Churchill Downs Incorporated
Consumer CyclicalNASDAQ:CHDN · NASDAQ Global Select
-$0.13 today
Vol 0.65M · Avg 0.92M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $385.5M -10.2% | $429.1M +2.8% | $417.3M -5.0% | $439.4M +76.4% | $249.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $239.5M +17.0% | $204.7M +16.8% | $175.2M +47.2% | $119.0M +9.7% | $108.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $86.8M +95.1% | $44.5M -6.1% | $47.4M -56.4% | $108.7M +1009.2% | $9.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $30.2M -16.3% | $36.1M +9.7% | $32.9M +3.5% | $31.8M +14.4% | $27.8M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$5.1M -110.2% | $49.9M +548.1% | $7.7M -79.0% | $36.6M -52.8% | $77.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 | $0 -100.0% | $50.6M | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$5.1M -110.2% | $49.9M +548.1% | $7.7M +155.0% | -$14.0M -118.1% | $77.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $32.9M +291.7% | $8.4M +111.2% | -$74.7M +62.4% | -$198.7M -44.8% | -$137.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $769.8M -0.4% | $772.7M +27.6% | $605.8M +12.9% | $536.8M +60.0% | $335.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$274.9M +49.7% | -$547.0M +19.1% | -$676.5M -48.1% | -$456.8M -397.6% | -$91.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$185.3M | $0 +100.0% | -$241.3M +91.7% | -$2.9B | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$286.2M +47.5% | -$545.2M -372.9% | $199.8M -26.4% | $271.6M +3258.1% | -$8.6M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$471.5M +13.5% | -$545.2M +24.1% | -$718.0M +76.9% | -$3.1B -2991.3% | -$100.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $213.8M +297.4% | $53.8M -77.3% | $237.1M -91.1% | $2.7B +686.8% | $339.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$427.8M -130.0% | -$186.0M -232.7% | -$55.9M +68.0% | -$174.9M +41.2% | -$297.5M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$30.8M -5.5% | -$29.2M -7.7% | -$27.1M -4.2% | -$26.0M -4.8% | -$24.8M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$17.7M +49.7% | -$35.2M -41.9% | -$24.8M +53.6% | -$53.4M -203.4% | -$17.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$262.5M -33.5% | -$196.6M -252.0% | $129.3M -94.6% | $2.4B +483300.0% | -$500.0K | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $35.8M +15.9% | $30.9M +80.7% | $17.1M +111.3% | -$150.9M -164.3% | $234.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $494.9M +119.3% | $225.7M +419.2% | -$70.7M -188.4% | $80.0M -67.2% | $243.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Murphy USA Inc.
NYSE:MUSA
$11.50B
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.73B
Birkenstock Holding plc
NYSE:BIRK
$8.97B
Light & Wonder, Inc.
LNW
$8.43B
Super Group (SGHC) Limited
NYSE:SGHC
$6.85B
Mohawk Industries, Inc.
NYSE:MHK
$6.56B
Boyd Gaming Corporation
NYSE:BYD
$6.50B
Vail Resorts, Inc.
NYSE:MTN
$4.75B
H&R Block, Inc.
NYSE:HRB
$4.63B
MINISO Group Holding Limited
NYSE:MNSO
$4.10B
SEC Filings
Recent regulatory filings
No filings found.
Does CHDN generate free cash flow?
Churchill Downs Incorporated (CHDN) generated $494.90M of free cash flow in fiscal 2025.
How much operating cash flow does CHDN produce?
Operating cash flow was $769.80M, before capital expenditures of $274.90M.
Explore More
Continue the stock analysis
Jump to another research area for this company.