XML 84 R62.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting Information [Line Items]                
Net income attributable to Churchill Downs Incorporated $ 65.4 $ 209.3 $ 80.4 $ 61.0 $ 143.0 $ 155.7 $ 355.1 $ 359.7
Net income attributable to noncontrolling interest 0.8     0.0     1.7 0.0
Net income and comprehensive income 66.2     61.0     356.8 359.7
Depreciation and amortization 49.6     42.1     145.7 121.8
Interest expense 73.1     67.9     217.0 197.8
Income tax provision 19.9     20.8     125.4 130.2
EBITDA 208.8     191.8     844.9 809.5
Stock-based compensation expense 7.1     8.1     23.2 24.8
Pre-opening expense 7.8     5.0     23.6 11.4
Arlington exit costs 0.0     0.1     0.0 9.4
Other expenses, net 1.0     0.7     1.3 7.6
Asset impairments 3.9     0.0     3.9 24.5
Transaction expense, net (4.0)     1.5     0.7 1.8
Interest, depreciation and amortization expense related to equity investments 10.6     10.1     31.4 29.8
Other charges and recoveries, net 0.1     0.9     (6.7) 0.0
Gain on sale of Arlington 0.0     0.0     0.0 (114.0)
Total adjustments to EBITDA 26.5     26.4     77.7 (4.7)
Adjusted EBITDA 235.3     218.2     922.6 804.8
Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 258.8     237.1     988.1 858.9
All Other                
Segment Reporting Information [Line Items]                
Adjusted EBITDA (23.5)     (18.9)     (65.5) (54.1)
Live and Historical Racing | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 93.0     80.9     473.0 386.5
TwinSpires | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 42.5     33.9     128.3 97.2
Gaming | Operating Segments                
Segment Reporting Information [Line Items]                
Adjusted EBITDA 123.3     122.3     386.8 375.2
Rivers Des Plaines                
Segment Reporting Information [Line Items]                
Rivers Des Plaines' legal reserves and transaction costs $ 0.0     $ 0.0     $ 0.3 $ 0.0