XML 86 R61.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Segment Reporting Information [Line Items]            
Net income attributable to Churchill Downs Incorporated $ 216.9 $ 76.7 $ 209.3 $ 80.4 $ 293.6 $ 289.7
Net income attributable to noncontrolling interest 0.7   0.9   1.2 0.9
Net income 217.6   210.2   294.8 290.6
Depreciation and amortization 57.8   49.2   117.0 96.1
Interest expense 74.2   73.5   146.5 143.9
Income tax provision 74.4   84.1   93.1 105.5
Stock-based compensation expense 7.2   8.9   10.8 16.1
Pre-opening expense 2.4   7.5   6.6 15.8
Other expenses, net 5.2   0.1   4.8 0.3
Asset impairments 2.4   0.0   2.4 0.0
Transaction expense, net 1.1   0.6   1.5 4.7
Interest, depreciation and amortization expense related to equity investments 9.6   10.5   19.5 20.8
Other charges and recoveries, net (1.0)   (0.1)   (1.0) (6.8)
Total adjustments 233.3   234.6   401.2 396.7
Adjusted EBITDA 450.9   444.8   696.0 687.3
Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 471.8   466.1   738.6 729.3
All Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA (20.9)   (21.3)   (42.6) (42.0)
Live and Historical Racing | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 296.5   279.2   398.5 380.0
Wagering Services and Solutions | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 48.0   46.2   89.3 85.8
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 127.3   140.7   250.8 263.5
Rivers Des Plaines            
Segment Reporting Information [Line Items]            
Rivers Des Plaines' legal reserves and transaction costs $ 0.0   $ 0.3   $ 0.0 $ 0.3