XML 46 R34.htm IDEA: XBRL DOCUMENT
v3.25.1

Segment Information (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Segment Reporting [Abstract] |
Net Revenue From External Customers and Intercompany Revenue From Each Operating Segment | The tables below present net revenue from external customers and intercompany revenue from each of our segments:
| Three Months Ended March 31, |
(in millions) | 2025 |  | 2024 |
Net revenue from external customers: |  |  |  |
Live and Historical Racing: |  |  |  |
Churchill Downs Racetrack | $ | 3.6 |  |  | $ | 3.1 |  |
Louisville | 52.2 |  |  | 53.7 |  |
Northern Kentucky | 31.2 |  |  | 28.5 |  |
Southwestern Kentucky | 40.5 |  |  | 38.6 |  |
Western Kentucky | 12.4 |  |  | 6.8 |  |
Virginia | 129.3 |  |  | 111.2 |  |
New Hampshire | 3.3 |  |  | 3.2 |  |
Total Live and Historical Racing | $ | 272.5 |  |  | $ | 245.1 |  |
Wagering Services and Solutions: | $ | 106.9 |  |  | $ | 106.6 |  |
Gaming: |  |  |  |
Florida | $ | 25.3 |  |  | $ | 26.1 |  |
Iowa | 23.5 |  |  | 23.4 |  |
Indiana | 31.6 |  |  | — |  |
Louisiana | 44.6 |  |  | 44.3 |  |
Maine | 25.0 |  |  | 26.8 |  |
Maryland | 20.8 |  |  | 21.6 |  |
Mississippi | 25.1 |  |  | 26.0 |  |
New York | 43.4 |  |  | 45.0 |  |
Pennsylvania | 23.9 |  |  | 26.0 |  |
Total Gaming | $ | 263.2 |  |  | $ | 239.2 |  |
All Other | — |  |  | — |  |
Net revenue from external customers | $ | 642.6 |  |  | $ | 590.9 |  |
Intercompany net revenues: |  |  |  |
Live and Historical Racing | $ | 3.9 |  |  | $ | 3.8 |  |
Wagering Services and Solutions | 8.9 |  |  | 7.5 |  |
Gaming | 4.0 |  |  | 4.0 |  |
All Other | 2.0 |  |  | — |  |
Eliminations | (18.8) |  |  | (15.3) |  |
Intercompany net revenue | $ | — |  |  | $ | — |  |
| Three Months Ended March 31, 2025
(in millions) | Live and Historical Racing |  | Wagering Services and Solutions |  | Gaming |  | Total Segments |  | All Other |  | Total
Net revenue from external customers |  |  |  |  |  |  |  |  |  |  |
Pari-mutuel: |  |  |  |  |  |  |  |  |  |  |
Live and simulcast racing | $ | 11.2 |  |  | $ | 80.1 |  |  | $ | 10.7 |  |  | $ | 102.0 |  |  | $ | — |  |  | $ | 102.0 |
Historical racing(a) | 236.4 |  |  | — |  |  | 9.7 |  |  | 246.1 |  |  | — |  |  | 246.1 |
Racing event-related services | 1.4 |  |  | — |  |  | 0.7 |  |  | 2.1 |  |  | — |  |  | 2.1 |
Gaming(a) | 3.3 |  |  | 3.9 |  |  | 213.7 |  |  | 220.9 |  |  | — |  |  | 220.9 |
Other(a) | 20.2 |  |  | 22.9 |  |  | 28.4 |  |  | 71.5 |  |  | — |  |  | 71.5 |
Total | $ | 272.5 |  |  | $ | 106.9 |  |  | $ | 263.2 |  |  | $ | 642.6 |  |  | $ | — |  |  | $ | 642.6 |
| Three Months Ended March 31, 2024
(in millions) | Live and Historical Racing |  | Wagering Services and Solutions |  | Gaming |  | Total Segments |  | All Other |  | Total
Net revenue from external customers |  |  |  |  |  |  |  |  |  |  |
Pari-mutuel: |  |  |  |  |  |  |  |  |  |  |
Live and simulcast racing | $ | 11.0 |  |  | $ | 79.8 |  |  | $ | 10.6 |  |  | $ | 101.4 |  |  | $ | — |  |  | $ | 101.4 |
Historical racing(a) | 212.1 |  |  | — |  |  | 8.8 |  |  | 220.9 |  |  | — |  |  | 220.9 |
Racing event-related services | 1.1 |  |  | — |  |  | 2.2 |  |  | 3.3 |  |  | — |  |  | 3.3 |
Gaming(a) | 3.1 |  |  | 5.7 |  |  | 193.1 |  |  | 201.9 |  |  | — |  |  | 201.9 |
Other(a) | 17.8 |  |  | 21.1 |  |  | 24.5 |  |  | 63.4 |  |  | — |  |  | 63.4 |
Total | $ | 245.1 |  |  | $ | 106.6 |  |  | $ | 239.2 |  |  | $ | 590.9 |  |  | $ | — |  |  | $ | 590.9 |
(a) Food and beverage, hotel, and other services furnished to customers for free as an inducement to wager or through the redemption of our customers' loyalty points are recorded at the estimated standalone selling prices in other revenue with a corresponding offset recorded as a reduction in historical racing pari-mutuel revenue for HRMs or gaming revenue for our casino properties. These amounts were $14.4 million for the three months ended March 31, 2025 and $13.4 million for the three months ended March 31, 2024. The tables below present net revenue from external customers, Adjusted EBITDA by segment and reconciles comprehensive income to Adjusted EBITDA: Net revenue by segment is comprised of the following:
| Three Months Ended March 31, |
(in millions) | 2025 |  | 2024 |
Live and Historical Racing | $ | 272.5 |  |  | $ | 245.1 |  |
Wagering Services and Solutions | 106.9 |  |  | 106.6 |  |
Gaming | 263.2 |  |  | 239.2 |  |
All Other | — |  |  | — |  |
Net Revenue | $ | 642.6 |  |  | $ | 590.9 |  |
Schedule of Segment Reporting Information | Adjusted EBITDA by segment is comprised of the following:
| Three Months Ended March 31, 2025
(in millions) | Live and Historical Racing |  | Wagering Services and Solutions |  | Gaming
Revenues | $ | 276.4 |  |  | $ | 115.8 |  |  | $ | 267.2 |
Pari-mutuel taxes and purses | (71.9) |  |  | (4.4) |  |  | (14.6) |
Gaming taxes | (1.5) |  |  | (0.4) |  |  | (72.4) |
Marketing and advertising | (13.8) |  |  | (1.4) |  |  | (8.2) |
Salaries and benefits | (32.7) |  |  | (8.1) |  |  | (44.3) |
Content expense | (1.4) |  |  | (43.7) |  |  | (1.8) |
Selling, general and administrative expense | (10.5) |  |  | (5.2) |  |  | (11.1) |
Maintenance, insurance and utilities | (10.4) |  |  | (0.9) |  |  | (9.5) |
Gaming equipment rental and technology costs | (11.8) |  |  | (0.7) |  |  | (4.2) |
Food and beverage costs | (3.6) |  |  | — |  |  | (4.2) |
Other operating expense(1) | (16.9) |  |  | (9.7) |  |  | (16.8) |
Equity in income of unconsolidated affiliates | — |  |  | — |  |  | 43.2 |
Other income | 0.1 |  |  | — |  |  | 0.2 |
Adjusted EBITDA | $ | 102.0 |  |  | $ | 41.3 |  |  | $ | 123.5 |
| Three Months Ended March 31, 2024
(in millions) | Live and Historical Racing |  | Wagering Services and Solutions |  | Gaming
Revenues | $ | 248.9 |  |  | $ | 114.1 |  |  | $ | 243.2 |
Pari-mutuel taxes and purses | (63.6) |  |  | (4.1) |  |  | (14.2) |
Gaming taxes | (1.4) |  |  | (0.8) |  |  | (66.3) |
Marketing and advertising | (9.3) |  |  | (1.2) |  |  | (7.8) |
Salaries and benefits | (26.8) |  |  | (7.9) |  |  | (38.0) |
Content expense | (1.3) |  |  | (44.0) |  |  | (1.8) |
Selling, general and administrative expense | (8.8) |  |  | (4.5) |  |  | (10.2) |
Maintenance, insurance and utilities | (10.3) |  |  | (1.0) |  |  | (9.6) |
Gaming equipment rental and technology costs | (10.1) |  |  | (1.0) |  |  | (3.3) |
Food and beverage costs | (3.1) |  |  | — |  |  | (3.8) |
Other operating expense(1) | (13.4) |  |  | (10.0) |  |  | (14.6) |
Equity in income of unconsolidated affiliates | — |  |  | — |  |  | 47.5 |
Other income | — |  |  | — |  |  | 1.7 |
Adjusted EBITDA | $ | 100.8 |  |  | $ | 39.6 |  |  | $ | 122.8 |
(1) Other operating expense primarily includes supplies, regulatory licenses and fees, property taxes, and third-party service fees and costs.
| Three Months Ended March 31, |
(in millions) | 2025 |  | 2024 |
Reconciliation of Comprehensive Income to Adjusted EBITDA: |  |  |  |
Net income and comprehensive income attributable to Churchill Downs Incorporated | $ | 76.7 |  |  | $ | 80.4 |  |
Net income attributable to noncontrolling interest | 0.5 |  |  | — |  |
Net income | 77.2 |  |  | 80.4 |  |
Adjustments |  |  |  |
Depreciation and amortization | 59.2 |  |  | 46.9 |  |
Interest expense | 72.3 |  |  | 70.4 |  |
Income tax provision | 18.7 |  |  | 21.4 |  |
Stock-based compensation expense | 3.6 |  |  | 7.2 |  |
Pre-opening expense | 4.2 |  |  | 8.3 |  |
Other expenses, net | (0.4) |  |  | 0.2 |  |
Transaction expense, net | 0.4 |  |  | 4.1 |  |
Other income, expense: |  |  |  |
Interest, depreciation and amortization expense related to equity investments | 9.9 |  |  | 10.3 |  |
Other charges and recoveries, net | — |  |  | (6.7) |  |
Total adjustments | 167.9 |  |  | 162.1 |  |
Adjusted EBITDA | $ | 245.1 |  |  | $ | 242.5 |  |
Adjusted EBITDA by segment: |  |  |  |
Live and Historical Racing | $ | 102.0 |  |  | $ | 100.8 |  |
Wagering Services and Solutions | 41.3 |  |  | 39.6 |  |
Gaming | 123.5 |  |  | 122.8 |  |
Total segment Adjusted EBITDA | 266.8 |  |  | 263.2 |  |
All Other | (21.7) |  |  | (20.7) |  |
Total Adjusted EBITDA | $ | 245.1 |  |  | $ | 242.5 |  |
Schedule of Total Assets and Capital Expenditures by Operating Segment | The table below presents total asset information for each of our segments:
(in millions) | March 31, 2025 |  | December 31, 2024
Total assets: |  |  |
Live and Historical Racing | $ | 4,192.0 |  |  | $ | 4,143.3 |
Wagering Services and Solutions | 479.7 |  |  | 460.6 |
Gaming | 1,945.2 |  |  | 1,953.7 |
Total segment assets | 6,616.9 |  |  | 6,557.6 |
All Other | 730.2 |  |  | 718.3 |
Total assets | $ | 7,347.1 |  |  | $ | 7,275.9 |
The table below presents total capital expenditures for each of our segments:
| Three Months Ended March 31,
(in millions) | 2025 |  | 2024
Capital expenditures: |  |  |
Live and Historical Racing | $ | 67.6 |  |  | $ | 84.8 |
Wagering Services and Solutions | 6.6 |  |  | 3.8 |
Gaming | 4.8 |  |  | 61.3 |
Total segment capital expenditures | 79.0 |  |  | 149.9 |
All Other | 1.1 |  |  | 5.1 |
Total capital expenditures | $ | 80.1 |  |  | $ | 155.0 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of entity-wide revenues from external customers for each product or service or each group of similar products or services if the information is not provided as part of the reportable operating segment information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 + Details
Name: | us-gaap_ScheduleOfEntityWideInformationRevenueFromExternalCustomersByProductsAndServicesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration