← CMG Overview

Chipotle Mexican Grill Inc Liquidation Value Calculator

Chipotle Mexican Grill Inc

Current Price: N/A

Loading calculator data...

Advanced: All 190 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$212.81M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$156.47M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$350.55M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$385.91M USD
Restricted Cash Noncurrent total
RestrictedCashNoncurrent
$35.36M USD
current_liabilities
Accrued Liabilities Current total
AccruedLiabilitiesCurrent
$182.45M USD
Employee Related Liabilities Current total
EmployeeRelatedLiabilitiesCurrent
$250.13M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$302.38M USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$95.77M USD
inventory
Inventory Net total
InventoryNet
$49.51M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$1.19B USD
liabilities_total
Liabilities total $6.16B USD
long_term_debt
Long Term Debt total
LongTermDebt
$0 USD
long_term_investments
Equity Method Investments total
EquityMethodInvestments
$28.22M USD
Long Term Investments total
LongTermInvestments
$197.12M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$5.08B USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$302.38M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$4.77B USD
short_term_investments
Marketable Securities Current total
MarketableSecuritiesCurrent
$698.59M USD
Unmapped Tags (168)
Accounts And Financing Receivable Allowance For Credit Loss
AccountsAndFinancingReceivableAllowanceForCreditLoss
$1.67MUSD
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$2.53BUSD
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
$2.20BUSD
Assets
Assets
$8.99BUSD
Assets Current
AssetsCurrent
$1.47BUSD
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
$89.43MUSD
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$0USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$11.50Bshares
Common Stock Shares Issued
CommonStockSharesIssued
$1.30Bshares
Common Stock Value
CommonStockValue
$13.04MUSD
Deferred Compensation Liability Current And Noncurrent
DeferredCompensationLiabilityCurrentAndNoncurrent
$46.47MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$1.42BUSD
Deferred Tax Assets Operating Loss Carryforwards Foreign
DeferredTaxAssetsOperatingLossCarryforwardsForeign
$43.15MUSD
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
$4.13MUSD
Deferred Tax Assets State Taxes
DeferredTaxAssetsStateTaxes
$701,000USD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$45.39MUSD
Deferred Tax Liabilities
DeferredTaxLiabilities
$125.67MUSD
Deferred Tax Liabilities Goodwill And Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets
$1.77MUSD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$324.16MUSD
Goodwill
Goodwill
$21.94MUSD
Held To Maturity Securities Current
HeldToMaturitySecuritiesCurrent
$698.59MUSD
Held To Maturity Securities Noncurrent
HeldToMaturitySecuritiesNoncurrent
$120.06MUSD
Lease Cost
LeaseCost
$671.09MUSD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$2.40BUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$8.99BUSD
Operating Lease Impairment Loss
OperatingLeaseImpairmentLoss
$6.13MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$4.46BUSD
Other Assets Current
OtherAssetsCurrent
$22.35MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$130.78MUSD
Other Employee Related Liabilities Current
OtherEmployeeRelatedLiabilitiesCurrent
$28.39MUSD
Other Investments
OtherInvestments
$77.07MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$76.67MUSD
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$5.21BUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$2.68BUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$619.91MUSD
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
$751.61MUSD
Stockholders Equity
StockholdersEquity
$2.83BUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$121.37MUSD
Allocated Share Based Compensation Expense Net Of Tax
AllocatedShareBasedCompensationExpenseNetOfTax
$100.09MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
$-392.47MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$79.48MUSD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$1.54BUSD
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
$125.67MUSD
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
$68.07MUSD
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$-416,000USD
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
$1.83MUSD
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
$-27.50MUSD
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
$-7.45MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$11.38MUSD
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
$-10.50MUSD
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
$40.71MUSD
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
$-12.11MUSD
Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
$-24.12MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$710,000USD
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
$-258.23MUSD
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
$5.16MUSD
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
$-4.19MUSD
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
$33.04MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$7.47BUSD
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
$4.78BUSD
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
$521.41MUSD
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
$513.15MUSD
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
$536.73MUSD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$553.40MUSD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$569.20MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$-2.47BUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-35.08MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$2.11BUSD
Operating Lease Payments
OperatingLeasePayments
$520.28MUSD
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
$2.43BUSD
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
$49.46MUSD
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
$28.22MUSD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$666.34MUSD
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
$4.08MUSD
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
$659.48MUSD
Share Based Compensation
ShareBasedCompensation
$119.54MUSD
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
$121.37MUSD
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
$18USD/shares
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
$2.49BUSD
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
$1.71BUSD
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
$-7.29MUSD
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
$4.29Mshares
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
$1.54BUSD
Costs And Expenses
CostsAndExpenses
$9.99BUSD
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
$298.98MUSD
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
$1.08MUSD
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
$394.27MUSD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$94.21MUSD
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
$72.24MUSD
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
$607,000USD
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
$6.64MUSD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Other
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther
$25.25MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$1USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$1USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
$0pure
Effective Income Tax Rate Reconciliation Change In Enacted Tax Rate
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate
$0pure
Effective Income Tax Rate Reconciliation Cross Border Tax Effect Amount
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount
$-1.10MUSD
Effective Income Tax Rate Reconciliation Cross Border Tax Effect Percent
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectPercent
$-0pure
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
$0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
$0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$-0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$0pure
Effective Income Tax Rate Reconciliation Tax Contingencies
EffectiveIncomeTaxRateReconciliationTaxContingencies
$0pure
Effective Income Tax Rate Reconciliation Tax Credits
EffectiveIncomeTaxRateReconciliationTaxCredits
$0pure
General And Administrative Expense
GeneralAndAdministrativeExpense
$652.02MUSD
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
$2.02BUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$2.01BUSD
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
$-7.95MUSD
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
$2.01BUSD
Income Taxes Paid Net
IncomeTaxesPaidNet
$423.48MUSD
Income Taxes Receivable
IncomeTaxesReceivable
$91.39MUSD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$473.76MUSD
Income Tax Paid Federal After Refund Received
IncomeTaxPaidFederalAfterRefundReceived
$345.28MUSD
Income Tax Paid Foreign After Refund Received
IncomeTaxPaidForeignAfterRefundReceived
$1.16MUSD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$77.05MUSD
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
$0USD
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
$0USD
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
$3.41MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$422.00MUSD
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
$584,000USD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$-6.43MUSD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$79.17MUSD
Income Tax Reconciliation Tax Contingencies
IncomeTaxReconciliationTaxContingencies
$-418,000USD
Income Tax Reconciliation Tax Credits
IncomeTaxReconciliationTaxCredits
$23.47MUSD
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
$364.16MUSD
Net Income Loss
NetIncomeLoss
$1.54BUSD
Operating Income Loss
OperatingIncomeLoss
$1.94BUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
$2.99MUSD
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
$2.99MUSD
Other Cost And Expense Operating
OtherCostAndExpenseOperating
$1.76BUSD
Other Noncash Income Expense
OtherNoncashIncomeExpense
$14.66MUSD
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$73.72MUSD
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
$120.45MUSD
Prepaid Expense Current
PrepaidExpenseCurrent
$98.10MUSD
Revenues
Revenues
$11.93BUSD
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
$47.52MUSD
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
$1.56MUSD
Unrecognized Tax Benefits Interest On Income Taxes Expense
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense
$726,000USD
Accrued Salaries Current
AccruedSalariesCurrent
$177.47MUSD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$361.38MUSD
Held To Maturity Securities Accumulated Unrecognized Holding Gain
HeldToMaturitySecuritiesAccumulatedUnrecognizedHoldingGain
$4.29MUSD
Held To Maturity Securities Accumulated Unrecognized Holding Loss
HeldToMaturitySecuritiesAccumulatedUnrecognizedHoldingLoss
$0USD
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
$5.28Mshares
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
$11.44MUSD
Number Of Operating Segments
NumberOfOperatingSegments
$11segment
Number Of Reportable Segments
NumberOfReportableSegments
$1segment
Number Of Restaurants
NumberOfRestaurants
$4,042restaurant
Occupancy Net
OccupancyNet
$624.90MUSD
Pre Opening Costs
PreOpeningCosts
$49.51MUSD
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
$-657,000USD
Stock Issued During Period Shares Employee Stock Purchase Plans
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans
$134,000shares
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
$5.59MUSD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$10.13MUSD
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
$56,000USD
Unrecognized Tax Benefits Decreases Resulting From Settlements With Taxing Authorities
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities
$7.29MUSD
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
$462,000USD
Unrecognized Tax Benefits Increases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions
$3.15MUSD
Unrecognized Tax Benefits Reductions Resulting From Lapse Of Applicable Statute Of Limitations
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations
$3.04MUSD
Workers Compensation Liability Current
WorkersCompensationLiabilityCurrent
$44.27MUSD
CostDirectLabor
CostDirectLabor
$2.99BUSD
CostDirectMaterial
CostDirectMaterial
$3.53BUSD
ProceedsFromSaleOfMachineryAndEquipment
ProceedsFromSaleOfMachineryAndEquipment
$0USD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments