Try our mobile app

Published: 2023-02-07 16:10:58 ET
<<<  go to CMG company page
EX-99.1 2 cmg-20230207xex99_1.htm EX-99.1 Ex 99.1 Q42022



Exhibit 99.1



 

Picture 1

EARNINGS RELEASE

PR Contact: Laurie Schalow

(949) 524-4035

MediaRelations@chipotle.com

 

IR Contact: Cindy Olsen, CFA

(949) 524-4205

Cindy.Olsen@chipotle.com



Chipotle ANNOUNCES FOURTH QUARTER AND FULL YEAR 2022 RESULTS

FY22 Operating income increases 44.2% and comparable restaurant sales increase 8.0% as margins expand 



NEWPORT BEACH, Calf. – February 7, 2023 – Chipotle Mexican Grill, Inc. (NYSE: CMG) today reported financial results for its fourth quarter and fiscal year ended December 31, 2022.

Fourth quarter highlights, year over year:

·

Total revenue increased 11.2% to $2.2 billion

·

Comparable restaurant sales increased 5.6%

·

In-restaurant sales increased 17.5%, while digital sales1 represented 37.4% of food and beverage revenue

·

Operating margin was 13.6%, an increase from 8.1%

·

Restaurant level operating margin was 24.0%2, an increase of 380  basis points

·

Diluted earnings per share was $8.02,  compared to $4.69. Adjusted diluted earnings per share, which excludes a $0.27 after-tax impact from expenses related to certain legal proceedings, the 2018 performance share COVID-19 related modification, and corporate restructuring, was $8.29, a 48.6% increase from $5.58.2

·

Opened 100 new restaurants with 90 locations including a Chipotlane

Full year 2022 highlights, year over year:

·

Total revenue increased 14.4% to $8.6 billion

·

Comparable restaurant sales increased 8.0%

·

In-restaurant sales increased 26.4%, while digital sales1 represented 39.4% of food and beverage revenue

·

Operating margin was 13.4%, an increase from 10.7%

·

Restaurant level operating margin was 23.9%2,  an increase of 130  basis points

·

Diluted earnings per share was $32.04, a 39.9%  increase from $22.90.  Adjusted diluted earnings per share, which excludes a $0.74 after-tax impact from expenses related to certain legal proceedings,  the 2018 performance share COVID-19 related modification,  corporate restructuring, employee separation costs, restaurant asset impairment and closure costs, and certain other costs, partially offset by an unrealized gain on investments, was $32.78, a 29.0%  increase from $25.42.2

·

Opened 236 new restaurants with 202 locations including a Chipotlane





1 Refer to definition of digital sales below. We updated the definition of digital sales in the first quarter of 2022 to include revenue deferrals related to Chipotle Rewards. We made this change to allow for a reconciliation to total food and beverage revenue as we now present In-restaurant sales.

 

2 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.

 

 


 

"We delivered strong growth in 2022, expanding average unit volumes and restaurant level margin, while opening the highest number of new restaurants in six years, despite facing a challenging and fluid macro environment," said Brian Niccol, Chairman and CEO, Chipotle. "Our continued focus on recruiting and retaining the best people, delivering Chipotle’s operational standards with delicious food prepared fresh daily uniquely positions Chipotle to successfully expand to 7,000 restaurants over the long term.”

Results for the three months ended December 31, 2022:

Total revenue in the fourth quarter was $2.2 billion, an increase of 11.2% compared to the fourth quarter of 2021. The increase in total revenue was driven by a 5.6% increase in comparable restaurant sales and new restaurant openings. Our in-restaurant sales increased 17.5% in the three months ended December 31, 2022, as compared to the three months ended December 31, 2021, while digital sales represented 37.4% of total food and beverage revenue.

We opened 100 new restaurants during the fourth quarter with 90 locations including a Chipotlane. These formats 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 fourth quarter were 29.3% of total revenue, a decrease of 230 basis points compared to the fourth quarter of 2021.  Food costs benefited from menu price increases and, to a lesser extent, lower avocado prices. These benefits were partially offset by inflation across the menu primarily due to higher costs for dairy and tortillas.

Restaurant level operating margin was 24.0%, an increase from 20.2% in the fourth quarter of 2021The improvement was primarily due to the benefit of sales leverage and, to a lesser extent, lower delivery fees associated with a lower volume of delivery transactions, partially offset by wage inflation and higher food costs.

General and administrative expenses for the fourth quarter were $135.1 million on a GAAP basis, or $129.4 million2 on a non-GAAP basis, excluding $3.7 million related to certain legal proceedings, $1.1 million for a COVID-19 related modification to our 2018 performance shares made in December 2020, and $0.9 million related to corporate restructuring.  General and administrative expenses for the fourth quarter of 2022 also include $118.9 million of underlying general and administrative expenses, $18.3 million of non-cash stock compensation and an $8.5 million benefit from lower performance-based bonus accruals.

The GAAP effective income tax rate was 26.3% in the fourth quarter of 2022, compared to 20.3% in the fourth quarter of 2021. The increase in the tax rate was primarily due to lower excess tax benefits from equity vesting and exercises, and a net increase in uncertain tax position reserves in 2022 compared to 2021. On a non-GAAP basis, the 2022 fourth quarter effective income tax rate was 25.1%2.

Net income for the fourth quarter of 2022 was $223.7 million, or $8.02 per diluted share, compared to $133.5 million, or $4.69 per diluted share, in the fourth quarter of 2021.  Excluding the after-tax impact of expenses related to certain legal proceedings, the 2018 performance share COVID-19 related modification, and corporate restructuring, adjusted net income for the fourth quarter 2022 was $231.4 million2 and adjusted diluted earnings per share was $8.292.

During the fourth quarter, our Board of Directors approved the investment of up to an additional $200 million, exclusive of commissions, to repurchase shares of our common stock, subject to market conditions. Including this repurchase authorization, $413.9 million was available as of December 31, 2022. The repurchase authorization may be modified, suspended, or discontinued at any time. We repurchased $198.9 million of stock at an average price per share of $1,486.74 during the fourth quarter.

Results for the full year ended December 31, 2022:

Total revenue for 2022 was $8.6 billion, an increase of 14.4% compared to 2021. The increase in total revenue was driven by an 8.0% increase in comparable restaurant sales and new restaurant openings. Our in-restaurant sales increased 26.4% for the year ended December 31, 2022, as compared to the year ended December 31, 2021, while digital sales represented 39.4% of total food and beverage revenue.

We opened 236 new restaurants during the year, bringing the total restaurant count at year-end to 3,187. Of the 236 new restaurants opened during the year, 202 locations included a Chipotlane. We had a total of 571 Chipotlanes as of year-end.

2 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.

 

 


 

Food, beverage and packaging costs for 2022 were 30.1% of total revenue, a decrease of 50 basis points compared to 2021.  The benefit of menu price increases was partially offset by inflation across the menu primarily due to higher costs for avocados, packaging, dairy, beef and chicken.

Restaurant level operating margin for 2022 was 23.9%, an increase from 22.6% in 2021.  The improvement was primarily due to the benefit of sales leverage and, to a lesser extent, lower delivery fees associated with a lower volume of delivery transactions, partially offset by higher food costs and wage inflation.

General and administrative expenses for 2022 were $564.2 million on a GAAP basis, or $539.8 million2 on a non-GAAP basis, excluding $9.5 million related to certain legal proceedings, $7.4 million for a COVID-19 related modification to our 2018 performance shares made in December 2020,  $3.9 million related to corporate restructuring, and $3.5 million of employee separation costs. General and administrative expenses for full year 2022 also include $440.9 million of underlying general and administrative expenses, $84.9 million of non-cash stock compensation,  $13.8 million related to the biennial all-manager conference, $7.7 million of employer taxes from equity vesting and exercises, and a $10.3 million benefit from lower performance-based accruals.

The GAAP effective income tax rate was 23.9% in 2022, compared to 19.7% in 2021.  The increase in the tax rate was primarily due to lower excess tax benefits from equity vesting and exercises, and a decrease in tax benefits related to return to provision adjustments in 2022 compared to 2021. On a non-GAAP basis, the 2022 full year effective income tax rate was 23.2%2.

Net income for 2022 was $899.1 million, or $32.04 per diluted share, compared to net income of $653.0 million, or $22.90 per diluted share for 2021.  Excluding a $0.74 per share after-tax impact from expenses related to certain legal proceedings, the 2018 performance share COVID-19 related modification,  corporate restructuring, employee separation costs, restaurant asset impairment and closure costs, and certain other costs, partially offset by an unrealized gain on investments, adjusted net income for 2022 was $919.8 million2 and adjusted diluted earnings per share was $32.782.

More information will be available in our Annual Report on Form 10-K, which we expect to file with the SEC in early February 2023.

Outlook

For 2023, management is anticipating the following:

·

Based on January comparable restaurant sales growth in the low-double-digits, we anticipate first quarter comparable restaurant sales growth in the high-single-digits

·

255 to 285 new restaurant openings (including 10 to 15 relocations to add a Chipotlane), which assumes utility,  construction, permit and material supply delays do not worsen

·

An estimated underlying effective full year tax rate between 25% and 27% before discrete items

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 restaurants in operation for at least 13 full calendar months.

·

Average restaurant sales refer to the average trailing 12-month food and beverage revenue for 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 generated through the Chipotle website, Chipotle app or third-party delivery aggregators. Digital sales includes revenue deferrals associated with Chipotle Rewards.

·

In-restaurant sales represent food and beverage revenue generated on-premise. In-restaurant sales includes revenue deferrals associated with Chipotle Rewards.

2 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.

 

 


 

 

Conference Call Details

Chipotle will host a conference call on Tuesday, February 7, 2023, at 4:30 PM Eastern time to discuss fourth quarter and full year 2022 financial results, as well as provide a business update for the 2023 first quarter.

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: 4324468. 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. Chipotle had nearly 3,200 restaurants as of December 31, 2022, in the United States, Canada, the United Kingdom, France and Germany and is the only restaurant company of its size that owns and operates all its restaurants. Chipotle is ranked on the Fortune 500 and is recognized on the 2022 list for Fortune’s Most Admired Companies. With over 100,000 employees passionate about providing a great guest experience, Chipotle is a longtime leader and innovator in the food industry. Chipotle is committed to making its food more accessible to everyone while continuing to be a brand with a demonstrated purpose as it leads the way in digital, technology and sustainable business practices. For more information or to place an order online, visit WWW.CHIPOTLE.COM.

Forward-Looking Statements

Certain statements in this press release and in the February 7, 2023, conference call are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including statements under “Outlook” about our goals for number of future Chipotle restaurants, restaurants with Chipotlanes and rate of expansion, future comparable restaurant sales growth, future estimated tax rates, future cash flow, and future long-term prospects. We use words such as “anticipate”, “believe”, “could”, “should”, “may”, “approximately”, “estimate”, “expect”, “intend”, “project”, “target”, and similar terms and phrases, including references to assumptions, to identify forward-looking statements. The forward-looking statements in this press release are based on currently available operating, financial and competitive information available to us as of the date of this release and we assume no obligation to update these forward-looking statements. These statements are subject to risks and uncertainties that could cause actual results to differ materially from those described in the statements, including but not limited to: uncertainty regarding the resurgence of COVID-19 infections, the circulation of novel variants of COVID-19 and its ultimate impact on our business, including supply chain disruptions and difficulties in acquiring restaurant equipment, impact on guest traffic, restaurant sales and operating costs and the ability of our third-party suppliers and business partners to fulfill their responsibilities and commitments; increasing wage inflation and the competitive labor market, which impacts our ability to attract and retain qualified employees and has resulted in occasional staffing shortages; the impact of any union organizing efforts and our responses to such efforts; increasing supply costs (including beef, avocados and packaging); risks of food safety incidents and food-borne illnesses; risks associated with our reliance on certain information technology systems and potential material failures or interruptions; privacy and cyber security risks related to our acceptance of electronic payments or electronic processing of confidential customer or employee information, including through our digital app; the impact of competition, including from sources outside the restaurant industry; the financial impact of increasing our average hourly wages; the impact of federal, state or local government regulations relating to our employees, employment practices, restaurant design and construction, and the sale of food or alcoholic beverages; our ability to achieve our planned growth, such as the availability of suitable new restaurant sites and the availability of construction materials and contractors; increases in ingredient and other operating costs due to our Food With Integrity philosophy, tariffs or trade restrictions and supply shortages; the uncertainty of our ability to achieve expected levels of comparable restaurant sales due to factors such as changes in consumers' perceptions of our brand, including as a result of actual or rumored food safety concerns or other negative publicity, decreased consumer spending (including as a result of higher inflation, mass layoffs, fear of possible recession and higher energy prices), or the inability to increase menu prices or realize the benefits of menu price increases; risks associated with our digital business, including risks arising from our reliance on third party delivery services; risks relating to litigation, including possible governmental actions related to food safety incidents and potential class action litigation regarding employment laws, advertising claims or other matters; and other risk factors described from time to time in our SEC reports, including our annual report on Form 10-K and quarterly reports on Form 10-Q, all of which are available on the investor relations page of our website at ir.Chipotle.com.

 


 

 









CHIPOTLE MEXICAN GRILL, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)







 

 

 

 

 

 

 

 

 

 

 



Three months ended December 31,



2022

 

2021

Food and beverage revenue

$

2,163,907 

 

99.2 

%

 

$

1,939,405 

 

98.9 

%

Delivery service revenue

 

16,692 

 

0.8 

 

 

 

21,228 

 

1.1 

 

Total revenue

 

2,180,599 

 

100.0 

 

 

 

1,960,633 

 

100.0 

 

Restaurant operating costs (exclusive of depreciation and amortization shown separately below):

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and packaging

 

638,851 

 

29.3 

 

 

 

620,150 

 

31.6 

 

Labor

 

558,914 

 

25.6 

 

 

 

516,829 

 

26.4 

 

Occupancy

 

118,648 

 

5.4 

 

 

 

107,184 

 

5.5 

 

Other operating costs

 

341,644 

 

15.7 

 

 

 

320,452 

 

16.3 

 

General and administrative expenses

 

135,073 

 

6.2 

 

 

 

159,777 

 

8.1 

 

Depreciation and amortization

 

74,012 

 

3.4 

 

 

 

66,262 

 

3.4 

 

Pre-opening costs

 

11,341 

 

0.5 

 

 

 

6,984 

 

0.4 

 

Impairment, closure costs, and asset disposals

 

5,785 

 

0.3 

 

 

 

4,699 

 

0.2 

 

Total operating expenses

 

1,884,268 

 

86.4 

 

 

 

1,802,337 

 

91.9 

 

Income from operations

 

296,331 

 

13.6 

 

 

 

158,296 

 

8.1 

 

Interest and other income, net

 

7,057 

 

0.3 

 

 

 

9,263 

 

0.5 

 

Income before income taxes

 

303,388 

 

13.9 

 

 

 

167,559 

 

8.5 

 

Benefit/(provision) for income taxes

 

(79,661)

 

(3.7)

 

 

 

(34,084)

 

(1.7)

 

Net income

$

223,727 

 

10.3 

%

 

$

133,475 

 

6.8 

%

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

8.08 

 

 

 

 

$

4.75 

 

 

 

Diluted

$

8.02 

 

 

 

 

$

4.69 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

27,684 

 

 

 

 

 

28,119 

 

 

 

Diluted

 

27,899 

 

 

 

 

 

28,485 

 

 

 



 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Year ended December 31,



2022

 

2021



(unaudited)

 

 

 

 

 

 

 

 

 

Food and beverage revenue

$

8,558,001 

 

99.1 

%

 

$

7,457,169 

 

98.8 

%

Delivery service revenue

 

76,651 

 

0.9 

 

 

 

89,892 

 

1.2 

 

Total revenue

 

8,634,652 

 

100.0 

 

 

 

7,547,061 

 

100.0 

 

Restaurant operating costs (exclusive of depreciation and amortization shown separately below):

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and packaging

 

2,602,245 

 

30.1 

 

 

 

2,308,631 

 

30.6 

 

Labor

 

2,197,958 

 

25.5 

 

 

 

1,917,761 

 

25.4 

 

Occupancy

 

460,425 

 

5.3 

 

 

 

416,606 

 

5.5 

 

Other operating costs

 

1,311,905 

 

15.2 

 

 

 

1,197,054 

 

15.9 

 

General and administrative expenses

 

564,191 

 

6.5 

 

 

 

606,854 

 

8.0 

 

Depreciation and amortization

 

286,826 

 

3.3 

 

 

 

254,657 

 

3.4 

 

Pre-opening costs

 

29,560 

 

0.3 

 

 

 

21,264 

 

0.3 

 

Impairment, closure costs, and asset disposals

 

21,139 

 

0.2 

 

 

 

19,291 

 

0.3 

 

Total operating expenses

 

7,474,249 

 

86.6 

 

 

 

6,742,118 

 

89.3 

 

Income from operations

 

1,160,403 

 

13.4 

 

 

 

804,943 

 

10.7 

 

Interest and other income, net

 

21,128 

 

0.2 

 

 

 

7,820 

 

0.1 

 

Income before income taxes

 

1,181,531 

 

13.7 

 

 

 

812,763 

 

10.8 

 

Benefit/(provision) for income taxes

 

(282,430)

 

(3.3)

 

 

 

(159,779)

 

(2.1)

 

Net income

$

899,101 

 

10.4 

%

 

$

652,984 

 

8.7 

%

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

32.28 

 

 

 

 

$

23.21 

 

 

 

Diluted

$

32.04 

 

 

 

 

$

22.90 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

27,851 

 

 

 

 

 

28,132 

 

 

 

Diluted

 

28,062 

 

 

 

 

 

28,511 

 

 

 









 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)









 

 

 

 

 



 

 

 

 

 



December 31,



2022

 

2021



(unaudited)

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

384,000 

 

$

815,374 

Accounts receivable, net

 

106,880 

 

 

99,599 

Inventory

 

35,668 

 

 

32,826 

Prepaid expenses and other current assets

 

86,412 

 

 

78,756 

Income tax receivable

 

47,741 

 

 

94,064 

Investments

 

515,136 

 

 

260,945 

Total current assets

 

1,175,837 

 

 

1,381,564 

Leasehold improvements, property and equipment, net

 

1,951,147 

 

 

1,769,278 

Long-term investments

 

388,055 

 

 

274,311 

Restricted cash

 

24,966 

 

 

30,856 

Operating lease assets

 

3,302,402 

 

 

3,118,294 

Other assets

 

63,158 

 

 

56,716 

Goodwill

 

21,939 

 

 

21,939 

Total assets

$

6,927,504 

 

$

6,652,958 

Liabilities and shareholders' equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

184,566 

 

$

163,161 

Accrued payroll and benefits

 

170,456 

 

 

162,405 

Accrued liabilities

 

147,539 

 

 

173,052 

Unearned revenue

 

183,071 

 

 

156,351 

Current operating lease liabilities

 

236,248 

 

 

218,713 

Total current liabilities

 

921,880 

 

 

873,682 

Long-term operating lease liabilities

 

3,495,162 

 

 

3,301,601 

Deferred income tax liabilities

 

98,623 

 

 

141,765 

Other liabilities

 

43,816 

 

 

38,536 

Total liabilities

 

4,559,481 

 

 

4,355,584 

Shareholders' equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 600,000 shares authorized, no shares issued as of December 31, 2022 and December 31, 2021, respectively

 

 -

 

 

 -

Common stock, $0.01 par value, 230,000 shares authorized, 37,320 and 37,132 shares issued as of December 31, 2022 and December 31, 2021, respectively

 

373 

 

 

371 

Additional paid-in capital

 

1,829,304 

 

 

1,729,312 

Treasury stock, at cost, 9,693 and 9,052 common shares as of December 31, 2022 and December 31, 2021, respectively

 

(4,282,014)

 

 

(3,356,102)

Accumulated other comprehensive loss

 

(7,888)

 

 

(5,354)

Retained earnings

 

4,828,248 

 

 

3,929,147 

Total shareholders' equity

 

2,368,023 

 

 

2,297,374 

Total liabilities and shareholders' equity

$

6,927,504 

 

$

6,652,958 



 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)









 

 

 

 

 



 

 

 

 

 



Year ended December 31,



2022

 

2021



(unaudited)

 

 

Operating activities

 

 

 

 

 

Net income

$

899,101 

 

$

652,984 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

286,826 

 

 

254,657 

Deferred income tax provision

 

(43,195)

 

 

(12,357)

Impairment, closure costs, and asset disposals

 

20,738 

 

 

17,086 

Provision for credit losses

 

(760)

 

 

493 

Stock-based compensation expense

 

98,030 

 

 

176,392 

Other

 

(16,202)

 

 

(4,599)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(14,026)

 

 

(1,687)

Inventory

 

(3,011)

 

 

(6,392)

Prepaid expenses and other current assets

 

(14,660)

 

 

(26,826)

Operating lease assets

 

234,273 

 

 

223,837 

Other assets

 

(346)

 

 

3,993 

Accounts payable

 

18,208 

 

 

21,440 

Accrued payroll and benefits

 

9,864 

 

 

(44,555)

Accrued liabilities

 

(27,964)

 

 

10,997 

Unearned revenue

 

33,374 

 

 

34,387 

Income tax payable/receivable

 

46,262 

 

 

193,379 

Operating lease liabilities

 

(207,186)

 

 

(207,164)

Other long-term liabilities

 

3,853 

 

 

(3,984)

Net cash provided by operating activities

 

1,323,179 

 

 

1,282,081 

Investing activities

 

 

 

 

 

Purchases of leasehold improvements, property and equipment

 

(479,164)

 

 

(442,475)

Purchases of investments

 

(614,416)

 

 

(429,350)

Maturities of investments

 

263,548 

 

 

345,748 

Proceeds from sale of equipment

 

 -

 

 

4,035 

Net cash used in investing activities

 

(830,032)

 

 

(522,042)

Financing activities

 

 

 

 

 

Acquisition of treasury stock

 

(830,140)

 

 

(466,462)

Tax withholding on stock-based compensation awards

 

(98,970)

 

 

(79,870)

Other financing activities

 

(294)

 

 

(2,274)

Net cash used in financing activities

 

(929,404)

 

 

(548,606)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

(1,007)

 

 

(1,039)

Net change in cash, cash equivalents, and restricted cash

 

(437,264)

 

 

210,394 

Cash, cash equivalents, and restricted cash at beginning of year

 

846,230 

 

 

635,836 

Cash, cash equivalents, and restricted cash at end of year

$

408,966 

 

$

846,230 

Supplemental disclosures of cash flow information

 

 

 

 

 

Income taxes paid (refunded)

$

275,796 

 

$

(17,831)

Purchases of leasehold improvements, property, and equipment accrued in accounts payable and accrued liabilities

$

72,021 

 

$

63,802 

Acquisition of treasury stock accrued in accounts payable and accrued liabilities

$

4,497 

 

$

7,695 



 


 

 



CHIPOTLE MEXICAN GRILL, INC.

SUPPLEMENTAL FINANCIAL AND OTHER DATA

(dollars in thousands)

(unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

For the three months ended



 

Dec. 31,

 

Sep. 30,

 

Jun. 30,

 

Mar. 31,

 

Dec. 31,



 

2022

 

2022

 

2022

 

2022

 

2021

Number of restaurants opened

 

 

100 

 

 

43 

 

 

42 

 

 

51 

 

 

78 

Restaurant closures

 

 

 -

 

 

(1)

 

 

(1)

 

 

(1)

 

 

 -

Restaurant relocations

 

 

(3)

 

 

(4)

 

 

(3)

 

 

(2)

 

 

(4)

Number of restaurants at end of period

 

 

3,187 

 

 

3,090 

 

 

3,052 

 

 

3,014 

 

 

2,966 

Average restaurant sales

 

$

2,824 

 

$

2,796 

 

$

2,747 

 

$

2,684 

 

$

2,641 

Average restaurant sales, excluding delivery MPD(1)

 

$

2,719 

 

$

2,701 

 

$

2,657 

 

$

2,598 

 

$

2,562 

Comparable restaurant sales increase

 

 

5.6% 

 

 

7.6% 

 

 

10.1% 

 

 

9.0% 

 

 

15.2% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average restaurant sales, excluding delivery menu price differential ("MPD") represents average restaurant sales, as defined above, adjusted to remove the impact of higher menu prices for delivery. This is intended to illustrate our underlying food and beverage sales per restaurant.



 


 

 

CHIPOTLE MEXICAN GRILL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

The following tables provide a reconciliation of non-GAAP financial measures presented in the text above to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Adjusted net income is net income excluding expenses related to restaurant asset impairment, corporate restructuring, certain legal proceedings, stock-based compensation modification expense, unrealized gains on equity investments, separation costs, and certain other costs. Adjusted general and administrative expense is general and administrative expense excluding transformation expenses, certain legal proceedings, stock-based compensation modification expense, separation costs, and certain other costs. 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, a non-GAAP financial measure, 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

 

Year ended



December 31,

 

December 31,



2022

 

2021

 

2022

 

2021

Net income

$

223,727 

 

$

133,475 

 

$

899,101 

 

$

652,984 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restaurant costs:

 

 

 

 

 

 

 

 

 

 

 

Operating lease asset impairment and other restaurant costs(1)

 

 -

 

 

1,090 

 

 

1,738 

 

 

3,722 

Duplicate rent expense(2)

 

 -

 

 

12 

 

 

 -

 

 

152 

Corporate Restructuring:

 

 

 

 

 

 

 

 

 

 

 

Operating lease asset impairment and other office closure costs(3)

 

 -

 

 

 -

 

 

 -

 

 

332 

Duplicate rent expense(2)

 

881 

 

 

1,237 

 

 

3,937 

 

 

4,964 

Employee related restructuring costs(4)

 

 -

 

 

54 

 

 

 -

 

 

449 

Legal proceedings(5)

 

3,718 

 

 

18,025 

 

 

9,516 

 

 

20,117 

Stock-based compensation modification expense(6)

 

1,117 

 

 

7,619 

 

 

7,411 

 

 

63,077 

Unrealized gain on equity investments(7)

 

 -

 

 

 -

 

 

(10,410)

 

 

 -

Separation costs(8)

 

 -

 

 

 -

 

 

3,538 

 

 

 -

Other adjustments(9)

 

 -

 

 

 -

 

 

961 

 

 

897 

Total non-GAAP adjustments

$

5,716 

 

$

28,037 

 

$

16,691 

 

$

93,710 

Tax effect of non-GAAP adjustments above(10)

 

1,951 

 

 

(2,434)

 

 

4,003 

 

 

(6,492)

Other tax non-GAAP adjustments(11)

 

 -

 

 

 -

 

 

 -

 

 

(15,423)

After tax impact of non-GAAP adjustments

$

7,667 

 

$

25,603 

 

$

20,694 

 

$

71,795 

Adjusted net income

$

231,394 

 

$

159,078 

 

$

919,795 

 

$

724,779 



 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average number of common shares outstanding

 

27,899 

 

 

28,485 

 

 

28,062 

 

 

28,511 

Diluted earnings per share

$

8.02 

 

$

4.69 

 

$

32.04 

 

$

22.90 

Adjusted diluted earnings per share

$

8.29 

 

$

5.58 

 

$

32.78 

 

$

25.42 



 

 

 

 

 

 

 

 

 

 

 

(1) Operating lease asset impairment charges and other expenses for restaurants due to closures, relocations, or underperformance.

(2) Duplicate rent expense for the corporate headquarter relocation and office consolidation announced in May 2018 and rent expense for closed restaurants announced in June 2018.

(3) Asset impairment charges and other closure expenses for the corporate headquarter relocation and office consolidation announced in May 2018.

(4) Costs for recruitment, relocation costs, third party and other employee-related costs.

(5) Charges relate to estimated settlements for distinct legal matters that exceeded or are expected to exceed typical costs for these types of legal proceedings.

(6) Charges for a COVID-19 related modification made in December 2020 to our 2018 performance shares.

(7) Unrealized gain on equity investments based on a subsequent investment by an unrelated party in one of our investees, which subsequent investment represents an observable price change in an orderly transaction for a similar investment of the same issuer.

(8) Expenses related to an employee separation, which consist of incremental compensation costs net of forfeitures of stock-based compensation.

(9) For the year ended December 31, 2022, other adjustments consist of impairment for charges for certain corporate assets of $961. For the year ended December 31, 2021, other adjustments consist of asset impairment charges for equipment related to a discontinued restaurant initiative and certain corporate equipment of $850 and consulting fees associated with the calculation of our non-recurring tax benefit of $47.

(10) Adjustments relate to the tax effect of non-GAAP adjustments, which were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.

(11) Primarily relates to the tax benefit from the federal net operating loss generated on our federal income tax return and carried back to prior years. The tax benefit is due to the federal income tax rate differential between the 2021 and 2020 rate of 21% and the 2015-2017 rate of 35%.



 


 

 

CHIPOTLE MEXICAN GRILL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted General and Administrative Expenses

(in thousands)

(unaudited)





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three months ended

 

Year ended



December 31,

 

December 31,



2022

 

2021

 

2022

 

2021

General and administrative expenses

$

135,073 

 

$

159,777 

 

$

564,191 

 

$

606,854 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

Restructuring expense(1)

 

(881)

 

 

(1,303)

 

 

(3,937)

 

 

(5,565)

Legal proceedings(2)

 

(3,718)

 

 

(18,025)

 

 

(9,516)

 

 

(20,117)

Stock-based compensation modification expense(3)

 

(1,117)

 

 

(7,619)

 

 

(7,411)

 

 

(63,077)

Separation costs(4)

 

 -

 

 

 -

 

 

(3,538)

 

 

 -

Other adjustments(5)

 

 -

 

 

 -

 

 

 -

 

 

(47)

Total non-GAAP adjustments

$

(5,716)

 

$

(26,947)

 

$

(24,402)

 

$

(88,806)

Adjusted general and administrative expenses

$

129,357 

 

$

132,830 

 

$

539,789 

 

$

518,048 



 

 

 

 

 

 

 

 

 

 

 

(1) Duplicate rent expense for office and restaurant closures announced in June 2018 due to the corporate restructuring and underperformance of $881 and $3,937 for the three months and year ended December 31, 2022, respectively.

(2) Charges related to estimated settlements for distinct legal matters that exceeded or are expected to exceed typical costs for these types of legal proceedings.

(3) Charges for a COVID-19 related modification made in December 2020 to our 2018 performance shares.

(4) Expenses related to an employee separation, which consist of incremental compensation costs net of forfeitures of stock-based compensation.

(5) For the year ended December 31, 2021, other adjustments consist of consulting fees associated with the calculation of our non-recurring tax benefit.











 


 

 





CHIPOTLE MEXICAN GRILL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted Effective Income Tax Rate

(unaudited)



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three months ended

 

Year ended



December 31,

 

December 31,



2022

 

2021

 

2022

 

2021

Effective income tax rate

26.3 

%

 

20.3 

%

 

23.9 

%

 

19.7 

%

Tax impact of non-GAAP adjustments(1)

(1.2)

 

 

(1.6)

 

 

(0.7)

 

 

0.3 

 

Adjusted effective income tax rate

25.1 

%

 

18.7 

%

 

23.2 

%

 

20.0 

%



 

 

 

 

 

 

 

 

 

 

 

(1) Adjustments relate to the tax effect of non-GAAP adjustments, which were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.



 


 

 

CHIPOTLE MEXICAN GRILL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Restaurant Level Operating Margin

(in thousands)

(unaudited)



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three months ended December 31,



2022

 

Percent of total revenue

 

2021

 

Percent of total revenue

Income from operations

$

296,331 

 

13.6 

%

 

$

158,296 

 

8.1 

%

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

135,073 

 

6.2 

 

 

 

159,777 

 

8.1 

 

Depreciation and amortization

 

74,012 

 

3.4 

 

 

 

66,262 

 

3.4 

 

Pre-opening costs

 

11,341 

 

0.5 

 

 

 

6,984 

 

0.4 

 

Impairment, closure costs, and asset disposals

 

5,785 

 

0.3 

 

 

 

4,699 

 

0.2 

 

Total non-GAAP Adjustments

$

226,211 

 

10.4 

%

 

$

237,722 

 

12.1 

%

Restaurant level operating margin

$

522,542 

 

24.0 

%

 

$

396,018 

 

20.2 

%











 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Year ended December 31,



2022

 

Percent of total revenue

 

2021

 

Percent of total revenue

Income from operations

$

1,160,403 

 

13.4 

%

 

$

804,943 

 

10.7 

%

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

564,191 

 

6.5 

 

 

 

606,854 

 

8.0 

 

Depreciation and amortization

 

286,826 

 

3.3 

 

 

 

254,657 

 

3.4 

 

Pre-opening costs

 

29,560 

 

0.3 

 

 

 

21,264 

 

0.3 

 

Impairment, closure costs, and asset disposals

 

21,139 

 

0.2 

 

 

 

19,291 

 

0.3 

 

Total non-GAAP Adjustments

$

901,716 

 

10.4 

%

 

$

902,066 

 

12.0 

%

Restaurant level operating margin

$

2,062,119 

 

23.9 

%

 

$

1,707,009 

 

22.6 

%