VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CHDNChurchill Downs Incorporated
$88.93$6.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCHDNCash Flow

Churchill Downs Incorporated (CHDN) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains robust, evidenced by an OCF/NI ratio of 3.55 in 2026Q1, which supports aggressive capital deployment including $254.5M in share repurchases during 2025Q2.

CHDN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations818.3M769.8M772.7M605.8M536.8M335.5M141.9M289.6M197.8M218.2M226.8M264.53M141.62M144.91M144.41M173.18M59.86M71.05M78.23M51.23M69.51M-1.32M48.4M47.04M35.42M48.31M27.23M39.7M10.8M10.5M15.1M
Operating CF Margin %-26.31%28.26%24.61%29.66%21.01%13.46%21.78%19.6%24.72%17.33%21.82%17.42%18.59%19.72%24.85%10.23%16.16%18.17%12.47%18.45%-0.32%10.45%11.09%8.07%11.31%7.52%15.36%7.33%8.83%13.99%
Operating CF Growth %13.89%-0.38%27.55%12.85%60%136.43%-51%46.41%-9.35%-3.79%-14.26%86.79%-2.27%0.35%-16.61%189.32%-15.75%-9.19%52.73%-26.3%5345.89%-102.74%2.9%32.8%-26.67%77.4%-31.41%267.59%2.86%-30.46%-8.48%
Net Income387.6M385.5M429.1M417.3M439.4M249.1M-82.1M137.2M352.8M140.5M108.1M65.2M46.36M54.9M58.28M64.36M16.35M16.83M28.55M15.73M29.81M78.91M8.91M24.14M20.97M22.08M19.16M15M10.5M9.1M8.1M
Depreciation & Amortization236.7M239.5M204.7M175.2M119M108.5M97.9M101M64M114.6M125.8M119.38M68.26M61.75M55.6M55.17M46.52M30.26M28.85M23.28M20.92M24.57M22.05M20.48M19.63M20.6M17.29M11.3M5.7M4.6M4.8M
Stock-Based Compensation31.6M30.2M36.1M32.9M31.8M27.8M23.7M23.8M21.1M27.1M18.9M13.85M11.93M21.48M7.61M5.53M4.8M2.84M0000000000000
Deferred Taxes105.8M86.8M44.5M47.4M108.7M9.8M1.1M31.5M36.5M-65M35.4M-3.44M14.84M5.28M9.66M14.1M8.63M-168K5.69M-818K2.01M0000-774K-275K-500K-100K400K-500K
Other Non-Cash Items-118.5M32.9M8.4M-74.7M-198.7M-137.2M25M-9.7M-285.8M38.2M-41.7M37.89M982K4.46M2.51M981K-979K875K4.25M5.04M23.28M-111.61M8.84M04.5M-523K135K-100K200K100K100K
Working Capital Changes171.4M-5.1M49.9M7.7M36.6M77.5M76.3M5.8M9.2M-37.2M-19.7M31.65M-747K-2.97M10.75M33.04M-15.48M20.42M8.48M5.14M-9.44M6.81M8.6M2.42M-9.67M6.93M-9.08M13.7M-5.5M-3.8M2.4M
Change in Receivables000000000000-1.62M-495K-5.4M-407K290K1.72M000377K000000000
Change in Inventory000000000000-2.59M-356K-3.3M20.97M-15.91M-19.9M0009.37M000000000
Change in Payables000050.6M0000000-8.38M-5.88M3.46M14.45M2.39M-4.36M000-138K000000000
Cash from Investing-452.4M-471.5M-545.2M-718M-3.1B-100.4M-239.4M-781.2M824.1M-153.6M-50.7M-65.48M-440.31M-281.87M-199.99M-27.06M-234.94M-91.18M-49.2M-136.47M-47.02M205.02M-135.78M-41.75M-22.72M-10.13M-17.45M-240.4M-20.8M-6.9M-2.6M
Capital Expenditures-84.7M00-676.5M-456.8M-91.8M-234.2M-163.3M-149.4M-116.9M-57.2M-45.76M-56.74M-51.42M-43.55M-24.92M-64.7M-85.19M-40.15M-45.63M-46.6M-43.24M-77.17M-40.85M-22.72M-14.63M-22.42M-240.4M-20.8M-4.6M-2.6M
CapEx % of Revenue2.87%9.4%20.01%27.48%25.24%5.75%22.22%12.28%14.81%13.25%4.37%3.77%6.98%6.6%5.95%3.58%11.05%19.37%9.32%11.11%12.37%10.58%16.66%9.63%5.17%3.43%6.19%93.03%14.12%3.87%2.41%
Acquisitions-185.3M-185.3M0-241.3M-2.92B00-616.7M983.8M-48.2M-6.2M4.58M-383.95M-225.37M-162.76M0-169.66M-3.5M-5.5M-88.29M-435K0-58.61M-894K0000000
Investments-------------------------------
Other Investing-182.4M-286.2M-545.2M199.8M271.6M-8.6M-5.2M-1.2M-10.3M11.5M-46.3M30K3.23M-1.53M9.89M-955K-2.69M-3.24M-3.54M-2.55M15K248.26M0004.5M4.97M0000
Cash from Financing-346.6M-262.5M-196.6M129.3M2.42B-500K76M460.8M-933.3M-59.5M-201.9M-190.64M322.05M144.49M65.43M-145.69M188.34M21.12M-31.73M72.52M-16.91M-208.66M98.65M-3.51M-13.6M-33.26M-28.03M223.3M7M-2.5M-10.2M
Debt Issued (Net)42.9M213.8M53.8M237.1M2.67B339.4M159.1M596M-300.7M214.6M138.7M18.4M401.2M159.46M82.72M-137.74M195.49M30.38M-26.21M73.14M-15.6M-206.16M101.49M-96.51M-10M-28.27M-23.41M165.7M10.9M-200K-3.4M
Equity Issued (Net)-341.4M-427.8M-186M-55.9M-174.9M-297.5M-28.4M-95M-545.5M-188.8M-39M-147.6M-69.11M-10.72M1.28M-583K-380K220K297K2.35M7.89M3.94M3.79M2.6M1.29M1.52M303K62.7M100K100K-4.9M
Dividends Paid-31.7M-30.8M-29.2M-27.1M-26M-24.8M-23.4M-22.2M-23.7M-21.5M-19.1M-17.42M-15.19M0-22.46M-8.16M-6.78M-6.77M-6.75M-6.67M-6.52M-6.43M-6.63M-6.58M-6.55M-6.51M-4.93M-3.8M-3.7M-2.4M-1.9M
Share Repurchases-341.4M-427.8M-186M-55.9M-174.9M-297.5M-28.4M-95M-547M-190.9M-39M-147.55M-76.6M-10.72M-5.09M-1.31M-944K-235K-151K-838K0000000000-5M
Other Financing-16.4M-17.7M-35.2M-24.8M-53.4M-17.6M-31.3M-18M-63.4M-63.8M-282.5M-44.04M5.14M-4.25M3.89M798K13K-2.72M936K3.7M-2.67M0096.97M1.66M00-1.3M-300K00
Net Change in Cash19.3M35.8M30.9M17.1M-150.9M234.6M-21.5M-30.8M87.8M5.6M-25.8M6.59M23.23M7.53M9.85M424K13.26M985K-2.69M-12.73M5.58M-4.96M11.27M1.78M-900K4.92M-18.25M22.7M-9.3M-8.2M-5.9M
Free Cash Flow733.6M494.9M225.7M-70.7M80M243.7M-92.3M126.3M48.4M101.3M169.6M218.77M84.88M93.49M100.86M148.26M-4.84M-14.14M38.08M5.59M22.91M-44.56M-28.77M6.18M12.7M33.68M4.81M-200.7M-10M5.9M12.5M
FCF Margin %24.9%16.91%8.25%-2.87%4.42%15.26%-8.76%9.5%4.8%11.48%12.96%18.05%10.44%12%13.77%21.28%-0.83%-3.22%8.85%1.36%6.08%-10.9%-6.21%1.46%2.89%7.89%1.33%-77.67%-6.79%4.96%11.58%
FCF Growth %150.89%119.27%419.24%-188.38%-67.17%364.03%-173.08%160.95%-52.22%-40.27%-22.47%157.73%-9.21%-7.3%-31.97%3160.08%65.74%-137.14%580.92%-75.59%151.41%-54.9%-565.13%-51.3%-62.3%599.98%102.4%-1907%-269.49%-52.8%58.23%
FCF per Share10.486.933.03-0.931.043.11-1.171.560.581.061.682.070.800.870.961.44-0.05-0.170.450.070.28-0.55-0.360.080.140.460.07-3.84-0.220.130.28
FCF Conversion (FCF/Net Income)1.89x2.03x1.81x1.45x1.22x1.35x-1.73x2.11x0.56x1.55x2.10x4.06x3.05x2.64x2.48x2.69x3.66x4.22x2.74x3.26x2.33x-0.02x5.32x1.96x1.69x2.19x1.42x2.65x1.03x1.15x1.86x
Interest Paid100.4M0306.8M283.6M133.6M77.5M79.6M61.7M31.1M47.5M40M25.2M17.5M4.03M2.86M5.52M3.75M478K0000000000000
Taxes Paid9M0108.2M99.1M68.6M72.4M1.6M23.5M48.6M75.9M32.4M41.5M17M31.32M24.46M24.79M11.78M8.04M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetAdequate
Cash FlowRobust
Top Statement Risk

Regulatory Pari-Mutuel Reclassification

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Cash

According to reported financial statements, CHDN consistently demonstrates an OCF/NI ratio significantly above 1.0, with a peak of 4.95 in 2025Q3, suggesting that the company's reported net income is highly conservative relative to the actual cash generated by its core gaming and racing operations.

The persistent gap between net income and operating cash flow indicates that non-cash charges, likely related to the amortization of acquired assets from the PNE integration, are suppressing accounting profits. Investors should interpret this as a sign of strong cash-generating capability that is not fully captured by traditional earnings metrics.

Event-Driven Free Cash Flow Volatility

As reported in quarterly filings, CHDN's free cash flow trajectory remains highly seasonal, with FCF margins swinging from a negative 12.8% in 2023Q4 to a robust 44.5% in 2026Q1, reflecting the company's heavy reliance on the timing of the Kentucky Derby and associated high-margin hospitality revenue.

The extreme variance in FCF margins highlights the company's structural dependence on the second quarter for liquidity. While the cash flow profile appears robust during peak periods, the reliance on a single event to drive annual cash accumulation warrants caution regarding the sustainability of these margins during off-peak quarters.

Capital Intensity Supporting Trophy Assets

Based on recent SEC filings, CHDN's capital expenditure intensity has shown a downward trend, moving from a high of 31.8% of revenue in 2023Q4 to 8.9% in 2026Q1, indicating a potential transition from heavy infrastructure investment to a more maintenance-focused capital allocation phase.

The reduction in capital intensity suggests that the major facility upgrades at the flagship Louisville track and recent HRM expansions may be nearing completion. This shift may imply that future cash flows will be less encumbered by growth-related spending, potentially freeing up capital for further debt reduction or shareholder returns.

Aggressive Capital Allocation and Buybacks

As detailed in financial statements, CHDN has utilized significant cash for share repurchases, including $254.5M in 2025Q2, while simultaneously managing acquisition-related outflows, such as the $185.3M spent in 2025Q3, demonstrating a management strategy that prioritizes both inorganic growth and direct return of capital to shareholders.

The company's willingness to deploy substantial cash toward buybacks during periods of high acquisition activity suggests confidence in its long-term cash flow durability. However, investors should monitor whether this aggressive deployment strategy leaves sufficient liquidity to navigate potential regulatory headwinds or future capital-intensive expansion opportunities.

CHDN — Frequently Asked Questions

Quick answers to the most common questions about buying CHDN stock.

How much cash does Churchill Downs Incorporated (CHDN) generate from operations?

Churchill Downs Incorporated (CHDN) generated $769.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Churchill Downs Incorporated's free cash flow?

Churchill Downs Incorporated (CHDN) generated $494.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Churchill Downs Incorporated's capital expenditure (CapEx)?

Churchill Downs Incorporated (CHDN) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Churchill Downs Incorporated distribute cash to shareholders?

In 2025, Churchill Downs Incorporated (CHDN) returned $30.8M to shareholders via cash dividends and spent $427.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.