |
|
149 |
|
Net cash provided by operating activities |
1,688,082 |
|
1,578,306 |
|
Investing activities |
|
|
|
|
Purchases of leasehold improvements, property and equipment |
(468,881) |
|
(420,718) |
|
Purchases of investments |
(15,719) |
|
(828,846) |
|
Maturities of investments |
477,264 |
|
548,070 |
|
Net cash used in investing activities |
(7,336) |
|
(701,494) |
|
Financing activities |
|
|
|
|
Repurchase of common stock |
(1,683,720) |
|
(662,605) |
|
Tax withholding on stock-based compensation awards |
(48,558) |
|
(73,349) |
|
Other financing activities |
2,976 |
|
990 |
|
Net cash used in financing activities |
(1,729,302) |
|
(734,964) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(187) |
|
(1,495) |
|
Net change in cash, cash equivalents, and restricted cash |
(48,743) |
|
140,353 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
778,379 |
|
586,163 |
|
Cash, cash equivalents, and restricted cash at end of period |
$ 729,636 |
|
$ 726,516 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
Income taxes paid |
$ 319,004 |
|
$ 408,553 |
|
Purchases of leasehold improvements, property and equipment accrued in accounts |
$ 101,478 |
|
$ 78,798 |
|
Repurchase of common stock accrued in accounts payable and accrued liabilities |
$ 15,685 |
|
$ 12,000 |
|
CHIPOTLE MEXICAN GRILL, INC. SUPPLEMENTAL FINANCIAL AND OTHER DATA (dollars in thousands) (unaudited) |
|||||||||
|
|
|||||||||
|
|
For the three months ended |
||||||||
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Company-owned restaurants opened |
84 |
|
61 |
|
57 |
|
119 |
|
86 |
|
Chipotle permanent closures |
(4) |
|
(2) |
|
(2) |
|
(2) |
|
(1) |
|
Chipotle relocations |
(3) |
|
(1) |
|
- |
|
(6) |
|
- |
|
Company-owned restaurants at end |
3,916 |
|
3,839 |
|
3,781 |
|
3,726 |
|
3,615 |
|
Average restaurant sales |
$ 3,132 |
|
$ 3,142 |
|
$ 3,186 |
|
$ 3,213 |
|
$ 3,184 |
|
Comparable restaurant sales |
0.3 % |
|
(4.0 %) |
|
(0.4 %) |
|
5.4 % |
|
6.0 % |
|
|
|
||||||||
|
|
|
||||||||
|
|
For the three months ended |
||||||||
|
|
Sep. 30,
|
|
Jun. 30,
|
|
Mar. 31,
|
|
Dec. 31,
|
|
Sep. 30,
|
|
Partner-operated restaurants opened |
2 |
|
- |
|
2 |
|
1 |
|
1 |
|
Partner-operated restaurants at end of period |
7 |
|
5 |
|
5 |
|
3 |
|
2 |
CHIPOTLE MEXICAN GRILL, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Below are definitions of the non-GAAP financial measures in this release. The following tables provide a reconciliation of non-GAAP financial measures presented in this release to the most directly comparable financial measures calculated and presented in accordance with GAAP.
Adjusted net income is net income excluding lease remeasurement gains, expenses related to certain legal proceedings, stock-based compensation retention grants, and loss on investments. Adjusted general and administrative expense is general and administrative expense excluding expenses related to certain legal proceedings and stock-based compensation retention grants. The adjusted effective income tax rate is the effective income tax rate adjusted to reflect the after tax impact of non-GAAP adjustments. Restaurant level operating margin is equal to the revenues generated by our restaurants less their direct operating costs which consist of food, beverage and packaging, labor, occupancy and other operating costs. This performance measure primarily includes the costs that restaurant level managers can directly control and excludes other costs that are essential to conduct our business. Management uses restaurant level operating margin as a measure of restaurant performance. Management believes restaurant level operating margin is useful to investors in that it highlights trends in our core business that may not otherwise be apparent to investors when relying solely on GAAP financial measures. We present these non-GAAP measures in order to facilitate meaningful evaluation of our operating performance across periods. These adjustments are intended to provide greater transparency of underlying performance and to allow investors to evaluate our business on the same basis as our management, which uses these non-GAAP measures in evaluating the company's performance. Our adjusted net income, adjusted diluted earnings per share, adjusted general and administrative expenses, adjusted effective income tax rate and restaurant level operating margin measures may not be comparable to other companies' adjusted measures. These adjustments are not necessarily indicative of what our actual financial performance would have been during the periods presented and should be viewed in addition to, and not as an alternative to, our results prepared in accordance with GAAP. Further details regarding these adjustments are included in the tables below.
|
CHIPOTLE MEXICAN GRILL, INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted Net Income and Adjusted Diluted Earnings per Share (in thousands, except per share amounts) (unaudited) |
|||
|
|
|||
|
|
Three months ended
|
||
|
|
2025 |
|
2024 |
|
Net income |
$ 382,103 |
|
$ 387,388 |
|
Non-GAAP adjustments: |
|
|
|
|
Impairment and exit costs: |
|
|
|
|
Software asset impairment(1) |
- |
|
6,249 |
|
Stock-based compensation forfeiture(2) |
- |
|
(27,863) |
|
Stock-based compensation retention grants(3) |
8,058 |
|
5,134 |
|
Investment unrealized gain(4) |
- |
|
(4,635) |
|
Total non-GAAP adjustments |
8,058 |
|
(21,115) |
|
Tax effect of non-GAAP adjustments above(5) |
(298) |
|
360 |
|
After tax impact of non-GAAP adjustments |
7,760 |
|
(20,755) |
|
Adjusted net income |
$ 389,863 |
|
$ 366,633 |
|
|
|
|
|
|
Diluted weighted-average number of common shares outstanding |
1,339,522 |
|
1,374,605 |
|
Diluted earnings per share |
$ 0.29 |
|
$ 0.28 |
|
Adjusted diluted earnings per share |
$ 0.29 |
|
$ 0.27 |
|
|
|||
|
(1) Property and equipment impairment charges related to a software asset. (2) Stock-based compensation expense reversal for equity awards forfeited by our former CEO.
(3) Stock-based compensation expense for retention equity awards granted to key executives in connection with the CEO (4) Unrealized gain in a long-term investment.
(5) Adjustments related to the tax effect of non-GAAP adjustments, which were determined based on the nature of the |
|||
|
|
|||
|
CHIPOTLE MEXICAN GRILL, INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted General and Administrative Expenses (in thousands) (unaudited) |
|||
|
|
|||
|
|
Three months ended
|
||
|
|
2025 |
|
2024 |
|
General and administrative expenses |
$ 146,742 |
|
$ 126,614 |
|
Non-GAAP adjustments: |
|
|
|
|
Stock-based compensation forfeiture(1) |
- |
|
27,863 |
|
Stock-based compensation retention grants(2) |
(8,058) |
|
(5,134) |
|
Total non-GAAP adjustments |
(8,058) |
|
22,729 |
|
Adjusted general and administrative expenses |
$ 138,684 |
|
$ 149,343 |
|
|
|||
|
(1) Stock-based compensation expense reversal for equity awards forfeited by our former CEO.
(2) Stock-based compensation expense for retention equity awards granted to key executives in connection with the CEO
|
|||
|
CHIPOTLE MEXICAN GRILL, INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted Effective Income Tax Rate (unaudited) |
|||
|
|
|||
|
|
Three months ended
|
||
|
|
2025 |
|
2024 |
|
Effective income tax rate |
23.1 % |
|
22.9 % |
|
Tax impact of non-GAAP adjustments(1) |
(0.3) |
|
0.9 |
|
Adjusted effective income tax rate |
22.8 % |
|
23.8 % |
|
|
|||
|
(1) Adjustments related to the tax effect of non-GAAP adjustments, which were determined based on the nature of the |
|||
|
|
|||
|
CHIPOTLE MEXICAN GRILL, INC. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Restaurant Level Operating Margin (in thousands) (unaudited) |
|||||||
|
|
|||||||
|
|
Three months ended September 30, |
||||||
|
|
2025 |
|
Percent of |
|
2024 |
|
Percent of |
|
Income from operations |
$ 477,172 |
|
15.9 % |
|
$ 473,256 |
|
16.9 % |
|
Non-GAAP Adjustments |
|
|
|
|
|
|
|
|
General and administrative expenses |
146,742 |
|
4.9 |
|
126,614 |
|
4.5 |
|
Depreciation and amortization |
90,524 |
|
3.0 |
|
84,349 |
|
3.0 |
|
Pre-opening costs |
13,741 |
|
0.5 |
|
12,786 |
|
0.5 |
|
Impairment, closure costs, and asset disposals |
7,404 |
|
0.2 |
|
15,176 |
|
0.5 |
|
Total non-GAAP Adjustments |
258,411 |
|
8.6 |
|
238,925 |
|
8.6 |
|
Restaurant level operating margin |
$ 735,583 |
|
24.5 % |
|
$ 712,181 |
|
25.5 % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/chipotle-announces-third-quarter-2025-results-302598916.html
SOURCE Chipotle Mexican Grill