What changed in this filing

/stocks — the workspaceLOADING

Item 2. Management’s Discussion and Analysis

2021-04-21 compared with 2020-10-28 · 202 added, 410 removed, 195 unchanged (76% of the section changed)

9 unchanged sentences

• the impact of the novel coronavirus (COVID-19) pandemic and related economic matters on our results of operations, financial conditions and prospects;

• the occurrence of extraordinary events, such as terrorist attacks, public health threats, civil unrest, and inclement weather;

• the effect of economic conditions on our consumers' confidence and discretionary spending or our access to credit;

• additional or increased taxes and fees;

• public perceptions or lack of confidence in the integrity of our business or any deterioration in our reputation;

• the impact of significant competition, and the expectation the competition levels will increase;

• changes in consumer preferences, attendance, wagering, and sponsorships;

• loss of key or highly skilled personnel;

• restrictions in our debt facilities limiting our flexibility to operate our business;

• general risks related to real estate ownership, including fluctuations in market values and environmental regulations;

• catastrophic events and system failures disrupting our operations;

• online security risk, including cyber-security breaches;

• inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events;

• increases in insurance costs and inability to obtain similar insurance coverage in the future;

• inability to identify and complete acquisition, expansion or divestiture projects, on time, on budget or as planned;

• difficulty in integrating recent or future acquisitions into our operations;

• costs and uncertainties relating to the development of new venues and expansion of existing facilities;

• lack of confidence in the integrity of our core businesses or any deterioration in our reputation;

• risks associated with equity investments, strategic alliances and other third-party agreements;

• inability to respond to rapid technological changes in a timely manner;

• inadvertent infringement of the intellectual property of others;

• inability to protect our own intellectual property rights;

• payment-related risks, such as risk associated with fraudulent credit card and debit card use;

• compliance with the Foreign Corrupt Practices Act or applicable money-laundering regulations;

• risks related to pending or future legal proceedings and other actions;

• concentration and evolution of slot machine manufacturing and other technology conditions that could impose additional costs;

• inability to negotiate agreements with industry constituents, including horsemen and other racetracks;

• work stoppages and labor issues;

• changes in consumer preferences, attendance, wagering, and sponsorship with respect to Churchill Downs Racetrack and the Kentucky Derby;

• inability to successfully expand our TwinSpires Sports and Casino business and effectively compete;

• inability to identify and complete expansion, acquisition or divestiture projects, on time, on budget or as planned;

• difficulty in integrating recent or future acquisitions into our operations;

• costs and uncertainties relating to the development of new venues and expansion of existing facilities;

• general risks related to real estate ownership and significant expenditures, including fluctuations in market values and environmental regulations;

• reliance on our technology services and catastrophic events and system failures disrupting our operations;

• 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;

• personal injury litigation related to injuries occurring at our racetracks;

• weather and other conditions affecting our ability to conduct live racing;

• the occurrence of extraordinary events, such as terrorist attacks, public health threats and civil unrest;

• changes in the regulatory environment of our racing operations;

• increased competition in the horse racing business;

• difficulty in attracting a sufficient number of horses and trainers for full field horse races;

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

• our inability to utilize and provide totalizator services;

• changes in regulatory environment of our online horse racing wagering business;

• a reduction in the number of people wagering on live horse races;

• increased competition in our online horse racing wagering business;

• uncertainty and changes in the legal landscape relating to our online horse racing wagering business;

• continued legalization of online sports betting and iGaming in the United States and our ability to predict and capitalize on any such legalization;

• inability to expand our sports betting operations and effectively compete;

• failure to manage risks associated with sports betting;

• failure to comply with laws requiring us to block access to certain individuals could result in penalties or impairment with respect to our mobile and online wagering products;

• increased competition in our casino business;

• changes in regulatory environment of our casino business;

• concentration and evolution of slot machine manufacturing and other technology conditions that could impose additional costs;

• inability to collect gaming receivables from the customers to whom we extend credit.

• compliance with the Foreign Corrupt Practices Act or applicable money-laundering regulations;

• payment-related risks, such as risk associated with fraudulent credit card and debit card use;

• work stoppages and labor issues;

• 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;

• increase in our insurance costs, or obtain similar insurance coverage in the future, and inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events.

The following information is unaudited.

2 unchanged sentences

This report should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2020, including Part I - Item 1A, "Risk Factors" of our Form 10-K for a discussion regarding some of the reasons that actual results may be materially different from those we anticipate.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Executive Overview

We are an industry-leading racing, online wagering and gaming entertainment company anchored by our iconic flagship event - the Kentucky Derby.

We own and operate three pari-mutuel gaming entertainment venues in Kentucky - Derby City Gaming;

Oak Grove Racing, Gaming & Hotel;

and Newport Racing & Gaming.

Our online wagering business owns and operates TwinSpires.com, the largest and most profitable online horse racing wagering platform in the U.S.

and BetAmerica, an online sports betting and iGaming platform in the U.S.

We are also a leader in brick-and-mortar casino gaming with approximately 11,000 slot machines and video lottery terminals ("VLTs") and 200 table games in eight states.

Churchill Downs Incorporated (the "Company") is an industry-leading racing, online wagering and gaming entertainment company anchored by our iconic flagship event, the Kentucky Derby.

We own and operate three pari-mutuel gaming entertainment venues with approximately 3,050 historical racing machines ("HRMs") in Kentucky.

We also own and operate TwinSpires, one of the largest and most profitable online wagering platforms for horse racing, sports and iGaming in the U.S.

and we have seven retail sportsbooks.

We are also a leader in brick-and-mortar casino gaming in eight states with approximately 11,000 slot machines and video lottery terminals ("VLTs") and 200 table games.

We were organized as a Kentucky corporation in 1928, and our principal executive offices are located in Louisville, Kentucky.

During the first quarter of 2021, we updated our operating segments to reflect the internal management reporting used by our chief operating decision maker to evaluate results of operations and to assess performance and allocate resources.

Our internal management reporting changed primarily due to the continued growth from Oak Grove Racing, Gaming & Hotel ("Oak Grove") and Turfway Park, which opened its annex historical racing machine ("HRM") facility, Newport Racing & Gaming ("Newport"), in October 2020, which resulted in our chief operating decision maker's decision to include Oak Grove, Turfway Park and Newport in the new Live and Historical Racing segment.

The Live and Historical Racing segment now includes Churchill Downs Racetrack, Derby City Gaming, Oak Grove, Turfway Park, and Newport.

We also realigned our retail sports betting results at our wholly-owned casinos from our Gaming segment to our TwinSpires segment.

As a result of this realignment, our operating segments that meet the requirements to be disclosed separately as reportable segments are:

Live and Historical Racing, TwinSpires, and Gaming.

We conduct our business through these reportable segments and report net revenue and operating expense associated with these reportable segments in our condensed consolidated statements of comprehensive income (loss).

Impact of COVID-19 Pandemic

In March 2020, the World Health Organization declared the COVID-19 outbreak a global pandemic.

Considerable uncertainty still surrounds the COVID-19 virus and its potential effects, and the extent of and effectiveness of responses taken on international, national and local levels.

Measures taken to limit the impact of COVID-19, including shelter-in-place orders, social distancing measures, travel bans and restrictions, and business and government shutdowns, have resulted and continue to result in significant negative economic impacts in the United States and in relation to our business.

The long-term impact of COVID-19 on the United States and world economies and continuing impact on our business remains uncertain, the duration and scope of which cannot currently be predicted.

The COVID-19 global pandemic has resulted in travel limitations and business and government shutdowns which have had significant negative economic impacts in the United States and in relation to our business.

Although vaccines are now available, distribution is currently limited and there can be no assurance that these vaccines will be successful in ending the COVID-19 global pandemic.

The long-term impact of COVID-19 on the U.S.

and world economies and continuing impact on our business remains uncertain, the duration and scope of which cannot currently be predicted.

In response to the measures taken to limit the impact of COVID-19 described above, and for the protection of our employees, customers, and communities, we temporarily suspended operations at our properties in March 2020.

In May 2020, we began to reopen our properties with patron restrictions and gaming limitations.

As of September 30, 2020, all of our properties had reopened and remain open with applicable restrictions.

We also implemented other initiatives to facilitate social distancing and enhanced cleaning, such as increased frequency of cleaning and sanitizing of all high-touch surfaces, mandatory temperature checks of all guests and team members upon entry and required training for all team members on safety protocols.

Certain amenities at our properties have continued to be suspended, including all of our food buffets and valet services, and certain restaurants and food outlets.

Below is a summary of the temporary closures and the current status of each property:

Churchill Downs

• Churchill Downs Racetrack conducted 27 spectator-free live racing days in the second quarter of 2020 and 14 spectator-free live racing days in the third quarter of 2020, including the 146th Kentucky Oaks and Derby on September 4-5, 2020.

Churchill Downs Racetrack suspended simulcast operations on March 15, 2020, and these operations remained closed.

• Derby City Gaming temporarily suspended operations on March 15, 2020 and reopened on June 8, 2020.

Derby City Gaming is currently restricted to 75% of patron capacity, and is operating at 66% of gaming capacity.

Wholly-Owned Properties

• Calder Casino and Racing ("Calder") temporarily suspended operations on March 16, 2020 and reopened on June 12, 2020.

Operations were temporarily suspended again on July 2, 2020 following a Miami-Dade Emergency Order issued by the county's mayor to close all entertainment venues in Miami-Dade County.

Calder reopened on August 31, 2020 with restrictions on operating hours and is operating at 56% gaming capacity.

• Fair Grounds Slots, Fair Grounds Race Course and Video Services, LLC ("VSI") (collectively, "Fair Grounds and VSI"):

◦ Fair Grounds Slots temporarily suspended operations on March 16, 2020 and reopened on June 13, 2020.

Fair Grounds Slots is currently restricted to 25% of patron capacity and is operating at 75% of gaming capacity;

◦ Fair Grounds Race Course conducted spectator-free live racing from March 13, 2020 through March 21, 2020 and did not have any live race days during the second or third quarters of 2020;

◦ VSI temporarily suspended operations on March 16, 2020 and reopened on May 18, 2020.

VSI is currently restricted to 50% of patron capacity and is operating at 75% of gaming capacity.

• Harlow's Casino Resort and Spa ("Harlow's") temporarily suspended operations on March 16, 2020 and reopened on May 21, 2020.

Harlow’s is currently restricted to 50% of patron capacity and is operating at 66% of slot gaming capacity and 60% of table game capacity.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

• Ocean Downs Casino and Racetrack ("Ocean Downs") temporarily suspended operations on March 15, 2020 and reopened on June 19, 2020.

Ocean Downs is currently restricted to 50% of patron capacity and is operating at 70% of video lottery terminals ("VLTs") capacity and 60% of table game capacity.

• Oxford Casino and Hotel ("Oxford") temporarily suspended operations on March 16, 2020 and reopened on July 9, 2020.

Oxford is currently restricted to 200 persons on the gaming floor.

• Presque Isle Downs and Casino ("Presque Isle") temporarily suspended operations on March 16, 2020 and reopened on June 26, 2020.

Presque Isle has a temporary ban on alcohol and smoking on the gaming floor, is currently restricted to 50% of patron capacity and is operating at 60% of slot gaming capacity and 60% of table game capacity.

• Riverwalk Casino Hotel ("Riverwalk") temporarily suspended operations on March 16, 2020 and reopened on May 21, 2020.

Riverwalk is currently restricted to 50% of patron capacity and is operating at 66% of slot gaming capacity and 60% of table game capacity.

Managed Properties

• Lady Luck Casino Nemacolin ("Lady Luck Nemacolin") temporarily suspended operations on March 16, 2020 and reopened on June 12, 2020.

Lady Luck Nemacolin has a temporary ban on alcohol and smoking on the gaming floor, is currently restricted to 50% of patron capacity and is operating at 50% of slot gaming capacity and 60% of table game capacity.

Equity Investments

• Rivers Casino Des Plaines ("Rivers Des Plaines") temporarily suspended operations on March 15, 2020 and reopened on July 1, 2020.

Rivers Des Plaines has certain operating hour restrictions and temporary bans on food and beverage within the facility, is currently restricted to 25% of patron capacity and is operating at 75% of slot gaming capacity and 45% of table game capacity.

• Miami Valley Gaming and Racing ("MVG") temporarily suspended operations on March 14, 2020 and reopened on June 19, 2020.

MVG has certain hourly restrictions on serving alcohol, is currently restricted to 63% of patron capacity and is operating at 67% of VLT capacity.

• Arlington International Racecourse ("Arlington") temporarily suspended operations of its off-track betting facilities ("OTBs") and simulcast operations on March 16, 2020.

Four OTBs reopened on June 5, 2020 and the remaining OTBs reopened on various dates in July 2020.

Arlington conducted 18 spectator-free live racing days and 12 live racing days with 300 patron restrictions during the third quarter of 2020.

• Turfway Park conducted nine live racing days from March 12, 2020 through March 21, 2020 and five of these live racing days were run spectator-free.

Live racing was canceled for the remaining three scheduled racing days in March 2020.

Turfway Park did not have any race days scheduled in the second or third quarters of 2020.

On March 25, 2020, as a result of the temporary closures and suspended operations described above, the Company announced the temporary furlough of employees at its wholly-owned and managed gaming properties and certain racing operations.

As the Company has reopened these properties, certain employees have returned to work while others remain on temporary furlough due to the capacity restrictions at these properties.

The Company provided health, dental, vision and life insurance benefits to furloughed employees through July 31, 2020.

On March 25, 2020, as a result of the temporary closures and suspended operations, the Company announced the temporary furlough of employees at its wholly-owned and managed gaming properties and certain racing operations.

The Company also implemented a temporary salary reduction for all remaining non-furloughed salaried employees based on a percentage that varies dependent upon the amount of each employee’s salary.

The most senior level of executive management received the largest salary decrease, based on both percentage and dollar amount.

Salaries for non-furloughed employees resumed at the annual base salary beginning with the start of the employee's first full pay period subsequent to July 31, 2020.

Financial Status and Outlook

The Company reduced its planned maintenance and project capital expenditures for 2020 as a result of the temporary property and operations closures and has prioritized its capital investments based on the highest near-term return opportunities in order to maintain financial flexibility.

On March 16, 2020, we borrowed $675.4 million on our revolving credit facility (the "Revolver") pursuant to the Credit Agreement (defined below) to provide the Company with additional financial flexibility.

The Company had $622.0 million of cash and cash equivalents as of September 30, 2020.

On April 28, 2020, the Company entered into a Second Amendment to its Credit Agreement, which (i) provides for a financial covenant relief period through the date on which the Company delivers its quarterly financial statements and compliance

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

certificate for the fiscal quarter ending June 30, 2021, subject to certain exceptions (the “Financial Covenant Relief Period”), (ii) amends the definition of “Consolidated EBITDA” in the Credit Agreement with respect to the calculation of Consolidated EBITDA for the first two fiscal quarters after the termination of the Financial Covenant Relief Period, (iii) extends certain deadlines and makes certain other amendments to the Company’s financial reporting obligations, (iv) places certain restrictions on restricted payments during the Financial Covenant Relief Period, and (v) amends the definitions of “Material Adverse Effect” and “License Revocation” in the Credit Agreement to take into consideration COVID-19.

During the Financial Covenant Relief Period, the Company will not be required to comply with the consolidated total secured net leverage ratio financial covenant and the interest coverage ratio financial covenant.

The Company has agreed to a minimum liquidity financial covenant that requires the Company and its restricted subsidiaries to maintain liquidity of at least $150.0 million during the Financial Covenant Relief Period.

We continue to assess the situation at our properties and operations on a daily basis;

however, we are unable to determine when the current restrictions in place for our opened properties will be removed.

Our third quarter of 2020 financial results were materially impacted by the rescheduling of the 146th Kentucky Oaks and Derby from the second quarter of 2020 to the third quarter of 2020 without spectators, by the temporary suspension of operations at certain properties, and continued property restrictions.

Based on our current projected operating cash flow needs, interest and debt repayments, and revised maintenance and project capital expenditures, we believe we have adequate cash to fund our business operations, meet all of our financial commitments, and invest in our prioritized key growth capital projects for well beyond the next twelve months.

Kater and Thimmegowda Settlement

On May 22, 2020, we entered into an agreement in principle to settle Cheryl Kater v.

Churchill Downs Incorporated (the "Kater litigation") and Manasa Thimmegowda v.

Big Fish Games, Inc.

(the "Thimmegowda litigation").

The agreement in principle remains contingent on final court approval by the U.S.

District Court for the Western District of Washington (the "District Court").

Under the terms of the settlement, which will take effect only after final court approval of the proposed class settlement:

(i) a total of $155.0 million will be paid into a settlement fund.

CDI will pay $124.0 million pre-tax of the settlement from its available cash;

Aristocrat Technologies, Inc.

("Aristocrat") will pay $31.0 million pre-tax of the settlement;

(ii) all members of the nationwide settlement class who do not exclude themselves will release all claims relating to the subject matter of the lawsuits;

and (iii) Aristocrat has agreed to specifically release CDI of any and all indemnification obligations under the Stock Purchase Agreement dated November 29, 2017 (the "Stock Purchase Agreement"), among the Company, Aristocrat, and Big Fish Games, Inc.

("Big Fish Games") arising from or related to the Kater and Thimmegowda litigations, including any claims of diminution of value of Big Fish Games and any claims by any person who opts out of the proposed class settlement.

The $124.0 million pre-tax settlement related to the Company is included in loss from discontinued operations, net of tax in the accompanying condensed consolidated statements of comprehensive (loss) income for the nine months ended September 30, 2020, and on a pre-tax basis in current liabilities of discontinued operations in the accompanying condensed consolidated balance sheets at September 30, 2020.

The final settlement approval hearing is currently scheduled for February 11, 2021.

We anticipate making the payment into the settlement fund during the first quarter of 2021, pending final approval by the District Court.

Asset Impairment

During the quarter ended March 31, 2020, the Company evaluated whether events or circumstances changed that would indicate it is more likely than not that any of its indefinite-lived intangible assets, goodwill, or property and equipment, were impaired ("Trigger Event"), or if there were any other than temporary impairments of our equity investments.

Factors considered in this evaluation included, among other things, the amount of the fair value over carrying value from the annual impairment testing performed as of April 1, 2019, changes in carrying values, changes in discount rates, and the impact of temporary property closures due to the COVID-19 pandemic on cash flows.

Based on the Company's evaluation, the Company concluded that a Trigger Event occurred related to the Presque Isle gaming rights, trademark, and the reporting unit's goodwill due to the impact and uncertainty of the COVID-19 pandemic and the recent closing of the Presque Isle Transaction (as defined below) in 2019.

As a result of the Trigger Event, the Company recognized an impairment in the first quarter of 2020 of $15.0 million for its Presque Isle gaming rights intangible asset and an impairment of $2.5 million for its Presque Isle trademark intangible asset.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

We manage our operations through three reportable segments as follows:

• Churchill Downs

The Churchill Downs segment includes live and historical pari-mutuel racing related revenue and expenses at Churchill Downs Racetrack and Derby City Gaming.

Churchill Downs Racetrack is the home of the Kentucky Derby and conducts live racing during the year.

Derby City Gaming is a historical racing machine facility that operates under the Churchill Downs pari-mutuel racing license at its ancillary training facility in Louisville, Kentucky.

Churchill Downs Racetrack and Derby City Gaming earn commissions primarily from pari-mutuel wagering on live races at Churchill Downs and on historical races at Derby City Gaming;

simulcast fees earned from other wagering sites;

admissions, personal seat licenses, sponsorships, television rights, and other miscellaneous services (collectively "racing event-related services"), as well as food and beverage services.

• Online Wagering

The Online Wagering segment includes the revenue and expenses for the TwinSpires business ("TwinSpires") and the online sports betting and iGaming business.

TwinSpires operates our online horse racing wagering business on TwinSpires.com, BetAmerica.com and other Company platforms;

facilitates high dollar wagering by international customers (Velocity);

and provides the platform for horse racing statistical data generated by our information business that provides data and processing services to the equine industry (Brisnet).

Our sports betting and iGaming business includes the online BetAmerica sports betting and casino gaming operations.

On September 24, 2020, the Company opened a retail BetAmerica sportsbook at Bronco Billy's Casino in Cripple Creek, Colorado, and on September 25, 2020, the Company opened a retail BetAmerica sportsbook at Island Resort & Casino in Harris, Michigan.

BetAmerica plans to launch its online sportsbook and iGaming platform in Pennsylvania, Colorado and Michigan, and its online sportsbook platform in Indiana, subject to regulatory approvals.

The Gaming segment includes revenue and expenses for the casino properties and associated racetrack or jai alai facilities which support the casino license.

The Gaming segment has approximately 11,000 slot machines and VLTs and 200 table games located in eight states.

The Gaming segment revenue and Adjusted EBITDA includes the following properties:

◦ Fair Grounds and VSI

◦ Lady Luck Nemacolin management agreement

◦ Ocean Downs

◦ Presque Isle

The Gaming segment Adjusted EBITDA also includes the Adjusted EBITDA related to the Company’s equity investments in the following:

◦ 61.3% equity investment in Midwest Gaming, the parent company of Rivers Des Plaines in Des Plaines, Illinois

◦ 50% equity investment in MVG

The Gaming segment generates revenue and expenses from slot machines, table games, VLTs, video poker, retail sports betting, ancillary food and beverage services, hotel services, commission on pari-mutuel wagering, racing event-related services, and / or other miscellaneous operations.

We have aggregated the following businesses as well as certain corporate operations, and other immaterial joint ventures in "All Other" to reconcile to consolidated results:

• Oak Grove Racing, Gaming & Hotel ("Oak Grove")

• Newport Racing & Gaming ("Newport")

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

• Turfway Park

• United Tote

We conduct our business through these reportable segments and report net revenue and operating expense associated with these reportable segments in the accompanying condensed consolidated statements of comprehensive income.

Oak Grove Racing, Gaming & Hotel

On September 18, 2020, the Company opened its simulcast and historical racing machine ("HRM") operations at Oak Grove, located in Oak Grove, Kentucky.

Oak Grove is currently restricted to 75% of patron capacity and is operating at 63% of gaming capacity.

The Oak Grove Hotel opened on October 15, 2020.

Effective September 11, 2020, the Company purchased the remaining equity interests of WKY Development, LLC, a joint venture that owns Oak Grove, from Keeneland Association, Inc.

for $3.0 million.

As of September 30, 2020, the Company no longer reports a noncontrolling interest associated with Oak Grove in the accompanying consolidated financial statements.

Newport Racing and Gaming

The Company invested $38.4 million to build out Newport, located in Newport, Kentucky, to create a premier entertainment experience as an extension of Turfway Park.

Newport opened on October 2, 2020 and has a pari-mutuel simulcast area, a 17,000 square foot gaming floor with 500 HRMs, and a feature bar.

Newport is currently restricted to 75% of patron capacity.

Online Wagering

BetAmerica plans to launch its mobile sportsbook and iGaming application in each of Pennsylvania, Colorado and Michigan, and its mobile sportsbook application in Indiana, subject to regulatory approvals.

In August 2020, the Company announced the entry into multi-year agreements with GAN Limited and Kambi Group PLC to provide player account management, casino platform, sports trading and risk management services to BetAmerica.

Acquisitions of Presque Isle and Lady Luck Nemacolin

On January 11, 2019, we completed the acquisition of Presque Isle located in Erie, Pennsylvania from Eldorado Resorts, Inc.

("ERI") for cash consideration of $178.9 million (the "Presque Isle Transaction") and $1.6 million of working capital and other purchase price adjustments.

On March 8, 2019, the Company assumed management and acquired certain assets related to the management of Lady Luck Nemacolin in Farmington, Pennsylvania, from ERI for cash consideration of $100,000 (the "Lady Luck Nemacolin Transaction").

Acquisition of Certain Ownership Interests of Midwest Gaming Holdings, LLC

On March 5, 2019, the Company completed the acquisition of certain ownership interests of Midwest Gaming Holdings, LLC ("Midwest Gaming"), the parent company of Rivers Des Plaines in Des Plaines, Illinois to acquire approximately 42% of Midwest Gaming from affiliates and co-investors of Clairvest Group Inc.

("Clairvest") and members of High Plaines Gaming, LLC ("High Plaines"), an affiliate of Rush Street Gaming, LLC and Casino Investors, LLC ("Casino Investors") for cash consideration of approximately $406.6 million and $3.5 million of certain transaction costs and working capital adjustments (the "Sale Transaction").

Following the closing of the Sale Transaction, the parties completed a recapitalization transaction on March 6, 2019 (the "Recapitalization"), pursuant to which Midwest Gaming used approximately $300.0 million in proceeds from amended and extended credit facilities to redeem, on a pro rata basis, additional Midwest Gaming units held by High Plaines and Casino Investors.

As a result of the Recapitalization, the Company's ownership of Midwest Gaming increased to 61.3%.

High Plaines retained ownership of 36.0% of Midwest Gaming and Casino Investors retained ownership of 2.7% of Midwest Gaming.

We also recognized a $103.2 million deferred tax liability and a corresponding increase in our investment in unconsolidated affiliates related to an entity we acquired in conjunction with our acquisition of the Clairvest ownership stake in Midwest Gaming.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Turfway Park Acquisition

The Company completed the acquisition of Turfway Park from Jack Entertainment LLC ("JACK") and Hard Rock International (“Hard Rock”) on October 9, 2019 for total consideration of $46.0 million in cash ("Turfway Park Acquisition").

Turfway Park is located on 197 acres in Florence, Kentucky.

On July 28, 2020, the Company's Board of Directors approved the final design plans for the HRM and grandstand facility at Turfway Park.

The final plans reflect $200 million of project capital, which includes the Turfway Park Acquisition costs and other previously approved capital.

The 155,000 square foot facility will include a grandstand, sports bar, food offerings, and up to 1,200 historical racing machines.

The Company has temporarily paused the construction of the HRM and grandstand facility due to the recent ruling by the Kentucky Supreme Court.

Refer to Part II., Item 1.

Legal Proceedings, for further information.

Of the $46.0 million total consideration, $36.0 million, less $0.9 million of working capital and purchase price adjustments, was accounted for as a business combination.

The remaining $10.0 million was paid to Hard Rock for the assignment of the purchase and sale agreement rights and was accounted for separately from the business combination as an intangible asset and was amortized through expense in the fourth quarter of 2019.

In May 2020, we began to reopen our properties with patron restrictions and gaming limitations.

One property temporarily suspended operations again in July 2020 and reopened in August 2020, and three properties temporarily suspended operations again in December 2020 and reopened in January 2021.

As the Company reopened these properties, certain employees have returned to work while others remain on temporary furlough due to the capacity restrictions at these properties.

The Company provided health, dental, vision and life insurance benefits to furloughed employees through July 31, 2020 and during the subsequent property closure periods.

As of March 31, 2021, all of our properties were reopened with certain operating restrictions.

Key Indicators to Evaluate Business Results and Financial Condition

5 unchanged sentences

We believe that the use of Adjusted EBITDA as a key performance measure of results of operations enables management and investors to evaluate and compare from period to period our operating performance in a meaningful and consistent manner.

Our chief operating decision maker utilizes Adjusted EBITDA to evaluate segment performance, develop strategy and allocate resources.

Our chief operating decision maker utilizes Adjusted EBITDA to evaluate segment

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

performance, develop strategy and allocate resources.

Adjusted EBITDA is a supplemental measure of our performance that is not required by, or presented in accordance with, GAAP.

5 unchanged sentences

– Acquisition and disposition related charges;

◦ Calder racing exit costs;

– Other transaction expense, including legal, accounting and other deal-related expense;

• Stock-based compensation expense;

• Midwest Gaming's impact on our investments in unconsolidated affiliates from:

• Rivers Des Plaines' impact on our investments in unconsolidated affiliates from:

– The impact of changes in fair value of interest rate swaps;

◦ Recapitalization and transaction costs;

– Legal reserves and transaction costs;

• Asset impairments;

• Gain on Ocean Downs/Saratoga Transaction;

• Legal reserves;

1 unchanged sentence

• Other charges, recoveries and expenses

For segment reporting, Adjusted EBITDA includes intercompany revenue and expense totals that are eliminated in the accompanying condensed consolidated statements of comprehensive income.

For segment reporting, Adjusted EBITDA includes intercompany revenue and expense totals that are eliminated in the accompanying condensed consolidated statements of comprehensive income (loss).

Refer to the reconciliation of comprehensive income to Adjusted EBITDA included in this section for additional information.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Government Regulations and Legislative Actions

We are subject to various federal, state and international laws and regulations that affect our businesses.

The ownership, operation and management of our Churchill Downs, Online Wagering, and Gaming segments, as well as our other operations, are subject to regulation under the laws and regulations of each of the jurisdictions in which we operate.

The ownership, operation and management of our Live and Historical Racing, TwinSpires, and Gaming segments, as well as our other operations, are subject to regulation under the laws and regulations of each of the jurisdictions in which we operate.

The ownership, operation and management of our businesses and properties are also subject to legislative actions at both the federal and state level.

The following update on our regulatory and legislative activities should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2019, including Part I - Item 1, "Business," for a discussion of regulatory and legislative issues.

Specific State Casino Regulations and Legislative Actions

On June 30, 2020, legislation was signed into law by the Governor of Illinois that provides financial relief to the gaming industry.

The legislation amends the existing law to allow the lower privilege tax on table games for existing casinos effective as of July 1, 2020 instead of when a newly authorized casino begins operations.

The legislation also provides cash flow relief for existing casinos by extending the payment deadline for new gaming positions from July 1, 2020 to July 1, 2021 and extends the payment period and waives interest for reconciliation payments related to the new gaming positions.

The legislation delays the payment deadline for an initial sports wagering license from July 1, 2020 to July 1, 2021 and also establishes a lower privilege tax schedule for a new casino in Chicago, which has been authorized but not yet opened.

We believe the legislation will have a positive impact on our business operations.

Effective July 15, 2020, legislation was signed into law by the Governor of Louisiana that exempts the tax on promotional play up to $5.0 million for casinos.

We believe the legislation will have a positive impact on our business operations.

There have been no material changes with respect to our regulatory and legislative activities disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020.

Consolidated Financial Results

The following table reflects our net revenue, operating income, net income, Adjusted EBITDA, and certain other financial information:

Three Months Ended September 30, Nine Months Ended September 30,

(in millions) 2020 2019 Change 2020 2019 Change

The following table reflects our net revenue, operating income (loss), net income (loss), Adjusted EBITDA, and certain other financial information:

Three Months Ended March 31,

(in millions) 2021 2020 Change

Net revenue $ 324.3 $ 252.9 $ 71.4

Operating income 49.5 27.8 21.7 37.5 212.2 (174.7)

Operating income margin 15 % 9 % 5 % 20 %

Operating income (loss) 46.7 (11.6) 58.3

Operating income (loss) margin 14 % (5) %

Net income (loss) from continuing operations $ 36.1 $ (22.6) $ 58.7

1 unchanged sentence

Adjusted EBITDA 110.6 55.3 55.3

Three Months Ended September 30, 2020, Compared to Three Months Ended September 30, 2019

• Net revenue increased $31.5 million driven by a $55.7 million increase from Online Wagering due to an increase in handle and active players, and a $29.4 million increase from Churchill Downs primarily due to the rescheduling of the 146th Kentucky Oaks and Derby without spectators.

Partially offsetting these increases were a $43.6 million decrease from Gaming due to the patron restrictions and gaming capacity limitations at each property and a $10.0 million decrease from All Other primarily due to the patron restrictions during live racing at Arlington.

• Operating income increased $21.7 million due to a $24.4 million increase from Online Wagering due to an increase in handle and active players, a $11.9 million increase at Churchill Downs due to the rescheduling of the 146th Kentucky Oaks and Derby without spectators and strong performance at Derby City Gaming, and a $0.4 million decrease in transaction expense, net.

Partially offsetting these increases were a $7.6 million decrease due to the patron restrictions during live racing at Arlington, a $4.4 million increase in selling, general and administrative expense due to an adjustment for the estimated annual payout of accrued bonuses, and a $3.0 million decrease from Gaming due to the patron restrictions and gaming capacity limitations at each property.

• Net income from continuing operations increased $27.9 million.

A $4.3 million after-tax increase in higher transaction, pre-opening and other expenses impacted comparability of the Company's third quarter of 2020 net income from

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

continuing operations compared to the prior year quarter:

Partially offsetting this increase were a $3.3 million after-tax expense decrease related to our equity portion of the non-cash change in fair value of Midwest Gaming's interest rate swaps;

a $3.0 million after-tax decrease in expenses due to legal reserves in the prior year quarter that did not recur in the current year quarter;

and a $0.5 million non-cash tax impact related to the re-measurement of our net deferred tax liabilities in the third quarter of 2019 that did not recur in the current year quarter based on an increase in revenue related to states with higher tax rates.

Excluding these items, net income from continuing operations increased $25.4 million primarily due to a $27.6 million after-tax increase driven by the results of our operations and equity income from our unconsolidated affiliates, partially offset by a $2.2 million after-tax increase in interest expense associated with higher outstanding debt balances.

• Net income attributable to Churchill Downs Incorporated increased $28.4 million due to a $27.9 million increase in net income from continuing operations discussed above, a $0.4 million decrease in net loss from discontinued operations, and a $0.1 million increase in net loss attributable to our noncontrolling interest.

• Adjusted EBITDA increased $33.9 million driven by a $18.7 million increase from Churchill Downs primarily due to the rescheduling of the 146th Kentucky Oaks and Derby without spectators and the strong performance at Derby City Gaming;

a $16.9 million increase from Online Wagering from increased handle and active players at TwinSpires;

and a $3.7 million increase from Gaming due to the strong performance from our equity investments.

Partially offsetting these increases was a $5.4 million decrease from All Other primarily due to the patron restrictions at Arlington.

Nine Months Ended September 30, 2020, Compared to Nine Months Ended September 30, 2019

• Net revenue decreased $273.3 million driven by a $205.0 million decrease from Gaming due to the temporary suspension of operations of all of our Gaming properties;

a $127.0 million decrease from Churchill Downs primarily due to running the 146th Kentucky Oaks and Derby without spectators;

and a $26.8 million decrease from All Other primarily due to the temporary suspension of operations at Arlington.

Partially offsetting these decreases was an $85.5 million increase from Online Wagering due to an increase in handle and net revenue per active player at TwinSpires.

• Operating income decreased $174.7 million due to a $105.2 million decrease from Churchill Downs primarily due to running the 146th Kentucky Oaks and Derby without spectators;

a $76.7 million decrease from Gaming due to the temporary suspension of operations of all of our Gaming properties;

a $20.0 million decrease from All Other primarily due to the temporary suspension of operations at Arlington;

and a $17.5 million non-cash impairment of the Presque Isle gaming rights and trademark intangible assets.

Partially offsetting these decreases were a $36.6 million increase from Online Wagering due to an increase in handle and net revenue per active player at TwinSpires;

a $4.1 million decrease in selling, general and administrative expense primarily from a reduction in salaries and associated benefits;

and a $4.0 million decrease in transaction expense, net.

• Net income from continuing operations decreased $138.5 million.

The following items impacted comparability of the Company's net income from continuing operations during the nine months ended September 30, 2020 compared to the prior year period:

a $12.0 million non-cash after-tax impact related to our impairment of the Presque Isle intangible assets and a $2.3 million increase in expenses related to higher transaction, pre-opening and other expenses.

Partially offsetting these decreases were a $3.4 million after-tax decrease of our equity portion of Midwest Gaming's recapitalization and transaction costs in 2019 that did not recur in 2020, a $3.3 million after-tax decrease in expenses due to legal reserves in 2019 that did not recur in 2020, a $2.7 million non-cash tax impact related to the re-measurement of our net deferred tax liabilities in 2019 that did not recur in 2020 based on an increase in revenue related to states with higher tax rates, and a $0.2 million after-tax expense decrease related to our equity portion of the non-cash change in fair value of Midwest Gaming's interest rate swaps.

Excluding these items, net income from continuing operations decreased $133.8 million primarily due to a $127.0 million after-tax decrease driven by the results of our operations and equity income from our unconsolidated affiliates and a $6.8 million after-tax increase in interest expense associated with higher outstanding debt balances.

• Net income attributable to Churchill Downs Incorporated decreased $232.5 million due to a $138.5 million decrease in net income from continuing operations discussed above and a $94.2 million increase in net loss from discontinued operations, partially offset by a $0.2 million increase from net loss attributable to noncontrolling interest.

During the second quarter of 2020, we settled the Kater and Thimmegowda litigations for $124.0 million pre-tax ($95.0 million after-tax) which increased our net loss from discontinued operations compared to the prior year period.

• Adjusted EBITDA decreased $170.3 million driven by a $98.2 million decrease from Churchill Downs primarily due to running the 146th Kentucky Oaks and Derby without spectators;

a $90.2 million decrease from Gaming due to the temporary suspension of all Gaming property operations;

and a $13.5 million decrease from All Other primarily due to

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

the temporary suspension of operations at Arlington.

Partially offsetting these decreases was a $31.6 million increase from Online Wagering from increased handle and net revenue per active players at TwinSpires.

Three Months Ended March 31, 2021, Compared to Three Months Ended March 31, 2020

• Net revenue increased $71.4 million due to a $35.1 million increase from Live and Historical Racing driven primarily from Derby City Gaming and the opening of Oak Grove in September 2020, a $30.6 million increase from TwinSpires due to an increase in handle, and a $6.1 million increase from Gaming due to the temporary suspension of operations in March 2020.

Partially offsetting these increases was $0.4 million from All Other.

• Operating income (loss) increased $58.3 million due to a $23.9 million increase from Gaming due to increased operating efficiencies and the temporary closure of our Gaming properties in March 2020;

a $17.5 million non-cash intangible asset impairment from the first quarter of 2020 that did not recur in the first quarter of 2021;

a $13.5 million

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

increase from Live and Historical Racing primarily related to the Oak Grove HRM facility opening in September 2020 and increased operating efficiencies and the increase in net revenue at Derby City Gaming;

an $8.4 million increase from TwinSpires primarily due to the increase in handle;

a $0.9 million increase from All Other primarily from increased operating efficiencies at Arlington;

and a $0.2 million increase from other sources.

Partially offsetting these increases was a $6.1 million increase in selling, general and administrative expenses primarily due to an increase in accrued bonuses in the current quarter due to the temporary suspension of operations in March 2020.

• Net income (loss) from continuing operations increased $58.7 million.

The following items impacted comparability of the Company's first quarter of 2021 net income from continuing operations compared to the prior year quarter:

a $14.0 million after-tax expense decrease related to our equity portion of the non-cash change in the fair value of Rivers Des Plaines' interest rate swaps;

a $12.0 million non-cash after-tax impact related to our intangible asset impairment from the first quarter of 2020 that did not recur in the first quarter of 2021;

and a $1.0 million after-tax decrease in expenses related to lower transaction, pre-opening and other expenses.

Partially offsetting these decreases was a $0.9 million after-tax increase in Rivers Des Plaines' legal reserves and transaction costs.

Excluding these items, net income (loss) from continuing operations increased $32.6 million primarily due to a $33.4 million after-tax increase driven by the results of our operations and equity income from our unconsolidated affiliates, partially offset by a $0.8 million after-tax increase in interest expense associated with higher outstanding debt balances.

• Net income (loss) attributable to Churchill Downs Incorporated increased $59.5 million due to a $58.7 million increase in net income from continuing operations discussed above and a $0.9 million decrease in net loss from discontinued operations, partially offset by a $0.1 million decrease in net loss attributable to our noncontrolling interest.

• Adjusted EBITDA increased $55.3 million driven by a $34.5 million increase from Gaming primarily due to the increased operating efficiencies at our wholly-owned properties and equity investments;

a $17.3 million increase from Live and Historical Racing primarily due to the opening of Oak Grove HRM facility in September 2020 and increased operating efficiencies at Derby City Gaming;

and a $6.5 million increase from TwinSpires primarily due to the increase in handle.

Partially offsetting these increases was a $3.0 million decrease from All Other primarily due to increased accrued bonuses at Corporate.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Financial Results by Segment

1 unchanged sentence

The following table presents net revenue for our segments, including intercompany revenue:

Three Months Ended September 30, Nine Months Ended September 30,

(in millions) 2020 2019 Change 2020 2019 Change

Churchill Downs:

Three Months Ended March 31,

(in millions) 2021 2020 Change

Live and Historical Racing:

Churchill Downs Racetrack $ 2.6 $ 2.2 $ 0.4

Derby City Gaming 32.9 21.6 11.3

Total Churchill Downs 68.0 32.7 35.3 122.0 247.2 (125.2)

Online Wagering:

TwinSpires 124.6 70.5 54.1 311.9 229.7 82.2

Online Sports Betting and iGaming 1.8 (0.1) 1.9 3.8 0.1 3.7

Total Online Wagering 126.4 70.4 56.0 315.7 229.8 85.9

Fair Grounds and VSI 27.9 25.0 2.9 72.1 94.7 (22.6)

Oak Grove 19.4 — 19.4

Turfway Park 5.4 5.3 0.1

Newport 4.4 — 4.4

Total Live and Historical Racing 64.7 29.1 35.6

Horse Racing 93.1 67.0 26.1

Sports and Casino 7.0 2.4 4.6

Total TwinSpires 100.1 69.4 30.7

Fair Grounds Slots and VSI 40.3 33.0 7.3

Presque Isle 23.8 27.0 (3.2)

Calder 20.9 21.8 (0.9)

Oxford 12.2 27.2 (15.0) 32.4 77.4 (45.0)

Ocean Downs 20.0 14.8 5.2

Oxford 15.7 20.1 (4.4)

Riverwalk 14.4 12.0 2.4

5 unchanged sentences

Net Revenue $ 324.3 $ 252.9 $ 71.4

Three Months Ended September 30, 2020, Compared to Three Months Ended September 30, 2019

• Churchill Downs revenue increased $35.3 million due to a $31.9 million increase from Churchill Downs Racetrack primarily due to the rescheduling of the 146th Kentucky Oaks and Derby without spectators, and a $3.4 million increase from Derby City Gaming.

• Online Wagering revenue increased $56.0 million from the prior year quarter primarily due to a $54.1 million increase from TwinSpires.

TwinSpires handle grew $253.7 million, or 68.8%, compared to the prior year quarter, as our customers wagered more on the content that was available.

Online BetAmerica sports betting and iGaming net revenues increased $1.9 million compared to the prior year quarter primarily due to a full quarter of iGaming results in Pennsylvania for the third quarter of 2020 compared to the prior year quarter.

• Gaming revenue decreased $43.7 million primarily due to a $18.0 million decrease due to the temporary suspension of operations at Calder from July 2, 2020 to August 31, 2020;

and a $15.0 million decrease at Oxford, a $10.5 million decrease at Presque Isle, a $2.8 million decrease at Lady Luck Nemacolin, a $2.4 million decrease at Ocean Downs, and a $0.3 million decrease at Harlow's, all of which were due to the patron restrictions and gaming capacity limitations at each property.

Partially offsetting these decreases were a $2.9 million increase at Fair Grounds and VSI and a $2.4 million increase at Riverwalk, driven by targeted promotional offers and higher unrated play.

• All Other revenue decreased $9.5 million primarily due to a $12.8 million decrease at Arlington due to the temporary suspension of operations and patron restrictions.

Partially offsetting this decrease were a $2.4 million increase from the opening of Oak Grove on September 18, 2020, a $0.8 million increase from Turfway Park, and a $0.1 million increase from other sources.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Nine Months Ended September 30, 2020, Compared to Nine Months Ended September 30, 2019

• Churchill Downs revenue decreased $125.2 million due to a $118.0 million decrease from Churchill Downs Racetrack primarily due to running the 146th Kentucky Oaks and Derby without spectators and a $7.2 million decrease at Derby City Gaming due to the temporary suspension of operations.

• Online Wagering revenue increased $85.9 million from the prior year period primarily due to a $82.2 million increase at TwinSpires.

Although horse racing content for wagering decreased, TwinSpires handle grew $380.1 million, or 33.3%, compared to the prior year period, as our customers wagered more on the content that was available.

Our online sports betting and iGaming net revenues increased $3.7 million compared to the prior year period primarily due to the launch of iGaming in Pennsylvania and Indiana in late December 2019.

Sports betting net revenue growth was impacted by the suspension of U.S.

and international sporting events beginning in mid-February 2020.

• Gaming revenue decreased $205.2 million primarily due to the temporary suspension of operations of all of our Gaming properties and the loss of revenue at each property.

• All Other revenue decreased $25.9 million primarily due to a $30.0 million decrease at Arlington due to the temporary suspension of operations and a $4.5 million decrease at United Tote due to certain customers suspending services due to COVID-19.

Partially offsetting these decreases was a $6.2 million increase from the acquisition of Turfway Park in October 2019 and a $2.4 million increase from the opening of Oak Grove on September 18, 2020.

Three Months Ended March 31, 2021, Compared to Three Months Ended March 31, 2020

• Live and Historical Racing revenue increased $35.6 million due to a $19.4 million increase at Oak Grove as a result of the opening of the HRM facility in September 2020 and the hotel in October 2020;

an $11.3 million increase at Derby City Gaming primarily due to the temporary suspension of operations and the completion of their second outdoor patio which added an additional 225 HRMs in September 2020;

a $4.4 million increase at Newport due to the opening in October 2020;

and a $0.5 million increase from other sources.

• TwinSpires revenue increased $30.7 million from the prior year quarter primarily due to a $26.1 million increase from Horse Racing and a $4.6 million increase from Sports and Casino.

Horse Racing net revenue increased as a result of an increase in handle of $113.3 million, or 34.3%, compared to the prior year quarter due to the continued shift from wagering at brick-and-mortar locations to online wagering.

Sports and Casino net revenues increased as a result of our expansion in additional states since the first quarter of 2020 and marketing and promotional activities.

• Gaming revenue increased $6.6 million primarily due to a $7.3 million increase at Fair Grounds and VSI, a $5.2 million increase at Ocean Downs, and a $5.0 million increase at our Mississippi properties, all of which resulted from the temporary suspension of operations in March 2020.

Partially offsetting these increases were a $4.4 million decrease at Oxford, a $3.2 million decrease at Presque Isle, a $2.4 million decrease at Lady Luck Nemacolin, and a $0.9 million decrease at Calder, all of which resulted from certain operating restrictions.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Consolidated Operating Expense

The following table is a summary of our consolidated operating expense:

Three Months Ended September 30, Nine Months Ended September 30,

(in millions) 2020 2019 Change 2020 2019 Change

Three Months Ended March 31,

(in millions) 2021 2020 Change

Taxes and purses $ 88.9 $ 75.7 $ 13.2

Salaries and benefits 37.5 43.5 (6.0) 103.6 127.8 (24.2)

Content expense 43.1 30.9 12.2

Salaries and benefits 37.2 45.4 (8.2)

Selling, general and administrative expense 30.2 24.1 6.1

5 unchanged sentences

Total expense $ 277.6 $ 264.5 $ 13.1

Three Months Ended September 30, 2020, Compared to Three Months Ended September 30, 2019

Significant items affecting comparability of consolidated operating expense include:

• Taxes and purses decreased $10.2 million driven by the reduction of net revenue due to the patron restrictions and gaming capacity limitations at our Gaming properties.

• Salaries and benefits expense decreased $6.0 million driven primarily by temporarily furloughing certain employees and temporarily reducing salaries for all remaining non-furloughed salaried employees through the end of July 2020.

• Content expense increased $19.1 million primarily due to an increase in certain host fees and source market fees for TwinSpires as a result of the increase in handle.

• Selling, general and administrative expense increased $4.4 million primarily from an adjustment to our estimated annual payout related to accrued bonuses.

• Marketing and advertising expense increased $1.0 million primarily due to increased marketing by TwinSpires and the BetAmerica online sports betting and iGaming business in the Online Wagering segment, partially offset by reduced marketing and advertising at our Gaming properties.

• Other operating expenses include maintenance, utilities, food and beverage costs, property taxes, insurance, and other operating expenses.

Other operating expense increased $1.5 million primarily driven by additional costs incurred

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

associated with the rescheduling of the 146th Kentucky Oaks and Derby to the third quarter of 2020.

Nine Months Ended September 30, 2020, Compared to Nine Months Ended September 30, 2019

Three Months Ended March 31, 2021, Compared to Three Months Ended March 31, 2020

Significant items affecting comparability of consolidated operating expense include:

◦ Taxes and purses decreased $89.2 million driven by the temporary suspension of all operations at our Gaming properties and the related decrease in net revenue and a decrease in purses related to the reduction of horse races from the temporary closures of our facilities.

◦ Salaries and benefits expense decreased $24.2 million driven primarily by temporarily furloughing certain employees and reducing salaries for all remaining non-furloughed salaried employees through the end of July 2020, partially offset by an increase at Turfway Park and the opening of Oak Grove in September 2020.

◦ Content expense increased $27.2 million primarily due to an increase in certain host fees and source market fees for TwinSpires as a result of the increase in handle.

◦ Selling, general and administrative expense decreased $4.1 million primarily from a temporary reduction in salaries and associated benefits.

◦ Depreciation and amortization expense increased $2.2 million primarily driven by capital projects placed into service for Churchill Downs Racetrack and Derby City Gaming, and Turfway Park.

◦ Marketing and advertising expense decreased $6.3 million primarily due to the temporary suspension of operations at our brick and mortar properties, partially offset by an increase in marketing and advertising spend for TwinSpires and the online BetAmerica sports betting and iGaming business in the Online Wagering segment.

◦ Transaction expense, net was nominal for the nine months ended September 30, 2020.

In the nine months ended September 30, 2019, transaction expense, net was related to the acquisitions of Presque Isle and Lady Luck Nemacolin.

◦ Impairment of intangible assets increased $17.5 million driven by a $15.0 million non-cash impairment charge related to Presque Isle's gaming rights and a $2.5 million non-cash impairment charge related to Presque Isle's trademark.

• Taxes and purses increased $13.2 million driven by the opening of the Oak Grove HRM facility in September 2020 and Newport in October 2020, as well as the temporary suspension of operations during March 2020.

• Content expense increased $12.2 million primarily due to an increase in certain host fees and source market fees for the TwinSpires Horse Racing business.

• Salaries and benefits expense decreased $8.2 million driven primarily by increased operational efficiencies at certain properties.

• Selling, general and administrative expense increased $6.1 million driven primarily from an increase in our accrued bonuses in the current year quarter compared to the prior year quarter due to the temporary suspension of operations in March 2020.

• Depreciation and amortization increased $4.0 million primarily driven by the opening of the Oak Grove HRM facility in September 2020 and Newport in October 2020.

• Marketing and advertising expense increased $2.3 million primarily due to increased marketing by our TwinSpires segment, partially offset by reduced marketing and advertising at our Gaming properties.

• Impairment of intangible assets decreased $17.5 million due to the first quarter of 2020 impairment that did not recur in the current year quarter.

• Other operating expenses include maintenance, utilities, food and beverage costs, property taxes, insurance, and other operating expenses.

Other operating expense decreased $17.7 million primarily driven by the temporary suspension of operations at our brick and mortar properties, partially offset by the operating expenses related to Turfway Park and the opening of Oak Grove in September 2020.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Other operating expense increased $1.2 million primarily driven by the temporary suspension of operations at our properties in March 2020.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Adjusted EBITDA

2 unchanged sentences

Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (as determined in accordance with GAAP) as a measure of our operating results.

Three Months Ended September 30, Nine Months Ended September 30,

(in millions) 2020 2019 Change 2020 2019 Change

Churchill Downs $ 23.9 $ 5.2 $ 18.7 $ 30.3 $ 128.5 $ (98.2)

Online Wagering 31.9 15.0 16.9 85.7 54.1 31.6

Three Months Ended March 31,

(in millions) 2021 2020 Change

Live and Historical Racing $ 18.3 $ 1.0 $ 17.3

TwinSpires 22.5 16.0 6.5

Gaming 82.4 47.9 34.5

2 unchanged sentences

Total Adjusted EBITDA $ 110.6 $ 55.3 $ 55.3

Three Months Ended September 30, 2020, Compared to Three Months Ended September 30, 2019

• Churchill Downs Adjusted EBITDA increased $18.7 million due to a $14.9 million increase from Churchill Downs Racetrack primarily due to the rescheduling of the 146th Kentucky Oaks and Derby without spectators, and a $3.8 million increase at Derby City Gaming due to the increase in revenue and favorable cost structure subsequent to the temporary closure of the property.

• Online Wagering Adjusted EBITDA increased $16.9 million primarily due to a $16.4 million increase from TwinSpires due to an increase in handle and a $0.5 million decrease in the loss from our online sports betting and iGaming operations.

• Gaming Adjusted EBITDA increased $3.7 million driven by an $8.8 million increase due to strong performances from our Rivers Des Plaines and MVG equity investments.

These increases were partially offset by a $5.1 million decrease at our wholly-owned Gaming properties as increased Adjusted EBITDA for our Mississippi and Louisiana properties was more than offset by a decrease in Adjusted EBITDA for our other wholly owned gaming properties compared to the prior year quarter due to patron restrictions and gaming capacity limitations.

• All Other Adjusted EBITDA decreased $5.4 million primarily from a $3.0 million decrease from Arlington due to the temporary suspension of operations and patron restrictions during our live meet in the third quarter of 2020 compared to the prior year quarter, and a $2.4 million decrease at Corporate primarily due to an adjustment to our estimated annual payout related to accrued bonuses.

Nine Months Ended September 30, 2020, Compared to Nine Months Ended September 30, 2019

• Churchill Downs Adjusted EBITDA decreased $98.2 million due to the decrease from Churchill Downs Racetrack primarily due to the reduction in net revenue due to running the 146th Kentucky Oaks and Derby without spectators.

Derby City Gaming's Adjusted EBITDA was flat for the nine months ended September 30, 2020 compared to the prior year period.

• Online Wagering Adjusted EBITDA increased $31.6 million primarily due to a $36.9 million increase from TwinSpires due to an increase in handle, partially offset by a $5.3 million decrease from increased marketing spend and costs associated with the continued build-out of the online sports betting and iGaming operations.

• Gaming Adjusted EBITDA decreased $90.2 million driven by a $76.6 million decrease at our wholly-owned Gaming properties from the decrease in net revenue and a $13.6 million decrease from our equity investments, both of which were due to the temporary suspension of operations of all of our Gaming properties.

• All Other Adjusted EBITDA decreased $13.5 million primarily from a $7.8 million decrease from Arlington due to the temporary suspension of operations, a $3.5 million decrease from United Tote due to a decrease in net revenue, a $2.0 million decrease due to unfavorable results from the Turfway Park Acquisition, and a $0.2 million decrease from all other sources.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Three Months Ended March 31, 2021, Compared to Three Months Ended March 31, 2020

• Live and Historical Racing Adjusted EBITDA increased $17.3 million due to a $8.9 million increase from Derby City Gaming due to the increase in revenue, increased operating efficiencies, and the temporary closure of the property in March 2020;

a $6.6 million increase at Oak Grove due to the opening of the Oak Grove HRM facility in September 2020;

a $0.8 million increase at Turfway Park due to an increase in handle;

a $0.7 million increase at Newport due to the opening of the Newport facility in October 2020;

and a $0.3 million increase at Churchill Downs Racetrack primarily due to the temporary suspension of operations in March 2020.

• TwinSpires Adjusted EBITDA increased $6.5 million primarily due to a $9.9 million increase from Horse Racing due to an increase in handle, partially offset by a $3.4 million increase in the loss from our Sports and Casino business due to increased marketing and promotional activities.

• Gaming Adjusted EBITDA increased $34.5 million driven by a $24.1 million increase at our wholly-owned Gaming properties and a $10.4 million increase from our equity investments, both of which were due to increased operating efficiencies and the temporary closure of all of our Gaming properties in March 2020.

• All Other Adjusted EBITDA decreased $3.0 million driven by a $4.4 million increase in accrued bonuses at Corporate compared to prior year where accrued bonuses were reduced as a result of the temporary suspension of operations in March 2020.

Partially offsetting this decrease was a $1.4 million increase from Arlington due to increased operating efficiencies and the temporary suspension of operations in March 2020.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Reconciliation of Comprehensive Income (Loss) to Adjusted EBITDA

Three Months Ended September 30, Nine Months Ended September 30,

(in millions) 2020 2019 Change 2020 2019 Change

Net income (loss) and comprehensive income (loss) attributable to CDI $ 43.2 $ 14.8 $ 28.4 $ (99.0) $ 133.5 $ (232.5)

Three Months Ended March 31,

(in millions) 2021 2020 Change

Net income (loss) and comprehensive income (loss) attributable to Churchill Downs Incorporated $ 36.1 $ (23.4) $ 59.5

Net loss attributable to noncontrolling interest — 0.1 (0.1)

9 unchanged sentences

Stock-based compensation expense $ 5.5 $ 4.3 $ 1.2

Legal reserves — 3.3 (3.3) — 3.6 (3.6)

Other charges 0.8 — 0.8 0.7 — 0.7

Pre-opening expense and other expense 0.6 1.7 (1.1)

3 unchanged sentences

Interest, depreciation and amortization expense related to equity investments 9.6 9.5 0.1

Changes in fair value of Midwest Gaming's interest rate swaps (1.5) 3.2 (4.7) 14.7 15.4 (0.7)

Midwest Gaming's recapitalization and transactions costs — — — — 4.7 (4.7)

Other — 0.1 (0.1) — — —

Changes in fair value of Rivers Des Plaines' interest rate swaps (4.2) 14.9 (19.1)

Rivers Des Plaines' legal reserves and transactions costs 1.3 — 1.3

Total adjustments to EBITDA 12.9 48.2 (35.3)

2 unchanged sentences

The following table is a summary of our overall financial position:

(in millions) September 30, 2020 December 31, 2019 Change

(in millions) March 31, 2021 December 31, 2020 Change

Total assets $ 2,787.1 $ 2,686.4 $ 100.7

1 unchanged sentence

Total shareholders' equity $ 202.2 $ 367.1 $ (164.9)

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Significant items affecting the comparability of our condensed consolidated balance sheets include:

• Total assets increased $712.0 million driven by a $525.8 million increase in cash and cash equivalents primarily due to borrowings under our Credit Agreement;

a $144.5 million increase in property and equipment, net primarily due to the construction of Oak Grove;

a $26.2 million increase in income taxes receivable due to a current year income tax benefit;

a $15.6 million increase in accounts receivable, net primarily due to increased wagering receivables from the 146th Kentucky Derby and Oaks;

and a $17.9 million increase in all other assets.

Partially offsetting these increases was a $18.0 million decrease in other intangible assets, net primarily related to the impairment of Presque Isle's intangible assets.

• Total liabilities increased $850.8 million primarily driven by a $692.3 million increase in long-term debt, net primarily due to borrowings under our Credit Agreement;

a $124.0 million increase in current liabilities of discontinued operations due to the Kater and Thimmegowda litigation settlements;

a $50.4 million increase in accounts payable primarily due to timing of payments for the openings of Oak Grove and Newport;

• Total assets increased $100.7 million driven by a $80.3 million increase in cash and cash equivalents primarily due to the net proceeds from the new Term Loan B-1 and Additional 2028 Notes;

a $20.0 million increase in income taxes receivable primarily due to the payment of the Kater and Thimmegowda litigation settlements;

an $8.8 million increase in accounts receivable, net primarily due to sponsorships related to the 2021 Kentucky Derby and Oaks;

and an $8.2 milli on increase in other current assets driven by an increase in prepaid insurance related to our annual renewals.

Partially offsetting these increases was a $13.4 decrease in property and equipment primarily due to depreciation expense for the current quarter and a $3.2 million decrease in all other assets.

• Total liabilities increased $265.6 million primarily driven by a $203.6 million increase in notes payable due to proceeds from our Additional 2028 Notes;

a $142.4 million increase in long-term debt due to proceeds from the new Term Loan B-1 under our Credit Agreement;

a $34.9 million increase in deferred income taxes primarily driven by the payment of the Kater and Thimmegowda litigation settlements;

a $19.7 million increase in current deferred revenue primarily due to advance sales associated with the 2021 Kentucky Derby and Oaks tickets and sponsorships;

and a $13.9 million increase in all other liabilities.

Partially offsetting these increases was a $23.5 million decrease in dividends payable due to the payment of our annual dividends in January 2020.

• Total shareholders’ equity decreased $138.8 million driven by a $99.2 million current year net loss, $27.9 million in repurchases of common stock, $15.1 million in taxes paid related to net share settlement of stock awards, $12.7 million in cash settlement for stock awards, and a $1.2 million decrease from all other equity components.

Partially offsetting these decreases was a $17.3 million increase from stock-based compensation.

Partially offsetting these increases were a $124.0 million decrease in

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

current liabilities of discontinued operations due to the payments of the Kater and Thimmegowda litigation settlements and a $24.9 million decrease in dividends payable due to the payment of our annual dividends in January 2020.

• Total shareholders’ equity decreased $164.9 million driven by $193.9 million in repurchases of common stock and $12.6 million in taxes paid related to net share settlement of stock awards.

Partially offsetting these decreases were a $36.1 million increase from current year net income and a $5.5 million increase from stock-based compensation.

Liquidity and Capital Resources

The following table is a summary of our liquidity and cash flows:

(in millions) Nine Months Ended September 30,

(in millions) Three Months Ended March 31,

Cash flows from:

6 unchanged sentences

Capital project expenditures represent fixed asset additions related to land or building improvements to new or existing assets or purchases of new (non-replacement) equipment or software related to specific projects deemed necessary expenditures.

Nine Months Ended September 30, 2020, Compared to the Nine Months Ended September 30, 2019

• Cash provided by operating activities decreased $122.9 million driven by a $157.1 million decrease in operating income related to continuing operations, net of the $17.5 million non-cash impairment of Presque Isle's intangible assets, a $17.0 million increase in cash paid for interest, and an $11.9 million decrease in distributions from unconsolidated affiliates.

Partially offsetting these decreases were a $34.1 million increase in deferred revenue related to the rescheduling of the 146th Kentucky Oaks and Derby, a $14.7 million decrease in cash taxes paid, and a $14.3 million increase from all other operating activities.

• Cash used in investing activities decreased $477.8 million driven by a $604.3 million decrease related to investments in the first and second quarters of 2019 to acquire the equity interest in Midwest Gaming, and to acquire Presque Isle and the associated Pennsylvania gaming license, and a $12.1 million decrease in cash used in all other investing activities.

Partially offsetting these decreases was a $138.6 million increase in capital project expenditures primarily related to the construction of Oak Grove.

• Cash provided by financing activities increased $121.7 million primarily driven by a $94.6 million increase in net borrowings from long-term debt, a $38.4 million decrease in common stock repurchases, and a $1.4 million increase from all other financing activities.

Partially offsetting these increases was a $12.7 million increase in cash settlement of stock awards.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

Three Months Ended March 31, 2021, Compared to the Three Months Ended March 31, 2020

• Cash flows from operating activities decreased $63.3 million driven by a $124.0 million decrease from the payment of the Kater and Thimmegowda litigation settlements and a $32.4 million decrease in deferred revenue related to advance ticket and sponsorship for the 2021 Kentucky Derby and Oaks.

Partially offsetting these decreases were a $58.3 million increase in operating income, a $20.7 million increase in distributions from unconsolidated affiliates, and a $14.1 million increase from all other operating activities.

• Cash used in investing activities decreased $36.0 million driven by a $31.7 million decrease in capital project expenditures due to reduced capital project spending in the current year quarter compared to prior year and a $4.3 million decrease in capital maintenance expenditures.

• Cash provided by financing activities decreased $500.0 million primarily driven by a $332.3 million decrease in net borrowings from long-term debt, a $165.5 million increase in common stock repurchases, and a $2.2 million decrease from all other financing activities.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

Credit Facilities and Indebtedness

The following table presents our debt outstanding and debt issuance costs:

(in millions) September 30, 2020 December 31, 2019 Change

The following table presents our debt outstanding:

(in millions) March 31, 2021 December 31, 2020 Change

Term Loan B due 2024 $ 387.0 $ 388.0 $ (1.0)

Term Loan B-1 due 2028 300.0 — 300.0

Revolver — 149.7 (149.7)

4 unchanged sentences

Total debt, net of current maturities 1,980.0 1,633.7 346.3

Issuance cost and fees (16.0) (18.1) 2.1

Issuance costs, net of premiums and discounts (15.7) (15.4) (0.3)

Total debt, net of current maturities $ 1,964.3 $ 1,618.3 $ 346.0

1 unchanged sentence

On December 27, 2017, we entered into the Credit Agreement (as defined below) with a syndicate of lenders.

The Credit Agreement provides for a $700.0 million revolving credit facility (the "Revolver") and a $400.0 million Senior Secured Term Loan B (the "Term Loan B" and together with the Revolver, the "Credit Agreement").

The Credit Agreement provides for a $700.0 million senior secured revolving credit facility (the "Revolver") and a $400.0 million Senior Secured Term Loan B (the "Term Loan B" and together with the Revolver, the "Credit Agreement").

Included in the maximum borrowing of $700.0 million under the Revolver is a letter of credit sub facility not to exceed $50.0 million and a swing line commitment up to a maximum principal amount of $50.0 million.

The Credit Amendment is secured by substantially all of the wholly-owned assets of the Company.

The Revolver bears interest at LIBOR plus a spread as determined by the Company's consolidated total net leverage ratio and the Term Loan B bears interest at LIBOR plus 200 basis points.

On April 28, 2020, the Company entered into a Second Amendment to the Credit Agreement, which (i) provides for a financial covenant relief period through the date on which the Company delivers the Company's quarterly financial statements and compliance certificate for the fiscal quarter ending June 30, 2021, subject to certain exceptions (the “Financial Covenant Relief Period”), (ii) amends the definition of “Consolidated EBITDA” in the Credit Agreement with respect to the calculation of Consolidated EBITDA for the first two fiscal quarters after the termination of the Financial Covenant Relief Period, (iii) extends certain deadlines and makes certain other amendments to the Company’s financial reporting obligations, (iv) places certain restrictions on restricted payments during the Financial Covenant Relief Period, and (v) amends the definitions of “Material Adverse Effect” and “License Revocation” in the Credit Agreement to take into consideration COVID-19.

On February 1, 2021, the Company entered into the Third Amendment to the Credit Agreement to increase the restricted payments capacity during the Financial Covenant Relief Period from $26.0 million to $226.0 million to accommodate a share repurchase from an affiliate of TDG.

Refer to Note 7, Shareholders' Equity, of the Notes to the Condensed Consolidated Financial Statements for information regarding this transaction.

On March 17, 2021, the Company entered into the Incremental Joinder Agreement No.

1 (the "Joinder") to its Credit Agreement which provided $300.00 million in New Term Loan Commitments ("Term Loan B-1") as a new tranche of term loans under the existing Credit Agreement (as conformed to recognize the new loan), and carries a maturity date of March 17, 2028.

The Term Loan B-1 bears interest at LIBOR plus 2 basis points and requires quarterly payments of 0.25% of the original $300.0 million balance.

The Term Loan B-1 may be subject to additional mandatory prepayment from excess cash flow on an annual basis per the provisions of the Credit Agreement.

The Company capitalized $3.4 million of debt issuance costs associated with the Joinder which are being amortized as interest expense over the 7 year term of the Term Loan B-1.

The interest rate on the Revolver on March 31, 2021 was LIBOR plus 2 points based on the Revolver pricing grid in the Second Amendment and the Company's net leverage ratio as of March 31, 2021.

The Term Loan B and Term Loan B-1 bear interest at LIBOR plus 2 basis points.

The Credit Agreement contains certain customary affirmative and negative covenants, which include limitations on liens, investments, indebtedness, dispositions, mergers and acquisitions, the making of restricted payments, changes in the nature of business, changes in fiscal year, and transactions with affiliates.

The Credit Agreement also contains financial covenants providing for the maintenance of a maximum consolidated secured net leverage ratio and maintenance of a minimum consolidated interest coverage ratio.

The Term Loan B requires quarterly payments of 0.25% of the original $400.0 million balance, or $1.0 million per quarter.

The Term Loan B may be subject to additional mandatory prepayment from excess cash flow on an annual basis per the provisions of the Credit Agreement.

The Company is required to pay a commitment fee on the unused portion of the Revolver determined by a pricing grid based on the consolidated total net leverage ratio of the Company.

For the period ended September 30, 2020, the Company's commitment fee rate was 0.30%.

As a result of the Company's Credit Agreement, the Company capitalized $2.0 million of debt issuance costs associated with the Revolver which will be amortized as interest expense over 5 years.

The Company also capitalized $5.4 million of deferred financing costs associated with the Term Loan B which will be amortized as interest expense over 7 years.

On March 16, 2020, the Company entered into the First Amendment (the "First Amendment") to its Credit Agreement.

The First Amendment extends the maturity for the Revolver to at least September 27, 2024, which is 91 days prior to the latest maturity date of the Company’s term loan facility on December 27, 2024.

The previous maturity date of the Revolver was December 27, 2022.

The interest rates applicable to the Company’s borrowings under the Credit Agreement are LIBOR-based plus a spread, determined by the Company’s consolidated total net leverage ratio.

The First Amendment, among other things, lowers the upper limit of the applied spreads with respect to revolving loans from 2.25% to 1.75% and for commitment fees with respect thereto from 0.35% to 0.30%, and generally offers a reduced pricing schedule for outstanding borrowings and commitment fees with respect to the Revolver across all other leverage pricing levels.

The interest rates applicable to borrowings under the facilities are LIBOR-based plus a spread, determined by the Company’s consolidated total net leverage ratio.

The First Amendment does not alter the Company’s borrowing capacity.

The Company capitalized $2.0 million of debt issuance costs associated with the First Amendment, which are amortized as interest expense over the remaining duration of the Credit Agreement.

On March 16, 2020, we borrowed $675.4 million on our Revolver to provide the Company with additional financial flexibility.

The Company had $622.0 million of cash and cash equivalents as of September 30, 2020.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

On April 28, 2020, the Company entered into the Second Amendment to its Credit Agreement, which (i) provides for a financial covenant relief period through the date on which the Company delivers its quarterly financial statements and compliance certificate for the fiscal quarter ending June 30, 2021, subject to certain exceptions (the "Financial Covenant Relief Period"), (ii) amends the definition of "Consolidated EBITDA" in the Credit Agreement with respect to the calculation of Consolidated EBITDA for the first two fiscal quarters after the termination of the Financial Covenant Relief Period, (iii) extends certain deadlines and makes certain other amendments to the Company’s financial reporting obligations, (iv) places certain restrictions on restricted payments during the Financial Covenant Relief Period, and (v) amends the definitions of "Material Adverse Effect" and "License Revocation" in the Credit Agreement to take into consideration COVID-19.

Although the Company was not required to meet its financial covenants under our Credit Agreement at September 30, 2020 (as a result of the Second Amendment to the Credit Agreement), the Company was compliant with all applicable covenants at September 30, 2020.

Although the Company was not required to meet the Company’s financial covenants under the Credit Agreement on March 31, 2021 (as a result of the Second Amendment), the Company was compliant with all applicable covenants on March 31, 2021.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

2027 Senior Notes

29 unchanged sentences

On or after such date the Company may redeem some or all of the 2028 Senior Notes at redemption prices set forth in the 2028 Indenture.

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2020

addition, at any time prior to January 15, 2021, the Company may redeem up to 40% of the aggregate principal amount of the 2028 Senior Notes at a redemption price equal to 104.75% of the principal amount thereof with the net cash proceeds of one or more equity offerings provided that certain conditions are met.

In addition, at any time prior to January 15, 2021, the Company may redeem up to 40% of the aggregate principal amount of the 2028 Senior Notes at a redemption price equal to 104.75% of the principal amount thereof with the net cash proceeds of one or more equity offerings provided that certain conditions are met.

The terms of the 2028 Indenture, among other things, limit the ability of the Company to:

6 unchanged sentences

(vii) merge or consolidate with other entities;

and (viii) and enter into transactions with affiliates.

and (viii) enter into transactions with affiliates.

In connection with the issuance of the 2028 Senior Notes, the Company and the 2028 Guarantors entered into a Registration Rights Agreement to register any 2028 Senior Notes under the Securities Act for resale that are not freely tradable 366 days from December 27, 2017.

On March 17, 2021, the Company completed an offering of $200.0 million in aggregate principal amount of 4.75% Senior Unsecured Notes that mature on January 15, 2028 (the "Additional 2028 Notes") in a private offering to qualified institutional buyers pursuant to Rule 144A that is exempt from registration under the Securities Act, and to certain non-U.S.

persons in accordance with Regulation S under the Securities Act.

The Additional 2028 Notes were offered under the indenture dated as of December 27, 2017, governing the $500 million aggregate principal amount of 4.75% Senior Unsecured Notes due 2028 ("Existing 2028 Notes") and form a part of the same series for purposes of the indenture.

In connection with the offering, we

FORM 10-Q FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2021

capitalized $3.3 million of debt issuance costs which are being amortized as interest expense over the term of the Additional 2028 Notes.

Upon completion of this offering, the aggregate principal amount of outstanding of the Existing 2028 Notes, together with the Additional 2028 Notes (collectively the "2028 Senior Notes") is $700 million.

The Additional 2028 Notes were issued at 103.25% of the principal amount, plus interest deemed to have accrued from January 15, 2021, with interest payable on January 15th and July 15th of each year, commencing on July 15, 2021.

The 2028 Senior Notes will vote as one class under the indenture governing the 2028 Senior Notes.

The 3.25% premium will be amortized through interest expense, net over the term of the Additional 2028 Notes.

The Company used the net proceeds from the Additional 2028 Notes and the Term Loan B-1 (i) to repay indebtedness outstanding under our Revolving Credit Facility, (ii) to fund related transaction fees and expenses and (iii) for working capital and other general corporate purposes.

The Company may redeem some or all of the Additional 2028 Notes at any time prior to January 15, 2023, at a price equal to 100% of the principal amount of the 2028 Senior Notes redeemed plus an applicable make-whole premium.

On or after such date, the Company may redeem some or all of the Additional 2028 Notes at redemption prices set forth in the 2028 Offering Memorandum.

In connection with the issuance of the Additional 2028 Notes, the Company and the 2028 Guarantors entered into a Registration Rights Agreement to register any 2028 Senior Notes under the Securities Act for resale that are not freely tradable 366 days from March 17, 2021.

Contractual Obligations

Our commitments to make future payments as of September 30, 2020, are estimated as follows:

(in millions) October 1 to December 31, 2020 2021-2022 2023-2024 Thereafter Total

Our commitments to make future payments as of March 31, 2021, are estimated as follows:

(in millions) April 1 to December 31, 2021 2022-2023 2024-2025 Thereafter Total

Term Loan B $ 3.0 $ 8.0 $ 376.0 $ — $ 387.0

1 unchanged sentence

6.2 16.4 8.0 — 30.6

Revolver — — — 694.6 694.6

Interest on Revolver 3.5 27.7 27.7 2.9 61.8

Term Loan B-1 2.2 6.0 6.0 285.8 300.0

Interest on Term Loan B-1 (1)

5.1 12.7 12.5 13.4 43.7

2027 Senior Notes — — — 600.0 600.0

3 unchanged sentences

Operating leases 4.5 9.2 8.0 5.7 27.4

Minimum Guarantees (2)

4.0 19.0 19.0 13.2 55.2

Total $ 74.6 $ 203.8 $ 562.0 $ 1,750.7 $ 2,591.1

(1) Interest includes the estimated contractual payments under our Credit Agreement assuming no change in the weighted average borrowing rate of 3.59% which was the rate in place as of September 30, 2020.

As of September 30, 2020, we had approximately $1.2 million of tax liabilities related to unrecognized tax benefits.

(1) Interest includes the estimated contractual payments under our Credit Agreement assuming no change in the weighted average borrowing rate of 2.12% which was the rate in place as of March 31, 2021.

(2) Includes the maximum estimated exposure where we are contractually obligated to make future minimum payments.

As of March 31, 2021, we had approximately $4.6 million of tax liabilities related to unrecognized tax benefits.

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 2. Management’s Discussion and Analysis