XML 72 R62.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Segment Reporting Information [Line Items]                
Net income attributable to Churchill Downs Incorporated $ 38.1 $ 216.9 $ 76.7 $ 65.4 $ 209.3 $ 80.4 $ 331.7 $ 355.1
Net income attributable to noncontrolling interests 1.1     0.8     2.3 1.7
Net income 39.2     66.2     334.0 356.8
Depreciation and amortization 56.5     49.6     173.5 145.7
Interest expense 75.6     73.1     222.1 217.0
Income tax provision 22.0     19.9     115.1 125.4
Stock-based compensation expense 7.4     7.1     18.2 23.2
Pre-opening expense 2.4     7.8     9.0 23.6
Other expenses, net 2.9     1.0     7.7 1.3
Asset impairments, net 45.1     3.9     47.5 3.9
Transaction expense, net 1.9     (4.0)     3.4 0.7
Interest, depreciation and amortization expense related to equity investments 9.4     10.6     28.9 31.4
Other charges and recoveries, net (0.1)     0.1     (1.1) (6.7)
Total adjustments 223.1     169.1     624.3 565.8
Adjusted EBITDA 262.3     235.3     958.3 922.6
Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 285.7     258.8     1,024.3 988.1
All Other                
Segment Reporting Information [Line Items]                
Adjusted EBITDA (23.4)     (23.5)     (66.0) (65.5)
Rivers Des Plaines                
Segment Reporting Information [Line Items]                
Rivers Des Plaines' legal reserves and transaction costs 0.0     0.0     0.0 0.3
Live and Historical Racing | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 116.4     93.0     514.9 473.0
Wagering Services and Solutions | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 46.0     42.5     135.3 128.3
Gaming | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA $ 123.3     $ 123.3     $ 374.1 $ 386.8