Try our mobile app

Published: 2023-07-26 16:10:54 ET
<<<  go to CMG company page
EX-99.1 2 cmg-20230726xex99_1.htm EX-99.1 Ex 99.1 Q22023

Exhibit 99.1

Picture 2

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 Second QUARTER 2023 RESULTS

Record quarterly sales and earnings per share as comparable restaurant sales increase 7.4% and margins expand



NEWPORT BEACH, Calif. – July  26, 2023 – Chipotle Mexican Grill, Inc. (NYSE: CMG) today reported financial results for its second quarter ended June  30, 2023.

Second quarter highlights, year over year:

·

Total revenue increased 13.6% to $2.5 billion

·

Comparable restaurant sales increased 7.4%

·

In-restaurant sales increased 15.8%, while digital sales represented 38.0% of food and beverage revenue

·

Operating margin was 17.2%, an increase from 15.3%  

·

Restaurant level operating margin was 27.5% 1, an increase of 230 basis points

·

Diluted earnings per share was $12.32, a 33.2% increase from $9.25. Excluding a $0.33 after-tax impact from expenses related to restaurant and corporate level impairment and closure costs and corporate restructuring, adjusted diluted earnings per share was $12.65, a 36.0% increase from $9.30 1

·

Opened 47 new restaurants with 40 locations including a Chipotlane

"Chipotle’s second quarter results demonstrate our ability to drive strong performance by focusing on exceptional food and exceptional people. Additionally, our investment in our employees, technology, and innovation in our restaurants along with expanding access and convenience in North America and laying the groundwork for international growth, set us up for long term success.” said Brian Niccol, Chairman and CEO, Chipotle.

Results for the three months ended June  30, 2023:  

Total revenue in the second quarter was $2.5 billion, an increase of 13.6% compared to the second quarter of 2022. The increase in total revenue was driven by a 7.4% increase in comparable restaurant sales and new restaurant openings. In-restaurant sales in the second quarter increased 15.8%, compared to the second quarter of 2022, while digital sales represented 38.0% of total food and beverage revenue.

We opened 47 new restaurants during the second quarter with 40 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 second quarter were 29.4% of total revenue, a decrease of about 100 basis points compared to the second quarter of 2022. This decrease results from the benefit of menu price increases taken in the prior year and lower avocado prices, which were partially offset by inflation across several food costs, primarily beef, tortillas, dairy, salsa, beans and rice.

Restaurant level operating margin in the second quarter was 27.5%  compared to 25.2% in the second quarter of 2022. The improvement was primarily due to the benefit of sales leverage and, to a lesser extent, lower avocado prices. These decreases were partially offset by higher inflation across several food costs,  and to a lesser extent, wage inflation.

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.

 


 

 

General and administrative expenses for the second quarter were $156.5 million on a GAAP basis, or $153.0 on a non-GAAP basis, excluding $3.5 million of corporate restructuring costs related to the May 2023 optimization of our organizational structure.  GAAP and non-GAAP general and administrative expenses for the second quarter also include $118.8 million of underlying general and administrative expenses, $29.2 million of non-cash stock compensation,  and $4.6 million of higher performance-based accruals and payroll taxes on equity vesting and exercises. 

The effective income tax rate for the second quarter was 23.8% compared to 25.3% in the second quarter of 2022. The decrease in the effective income tax rate was primarily due to an increase in tax benefits related to option exercises and equity vesting.

Net income for the second quarter was $341.8 million, or $12.32 per diluted share, compared to  $259.9 million, or $9.25 per diluted share, in the second quarter of 2022.  In the second quarter of 2023, excluding the $0.33 after-tax impact from expenses related to restaurant and corporate level impairment and closure costs and corporate restructuring, adjusted diluted earnings per share was $12.65.

During the second quarter, our Board of Directors approved the investment of up to an additional $100 million, exclusive of commissions, to repurchase shares of our common stock, subject to market conditions. Including this repurchase authorization, $294.7 million was available as of June 30, 2023. The repurchase authorization may be modified, suspended, or discontinued at any time. We repurchased $87.6 million of stock at an average price per share of $1,937.35 during the second quarter.

More information will be available in our Quarterly Report on Form 10-Q, which will be filed with the SEC by the end of July.

Outlook

For 2023, management is anticipating the following:

·

Third quarter comparable restaurant sales growth in the low to mid-single digit range

·

Full year comparable restaurant sales growth in the mid to high-single digit range

·

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 include 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.

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.


 

Conference Call Details

Chipotle will host a conference call on Wednesday,  July  26, 2023, at 4:30 PM Eastern time to discuss second quarter 2023 financial results as well as provide a business update for the third quarter 2023.

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: 7029474. 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 over 3,250 restaurants as of June 30, 2023, 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 in North America and Europe.  Chipotle is ranked on the Fortune 500 and is recognized on the 2023 list for Fortune’s Most Admired Companies and Time Magazine’s Most Influential Companies.  With over 110,000 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 July 26, 2023, conference call are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including statements under “Outlook” about our anticipated third quarter and full year 2023 comparable restaurant sales growth, goals for number of new restaurant openings, and estimated underlying effective full year tax rate, as well as statements about expected restaurants with Chipotlanes and rate of expansion, future labor costs, future general and administrative and other costs, future estimated tax rates 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: 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, tortillas, dairy, salsa, beans and rice); 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, including risk of breaches, unauthorized access, theft, modification or destruction of guest or employee personal or confidential information stored on our network or the network of third party providers; 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 inflation, global conflicts, climate change, 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 and potentially class action litigation related to food safety incidents, cybersecurity incidents, employment or privacy 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.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)







 

 

 

 

 

 

 

 

 

 

 



Three months ended June 30,



2023

 

2022

Food and beverage revenue

$

2,497,509 

 

99.3 

%

 

$

2,192,802 

 

99.1 

%

Delivery service revenue

 

17,292 

 

0.7 

 

 

 

20,537 

 

0.9 

 

Total revenue

 

2,514,801 

 

100.0 

 

 

 

2,213,339 

 

100.0 

 

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

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and packaging

 

738,664 

 

29.4 

 

 

 

673,928 

 

30.4 

 

Labor

 

611,678 

 

24.3 

 

 

 

549,926 

 

24.8 

 

Occupancy

 

123,897 

 

4.9 

 

 

 

113,919 

 

5.1 

 

Other operating costs

 

349,707 

 

13.9 

 

 

 

317,481 

 

14.3 

 

General and administrative expenses

 

156,496 

 

6.2 

 

 

 

140,820 

 

6.4 

 

Depreciation and amortization

 

78,771 

 

3.1 

 

 

 

69,733 

 

3.2 

 

Pre-opening costs

 

7,538 

 

0.3 

 

 

 

5,253 

 

0.2 

 

Impairment, closure costs, and asset disposals

 

16,240 

 

0.6 

 

 

 

4,681 

 

0.2 

 

Total operating expenses

 

2,082,991 

 

82.8 

 

 

 

1,875,741 

 

84.7 

 

Income from operations

 

431,810 

 

17.2 

 

 

 

337,598 

 

15.3 

 

Interest and other income, net

 

16,446 

 

0.7 

 

 

 

10,572 

 

0.5 

 

Income before income taxes

 

448,256 

 

17.8 

 

 

 

348,170 

 

15.7 

 

Provision for income taxes

 

(106,466)

 

(4.2)

 

 

 

(88,228)

 

(4.0)

 

Net income

$

341,790 

 

13.6 

%

 

$

259,942 

 

11.7 

%

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

12.38 

 

 

 

 

$

9.32 

 

 

 

Diluted

$

12.32 

 

 

 

 

$

9.25 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

27,604 

 

 

 

 

 

27,905 

 

 

 

Diluted

 

27,747 

 

 

 

 

 

28,092 

 

 

 



 

 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

(unaudited)







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Six months ended June 30,



2023

 

2022

Food and beverage revenue

$

4,848,518 

 

99.3 

%

 

$

4,191,758 

 

99.0 

%

Delivery service revenue

 

34,863 

 

0.7 

 

 

 

42,120 

 

1.0 

 

Total revenue

 

4,883,381 

 

100.0 

 

 

 

4,233,878 

 

100.0 

 

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

 

 

 

 

 

 

 

 

 

 

 

Food, beverage and packaging

 

1,431,223 

 

29.3 

 

 

 

1,300,854 

 

30.7 

 

Labor

 

1,195,472 

 

24.5 

 

 

 

1,081,866 

 

25.6 

 

Occupancy

 

245,828 

 

5.0 

 

 

 

225,951 

 

5.3 

 

Other operating costs

 

712,913 

 

14.6 

 

 

 

648,176 

 

15.3 

 

General and administrative expenses

 

304,836 

 

6.2 

 

 

 

288,222 

 

6.8 

 

Depreciation and amortization

 

155,356 

 

3.2 

 

 

 

141,398 

 

3.3 

 

Pre-opening costs

 

13,736 

 

0.3 

 

 

 

10,601 

 

0.3 

 

Impairment, closure costs, and asset disposals

 

24,601 

 

0.5 

 

 

 

8,991 

 

0.2 

 

Total operating expenses

 

4,083,965 

 

83.6 

 

 

 

3,706,059 

 

87.5 

 

Income from operations

 

799,416 

 

16.4 

 

 

 

527,819 

 

12.5 

 

Interest and other income, net

 

25,395 

 

0.5 

 

 

 

10,359 

 

0.2 

 

Income before income taxes

 

824,811 

 

16.9 

 

 

 

538,178 

 

12.7 

 

Provision for income taxes

 

(191,377)

 

(3.9)

 

 

 

(119,942)

 

(2.8)

 

Net income

$

633,434 

 

13.0 

%

 

$

418,236 

 

9.9 

%

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

22.94 

 

 

 

 

$

14.95 

 

 

 

Diluted

$

22.81 

 

 

 

 

$

14.83 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

27,614 

 

 

 

 

 

27,974 

 

 

 

Diluted

 

27,768 

 

 

 

 

 

28,196 

 

 

 



 

 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)







 

 

 

 

 



 

 

 

 

 



June 30,

 

December 31,



2023

 

2022



(unaudited)

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

504,866 

 

$

384,000 

Accounts receivable, net

 

60,985 

 

 

106,880 

Inventory

 

36,004 

 

 

35,668 

Prepaid expenses and other current assets

 

103,422 

 

 

86,412 

Income tax receivable

 

 -

 

 

47,741 

Investments

 

851,142 

 

 

515,136 

Total current assets

 

1,556,419 

 

 

1,175,837 

Leasehold improvements, property and equipment, net

 

2,021,964 

 

 

1,951,147 

Long-term investments

 

430,762 

 

 

388,055 

Restricted cash

 

25,106 

 

 

24,966 

Operating lease assets

 

3,433,719 

 

 

3,302,402 

Other assets

 

62,526 

 

 

63,158 

Goodwill

 

21,939 

 

 

21,939 

Total assets

$

7,552,435 

 

$

6,927,504 

Liabilities and shareholders' equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

162,041 

 

$

184,566 

Accrued payroll and benefits

 

177,475 

 

 

170,456 

Accrued liabilities

 

141,291 

 

 

147,539 

Unearned revenue

 

158,959 

 

 

183,071 

Current operating lease liabilities

 

244,061 

 

 

236,248 

Income tax payable

 

98,423 

 

 

 -

Total current liabilities

 

982,250 

 

 

921,880 

Long-term operating lease liabilities

 

3,643,931 

 

 

3,495,162 

Deferred income tax liabilities

 

106,440 

 

 

98,623 

Other liabilities

 

52,928 

 

 

43,816 

Total liabilities

 

4,785,549 

 

 

4,559,481 

Shareholders' equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 600,000 shares authorized, no shares issued as of June 30, 2023 and December 31, 2022, respectively

 

 -

 

 

 -

Common stock, $0.01 par value, 230,000 shares authorized, 37,459 and 37,320 shares issued as of June 30, 2023 and December 31, 2022, respectively

 

375 

 

 

373 

Additional paid-in capital

 

1,880,933 

 

 

1,829,304 

Treasury stock, at cost, 9,863 and 9,693 common shares as of June 30, 2023 and December 31, 2022, respectively

 

(4,569,152)

 

 

(4,282,014)

Accumulated other comprehensive loss

 

(6,952)

 

 

(7,888)

Retained earnings

 

5,461,682 

 

 

4,828,248 

Total shareholders' equity

 

2,766,886 

 

 

2,368,023 

Total liabilities and shareholders' equity

$

7,552,435 

 

$

6,927,504 



 

 


 

 

CHIPOTLE MEXICAN GRILL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)







 

 

 

 

 



 

 

 

 

 



Six months ended



June 30,



2023

 

2022

Operating activities

 

 

 

 

 

Net income

$

633,434 

 

$

418,236 

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

 

 

 

 

 

Depreciation and amortization

 

155,356 

 

 

141,398 

Deferred income tax provision

 

7,827 

 

 

(15,537)

Impairment, closure costs, and asset disposals

 

24,173 

 

 

8,851 

Provision for credit losses

 

312 

 

 

(876)

Stock-based compensation expense

 

50,756 

 

 

52,221 

Other

 

(9,237)

 

 

(11,909)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

44,027 

 

 

12,353 

Inventory

 

(313)

 

 

3,320 

Prepaid expenses and other current assets

 

(21,365)

 

 

948 

Operating lease assets

 

121,363 

 

 

112,505 

Other assets

 

3,455 

 

 

(3,014)

Accounts payable

 

(10,783)

 

 

(2,972)

Accrued payroll and benefits

 

7,597 

 

 

(583)

Accrued liabilities

 

(66)

 

 

(22,293)

Unearned revenue

 

(19,894)

 

 

(20,062)

Income tax payable/receivable

 

146,177 

 

 

(3,832)

Operating lease liabilities

 

(100,794)

 

 

(100,024)

Other long-term liabilities

 

5,521 

 

 

958 

Net cash provided by operating activities

 

1,037,546 

 

 

569,688 

Investing activities

 

 

 

 

 

Purchases of leasehold improvements, property and equipment

 

(257,601)

 

 

(196,495)

Purchases of investments

 

(590,656)

 

 

(195,242)

Maturities of investments

 

220,565 

 

 

142,540 

Net cash used in investing activities

 

(627,692)

 

 

(249,197)

Financing activities

 

 

 

 

 

Acquisition of treasury stock

 

(221,754)

 

 

(521,910)

Tax withholding on stock-based compensation awards

 

(67,474)

 

 

(91,905)

Other financing activities

 

115 

 

 

(588)

Net cash used in financing activities

 

(289,113)

 

 

(614,403)

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

 

265 

 

 

(490)

Net change in cash, cash equivalents, and restricted cash

 

121,006 

 

 

(294,402)

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

 

408,966 

 

 

846,230 

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

$

529,972 

 

$

551,828 

Supplemental disclosures of cash flow information

 

 

 

 

 

Income taxes paid

$

33,252 

 

$

139,177 

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

$

55,904 

 

$

61,072 

Acquisition of treasury stock accrued in accounts payable and accrued liabilities

$

2,406 

 

$

6,999 



 

 


 

 



CHIPOTLE MEXICAN GRILL, INC.

SUPPLEMENTAL FINANCIAL AND OTHER DATA

(dollars in thousands)

(unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

For the three months ended



 

Jun. 30,

 

Mar. 31,

 

Dec. 31,

 

Sep. 30,

 

Jun. 30,



 

2023

 

2023

 

2022

 

2022

 

2022

Number of restaurants opened

 

 

47 

 

 

41 

 

 

100 

 

 

43 

 

 

42 

Restaurant closures

 

 

 -

 

 

 -

 

 

 -

 

 

(1)

 

 

(1)

Restaurant relocations

 

 

(3)

 

 

(4)

 

 

(3)

 

 

(4)

 

 

(3)

Number of restaurants at end of period

 

 

3,268 

 

 

3,224 

 

 

3,187 

 

 

3,090 

 

 

3,052 

Average restaurant sales

 

$

2,941 

 

$

2,892 

 

$

2,824 

 

$

2,796 

 

$

2,747 

Comparable restaurant sales increase

 

 

7.4% 

 

 

10.9% 

 

 

5.6% 

 

 

7.6% 

 

 

10.1% 

 

 


 

 

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 and corporate 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 corporate restructuring, 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



June 30,



2023

 

2022

Net income

$

341,790 

 

$

259,942 

Non-GAAP adjustments:

 

 

 

 

 

Impairment and exit costs:

 

 

 

 

 

Restaurant asset impairment and other restaurant exit costs(1)

 

4,765 

 

 

309 

Corporate asset impairment (2)

 

3,735 

 

 

 -

Corporate Restructuring:

 

 

 

 

 

Duplicate rent expense(3)

 

 -

 

 

856 

Employee related and other restructuring costs(4)

 

3,495 

 

 

 -

Legal proceedings(5)

 

 -

 

 

6,798 

Stock-based compensation modification expense(6)

 

 -

 

 

2,770 

Unrealized gain on equity investments(7)

 

 -

 

 

(10,410)

Total non-GAAP adjustments

$

11,995 

 

$

323 

Tax effect of non-GAAP adjustments above(8)

 

(2,891)

 

 

920 

After tax impact of non-GAAP adjustments

$

9,104 

 

$

1,243 

Adjusted net income

$

350,894 

 

$

261,185 



 

 

 

 

 

Diluted weighted-average number of common shares outstanding

 

27,747 

 

 

28,092 

Diluted earnings per share

$

12.32 

 

$

9.25 

Adjusted diluted earnings per share

$

12.65 

 

$

9.30 



 

 

 

 

 

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

(2) Operating lease asset and leasehold improvements, property, plant and equipment impairment charges and other expenses for offices or other corporate assets. 

(3) Duplicate rent expense for the corporate headquarter relocation and office consolidation announced in May 2018.

(4) Charges for employee severance, stock modifications and third-party vendors related to the May 2023 optimization of our organizational structure.

(5) Charges for 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) 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

Adjusted General and Administrative Expenses

(in thousands)

(unaudited)















 

 

 

 

 



 

 

 

 

 



Three months ended



June 30,



2023

 

2022

General and administrative expenses

$

156,496 

 

$

140,820 

Non-GAAP adjustments:

 

 

 

 

 

Restructuring expense(1)

 

(3,495)

 

 

(856)

Legal proceedings(2)

 

 -

 

 

(6,798)

Stock-based compensation modification expense(3)

 

 -

 

 

(2,770)

Total non-GAAP adjustments

$

(3,495)

 

$

(10,424)

Adjusted general and administrative expenses

$

153,001 

 

$

130,396 



 

 

 

 

 

(1) For three months ended June 30, 2023, costs for employee severance, stock modifications and third party related to the May 2023 optimization of our organizational structure. For the three months ended June 30, 2022, duplicate rent expense for the corporate headquarter relocation and office consolidation announced in May 2018.

(2) Charges for 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.





 

 


 

 

CHIPOTLE MEXICAN GRILL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Adjusted Effective Income Tax Rate

(unaudited)





 

 

 

 

 



 

 

 

 

 



Three months ended



June 30,



2023

 

2022

Effective income tax rate

23.8 

%

 

25.3 

%

Tax impact of non-GAAP adjustments(1)

 -

 

 

(0.2)

 

Adjusted effective income tax rate

23.8 

%

 

25.1 

%



 

 

 

 

 

(1) Adjustments related 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 June 30,



2023

 

Percent of total revenue

 

2022

 

Percent of total revenue

Income from operations

$

431,810 

 

17.2 

%

 

$

337,598 

 

15.3 

%

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

156,496 

 

6.2 

 

 

 

140,820 

 

6.4 

 

Depreciation and amortization

 

78,771 

 

3.1 

 

 

 

69,733 

 

3.2 

 

Pre-opening costs

 

7,538 

 

0.3 

 

 

 

5,253 

 

0.2 

 

Impairment, closure costs, and asset disposals

 

16,240 

 

0.6 

 

 

 

4,681 

 

0.2 

 

Total non-GAAP Adjustments

$

259,045 

 

10.3 

%

 

$

220,487 

 

10.0 

%

Restaurant level operating margin

$

690,855 

 

27.5 

%

 

$

558,085 

 

25.2 

%