XML 140 R108.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 30, 2024
Mar. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]          
Net income attributable to Churchill Downs Incorporated     $ 426.8 $ 417.3 $ 439.4
Net income attributable to noncontrolling interest     2.3 0.0 0.0
Net income     429.1 417.3 439.4
Depreciation and amortization     199.1 169.0 113.7
Interest expense     289.8 268.4 147.3
Income tax provision (benefit)     144.1 144.5 169.4
Stock-based compensation expense     36.1 32.9 31.8
Legal reserves     0.0 (1.2) 3.8
Pre-opening expenses     29.6 18.6 13.2
Arlington exit costs     0.0 9.4 5.7
Other expense, net     4.2 7.0 1.7
Transaction (benefit) expense, net     (12.1) 4.8 42.1
Asset impairments     3.9 24.6 38.3
Interest, depreciation and amortization expense related to equity investments     42.0 40.2 42.8
Changes in fair value of Rivers Des Plaines' interest rate swaps     0.0 0.0 (12.6)
Other charges and recoveries, net     (6.9) 2.4 1.0
Gain on sale of assets     0.0 (114.0) (274.6)
Total adjustments to EBITDA     730.1 606.6 324.2
Adjusted EBITDA     1,159.2 1,023.9 763.6
Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     1,247.1 1,096.1 823.5
All Other          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     (87.9) (72.2) (59.9)
Live and Historical          
Segment Reporting Information [Line Items]          
Asset impairments $ 3.9        
Live and Historical | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     574.6 475.4 287.5
Wagering Services and Solutions          
Segment Reporting Information [Line Items]          
Asset impairments   $ 4.9      
Wagering Services and Solutions | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     165.6 132.1 114.1
Gaming | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     506.9 488.6 421.9
Rivers Des Plaines          
Segment Reporting Information [Line Items]          
Rivers Des Plaines' legal reserves and transactions costs     $ 0.3 $ 0.0 $ 0.6