Churchill Downs Inc cash flow statement
In fiscal 2025, Churchill Downs Inc's operations generated $770m of cash; it spent $205m on capital projects, leaving free cash flow of $565m. It returned $30.8m in dividends and $428m through buybacks.
Cash flow statement
| 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 from operations | 173 | 144 | 145 | 142 | 265 | 231 | 215 | 198 | 290 | 142 | 460 | 511 | 605 | 772 | 770 | 756 |
| Depreciation and amortisation | 55 | 56 | 62 | 68 | 110 | 109 | 97 | 64 | 96 | 93 | 103 | 114 | 169 | 199 | 233 | 235 |
| Stock-based pay | 6 | 8 | 21 | 12 | 14 | 19 | 27 | 21 | 24 | 24 | 28 | 32 | 33 | 36 | 30 | 31 |
| Capital spending | 23 | 41 | 49 | 23 | 31 | 31 | 33 | 30 | 48 | 23 | 52 | 373 | 599 | 463 | 205 | 152 |
| Free cash flow | 150 | 103 | 96 | 119 | 233 | 201 | 182 | 168 | 241 | 119 | 407 | 138 | 7 | 308 | 565 | 604 |
| Free cash flow after stock pay | 145 | 95 | 75 | 107 | 220 | 182 | 155 | 147 | 218 | 95 | 379 | 106 | −26 | 272 | 535 | 573 |
| Dividends paid | 8 | 22 | 0 | 15 | 17 | 19 | 22 | 24 | 22 | 23 | 25 | 26 | 27 | 29 | 31 | 32 |
| Share buybacks | 1 | 5 | 11 | 77 | 148 | 39 | 181 | 531 | 95 | 28 | 298 | 175 | 56 | 186 | 428 | 76 |
| Shares issued | 1 | 6 | 1 | 7 | 1 | 2 | 2 | 2 | — | — | — | — | — | — | — | — |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 131 | 247 | 240 | 187 | 96 | 295 | 217 | 148 |
| Depreciation and amortisation | 53 | 59 | 58 | 57 | 59 | 56 | 59 | 61 |
| Stock-based pay | 13 | 4 | 7 | 7 | 12 | 5 | 8 | 6 |
| Capital spending | 96 | 67 | 66 | 39 | 33 | 40 | 39 | 40 |
| Free cash flow | 35 | 180 | 174 | 148 | 63 | 255 | 178 | 108 |
| Free cash flow after stock pay | 22 | 176 | 167 | 141 | 51 | 250 | 170 | 102 |
Compare with peers
- Bally's Corp cash flow
- Brightstar Lottery PLC cash flow
- Super Group (sghc) Ltd cash flow
- Boyd Gaming Corp cash flow
- Red Rock Resorts, Inc. cash flow
Head to head: BRSL vs CHDNCHDN vs SGHCBYD vs CHDN
More: Casinos & Gaming stocks compared, Consumer Discretionary sector, rankings of US companies