Churchill Downs Inc balance sheet
At the end of fiscal 2025, Churchill Downs Inc had total assets of $7.49bn, total liabilities of $6.43bn and shareholders' equity of $1.01bn. It held $201m in cash against $5.16bn of debt.
Balance sheet
| Fiscal year | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 27 | 37 | 45 | 75 | 75 | 83 | 52 | 133 | 96 | 67 | 291 | 130 | 145 | 176 | 201 | 167 |
| Receivables | 50 | 47 | 47 | 76 | 68 | 57 | 28 | 29 | 37 | 37 | 42 | 82 | 107 | 99 | 93 | 106 |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — | 17 | 12 | 12 | 11 |
| Total current assets | 144 | 147 | 161 | 243 | 220 | 246 | 256 | 242 | 221 | 235 | 502 | 345 | 401 | 412 | 443 | 418 |
| Goodwill | 214 | 250 | 301 | 841 | 842 | 302 | 318 | 338 | 367 | 367 | 367 | 724 | 900 | 900 | 900 | 900 |
| Total assets | 948 | 1,114 | 1,352 | 2,356 | 2,277 | 2,254 | 2,359 | 1,725 | 2,551 | 2,982 | 2,982 | 6,207 | 6,956 | 7,276 | 7,485 | 7,467 |
| Accounts payable | 57 | 48 | 43 | 45 | 39 | 50 | 54 | 47 | 58 | 71 | 82 | 146 | 159 | 180 | 184 | 221 |
| Deferred revenue (current) | 33 | 44 | 49 | 52 | 46 | 64 | 52 | 48 | 43 | 33 | 48 | 39 | 73 | 53 | 55 | 36 |
| Total current liabilities | 173 | 407 | 213 | 336 | 640 | 468 | 453 | 257 | 301 | 424 | 395 | 622 | 756 | 729 | 733 | 1,322 |
| Short-term debt | 0 | 210 | 0 | 11 | 16 | 14 | 4 | 4 | 4 | 4 | 7 | 47 | 68 | 63 | 63 | 659 |
| Long-term debt | 128 | 0 | 69 | 753 | 766 | 908 | 1,125 | 880 | 1,470 | 1,618 | 1,961 | 4,559 | 4,768 | 4,844 | 5,067 | 4,063 |
| Total debt | 128 | 210 | 369 | 770 | 789 | 928 | 1,142 | 896 | 1,492 | 1,638 | 1,982 | 4,639 | 4,874 | 4,939 | 5,155 | 4,748 |
| Total liabilities | 364 | 470 | 647 | 1,656 | 1,660 | 1,569 | 1,719 | 1,252 | 2,040 | 2,319 | 2,675 | 5,655 | 6,062 | 6,173 | 6,429 | 6,064 |
| Shareholders' equity | 584 | 644 | 705 | 700 | 617 | 685 | 640 | 473 | 508 | 367 | 307 | 552 | 894 | 1,084 | 1,010 | 1,379 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | — | 295 | — | — | — | — | — | — |
| Shares outstanding | — | — | — | — | — | 99m | 92m | 81m | 79m | 79m | 76m | 75m | 75m | 74m | 70m | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 99 | 109 | 118 | 90 | 93 | 99 | 129 | 106 |
| Inventory | 12 | 12 | 13 | 12 | 12 | 11 | 11 | 11 |
| Total current assets | 412 | 452 | 464 | 415 | 443 | 452 | 484 | 418 |
| Goodwill | 900 | 900 | 900 | 900 | 900 | 900 | 900 | 900 |
| Total assets | 7,276 | 7,347 | 7,376 | 7,455 | 7,485 | 7,485 | 7,521 | 7,467 |
| Accounts payable | 180 | 207 | 231 | 194 | 184 | 218 | 261 | 221 |
| Deferred revenue (current) | 53 | 147 | 18 | 28 | 55 | 158 | 27 | 36 |
| Total current liabilities | 729 | 846 | 772 | 725 | 733 | 836 | 1,359 | 1,322 |
| Short-term debt | 63 | 63 | 63 | 63 | 63 | 63 | 663 | 659 |
| Long-term debt | 4,844 | 4,814 | 4,942 | 5,043 | 5,067 | 4,865 | 4,110 | 4,063 |
| Total debt | 4,907 | 4,877 | 5,005 | 5,106 | 5,130 | 4,928 | 4,773 | 4,722 |
| Total liabilities | 6,173 | 6,254 | 6,312 | 6,376 | 6,429 | 6,341 | 6,130 | 6,064 |
| Shareholders' equity | 1,084 | 1,072 | 1,042 | 1,035 | 1,010 | 1,096 | 1,341 | 1,379 |
| Shares outstanding | 74m | — | — | — | 70m | — | — | — |
Compare with peers
- Bally's Corp balance sheet
- Brightstar Lottery PLC balance sheet
- Super Group (sghc) Ltd balance sheet
- Boyd Gaming Corp balance sheet
- Red Rock Resorts, Inc. balance sheet
Head to head: BRSL vs CHDNCHDN vs SGHCBYD vs CHDN
More: Casinos & Gaming stocks compared, Consumer Discretionary sector, rankings of US companies