Connect with us

Nasdaq:CHDN

Churchill Downs Incorporated Reports 2024 Second Quarter Results

Published

on

churchill-downs-incorporated-reports-2024-second-quarter-results

LOUISVILLE, Ky., July 24, 2024 (GLOBE NEWSWIRE) — Churchill Downs Incorporated (Nasdaq: CHDN) (the “Company”, “CDI”, “we”) today reported business results for the second quarter ended June 30, 2024.

Company Highlights

  • All-time record net revenue of $890.7 million compared to $768.5 million in second quarter 2023
  • Net income attributable to CDI of $209.3 million compared to $143.0 million in second quarter 2023
  • All-time record Adjusted EBITDA of $444.8 million compared to $363.7 million in second quarter 2023
  • Delivered record second quarter revenue and Adjusted EBITDA across all of our reporting segments
    • Live and Historical revenue up 20% and Adjusted EBITDA up 25% compared to the second quarter of 2023
    • TwinSpires revenue up 15% and Adjusted EBITDA up 36% compared to the second quarter of 2023
    • Gaming revenue up 11% and Adjusted EBITDA up 14% compared to the second quarter of 2023
  • Churchill Downs Racetrack ran the 150th Kentucky Derby with all-time record all-sources handle for the Kentucky Derby Race, Kentucky Derby Day Program, and Kentucky Derby Week Races, and with all-time record Derby Week contribution to Adjusted EBITDA
    • We signed a new seven-year agreement with NBC to continue hosting the Kentucky Derby Week on NBC and Peacock for 2026 through 2032
  • We opened the Terre Haute Casino Resort in Terre Haute, Indiana on April 5, 2024 and the hotel on May 15, 2024
  • On July 3, 2024, we successfully amended our revolving credit facility and Term Loan A facility to, among other things, extend the maturity dates from 2027 to 2029
  • We ended the second quarter of 2024 with net bank leverage of 4.0x
CONSOLIDATED RESULTS
 
   
  Second Quarter
 
(in millions, except per share data) 2024   2023  
             
Net revenue $ 890.7   $ 768.5  
Net income attributable to CDI $ 209.3   $ 143.0  
Diluted EPS attributable to CDI $ 2.79   $ 1.86  
Adjusted EBITDA(a) $ 444.8   $ 363.7  
             
(a)     This is a non-GAAP measure. See explanation of non-GAAP measures below.  
   

SEGMENT RESULTS
 

The summaries below present revenue from external customers and intercompany revenue from each of our reportable segments.

Live and Historical Racing

  Second Quarter  
(in millions) 2024   2023  
             
Revenue $ 490.2   $ 408.0  
Adjusted EBITDA   279.2     223.5  
   

Revenue for the second quarter of 2024 increased $82.2 million due to a $53.8 million increase at Churchill Downs Racetrack, which includes a $37.6 million increase due to a record-breaking Derby Week; a $17.4 million increase attributable to growth at our Virginia properties and the opening of the Rosie’s Emporia property in September 2023; a $10.3 million increase attributable to growth at our Kentucky HRM properties; and a $0.7 million increase at our other Live and Historical Racing properties.

Adjusted EBITDA for the second quarter of 2024 increased $55.7 million due to a $38.1 million increase at Churchill Downs Racetrack, which includes a $32.2 million increase due to a record-breaking Derby Week; a $16.1 million increase attributable to growth at our Virginia properties, which includes $5.6 million related to Exacta savings; and a $1.5 million increase from growth at our other HRM properties.

TwinSpires

  Second Quarter
 
(in millions) 2024   2023  
             
Revenue $ 159.9   $ 139.1  
Adjusted EBITDA   46.2     33.9  
   

Revenue for the second quarter of 2024 increased $20.8 million due to a $14.7 million increase attributable to Exacta, a $4.3 million net increase in Horse Racing revenue primarily due to increased affiliate wagering handle partially offset by a decline in TwinSpires retail horse racing handle due to shifts in race days at other tracks and market access, and a $1.8 million increase attributable to our online sports betting market access agreements and our retail sports betting business.

Adjusted EBITDA for the second quarter of 2024 increased $12.3 million due to a $10.1 million increase attributable to Exacta, a $1.9 million increase attributable to our online sports betting market access agreements and our retail sports betting business, and a $0.3 million increase in Horse Racing from increased revenue that was mostly offset by higher content and related expenses.

Gaming

  Second Quarter
 
(in millions) 2024   2023  
             
Revenue $ 274.4   $ 247.9  
Adjusted EBITDA   140.7     123.4  
   

Revenue for the second quarter of 2024 increased $26.5 million due to a $33.9 million increase attributable to the opening of the Terre Haute Casino Resort in April 2024 and a $1.9 million increase in New York, partially offset by a $5.4 million decrease in Pennsylvania primarily due to our decision not to renew the management agreement at Lady Luck at the end of June 2023, a $2.7 million decrease in Maine primarily due to inclement weather in April 2024, and a $1.2 million net decrease at our other Gaming properties.

Adjusted EBITDA for the second quarter of 2024 increased $17.3 million due to a $19.9 million increase attributable to the opening of the Terre Haute Casino Resort in April 2024 and a $3.5 million increase in New York primarily due to union-related payments in 2023 that did not recur. The increase was partially offset by a $2.2 million decrease in Maine primarily due to inclement weather in April 2024, a $0.9 million decrease in Pennsylvania primarily due to our decision not to renew the management agreement at Lady Luck at the end of June 2023, and a $3.0 million net decrease at our other Gaming properties primarily driven by Louisiana, Maryland, and Mississippi.

All Other

  Second Quarter
 
(in millions) 2024   2023  
                 
Revenue $ 1.9     $ 0.2    
Adjusted EBITDA   (21.3 )     (17.1 )  
   

Revenue for the second quarter of 2024 reflects intercompany revenue related to the captive insurance company that was established in April 2024. All captive revenue is eliminated in consolidation.

Adjusted EBITDA for the second quarter of 2024 decreased $4.2 million driven primarily by increased corporate compensation related expenses and other corporate administrative expenses.

CAPITAL MANAGEMENT
 

Share Repurchase Program

The Company repurchased 93,874 shares of its common stock at a total cost of approximately $13.0 million based on trade date under its share repurchase program in the second quarter of 2024. We had approximately $179.9 million of repurchase authority remaining under this program on June 30, 2024.

Revolving Credit Facility and Term Loan A Facility Amendment

The Company successfully closed an amendment of its senior secured credit agreement to extend the maturity date of its revolving credit facility and Term Loan A facility from 2027 to 2029 and to make certain other changes to its existing credit agreement.

NET INCOME ATTRIBUTABLE TO CDI
 

The Company’s second quarter 2024 net income attributable to CDI was $209.3 million compared to $143.0 million in the prior year quarter.

The following impacted the comparability of the Company’s second quarter 2024 net income to the prior year quarter:

  • an $18.5 million decrease in after-tax non-cash impairment costs; and
  • a $5.8 million after-tax decrease in transaction, pre-open, and other expenses primarily related to Arlington exit costs in 2023.

This was partially offset by:

  • a $1.0 million increase of other items.

Excluding the items above, second quarter 2024 net income increased $43.0 million primarily due to the following:

  • a $49.1 million after-tax increase primarily driven by the results of our operations,
  • partially offset by a $6.1 million after-tax increase in interest expense associated with higher outstanding debt balances and higher interest rates.

Conference Call

A conference call regarding this news release is scheduled for Thursday, July 25, 2024 at 9 a.m. ET. Investors and other interested parties may listen to the teleconference by accessing the online, real-time webcast and broadcast of the call at http://ir.churchilldownsincorporated.com/events.cfm, or by registering in advance via teleconference here. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are encouraged to dial-in 15 minutes prior to the start time. An online replay will be available by noon ET on Thursday, July 25, 2024. A copy of the Company’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at www.churchilldownsincorporated.com.

Use of Non-GAAP Measures

In addition to the results provided in accordance with GAAP, the Company also uses non-GAAP measures, including adjusted net income, adjusted diluted EPS, EBITDA (earnings before interest, taxes, depreciation and amortization), and Adjusted EBITDA.

The Company uses non-GAAP measures as a key performance measure of the results of operations for purposes of evaluating performance internally. These measures facilitate comparison of operating performance between periods and help investors to better understand the operating results of the Company by excluding certain items that may not be indicative of the Company’s core business or operating results. The Company believes the use of these measures enables management and investors to evaluate and compare, from period to period, the Company’s operating performance in a meaningful and consistent manner. The non-GAAP measures are a supplemental measure of our performance that is not required by, or presented in accordance with, GAAP, and should not be considered as an alternative to, or more meaningful than, net income or diluted EPS (as determined in accordance with GAAP) as a measure of our operating results.

We use Adjusted EBITDA to evaluate segment performance, develop strategy, and allocate resources. We utilize the Adjusted EBITDA metric to provide a more accurate measure of our core operating results and enable management and investors to evaluate and compare from period to period our operating performance in a meaningful and consistent manner. Adjusted EBITDA should not be considered as an alternative to operating income as an indicator of performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure provided in accordance with GAAP. Our calculation of Adjusted EBITDA may be different from the calculation used by other companies and, therefore, comparability may be limited.

Adjusted net income and adjusted diluted EPS exclude discontinued operations net income or loss; net income or loss attributable to noncontrolling interest; changes in fair value for interest rate swaps related to Rivers Des Plaines; Rivers Des Plaines’ legal reserves and transaction costs; transaction expense, which includes acquisition and disposition related charges, as well as legal, accounting, and other deal-related expense; pre-opening expense; and certain other gains, charges, recoveries, and expenses.

Adjusted EBITDA includes our portion of EBITDA from our equity investments and the portion of EBITDA attributable to noncontrolling interest.

Adjusted EBITDA excludes:

  • Transaction expense, net which includes:
    • Acquisition, disposition, and property sale related charges;
    • Other transaction expense, including legal, accounting, and other deal-related expense;
  • Stock-based compensation expense;
  • Asset impairments;
  • Gain on property sales;
  • Legal reserves;
  • Pre-opening expense; and
  • Other charges, recoveries, and expenses.

As of December 31, 2021, our property in Arlington Heights, Illinois (“Arlington”) ceased racing and simulcast operations and the property was sold on February 15, 2023 to the Chicago Bears. Arlington’s results and exit costs in 2023 are treated as an adjustment to EBITDA and are included in other expenses, net in the Reconciliation of Comprehensive Income to Adjusted EBITDA.

On June 26, 2023, the Company’s management agreement for Lady Luck in Farmington, Pennsylvania expired and was not renewed. The Company completed the sale of substantially all its assets at Lady Luck for an immaterial amount.

For segment reporting, Adjusted EBITDA includes intercompany revenue and expense totals that are eliminated in the Consolidated Statements of Comprehensive Income. See the Reconciliation of Comprehensive Income to Adjusted EBITDA included herewith for additional information.

About Churchill Downs Incorporated

Churchill Downs Incorporated (“CDI”) (Nasdaq: CHDN) has been creating extraordinary entertainment experiences for over 150 years, beginning with the company’s most iconic and enduring asset, the Kentucky Derby. Headquartered in Louisville, Kentucky, CDI has expanded through the development of live and historical racing entertainment venues, the growth of the TwinSpires horse racing online wagering business and the operation and development of regional casino gaming properties. https://www.churchilldownsincorporated.com/

This news release contains various “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are typically identified by the use of terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “predict,” “project,” “seek,” “should,” “will,” “scheduled,” and similar words or similar expressions (or negative versions of such words or expressions), although some forward-looking statements are expressed differently.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Important factors, that could cause actual results to differ materially from expectations include the following: the occurrence of extraordinary events, such as terrorist attacks, public health threats, civil unrest, and inclement weather, including as a result of climate change; the effect of economic conditions on our consumers’ confidence and discretionary spending or our access to credit, including the impact of inflation; additional or increased taxes and fees; the impact of any pandemics, epidemics, or outbreaks of infectious diseases, including possible new variants of COVID-19, and related economic matters on our results of operations, financial conditions and prospects; lack of confidence in the integrity of our core businesses or any deterioration in our reputation; loss of key or highly skilled personnel, as well as general disruptions in the general labor market; the impact of significant competition, and the expectation that competition levels will increase; changes in consumer preferences, attendance, wagering, and sponsorships; risks associated with equity investments, strategic alliances and other third-party agreements; inability to respond to rapid technological changes in a timely manner; concentration and evolution of slot machine and historical racing machine (HRM) manufacturing and other technology conditions that could impose additional costs; failure to enter into or maintain agreements with industry constituents, including horsemen and other racetracks; inability to successfully focus on market access and retail operations for our TwinSpires sports betting business and effectively compete; online security risk, including cyber-security breaches, or loss or misuse of our stored information as a result of a breach including customers’ personal information could lead to government enforcement actions or other litigation; reliance on our technology services and catastrophic events and system failures disrupting our operations; inability to identify, complete, or fully realize the benefits of our proposed acquisitions, divestitures, development of new venues or the expansion of existing facilities on time, on budget, or as planned; difficulty in integrating recent or future acquisitions into our operations; cost overruns and other uncertainties associated with the development of new venues and the expansion of existing facilities; general risks related to real estate ownership and significant expenditures, including risks related to environmental liabilities; personal injury litigation related to injuries occurring at our racetracks; compliance with the Foreign Corrupt Practices Act or other similar laws and regulations, or applicable anti-money laundering regulations; payment-related risks, such as risk associated with fraudulent credit card or debit card use; work stoppages and labor problems; risks related to pending or future legal proceedings and other actions; highly regulated operations and changes in the regulatory environment could adversely affect our business; restrictions in our debt facilities limiting our flexibility to operate our business; failure to comply with the financial ratios and other covenants in our debt facilities and other indebtedness; increases to interest rates (due to inflation or otherwise), disruption in the credit markets or changes to our credit ratings may adversely affect our business; increase in our insurance costs, or inability to obtain similar insurance coverage in the future, and any inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events; and other factors described under the heading “Risk Factors” in our most recent Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission.

We do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
 
   
  Three Months Ended
June 30,
  Six Months Ended
June 30,

 
(in millions, except per common share data) 2024   2023   2024   2023  
Net revenue:                                
Live and Historical Racing $ 464.7     $ 385.0     $ 709.8     $ 599.4    
TwinSpires   151.7       137.4       258.3       232.2    
Gaming   274.2       245.9       513.4       495.9    
All Other   0.1       0.2       0.1       0.5    
Total net revenue   890.7       768.5       1,481.6       1,328.0    
Operating expense:                                
Live and Historical Racing   221.4       204.2       378.6       347.5    
TwinSpires   89.3       80.7       157.2       146.4    
Gaming   188.4       179.2       366.9       352.7    
All Other   3.6       5.7       5.7       10.7    
Selling, general and administrative expense   57.4       48.1       112.2       100.4    
Asset impairments         24.5             24.5    
Transaction expense, net   0.6       0.5       4.7       0.3    
Total operating expense   560.7       542.9       1,025.3       982.5    
Operating income   330.0       225.6       456.3       345.5    
Other (expense) income:                                
Interest expense, net   (73.5 )     (65.2 )     (143.9 )     (129.9 )  
Equity in income of unconsolidated affiliates   37.7       38.8       75.5       77.1    
Gain on sale of Arlington                     114.0    
Miscellaneous, net   0.1             8.2       1.4    
Total other (expense) income   (35.7 )     (26.4 )     (60.2 )     62.6    
Income from operations before provision for income taxes   294.3       199.2       396.1       408.1    
Income tax provision   (84.1 )     (56.2 )     (105.5 )     (109.4 )  
Net income   210.2       143.0       290.6       298.7    
Net income attributable to noncontrolling interest   0.9             0.9          
Net income attributable to Churchill Downs Incorporated $ 209.3     $ 143.0     $ 289.7     $ 298.7    
                                 
Net income attributable to Churchill Downs Incorporated per
common share data:
                               
Basic net income $ 2.82     $ 1.90     $ 3.90     $ 3.97    
Diluted net income $ 2.79     $ 1.86     $ 3.87     $ 3.90    
Weighted average shares outstanding:                                
Basic   73.9       75.3       74.0       75.3    
Diluted   74.6       76.9       74.6       76.5    
   

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
   
(in millions) June 30, 2024   December 31, 2023
 
ASSETS                
Current assets:                
Cash and cash equivalents $ 140.3     $ 144.5    
Restricted cash   90.6       77.3    
Accounts receivable, net   136.1       106.9    
Income taxes receivable         12.6    
Other current assets   69.0       59.5    
     Total current assets   436.0       400.8    
Property and equipment, net   2,752.4       2,561.2    
Investment in and advances to unconsolidated affiliates   648.8       655.9    
Goodwill   900.2       899.9    
Other intangible assets, net   2,414.4       2,418.4    
Other assets   18.3       19.3    
     Total assets $ 7,170.1     $ 6,955.5    
LIABILITIES AND SHAREHOLDERS’ EQUITY                
Current liabilities:                
Accounts payable $ 215.0     $ 158.5    
Accrued expenses and other current liabilities   419.1       426.8    
Income taxes payable   41.3          
Current deferred revenue   19.2       73.2    
Current maturities of long-term debt   68.0       68.0    
Dividends payable   0.6       29.3    
     Total current liabilities   763.2       755.8    
Long-term debt, net of current maturities and loan origination fees   1,717.6       1,697.1    
Notes payable, net of debt issuance costs   3,073.7       3,071.2    
Non-current deferred revenue   20.1       11.8    
Deferred income taxes   407.9       388.2    
Other liabilities   140.6       137.8    
     Total liabilities   6,123.1       6,061.9    
Commitments and contingencies                
Redeemable noncontrolling interest   16.1          
Shareholders’ equity:                
Preferred stock            
Common stock            
Retained earnings   1,031.9       894.5    
Accumulated other comprehensive loss   (1.0 )     (0.9 )  
     Total Churchill Downs Incorporated shareholders’ equity   1,030.9       893.6    
          Total liabilities and shareholders’ equity $ 7,170.1     $ 6,955.5    
   

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
 
   
  Six Months Ended June 30,
 
(in millions) 2024   2023  
Cash flows from operating activities:                
Net income $ 290.6     $ 298.7    
Adjustments to reconcile net income to net cash provided by operating
activities:
               
Depreciation and amortization   96.1       79.7    
Distributions from unconsolidated affiliates   81.7       91.7    
Equity in income of unconsolidated affiliates   (75.5 )     (77.1 )  
Stock-based compensation   16.1       16.7    
Deferred income taxes   19.7       32.4    
Asset impairments         24.5    
Amortization of operating lease assets   2.7       3.5    
Gain on sale of Arlington         (114.0 )  
Other   4.8       3.6    
Changes in operating assets and liabilities:                
 Income taxes   52.9       41.6    
 Deferred revenue   (45.7 )     (15.5 )  
 Other assets and liabilities   28.3       16.8    
      Net cash provided by operating activities   471.7       402.6    
Cash flows from investing activities:                
Capital maintenance expenditures   (34.8 )     (30.2 )  
Capital project expenditures   (257.2 )     (282.2 )  
Proceeds from sale of Arlington         195.7    
Other   1.9       (2.3 )  
     Net cash used in investing activities   (290.1 )     (119.0 )  
Cash flows from financing activities:                
Proceeds from borrowings under long-term debt obligations   617.4       1,223.3    
Repayments of borrowings under long-term debt obligations   (598.3 )     (1,201.4 )  
Payment of dividends   (28.8 )     (26.7 )  
Repurchase of common stock   (154.7 )     (0.5 )  
Taxes paid related to net share settlement of stock awards   (10.5 )     (13.2 )  
Debt issuance costs         (12.2 )  
Change in bank overdraft   2.6       (16.2 )  
Other   (1.2 )     (0.8 )  
      Net cash used in financing activities   (173.5 )     (47.7 )  
Cash flows from discontinued operations:                
Operating activities of discontinued operations   1.0       0.5    
Net increase in cash, cash equivalents and restricted cash   9.1       236.4    
Cash, cash equivalents and restricted cash, beginning of period   221.8       204.7    
Cash, cash equivalents and restricted cash, end of period $ 230.9     $ 441.1    
   

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
   
  Three Months Ended June 30,   Six Months Ended June 30,
 
(in millions, except per common share data) 2024   2023   2024   2023  
GAAP net income attributable to CDI $ 209.3     $ 143.0     $ 289.7     $ 298.7    
                                 
Adjustments, continuing operations:                                
Changes in fair value of interest rate swaps
related to Rivers Des Plaines
                       
Legal reserves and transaction costs related to
Rivers Des Plaines
  0.3             0.3          
Other charges and recoveries, net   (0.1 )     (1.2 )     (6.8 )     (0.9 )  
Transaction, pre-opening, and other expense   8.2       16.2       20.8       22.9    
Legal reserves                        
Asset impairments         24.5             24.5    
Gain on Dispositions                     (114.0 )  
Income tax impact on net income adjustments (a)   (2.3 )     (10.1 )     (4.0 )     15.7    
Total adjustments   6.1       29.4       10.3       (51.8 )  
                                 
Adjusted net income attributable to CDI $ 215.4     $ 172.4     $ 300.0     $ 246.9    
                                 
Adjusted diluted EPS $ 2.89     $ 2.24     $ 4.02     $ 3.23    
                                 
Weighted average shares outstanding – Diluted   74.6       76.9       74.6       76.5    
                                     
  (a) The income tax impact for each adjustment is derived by applying the effective tax rate, including current and deferred income tax expense, based upon the jurisdiction and the nature of the adjustment.  
                                     

  Three Months Ended June 30,   Six Months Ended June 30,
 
(in millions) 2024   2023   2024   2023  
Total Handle                        
TwinSpires Horse Racing(a) $ 653.4   $ 635.1   $ 1,073.0   $ 1,045.7  
   
(a)  Total handle generated by Velocity is not included in total handle from TwinSpires Horse Racing.  
   

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
   
  Three Months Ended June 30,   Six Months Ended June 30,
 
(in millions) 2024   2023   2024   2023  
Net revenue from external customers:                                
Live and Historical Racing:                                
Churchill Downs Racetrack $ 228.0     $ 178.3     $ 231.1     $ 180.7    
Louisville   53.1       45.3       106.8       89.3    
Northern Kentucky   22.0       17.3       50.5       43.6    
Southwestern Kentucky   40.2       37.6       78.8       74.1    
Western Kentucky   6.1       9.4       12.9       14.2    
Virginia   111.9       94.6       223.1       192.3    
New Hampshire   3.4       2.5       6.6       5.2    
 Total Live and Historical Racing $ 464.7     $ 385.0     $ 709.8     $ 599.4    
                                 
TwinSpires: $ 151.7     $ 137.4      $ 258.3      $ 232.2    
                                 
Gaming:                                
Florida $ 26.5     $ 26.0     $ 52.6     $ 52.1    
Iowa   23.5       24.0       46.9       48.5    
Indiana   33.9             33.9          
Louisiana   37.1       33.8       81.4       77.9    
Maine   26.8       29.5       53.6       57.2    
Maryland   26.2       27.6       47.8       50.9    
Mississippi   24.5       25.8       50.5       53.3    
New York   46.5       44.6       91.5       89.1    
Pennsylvania   29.2       34.6       55.2       66.9    
 Total Gaming $ 274.2     $ 245.9     $ 513.4     $ 495.9    
All Other   0.1       0.2       0.1       0.5    
 Net revenue from external customers $ 890.7     $ 768.5     $ 1,481.6     $ 1,328.0    
                                 
Intercompany net revenues:                                
Live and Historical Racing $ 25.5     $ 23.0     $ 29.3     $ 24.4    
TwinSpires   8.2       1.7       15.7       3.3    
Gaming   0.2       2.0       4.2       3.6    
All Other   1.8             1.8          
Eliminations   (35.7 )     (26.7 )     (51.0 )     (31.3 )  
Intercompany net revenue $     $     $     $    
   

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
   
  Three Months Ended June 30, 2024
 
(in millions) Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Total
 
Net revenue from external
customers
                                   
Pari-mutuel:                                    
Live and simulcast racing $ 50.4   $ 115.4   $ 4.5   $ 170.3   $   $ 170.3  
Historical racing(a)   212.1         9.3     221.4         221.4  
Racing event-related services   176.0         1.4     177.4         177.4  
Gaming(a)   3.3     4.3     228.1     235.7         235.7  
Other(a)   22.9     32.0     30.9     85.8     0.1     85.9  
Total $ 464.7   $ 151.7   $ 274.2   $ 890.6   $ 0.1   $ 890.7  
   

   Three Months Ended June 30, 2023  
(in millions)  Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Total
 
Net revenue from external
customers
                                   
Pari-mutuel:                                    
Live and simulcast racing $ 40.2   $ 117.5   $ 3.2   $ 160.9   $   $ 160.9  
Historical racing(a)   184.1         7.0     191.1         191.1  
Racing event-related services   136.7         1.5     138.2         138.2  
Gaming(a)   2.5     1.2     206.9     210.6         210.6  
Other(a)   21.5     18.7     27.3     67.5     0.2     67.7  
Total $ 385.0   $ 137.4   $ 245.9   $ 768.3   $ 0.2   $ 768.5  
       
(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 $14.2 million for the three months ended June 30, 2024 and $12.3 million for the three months ended June 30, 2023.  
   

  Six Months Ended June 30, 2024
 
(in millions) Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Total
 
Net revenue from external
customers
                                   
Pari-mutuel:                                    
Live and simulcast racing $ 61.4   $ 195.2   $ 15.1   $ 271.7   $   $ 271.7  
Historical racing(a)   424.2         18.1     442.3         442.3  
Racing event-related services   177.1         3.6     180.7         180.7  
Gaming(a)   6.4     10.0     421.2     437.6         437.6  
Other(a)   40.7     53.1     55.4     149.2     0.1     149.3  
Total $ 709.8   $ 258.3   $ 513.4   $ 1,481.5   $ 0.1   $ 1,481.6  
   

  Six Months Ended June 30, 2023
 
(in millions) Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Total
 
Net revenue from external
customers

                                   
Pari-mutuel:                                    
Live and simulcast racing $ 51.2   $ 196.9   $ 14.8   $ 262.9   $   $ 262.9  
Historical racing(a)   369.4         13.0     382.4         382.4  
Racing event-related services   137.7         3.4     141.1         141.1  
Gaming(a)   5.1     5.6     412.4     423.1         423.1  
Other(a)   36.0     29.7     52.3     118.0     0.5     118.5  
Total $ 599.4   $ 232.2   $ 495.9   $ 1,327.5   $ 0.5   $ 1,328.0  
       
(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 $27.6 million for the six months ended June 30, 2024 and $24.5 million for the six months ended June 30, 2023.  
       

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
   
Adjusted EBITDA by segment is comprised of the following:  
   
  Three Months Ended June 30, 2024
 
(in millions) Live and
Historical Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Eliminations   Total
 
Revenues $ 490.2     $ 159.9     $ 274.4     $ 924.5     $ 1.9     $ (35.7 )   $ 890.7    
                                                         
Gaming taxes and
purses
  (100.0 )     (7.3 )     (83.5 )     (190.8 )                 (190.8 )  
Marketing and
advertising
  (12.5 )     (4.9 )     (9.2 )     (26.6 )     (0.1 )           (26.7 )  
Salaries and benefits   (36.5 )     (8.0 )     (40.3 )     (84.8 )                 (84.8 )  
Content expense   (2.1 )     (73.3 )     (2.6 )     (78.0 )           27.1       (50.9 )  
Selling, general and
administrative expense
  (8.5 )     (4.3 )     (11.8 )     (24.6 )     (21.0 )     0.3       (45.3 )  
Maintenance, insurance
and utilities
  (11.5 )     (1.0 )     (11.1 )     (23.6 )     (0.5 )     1.8       (22.3 )  
Property and other taxes   (1.8 )           (3.3 )     (5.1 )     (0.2 )           (5.3 )  
Other operating expense   (38.3 )     (14.9 )     (20.2 )     (73.4 )     (1.4 )     6.5       (68.3 )  
Other income   0.2             48.3       48.5                   48.5    
Adjusted EBITDA $ 279.2     $ 46.2     $ 140.7     $ 466.1     $ (21.3 )   $     $ 444.8    
   

  Three Months Ended June 30, 2023
 
(in millions) Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Eliminations   Total
 
Revenues $ 408.0     $ 139.1     $ 247.9     $ 795.0     $ 0.2     $ (26.7 )   $ 768.5    
                                                         
Gaming taxes and
purses
  (85.4 )     (7.0 )     (81.7 )     (174.1 )                 (174.1 )  
Marketing and
advertising
  (12.1 )     (5.3 )     (9.0 )     (26.4 )     (0.1 )     0.1       (26.4 )  
Salaries and benefits   (30.3 )     (7.5 )     (39.5 )     (77.3 )                 (77.3 )  
Content expense   (2.0 )     (68.7 )     (2.7 )     (73.4 )           26.5       (46.9 )  
Selling, general and
administrative expense
  (7.3 )     (2.7 )     (10.3 )     (20.3 )     (16.8 )     0.4       (36.7 )  
Maintenance, insurance
and utilities
  (10.1 )     (0.8 )     (9.6 )     (20.5 )     (0.1 )           (20.6 )  
Property and other taxes   (1.5 )     (0.1 )     (3.0 )     (4.6 )                 (4.6 )  
Other operating expense   (36.0 )     (13.1 )     (17.4 )     (66.5 )     (0.3 )     (0.3 )     (67.1 )  
Other income   0.2             48.7       48.9                   48.9    
Adjusted EBITDA $ 223.5     $ 33.9     $ 123.4     $ 380.8     $ (17.1 )   $     $ 363.7    
   

  Six Months Ended June 30, 2024
 
(in millions) Live and
Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Eliminations   Total
 
Revenues $ 739.1     $ 274.0     $ 517.6     $ 1,530.7     $ 1.9     $ (51.0 )   $ 1,481.6    
                                                         
Gaming taxes and
purses
  (165.0 )     (12.2 )     (164.0 )     (341.2 )                 (341.2 )  
Marketing and
advertising
  (21.8 )     (6.1 )     (17.0 )     (44.9 )     (0.1 )           (45.0 )  
Salaries and benefits   (63.3 )     (15.9 )     (78.3 )     (157.5 )                 (157.5 )  
Content expense   (3.4 )     (117.3 )     (4.4 )     (125.1 )           36.1       (89.0 )  
Selling, general and
administrative expense
  (17.3 )     (8.8 )     (22.0 )     (48.1 )     (41.5 )     0.6       (89.0 )  
Maintenance, insurance
and utilities
  (21.8 )     (2.0 )     (20.7 )     (44.5 )     (2.0 )     1.8       (44.7 )  
Property and other taxes   (4.5 )     (0.1 )     (6.7 )     (11.3 )     (0.4 )           (11.7 )  
Other operating expense   (62.2 )     (25.8 )     (38.5 )     (126.5 )           12.5       (114.0 )  
Other income   0.2             97.5       97.7       0.1             97.8    
Adjusted EBITDA $ 380.0     $ 85.8     $ 263.5     $ 729.3     $ (42.0 )   $     $ 687.3    
   

  Six Months Ended June 30, 2023
 
(in millions) Live and Historical
Racing
  TwinSpires   Gaming   Total
Segments
  All Other   Eliminations   Total
 
Revenues $ 623.8     $ 235.5     $ 499.5     $ 1,358.8     $ 0.5     $ (31.3 )   $ 1,328.0    
                                                         
Gaming taxes and
purses
  (141.9 )     (12.0 )     (165.3 )     (319.2 )                 (319.2 )  
Marketing and
advertising
  (20.3 )     (6.7 )     (17.6 )     (44.6 )     (0.1 )     0.3       (44.4 )  
Salaries and benefits   (52.1 )     (13.7 )     (74.0 )     (139.8 )                 (139.8 )  
Content expense   (3.5 )     (111.7 )     (4.5 )     (119.7 )           30.4       (89.3 )  
Selling, general and
administrative expense
  (16.0 )     (5.1 )     (22.5 )     (43.6 )     (35.1 )     0.6       (78.1 )  
Maintenance, insurance
and utilities
  (19.4 )     (1.7 )     (19.4 )     (40.5 )     (0.2 )           (40.7 )  
Property and other taxes   (2.7 )     (0.1 )     (6.3 )     (9.1 )     (0.2 )           (9.3 )  
Other operating expense   (62.5 )     (22.2 )     (34.3 )     (119.0 )     (0.1 )           (119.1 )  
Other income   0.2       1.0       97.3       98.5                   98.5    
Adjusted EBITDA $ 305.6     $ 63.3     $ 252.9     $ 621.8     $ (35.2 )   $     $ 586.6    
   

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION
(Unaudited)

 
   
  Three Months Ended June 30,   Six Months Ended June 30,  
(in millions) 2024   2023   2024   2023  
Reconciliation of Comprehensive Income to Adjusted
EBITDA:
                               
Net income attributable to Churchill Downs Incorporated $ 209.3     $ 143.0     $ 289.7     $ 298.7    
Net income attributable to noncontrolling interest   0.9             0.9          
Net income and comprehensive income   210.2       143.0       290.6       298.7    
                                 
Additions:                                
Depreciation and amortization   49.2       41.8       96.1       79.7    
Interest expense   73.5       65.2       143.9       129.9    
Income tax provision   84.1       56.2       105.5       109.4    
   EBITDA $ 417.0     $ 306.2     $ 636.1     $ 617.7    
                                 
Adjustments to EBITDA:                                
Stock-based compensation expense $ 8.9     $ 8.1     $ 16.1     $ 16.7    
Arlington exit costs         5.9             9.3    
Pre-opening expense   7.5       3.2       15.8       6.4    
Other expenses, net   0.1       6.6       0.3       6.9    
Asset impairments         24.5             24.5    
Transaction expense, net   0.6       0.5       4.7       0.3    
Other income, expense:                                
   Interest, depreciation and amortization expense
   related to equity investments
  10.5       9.9       20.8       19.7    
   Rivers Des Plaines’ legal reserves and transaction
   costs
  0.3             0.3          
   Other charges and recoveries, net   (0.1 )     (1.2 )     (6.8 )     (0.9 )  
   Gain on Arlington sale                     (114.0 )  
      Total adjustments to EBITDA   27.8       57.5       51.2       (31.1 )  
Adjusted EBITDA $ 444.8     $ 363.7     $ 687.3     $ 586.6    
                                 
Adjusted EBITDA by segment:                                
Live and Historical Racing $ 279.2     $ 223.5     $ 380.0     $ 305.6    
TwinSpires   46.2       33.9       85.8       63.3    
Gaming   140.7       123.4       263.5       252.9    
Total segment Adjusted EBITDA   466.1       380.8       729.3       621.8    
All Other   (21.3 )     (17.1 )     (42.0 )     (35.2 )  
Total Adjusted EBITDA $ 444.8     $ 363.7     $ 687.3     $ 586.6    
   

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL JOINT VENTURE FINANCIAL STATEMENTS
(Unaudited)
 
   
Summarized financial information for our equity investments is comprised of the following:  
   
  Summarized Income Statement
 
  Three Months Ended June 30,   Six Months Ended June 30,
 
(in millions) 2024   2023   2024   2023  
Net revenue $ 215.9     $ 218.7     $ 432.8     $ 439.3    
                                 
Operating and SG&A expense   132.2       135.0       267.1       272.2    
Depreciation and amortization   7.0       5.9       13.3       11.6    
Total operating expense   139.2       140.9       280.4       283.8    
Operating income   76.7       77.8       152.4       155.5    
Interest and other expense, net   (11.4 )     (10.7 )     (22.4 )     (21.6 )  
Net income $ 65.3     $ 67.1     $ 130.0     $ 133.9    
   

  Summarized Balance Sheet
 
(in millions) June 30, 2024   December 31, 2023
 
Assets                
Current assets $ 91.9     $ 104.8    
Property and equipment, net   334.3       339.4    
Other assets, net   270.1       266.1    
Total assets $ 696.3     $ 710.3    
                 
Liabilities and Members’ Deficit                
Current liabilities $ 103.7     $ 106.2    
Long-term debt   847.0       847.2    
Other liabilities   0.8       0.7    
Members’ deficit   (255.2 )     (243.8 )  
Total liabilities and members’ deficit $ 696.3     $ 710.3    
   

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
Planned capital projects for the Company are as follows:
 
(in millions) Project Target Completion Planned Spend
       
Live and Historical Racing Segment      
Churchill Downs Racetrack Grandstand Club and Pavilion Renovation April 2025 $80-90
Northern Virginia The Rose Gaming Resort
(HRM Entertainment Venue)
Late September 2024 $460
Virginia Additional ~560 HRMs TBD TBD
Western Kentucky Owensboro Racing and Gaming
(HRM Entertainment Venue)
First Quarter 2025 $100
Southwestern Kentucky Oak Grove HRM Annex TBD TBD
New Hampshire Salem HRM Entertainment Venue TBD TBD
 

Contact: Sam Ullrich
(502) 638-3906
[email protected]

Nasdaq:CHDN

Churchill Downs Incorporated Announces New Victory Run Capital Investment at Churchill Downs Racetrack

Published

on

churchill-downs-incorporated-announces-new-victory-run-capital-investment-at-churchill-downs-racetrack

$280-$300 Million Investment Will Debut for the 2028 Kentucky Derby

LOUSVILLE, Ky., Oct. 22, 2025 (GLOBE NEWSWIRE) — Churchill Downs Incorporated (“CDI” or “the Company”) (Nasdaq: CHDN) announced today a growth project called Victory Run, an exciting new structure on the first turn of the Churchill Downs Racetrack between the First Turn Club and the Skye Terrace. Victory Run will replace uncovered, ground-level box seats and dated dining areas with a new premium hospitality and seating offering.

This new four-story structure features a variety of premium hospitality experiences with tremendous views of the finish line of the racetrack, and will include private suites, indoor and outdoor dining, and covered box seating. The project will replace approximately 6,400 existing seats with premium seating for approximately 7,800 guests.

Pending incentives that must be approved first by the City of Louisville and then by the appropriate state agencies, including the Kentucky Cabinet for Economic Development, CDI anticipates construction of Victory Run will begin following the 2026 Kentucky Derby and will be completed by the 2028 Kentucky Derby. CDI plans to offer an interim upgraded seating experience in this area with temporary seating and enhanced amenities for the 2027 Kentucky Derby. CDI plans to spend $280-$300 million on the project.

“We are excited to unveil the Victory Run project for Churchill Downs Racetrack,” said Bill Carstanjen, Chief Executive Officer of CDI. “This project will create a greatly improved experience for our guests in an important section of our racetrack while delivering long-term growth and value for our shareholders.”

About Churchill Downs Incorporated

Churchill Downs Incorporated (“CDI”) (Nasdaq: CHDN) has been creating extraordinary entertainment experiences for over 150 years, beginning with the company’s most iconic and enduring asset, the Kentucky Derby. Headquartered in Louisville, Kentucky, CDI has expanded through the acquisition, development, and operation of live and historical racing entertainment venues, the growth of online wagering businesses, and the acquisition, development, and operation of regional casino gaming properties. www.churchilldownsincorporated.com

This news release contains various “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are typically identified by the use of terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “predict,” “project,” “seek,” “should,” “will,” “scheduled,” and similar words or similar expressions (or negative versions of such words or expressions), although some forward-looking statements are expressed differently.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Important factors, that could cause actual results to differ materially from expectations include the following: the occurrence of extraordinary events, such as terrorist attacks, public health threats, civil unrest, and inclement weather, including as a result of climate change; the effect of economic conditions on our consumers’ confidence and discretionary spending or our access to credit, including the impact of inflation; changes in, or new interpretations of, applicable tax laws or rulings that could result in additional tax liabilities; the impact of any pandemics, epidemics, or outbreaks of infectious diseases, and related economic matters on our results of operations, financial conditions and prospects; lack of confidence in the integrity of our core businesses or any deterioration in our reputation; negative shifts in public opinion regarding gambling that could result in increased regulation of, or new restrictions on, the gaming industry; loss of key or highly skilled personnel, as well as general disruptions in the general labor market; the impact of significant competition, and the expectation that competition levels will increase; changes in consumer preferences, attendance, wagering, and sponsorships; risks associated with equity investments, strategic alliances and other third-party agreements; inability to respond to rapid technological changes in a timely manner; concentration and evolution of slot machine and historical racing machine (“HRM”) manufacturing and other technology conditions that could impose additional costs; failure to enter into or maintain agreements with industry constituents, including horsemen and other racetracks; inability to successfully focus on market access and retail operations for our sports betting business and effectively compete; online security risk, including cyber-security breaches, or loss or misuse of our stored information as a result of a breach including customers’ personal information could lead to government enforcement actions or other litigation; costs of compliance with increasingly complex laws and regulations regarding data privacy and protection of personal information; reliance on our technology services and catastrophic events and system failures disrupting our operations; inability to identify, complete, or fully realize the benefits of our proposed acquisitions, divestitures, development of new venues or the expansion of existing facilities on time, on budget, or as planned; difficulty in integrating recent or future acquisitions into our operations; cost overruns and other uncertainties associated with the development of new venues and the expansion of existing facilities; general risks related to real estate ownership and significant expenditures, including risks related to environmental liabilities; personal injury litigation related to injuries occurring at our racetracks; compliance with the Foreign Corrupt Practices Act or other similar laws and regulations, or applicable anti-money laundering regulations; payment-related risks, such as risk associated with fraudulent credit card or debit card use; work stoppages and labor problems; risks related to pending or future legal proceedings and other actions; highly regulated operations and changes in the regulatory environment could adversely affect our business; restrictions in our debt facilities limiting our flexibility to operate our business; failure to comply with the financial ratios and other covenants in our debt facilities and other indebtedness; increases to interest rates (due to inflation or otherwise); disruption in the credit markets or changes to our credit ratings may adversely affect our business; increase in our insurance costs, or inability to obtain similar insurance coverage in the future, and any inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events; and other factors described under the heading “Risk Factors” in our most recent Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission.

We do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Investor Contact: Sam Ullrich Media Contact: Tonya Abeln
(502) 638-3906 (502) 386-1742
[email protected] [email protected]
   

Photos accompanying this announcement are available at

https://www.globenewswire.com/NewsRoom/AttachmentNg/f142bd98-4099-4632-979e-2011585e82ae

https://www.globenewswire.com/NewsRoom/AttachmentNg/c45d5a1b-85c2-4f32-8bc0-ba2ecee60fb2

https://www.globenewswire.com/NewsRoom/AttachmentNg/471df936-14ca-4603-9293-c9bda33c45f8

https://www.globenewswire.com/NewsRoom/AttachmentNg/63259df2-ae97-4e42-9968-c5e2098a704a

This press release was published by a CLEAR® Verified individual.

Continue Reading

Nasdaq:CHDN

Churchill Downs Incorporated Reports 2025 Third Quarter Results

Published

on

churchill-downs-incorporated-reports-2025-third-quarter-results

LOUISVILLE, Ky., Oct. 22, 2025 (GLOBE NEWSWIRE) — Churchill Downs Incorporated (Nasdaq: CHDN) (the “Company”, “CDI”, “we”) today reported business results for the third quarter ended September 30, 2025.

Company Highlights

  • Third quarter 2025 financial results, as compared to the prior year quarter:
    • Record third quarter net revenue of $683.0 million, up $54.5 million or 9%
    • Net income attributable to CDI of $38.1 million, down $27.3 million or 42% driven by a one-time, non-cash impairment
      • Adjusted net income attributable to CDI of $77.1 million, up $5.0 million or 7%
    • Record third quarter Adjusted EBITDA of $262.3 million, up $27.0 million or 11%
  • On July 24, 2025, CDI announced that NBC Sports will showcase the Kentucky Oaks on primetime for the first time ever in 2026.
  • On August 6, 2025, CDI completed the expansion of Rosie’s Richmond in Richmond, Virginia with 450 incremental historical racing machines.
  • On August 27, 2025, CDI completed the acquisition of 90% of Casino Salem for $180 million and began to operate the temporary mini casino at the Mall at Rockingham Park in Salem, New Hampshire.
  • On September 29, 2025, CDI opened Roseshire Gaming Parlor in Henrico County, Virginia with 175 historical racing machines.
  • On October 21, 2025, the Board of Directors approved a $0.438 per share dividend to shareholders of record as of December 5, 2025 and payable on January 6, 2026. This represents the fifteenth consecutive year of increased dividend per share.
  • We ended the third quarter of 2025 with net bank leverage of 4.1x and returned $53.5 million of capital to our shareholders through share repurchases.
CONSOLIDATED RESULTS

  Third Quarter
(in millions, except per share data)   2025     2024
       
Net revenue $ 683.0   $ 628.5
Net income attributable to CDI $ 38.1   $ 65.4
Diluted EPS attributable to CDI $ 0.54   $ 0.86
Adjusted net income attributable to CDI(a) $ 77.1   $ 72.1
Adjusted EBITDA(a) $ 262.3   $ 235.3
 
(a) This is a non-GAAP measure. See explanation of non-GAAP measures below.

SEGMENT RESULTS

The summaries below present revenue from external customers and intercompany revenue from each of our reportable segments. All comparisons are against the applicable prior year period unless otherwise noted.

Live and Historical Racing

  Third Quarter
(in millions)   2025     2024
       
Revenue $ 305.7   $ 252.4
Adjusted EBITDA   116.4     93.0

Third quarter 2025 revenue increased $53.3 million due to a $30.1 million increase from our Virginia HRM venues, a $20.9 million increase from our Kentucky HRM venues, and a $2.3 million increase primarily from our temporary facility at Casino Salem in New Hampshire. The Virginia HRM increase was due to a $26.0 million net increase from our Northern Virginia venues and a $5.1 million net increase from our Central Virginia venues. These increases were partially offset by a $1.0 million net decrease from our four other Virginia venues. The Kentucky HRM increase was due to a $12.2 million increase from our Western Kentucky venues, a $3.5 million increase from our Louisville venues, a $3.0 million increase from our Northern Kentucky venues, and a $2.2 million increase from our Southwestern Kentucky venue.

Third quarter 2025 Adjusted EBITDA increased $23.4 million due to a $12.4 million increase from our Kentucky HRM venues, a $10.8 million increase from our Virginia HRM venues, and a $0.2 million increase primarily from our temporary facility at Casino Salem in New Hampshire. The Kentucky HRM increase was primarily due to a $4.6 million increase from our Western Kentucky venues, a $3.9 million increase from our Louisville venues, a $3.1 million increase from our Northern Kentucky venues, and a $0.8 million increase from our Southwestern Kentucky venue. The Virginia HRM increase was primarily due to an $11.3 million net increase from our Northern Virginia venues, which includes $3.5 million from a one-time business interruption insurance recovery related to the delayed opening of The Rose Gaming Resort in fourth quarter 2024, and a $1.1 million net increase from our Central Virginia venues, partially offset by a $1.1 million net decrease from our four other Virginia venues and a $0.5 million increase in shared services expense.

Wagering Services and Solutions

  Third Quarter
(in millions)   2025     2024
       
Revenue $ 127.2   $ 118.7
Adjusted EBITDA   46.0     42.5

Third quarter 2025 revenue increased $8.5 million due to a $5.3 million increase from TwinSpires Horse Racing, a $3.0 million increase from Exacta attributable to incremental HRMs in Virginia and New Hampshire, and a $0.2 million increase from our sports betting business.

Third quarter 2025 Adjusted EBITDA increased $3.5 million due to a $2.8 million increase from Exacta attributable to incremental HRMs in Virginia and New Hampshire, a $0.4 million increase from our sports betting business, and a $0.3 million net increase from TwinSpires Horse Racing.

Gaming

  Third Quarter
(in millions)   2025     2024
       
Revenue $ 265.5   $ 270.3
Adjusted EBITDA   123.3     123.3

Third quarter 2025 revenue decreased $4.8 million due to a $6.1 million decrease from the cessation of HRM operations in Louisiana, partially offset by a $1.3 million net increase primarily from our New York, Maine, Indiana, and Iowa properties.

Third quarter 2025 Adjusted EBITDA was consistent with the prior year quarter. Our wholly owned gaming properties decreased $0.5 million, which was offset by a $0.5 million increase from our equity investments. The decrease from our wholly owned gaming properties was due to a $1.4 million net decrease from the cessation of HRM operations in Louisiana and a $0.9 million net increase primarily from our Iowa, New York, Maine, and Indiana properties. The increase from our equity investments was due to a $1.1 million increase from Miami Valley Gaming, partially offset by a $0.6 million decrease from Rivers Des Plaines.

All Other

  Third Quarter
(in millions)   2025       2024  
       
Revenue $ 2.2     $ 2.6  
Adjusted EBITDA   (23.4 )     (23.5 )

Third quarter 2025 revenue decreased $0.4 million due to intercompany revenue related to the captive insurance company. All captive revenue is eliminated in consolidation.

Third quarter 2025 Adjusted EBITDA increased $0.1 million primarily due to decreased corporate related expenses partially offset by a decrease related to our captive insurance company.

CAPITAL MANAGEMENT

Share Repurchase Program

The Company repurchased 515,527 shares of its common stock at a total cost of $53.5 million in the third quarter of 2025. $15.0 million of repurchases were made under the March 2025 Stock Repurchase Program and $38.5 million of repurchases were made under the July 2025 Stock Repurchase Program. We had approximately $461.5 million of repurchase authority remaining under the July 2025 Stock Repurchase Program as of September 30, 2025. The July 2025 Stock Repurchase Program includes and is not in addition to the $169.2 million previously remaining under the March 2025 Stock Repurchase Program authorization.

Annual Dividend

On October 21, 2025, the Company’s Board of Directors approved an annual cash dividend on the Company’s common stock of $0.438 per outstanding share, a seven percent increase over the prior year. The dividend is payable on January 6, 2026, to shareholders of record as of the close of business on December 5, 2025, with the aggregate cash dividend to be paid to each shareholder rounded to the nearest whole cent. This marks the fifteenth consecutive year that the Company has increased the dividend per share.

Income Taxes

On July 4, 2025, the United States enacted H.R. 1, a new federal tax and spending bill. Many of the tax provisions included in the bill are retroactive and will have a significant favorable impact on the Company’s current year cash tax expense, primarily due to the permanent reinstatements of 100% bonus depreciation rules and a 30% of EBITDA-based interest expense deduction limitation. As a result of this change, the Company will begin utilizing the deferred tax asset of $91.2 million related to interest expense previously subject to limitation. The expected reduction in cash paid taxes as a result of these new tax provisions will increase cash flow from operating activities.

NET INCOME ATTRIBUTABLE TO CDI

The Company’s third quarter 2025 net income attributable to CDI was $38.1 million compared to $65.4 million in the prior year quarter.

The following factors impacted the comparability of the Company’s third quarter 2025 net income to the prior year quarter:

  • An increase of $31.0 million in after-tax impairment charges in the current year quarter related to the impairment of the Chasers’ gaming rights; and
  • a $1.3 million after-tax increase in transaction, pre-opening, and other expenses.

Excluding the items above, third quarter 2025 adjusted net income attributable to CDI increased $5.0 million primarily due to the following:

  • a $3.4 million after-tax increase primarily driven by the results of our operations; and
  • a $2.9 million after-tax decrease in interest expense.

This was partially offset by:

  • a $1.0 million after-tax decrease in equity income from our unconsolidated affiliates; and
  • a $0.3 million after-tax increase due a portion of the Company’s income from United Tote being recognized as income attributable to a noncontrolling interest.

Conference Call

A conference call regarding this news release is scheduled for Thursday, October 23, 2025 at 8 a.m. ET. Investors and other interested parties may listen to the teleconference by accessing the online, real-time webcast and broadcast of the call at http://ir.churchilldownsincorporated.com/events.cfm, or by registering in advance via teleconference here. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are encouraged to dial-in 15 minutes prior to the start time. An online replay will be available by noon ET on Thursday, October 23, 2025. A copy of the Company’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at www.churchilldownsincorporated.com.

Use of Non-GAAP Measures

In addition to the results provided in accordance with GAAP, the Company also uses non-GAAP measures, including adjusted net income, adjusted diluted EPS, EBITDA (earnings before interest, taxes, depreciation and amortization), and Adjusted EBITDA.

The Company uses non-GAAP measures as a key performance measure of the results of operations for purposes of evaluating performance internally. These measures facilitate comparison of operating performance between periods and help investors to better understand the operating results of the Company by excluding certain items that may not be indicative of the Company’s core business or operating results. The Company believes the use of these measures enables management and investors to evaluate and compare, from period to period, the Company’s operating performance in a meaningful and consistent manner. The non-GAAP measures are a supplemental measure of our performance that is not required by, or presented in accordance with, GAAP, and should not be considered as an alternative to, or more meaningful than, net income or diluted EPS (as determined in accordance with GAAP) as a measure of our operating results.

We use Adjusted EBITDA to evaluate segment performance, develop strategy, and allocate resources. We utilize the Adjusted EBITDA metric to provide a more accurate measure of our core operating results and enable management and investors to evaluate and compare from period to period our operating performance in a meaningful and consistent manner. Adjusted EBITDA should not be considered as an alternative to operating income as an indicator of performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure provided in accordance with GAAP. Our calculation of Adjusted EBITDA may be different from the calculation used by other companies and, therefore, comparability may be limited.

Adjusted net income and adjusted diluted EPS exclude discontinued operations net income or loss; net income or loss attributable to noncontrolling interest; transaction expense, which includes acquisition and disposition related charges, as well as legal, accounting, and other deal-related expense; pre-opening expense; and certain other gains, charges, recoveries, and expenses.

Adjusted EBITDA includes our portion of EBITDA from our equity investments and the portion of EBITDA attributable to noncontrolling interests.

Adjusted EBITDA excludes, as applicable in each period:

  • Transaction expense, net which includes:
    • Acquisition, disposition, and property sale related charges;
    • Other transaction expense, including legal, accounting, and other deal-related expense;
  • Stock-based compensation expense;
  • Rivers Des Plaines’ impact on our investments in unconsolidated affiliates from legal reserves and transaction costs;
  • Asset impairments, net;
  • Gain on property sales;
  • Legal reserves;
  • Pre-opening expense; and
  • Other charges, recoveries, and expenses.

For segment reporting, Adjusted EBITDA includes intercompany revenue and expense totals that are eliminated in the Consolidated Statements of Comprehensive Income. See the Reconciliation of Comprehensive Income to Adjusted EBITDA included herewith for additional information.

About Churchill Downs Incorporated

Churchill Downs Incorporated (“CDI”) (Nasdaq: CHDN) has created extraordinary entertainment experiences for over 150 years, beginning with the company’s most iconic and enduring asset, the Kentucky Derby. Headquartered in Louisville, Kentucky, CDI has expanded through the acquisition, development, and operation of live and historical racing entertainment venues, the growth of the online wagering businesses, and the acquisition, development, and operation of regional casino gaming properties. https://www.churchilldownsincorporated.com/

This news release contains various “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are typically identified by the use of terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “predict,” “project,” “seek,” “should,” “will,” “scheduled,” and similar words or similar expressions (or negative versions of such words or expressions), although some forward-looking statements are expressed differently.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Important factors, that could cause actual results to differ materially from expectations include the following: the occurrence of extraordinary events, such as terrorist attacks, public health threats, civil unrest, and inclement weather, including as a result of climate change; the effect of economic conditions on our consumers’ confidence and discretionary spending or our access to credit, including the impact of inflation; changes in, or new interpretations of, applicable tax laws or rulings that could result in additional tax liabilities; the impact of any pandemics, epidemics, or outbreaks of infectious diseases, and related economic matters on our results of operations, financial conditions and prospects; lack of confidence in the integrity of our core businesses or any deterioration in our reputation; negative shifts in public opinion regarding gambling that could result in increased regulation of, or new restrictions on, the gaming industry; loss of key or highly skilled personnel, as well as general disruptions in the general labor market; the impact of significant competition, and the expectation that competition levels will increase; changes in consumer preferences, attendance, wagering, and sponsorships; risks associated with equity investments, strategic alliances and other third-party agreements; inability to respond to rapid technological changes in a timely manner; concentration and evolution of slot machine and historical racing machine (“HRM”) manufacturing and other technology conditions that could impose additional costs; failure to enter into or maintain agreements with industry constituents, including horsemen and other racetracks; inability to successfully focus on market access and retail operations for our sports betting business and effectively compete; online security risk, including cyber-security breaches, or loss or misuse of our stored information as a result of a breach including customers’ personal information could lead to government enforcement actions or other litigation; costs of compliance with increasingly complex laws and regulations regarding data privacy and protection of personal information; reliance on our technology services and catastrophic events and system failures disrupting our operations; inability to identify, complete, or fully realize the benefits of our proposed acquisitions, divestitures, development of new venues or the expansion of existing facilities on time, on budget, or as planned; difficulty in integrating recent or future acquisitions into our operations; cost overruns and other uncertainties associated with the development of new venues and the expansion of existing facilities; general risks related to real estate ownership and significant expenditures, including risks related to environmental liabilities; personal injury litigation related to injuries occurring at our racetracks; compliance with the Foreign Corrupt Practices Act or other similar laws and regulations, or applicable anti-money laundering regulations; payment-related risks, such as risk associated with fraudulent credit card or debit card use; work stoppages and labor problems; risks related to pending or future legal proceedings and other actions; highly regulated operations and changes in the regulatory environment could adversely affect our business; restrictions in our debt facilities limiting our flexibility to operate our business; failure to comply with the financial ratios and other covenants in our debt facilities and other indebtedness; increases to interest rates (due to inflation or otherwise); disruption in the credit markets or changes to our credit ratings may adversely affect our business; increase in our insurance costs, or inability to obtain similar insurance coverage in the future, and any inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events; and other factors described under the heading “Risk Factors” in our most recent Annual Report on Form 10-K and in other filings we make with the Securities and Exchange Commission.

We do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
 
  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions, except per common share data)   2025       2024       2025       2024  
Net revenue:              
Live and Historical Racing $ 300.0     $ 247.5     $ 1,082.4     $ 957.3  
Wagering Services and Solutions   118.0       111.3       383.3       369.6  
Gaming   265.0       269.7       794.2       783.1  
All Other               0.1       0.1  
Total net revenue   683.0       628.5       2,260.0       2,110.1  
Operating expense:              
Live and Historical Racing   205.6       171.3       651.4       549.9  
Wagering Services and Solutions   77.1       72.3       235.1       229.5  
Gaming   191.1       194.8       574.5       561.7  
All Other   4.9       4.5       13.1       10.2  
Selling, general and administrative expense   59.3       59.8       174.7       172.0  
Asset impairments, net   45.1       3.9       47.5       3.9  
Transaction expense, net   1.9       (4.0 )     3.4       0.7  
Total operating expense   585.0       502.6       1,699.7       1,527.9  
Operating income   98.0       125.9       560.3       582.2  
Other (expense) income:              
Interest expense, net   (75.6 )     (73.1 )     (222.1 )     (217.0 )
Equity in income of unconsolidated affiliates   35.0       33.4       105.4       108.9  
Miscellaneous, net   3.8       (0.1 )     5.5       8.1  
Total other (expense) income   (36.8 )     (39.8 )     (111.2 )     (100.0 )
Income from operations before provision for income taxes   61.2       86.1       449.1       482.2  
Income tax provision   (22.0 )     (19.9 )     (115.1 )     (125.4 )
Net income   39.2       66.2       334.0       356.8  
Net income attributable to noncontrolling interests   1.1       0.8       2.3       1.7  
Net income and comprehensive income attributable to
Churchill Downs Incorporated
$ 38.1     $ 65.4     $ 331.7     $ 355.1  
               
Net income attributable to Churchill Downs Incorporated per common share data:              
Basic net income $ 0.54     $ 0.87     $ 4.59     $ 4.78  
Diluted net income $ 0.54     $ 0.86     $ 4.55     $ 4.73  
Weighted average shares outstanding:              
Basic   70.3       73.9       71.9       74.0  
Diluted   71.0       74.6       72.5       74.6  

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
(in millions) September 30, 2025   December 31, 2024
ASSETS      
Current assets:      
Cash and cash equivalents $ 180.5     $ 175.5  
Restricted cash   88.0       77.2  
Accounts receivable, net   89.7       98.7  
Income taxes receivable         14.5  
Other current assets   56.7       46.4  
Total current assets   414.9       412.3  
Property and equipment, net   2,925.5       2,874.9  
Investment in and advances to unconsolidated affiliates   674.9       661.2  
Goodwill   900.2       900.2  
Other intangible assets, net   2,517.8       2,409.0  
Other assets   21.5       18.3  
Total assets $ 7,454.8     $ 7,275.9  
LIABILITIES AND SHAREHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $ 194.0     $ 180.3  
Accrued expenses and other current liabilities   411.6       402.0  
Income taxes payable   28.0        
Current deferred revenue   27.8       52.9  
Current maturities of long-term debt   63.1       63.1  
Dividends payable   0.7       31.0  
Total current liabilities   725.2       729.3  
Long-term debt, net of current maturities and loan origination fees   1,963.2       1,767.9  
Notes payable, net of debt issuance costs   3,079.9       3,076.2  
Non-current deferred revenue   18.5       20.0  
Deferred income taxes   490.8       432.7  
Other liabilities   98.1       146.5  
Total liabilities   6,375.7       6,172.6  
Commitments and contingencies      
Redeemable noncontrolling interest   44.2       19.7  
Shareholders’ equity:      
Preferred stock          
Common stock          
Retained earnings   1,035.9       1,084.6  
Accumulated other comprehensive loss   (1.0 )     (1.0 )
Total Churchill Downs Incorporated shareholders’ equity   1,034.9       1,083.6  
Total liabilities and shareholders’ equity $ 7,454.8     $ 7,275.9  

CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
  Nine Months Ended September 30,
(in millions)   2025       2024  
Cash flows from operating activities:      
Net income $ 334.0     $ 356.8  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization   173.5       145.7  
Distributions from unconsolidated affiliates   91.7       113.8  
Equity in income of unconsolidated affiliates   (105.4 )     (108.9 )
Stock-based compensation   18.2       23.2  
Deferred income taxes   58.1       29.6  
Asset impairments   87.5       3.9  
Gain on settlement of liability   (40.0 )      
Amortization of operating lease assets   4.8       4.1  
Other   8.0       9.1  
Changes in operating assets and liabilities:      
Income taxes   41.6       17.1  
Deferred revenue   (26.6 )     (38.1 )
Other assets and liabilities   28.4       84.8  
Net cash provided by operating activities   673.8       641.1  
Cash flows from investing activities:      
Capital maintenance expenditures   (52.9 )     (49.8 )
Capital project expenditures   (171.7 )     (367.8 )
Acquisition of gaming rights, net of cash acquired   (185.3 )      
Other   (11.5 )     1.8  
Net cash used in investing activities   (421.4 )     (415.8 )
Cash flows from financing activities:      
Proceeds from borrowings under long-term debt obligations   947.7       750.4  
Repayments of borrowings under long-term debt obligations   (753.6 )     (757.5 )
Payment of dividends   (30.2 )     (28.7 )
Repurchase of common stock   (395.8 )     (158.7 )
Taxes paid related to net share settlement of stock awards   (4.1 )     (10.6 )
Debt issuance costs   (0.3 )     (2.5 )
Change in bank overdraft   (1.7 )     (7.5 )
Other   1.4       (1.6 )
Net cash used in financing activities   (236.6 )     (216.7 )
Cash flows from discontinued operations:      
Operating activities of discontinued operations         1.0  
Net increase in cash, cash equivalents and restricted cash   15.8       9.6  
Cash, cash equivalents and restricted cash, beginning of period   252.7       221.8  
Cash, cash equivalents and restricted cash, end of period $ 268.5     $ 231.4  

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions, except per common share data)   2025       2024       2025       2024  
GAAP net income attributable to CDI $ 38.1     $ 65.4     $ 331.7     $ 355.1  
               
Adjustments, continuing operations:              
Transaction, pre-opening, and other expense   7.2       4.8       20.1       25.6  
Other charges and recoveries, net   (0.1 )     0.1       (1.1 )     (6.7 )
Asset impairments, net   45.1       3.9       47.5       3.9  
Legal reserves and transaction costs related to Rivers Des Plaines                     0.3  
Income tax impact on net income adjustments(a)   (13.2 )     (2.1 )     (16.7 )     (6.3 )
Total adjustments   39.0       6.7       49.8       16.8  
Adjusted net income attributable to CDI $ 77.1     $ 72.1     $ 381.5     $ 371.9  
               
Adjusted diluted EPS $ 1.09     $ 0.97     $ 5.26     $ 4.99  
               
Weighted average shares outstanding – Diluted   71.0       74.6       72.5       74.6  

(a)   The income tax impact for each adjustment is derived by applying the effective tax rate, including current and deferred income tax expense, based upon the jurisdiction and the nature of the adjustment.

  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions)   2025     2024     2025     2024
Total Handle              
TwinSpires Horse Racing(a) $ 501.7   $ 469.1   $ 1,568.1   $ 1,542.1

(a) Total handle generated by Velocity is not included in total handle from TwinSpires Horse Racing.

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions)   2025       2024       2025       2024  
Net revenue from external customers:              
Live and Historical Racing:              
Churchill Downs Racetrack $ 11.9     $ 11.7     $ 243.0     $ 242.8  
Louisville   53.9       50.3       163.3       157.1  
Northern Kentucky   26.4       23.4       84.3       73.9  
Southwestern Kentucky   41.6       39.3       125.5       118.1  
Western Kentucky   21.8       9.8       50.2       22.7  
Virginia   139.7       110.0       405.0       333.1  
New Hampshire   4.7       3.0       11.1       9.6  
Total Live and Historical Racing $ 300.0     $ 247.5     $ 1,082.4     $ 957.3  
               
Wagering Services and Solutions: $ 118.0     $ 111.3     $ 383.3     $ 369.6  
               
Gaming:              
Florida $ 23.4     $ 23.8     $ 74.0     $ 76.4  
Iowa   23.7       22.9       70.9       69.8  
Indiana   33.3       32.4       97.5       66.3  
Louisiana   26.1       32.0       102.6       113.4  
Maine   28.9       27.7       80.9       81.3  
Maryland   30.5       31.5       76.9       79.3  
Mississippi   22.3       23.6       71.4       74.1  
New York   48.0       46.8       139.0       138.3  
Pennsylvania   28.8       29.0       81.0       84.2  
Total Gaming   265.0       269.7       794.2       783.1  
All Other               0.1       0.1  
Net revenue from external customers $ 683.0     $ 628.5     $ 2,260.0     $ 2,110.1  
               
Intercompany net revenues:              
Live and Historical Racing $ 5.7     $ 4.9     $ 40.6     $ 34.2  
Wagering Services and Solutions   9.2       7.4       28.1       23.1  
Gaming   0.5       0.6       4.8       4.8  
All Other   2.2       2.6       6.4       4.4  
Eliminations   (17.6 )     (15.5 )     (79.9 )     (66.5 )
Intercompany net revenue $     $     $     $  

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)
 
  Three Months Ended September 30, 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 $ 16.4   $ 86.7   $ 5.0   $ 108.1   $   $ 108.1
Historical racing(a)   252.6             252.6         252.6
Racing event-related services   4.1         0.1     4.2         4.2
Gaming(a)   3.4     4.7     230.3     238.4         238.4
Other(a)   23.5     26.6     29.6     79.7         79.7
Total $ 300.0   $ 118.0   $ 265.0   $ 683.0   $   $ 683.0

  Three Months Ended September 30, 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 $ 15.2   $ 82.7     $ 5.0   $ 102.9   $   $ 102.9
Historical racing(a)   205.9           9.3     215.2         215.2
Racing event-related services   5.0           1.4     6.4         6.4
Gaming(a)   3.1     4.4       224.3     231.8         231.8
Other(a)   18.3     24.2       29.7     72.2         72.2
Total $ 247.5   $ 111.3     $ 269.7   $ 628.5   $   $ 628.5

(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 $15.2 million for the three months ended September 30, 2025 and $14.2 million for the three months September 30, 2024.

  Nine Months Ended September 30, 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 $ 81.2   $ 292.1   $ 20.0   $ 393.3   $   $ 393.3
Historical racing(a)   741.5         13.7     755.2         755.2
Racing event-related services   177.8         1.0     178.8         178.8
Gaming(a)   9.7     12.6     669.8     692.1         692.1
Other(a)   72.2     78.6     89.7     240.5     0.1     240.6
Total $ 1,082.4   $ 383.3   $ 794.2   $ 2,259.9   $ 0.1   $ 2,260.0

  Nine Months Ended September 30, 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 $ 76.6   $ 277.9   $ 20.1   $ 374.6   $   $ 374.6
Historical racing(a)   630.1         27.4     657.5         657.5
Racing event-related services   182.1         5.0     187.1         187.1
Gaming(a)   9.5     14.4     645.5     669.4         669.4
Other(a)   59.0     77.3     85.1     221.4     0.1     221.5
Total $ 957.3   $ 369.6   $ 783.1   $ 2,110.0   $ 0.1   $ 2,110.1

(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 $45.2 million for the six months ended September 30, 2025 and $41.7 million for the six months ended September 30, 2024.

CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)

Adjusted EBITDA by segment is comprised of the following:

  Three Months Ended September 30, 2025
(in millions) Live and
Historical
Racing
  Wagering
Services and
Solutions
  Gaming   Total
Segments
  All Other   Eliminations   Total
Revenues $ 305.7     $ 127.2     $ 265.5     $ 698.4     $ 2.2     $ (17.6 )   $ 683.0  
                           
Pari-mutuel taxes & purses   (79.8 )     (6.0 )     (6.4 )     (92.2 )                 (92.2 )
Gaming taxes   (1.8 )     (0.6 )     (81.7 )     (84.1 )                 (84.1 )
Marketing & advertising   (13.5 )     (1.4 )     (9.2 )     (24.1 )                 (24.1 )
Salaries & benefits   (36.8 )     (8.7 )     (41.1 )     (86.6 )                 (86.6 )
Content expense   (1.7 )     (48.5 )     (2.3 )     (52.5 )           7.2       (45.3 )
Selling, general & administrative expense   (10.7 )     (3.3 )     (10.5 )     (24.5 )     (22.6 )     0.3       (46.8 )
Maintenance, insurance & utilities   (11.9 )     (1.0 )     (10.3 )     (23.2 )     (2.5 )     2.2       (23.5 )
Gaming equipment rental & technology costs   (13.4 )     (0.7 )     (4.4 )     (18.5 )           7.9       (10.6 )
Food & beverage costs   (3.6 )           (4.0 )     (7.6 )                 (7.6 )
Other operating expense   (19.8 )     (11.0 )     (16.8 )     (47.6 )     (0.5 )           (48.1 )
Equity in income of unconsolidated affiliates               44.5       44.5                   44.5  
Other income   3.7                   3.7                   3.7  
Adjusted EBITDA $ 116.4     $ 46.0     $ 123.3     $ 285.7     $ (23.4 )   $     $ 262.3  

  Three Months Ended September 30, 2024
(in millions) Live and
Historical
Racing
  Wagering
Services and
Solutions
  Gaming   Total
Segments
  All Other   Eliminations   Total
Revenues $ 252.4     $ 118.7     $ 270.3     $ 641.4     $ 2.6     $ (15.5 )   $ 628.5  
                           
Pari-mutuel taxes & purses   (65.3 )     (4.9 )     (9.0 )     (79.2 )                 (79.2 )
Gaming taxes   (1.4 )     (0.6 )     (78.8 )     (80.8 )                 (80.8 )
Marketing & advertising   (9.3 )     (1.4 )     (9.5 )     (20.2 )                 (20.2 )
Salaries & benefits   (31.1 )     (8.0 )     (42.7 )     (81.8 )                 (81.8 )
Content expense   (1.7 )     (45.9 )     (2.3 )     (49.9 )           6.5       (43.4 )
Selling, general & administrative expense   (9.4 )     (4.2 )     (11.9 )     (25.5 )     (23.1 )     0.2       (48.4 )
Maintenance, insurance & utilities   (12.8 )     (1.1 )     (11.7 )     (25.6 )     (2.6 )     2.6       (25.6 )
Gaming equipment rental & technology costs   (9.9 )     (0.9 )     (3.9 )     (14.7 )           18.5       3.8  
Food & beverage costs   (2.4 )           (4.3 )     (6.7 )                 (6.7 )
Other operating expense   (16.2 )     (9.2 )     (16.9 )     (42.3 )     (0.3 )     (12.3 )     (54.9 )
Equity in income of unconsolidated affiliates               44.0       44.0                   44.0  
Other income   0.1                   0.1       (0.1 )            
Adjusted EBITDA $ 93.0     $ 42.5     $ 123.3     $ 258.8     $ (23.5 )   $     $ 235.3  

  Nine Months Ended September 30, 2025
(in millions) Live and
Historical
Racing
  Wagering
Services and
Solutions
  Gaming   Total
Segments
  All Other   Eliminations   Total
Revenues $ 1,123.0     $ 411.4     $ 799.0     $ 2,333.4     $ 6.5     $ (79.9 )   $ 2,260.0  
                           
Pari-mutuel taxes & purses   (267.5 )     (18.1 )     (28.5 )     (314.1 )                 (314.1 )
Gaming taxes   (4.7 )     (1.5 )     (234.1 )     (240.3 )                 (240.3 )
Marketing & advertising   (43.0 )     (8.0 )     (26.2 )     (77.2 )     (0.1 )           (77.3 )
Salaries & benefits   (106.5 )     (25.8 )     (128.1 )     (260.4 )                 (260.4 )
Content expense   (5.0 )     (169.1 )     (6.7 )     (180.8 )           48.9       (131.9 )
Selling, general & administrative expense   (32.0 )     (13.2 )     (32.2 )     (77.4 )     (65.1 )     0.9       (141.6 )
Maintenance, insurance & utilities   (33.5 )     (3.0 )     (29.5 )     (66.0 )     (6.8 )     6.4       (66.4 )
Gaming equipment rental & technology costs   (37.8 )     (2.2 )     (13.0 )     (53.0 )           23.5       (29.5 )
Food & beverage costs   (11.1 )           (12.3 )     (23.4 )                 (23.4 )
Other operating expense   (70.8 )     (35.2 )     (49.3 )     (155.3 )     (0.5 )     0.2       (155.6 )
Equity in income of unconsolidated affiliates               134.4       134.4                   134.4  
Other income   3.8             0.6       4.4                   4.4  
Adjusted EBITDA $ 514.9     $ 135.3     $ 374.1     $ 1,024.3     $ (66.0 )   $     $ 958.3  

  Nine Months Ended September 30, 2024
(in millions) Live and
Historical
Racing
  Wagering
Services and
Solutions
  Gaming   Total
Segments
  All Other   Eliminations   Total
Revenues $ 991.5     $ 392.7     $ 787.9     $ 2,172.1     $ 4.5     $ (66.5 )   $ 2,110.1  
                           
Pari-mutuel taxes & purses   (227.3 )     (15.8 )     (32.7 )     (275.8 )                 (275.8 )
Gaming taxes   (4.4 )     (1.9 )     (219.1 )     (225.4 )                 (225.4 )
Marketing & advertising   (31.1 )     (7.5 )     (26.5 )     (65.1 )     (0.1 )           (65.2 )
Salaries & benefits   (94.4 )     (23.9 )     (121.0 )     (239.3 )                 (239.3 )
Content expense   (5.1 )     (163.2 )     (6.7 )     (175.0 )           42.6       (132.4 )
Selling, general & administrative expense   (26.7 )     (13.0 )     (33.9 )     (73.6 )     (64.7 )     0.8       (137.5 )
Maintenance, insurance & utilities   (34.6 )     (3.1 )     (32.4 )     (70.1 )     (4.6 )     4.4       (70.3 )
Gaming equipment rental & technology costs   (30.5 )     (2.6 )     (11.4 )     (44.5 )           18.5       (26.0 )
Food & beverage costs   (8.8 )           (12.4 )     (21.2 )                 (21.2 )
Other operating expense   (55.9 )     (33.4 )     (46.7 )     (136.0 )     (0.6 )     0.2       (136.4 )
Equity in income of unconsolidated affiliates               139.9       139.9                   139.9  
Other income   0.3             1.8       2.1                   2.1  
Adjusted EBITDA $ 473.0     $ 128.3     $ 386.8     $ 988.1     $ (65.5 )   $     $ 922.6  
                           


CHURCHILL DOWNS INCORPORATED 
SUPPLEMENTAL INFORMATION
(Unaudited)

  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions)   2025       2024       2025       2024  
Reconciliation of Comprehensive Income to Adjusted EBITDA:              
Net income and comprehensive income attributable to Churchill Downs Incorporated $ 38.1     $ 65.4     $ 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  
               
Adjustments:              
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  
Other income, expense:              
Interest, depreciation and amortization expense related to equity investments   9.4       10.6       28.9       31.4  
Rivers Des Plaines’ legal reserves and transaction costs                     0.3  
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  
               
Adjusted EBITDA by segment:              
Live and Historical Racing $ 116.4     $ 93.0     $ 514.9     $ 473.0  
Wagering Services and Solutions   46.0       42.5       135.3       128.3  
Gaming   123.3       123.3       374.1       386.8  
Total segment Adjusted EBITDA   285.7       258.8       1,024.3       988.1  
All Other   (23.4 )     (23.5 )     (66.0 )     (65.5 )
Total Adjusted EBITDA $ 262.3     $ 235.3     $ 958.3     $ 922.6  


CHURCHILL DOWNS INCORPORATED 
SUPPLEMENTAL JOINT VENTURE FINANCIAL STATEMENTS
(Unaudited)

Summarized financial information for our equity investments is comprised of the following:

  Summarized Income Statement
  Three Months Ended September 30,   Nine Months Ended September 30,
(in millions)   2025       2024       2025       2024  
Net revenue $ 210.6     $ 208.4     $ 631.9     $ 641.2  
               
Operating and SG&A expense   133.2       132.2       398.3       399.3  
Depreciation and amortization   5.8       6.8       17.9       20.1  
Operating income   71.6       69.4       215.7       221.8  
Interest and other expense, net   (10.3 )     (11.1 )     (31.2 )     (33.5 )
Net income $ 61.3     $ 58.3     $ 184.5     $ 188.3  
               

  Summarized Balance Sheet
(in millions) September 30, 2025   December 31, 2024
Assets      
Current assets $ 106.9     $ 100.5  
Property and equipment, net   319.4       325.6  
Other assets, net   265.3       267.5  
Total assets $ 691.6     $ 693.6  
       
Liabilities and Members’ Deficit      
Current liabilities $ 114.6     $ 89.9  
Long-term debt   794.1       839.8  
Other liabilities   0.5       1.7  
Members’ deficit   (217.6 )     (237.8 )
Total liabilities and members’ deficit $ 691.6     $ 693.6  


CHURCHILL DOWNS INCORPORATED 
SUPPLEMENTAL INFORMATION
(Unaudited)

Planned capital projects for the Company are as follows:

(in millions) Project Target Completion 2025
Planned Spend
       
Live and Historical Racing Segment    
Churchill Downs Racetrack

Starting Gate Pavilion and Courtyard Completed $55-60
Finish Line Suites / The Mansion April 2026 $5
Victory Run April 2028 $0-5
Virginia

Richmond (HRM Expansion) Completed $20-25
Henrico (Roseshire – HRM Venue) Completed $25-30
Southwestern Kentucky Calvert City (Marshall Yards Racing and Gaming – HRM Venue) First Quarter 2026 $20-25
New Hampshire Casino Salem 2027 $5-10
All Other Projects    
All Other All Other TBD $70-80
    Total: $200-240

Contact: Sam Ullrich                        
(502) 638-3906
[email protected] 

Continue Reading

Nasdaq:CHDN

Churchill Downs Incorporated 2025 Third Quarter Financial Results Conference Call Invitation

Published

on

churchill-downs-incorporated-2025-third-quarter financial-results-conference-call-invitation

LOUISVILLE, Ky., Sept. 15, 2025 (GLOBE NEWSWIRE) — Churchill Downs Incorporated (“CDI” or “the Company”) announced today that the Company will release third quarter 2025 financial results after the market closes on Wednesday, October 22, 2025, and host a related conference call to discuss the quarter on Thursday, October 23, 2025, at 8 a.m. ET.

Investors and other interested parties may listen to the call by accessing the online, real-time webcast at http://ir.churchilldownsincorporated.com/events.cfm or by registering in advance via teleconference here. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are encouraged to dial-in 15 minutes prior to the start time. An online replay of the call will be available at http://ir.churchilldownsincorporated.com/events.cfm by noon ET on Thursday, October 23, 2025.

A copy of CDI’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at http://www.churchilldownsincorporated.com.

About Churchill Downs Incorporated

Churchill Downs Incorporated (“CDI”) (Nasdaq: CHDN) has been creating extraordinary entertainment experiences for over 150 years, beginning with the company’s most iconic and enduring asset, the Kentucky Derby. Headquartered in Louisville, Kentucky, CDI has expanded through the acquisition, development, and operation of live and historical racing entertainment venues, the growth of online wagering businesses, and the acquisition, development, and operation of regional casino gaming properties. www.churchilldownsincorporated.com

Investor Contact: Sam Ullrich
(502) 638-3906
[email protected]

Continue Reading

Trending

Get it on Google Play

Fresh slot games releases by the top brands of the industry. We provide you with the latest news straight from the entertainment industries.

The platform also hosts industry-relevant webinars, and provides detailed reports, making it a one-stop resource for anyone seeking information about operators, suppliers, regulators, and professional services in the European gaming market. The portal's primary goal is to keep its extensive reader base updated on the latest happenings, trends, and developments within the gaming and gambling sector, with an emphasis on the European market while also covering pertinent global news. It's an indispensable resource for gaming professionals, operators, and enthusiasts alike.

Contact us: [email protected]

Editorial / PR Submissions: [email protected]

Copyright © 2015 - 2024 - Recent Slot Releases is part of HIPTHER Agency. Registered in Romania under Proshirt SRL, Company number: 2134306, EU VAT ID: RO21343605. Office address: Blvd. 1 Decembrie 1918 nr.5, Targu Mures, Romania