[6-K] InterContinental Hotels Group Plc Current Report (Foreign Issuer)
Hut 8 Corp. (HUT) Q2 2025 10-Q highlights
- Revenue: $41.3 m, up 17% YoY; driven primarily by Compute ($34.3 m) while Power revenue fell 48%.
- Profitability: Operating income swung to $187.9 m from a $86.7 m loss, propelled by a $217.6 m non-cash gain on digital assets. Net income reached $137.5 m versus a $72.2 m loss; diluted EPS $1.18 vs. $(0.78).
- Six-month view: Revenue fell 27% to $63.1 m and net income dropped to $3.2 m (EPS $0.03) as Q1 was weak; illustrates earnings volatility tied to Bitcoin price movements.
- Balance sheet (6/30/25): Cash rose to $216 m (from $85 m); digital assets (held & pledged) grew to $1.04 bn; total assets $2.0 bn (+33%). Debt and other liabilities increased to $633 m (+18%), but equity strengthened to $1.39 bn (+42%).
- Liquidity & cash flow: Operating cash outflow of $82.6 m and capex of $108.7 m were funded by $320.8 m of financing, including $112.0 m ATM share sales and $215.3 m Class A issuance at American Bitcoin Corp.
- Strategic moves: Contributed ASIC fleet to create 80%-owned American Bitcoin subsidiary (raises non-controlling interest to $121.6 m); closed loss-making Drumheller site, now shown as discontinued ops.
Key takeaways: Q2 delivered a sharp earnings rebound and stronger balance sheet, but cash burn, dilution and heavy reliance on Bitcoin-related gains remain material investor considerations.
Hut 8 Corp. (HUT) evidenze del 10-Q del secondo trimestre 2025
- Ricavi: 41,3 milioni di dollari, in crescita del 17% su base annua; principalmente trainati da Compute (34,3 milioni), mentre i ricavi da Power sono diminuiti del 48%.
- Redditività: L'utile operativo è passato da una perdita di 86,7 milioni a un guadagno di 187,9 milioni, spinto da un guadagno non monetario di 217,6 milioni su asset digitali. L'utile netto ha raggiunto 137,5 milioni rispetto a una perdita di 72,2 milioni; EPS diluito di 1,18$ contro -0,78$.
- Panoramica semestrale: I ricavi sono scesi del 27% a 63,1 milioni e l'utile netto è calato a 3,2 milioni (EPS 0,03$) a causa di un primo trimestre debole; evidenzia la volatilità degli utili legata alle variazioni del prezzo del Bitcoin.
- Bilancio (30/06/25): La liquidità è aumentata a 216 milioni (da 85 milioni); gli asset digitali (posseduti e impegnati) sono cresciuti a 1,04 miliardi; il totale attivo è salito a 2,0 miliardi (+33%). Debiti e altre passività sono aumentati a 633 milioni (+18%), ma il patrimonio netto si è rafforzato a 1,39 miliardi (+42%).
- Liquidità e flussi di cassa: L’uscita di cassa operativa è stata di 82,6 milioni e gli investimenti in capitale fisso di 108,7 milioni, finanziati da 320,8 milioni di finanziamenti, inclusi 112,0 milioni da vendite ATM di azioni e 215,3 milioni da emissione di azioni di Classe A presso American Bitcoin Corp.
- Mosse strategiche: Contributo della flotta ASIC per creare la controllata American Bitcoin, detenuta all’80% (aumenta la partecipazione non di controllo a 121,6 milioni); chiusura del sito in perdita di Drumheller, ora classificato come operazione cessata.
Conclusioni chiave: Il secondo trimestre ha mostrato un forte recupero degli utili e un bilancio più solido, ma il consumo di cassa, la diluizione e la forte dipendenza dai guadagni legati al Bitcoin restano fattori rilevanti per gli investitori.
Aspectos destacados del 10-Q del segundo trimestre 2025 de Hut 8 Corp. (HUT)
- Ingresos: 41,3 millones de dólares, un aumento del 17% interanual; impulsados principalmente por Compute (34,3 millones), mientras que los ingresos por Power cayeron un 48%.
- Rentabilidad: El ingreso operativo pasó de una pérdida de 86,7 millones a una ganancia de 187,9 millones, impulsado por una ganancia no monetaria de 217,6 millones en activos digitales. El ingreso neto alcanzó 137,5 millones frente a una pérdida de 72,2 millones; EPS diluido de 1,18$ frente a -0,78$.
- Visión semestral: Los ingresos disminuyeron un 27% a 63,1 millones y el ingreso neto cayó a 3,2 millones (EPS 0,03$) debido a un primer trimestre débil; muestra la volatilidad de las ganancias vinculada a los movimientos del precio de Bitcoin.
- Balance (30/06/25): El efectivo aumentó a 216 millones (desde 85 millones); los activos digitales (poseídos y comprometidos) crecieron a 1,04 mil millones; activos totales 2,0 mil millones (+33%). La deuda y otros pasivos aumentaron a 633 millones (+18%), pero el patrimonio se fortaleció a 1,39 mil millones (+42%).
- Liquidez y flujo de caja: Salida de efectivo operativo de 82,6 millones y capex de 108,7 millones financiados por 320,8 millones en financiamiento, incluyendo 112,0 millones en ventas ATM de acciones y 215,3 millones en emisión de Clase A en American Bitcoin Corp.
- Movimientos estratégicos: Contribución de la flota ASIC para crear la subsidiaria American Bitcoin con un 80% de propiedad (eleva la participación no controladora a 121,6 millones); cierre del sitio con pérdidas en Drumheller, ahora mostrado como operaciones discontinuadas.
Conclusiones clave: El segundo trimestre mostró una fuerte recuperación de ganancias y un balance más sólido, pero la quema de efectivo, la dilución y la alta dependencia de las ganancias relacionadas con Bitcoin siguen siendo consideraciones importantes para los inversores.
Hut 8 Corp. (HUT) 2025년 2분기 10-Q 주요 내용
- 매출: 4,130만 달러로 전년 대비 17% 증가; 주로 컴퓨트 부문(3,430만 달러)에 의해 견인되었으며, 전력 부문 매출은 48% 감소.
- 수익성: 영업이익이 8,670만 달러 손실에서 1억 8,790만 달러 이익으로 전환, 2억 1,760만 달러의 비현금 디지털 자산 이익 덕분. 순이익은 1억 3,750만 달러로 전년 7,220만 달러 손실 대비 개선; 희석 주당순이익(EPS)은 1.18달러, 전년 -0.78달러.
- 6개월 전망: 매출은 27% 감소한 6,310만 달러, 순이익은 320만 달러(EPS 0.03달러)로 1분기 부진 영향; 비트코인 가격 변동에 따른 수익 변동성 보여줌.
- 대차대조표 (2025년 6월 30일 기준): 현금은 2억 1,600만 달러로 증가(기존 8,500만 달러); 디지털 자산(보유 및 담보)은 10억 4천만 달러로 증가; 총자산은 20억 달러(+33%). 부채 및 기타 부채는 6억 3,300만 달러로 증가(+18%), 자본은 13억 9천만 달러로 강화(+42%).
- 유동성 및 현금 흐름: 영업 현금 유출 8,260만 달러, 자본적지출 1억 870만 달러는 3억 2,080만 달러 자금 조달로 충당, 여기에는 1억 1,200만 달러 ATM 주식 매각 및 American Bitcoin Corp.의 클래스 A 발행 2억 1,530만 달러 포함.
- 전략적 조치: ASIC 장비를 출자하여 80% 소유의 American Bitcoin 자회사 설립(비지배 지분 1억 2,160만 달러 증가); 적자 운영 중인 Drumheller 사이트 폐쇄, 현재 중단 영업으로 분류.
주요 시사점: 2분기에 수익이 크게 반등하고 대차대조표가 강화되었으나, 현금 소모, 희석 효과 및 비트코인 관련 이익에 대한 높은 의존도는 투자자들이 주의해야 할 중요한 요소임.
Points clés du 10-Q du T2 2025 de Hut 8 Corp. (HUT)
- Chiffre d'affaires : 41,3 M$, en hausse de 17 % en glissement annuel ; principalement porté par Compute (34,3 M$) tandis que les revenus Power ont chuté de 48 %.
- Rentabilité : Le résultat opérationnel est passé d’une perte de 86,7 M$ à un bénéfice de 187,9 M$, soutenu par un gain non monétaire de 217,6 M$ sur actifs numériques. Le résultat net a atteint 137,5 M$ contre une perte de 72,2 M$ ; BPA dilué de 1,18 $ contre -0,78 $.
- Vue semestrielle : Le chiffre d’affaires a chuté de 27 % à 63,1 M$ et le résultat net est tombé à 3,2 M$ (BPA 0,03 $) suite à un T1 faible ; illustre la volatilité des résultats liée aux fluctuations du prix du Bitcoin.
- Bilan (30/06/25) : La trésorerie a augmenté à 216 M$ (contre 85 M$) ; les actifs numériques (détenus et engagés) ont progressé à 1,04 Md$ ; total des actifs à 2,0 Md$ (+33 %). La dette et autres passifs ont augmenté à 633 M$ (+18 %), mais les capitaux propres se sont renforcés à 1,39 Md$ (+42 %).
- Liquidités et flux de trésorerie : Sortie de trésorerie opérationnelle de 82,6 M$ et dépenses d’investissement de 108,7 M$ financées par 320,8 M$ de financements, incluant 112,0 M$ de ventes d’actions ATM et 215,3 M$ d’émission de Classe A chez American Bitcoin Corp.
- Mouvements stratégiques : Contribution de la flotte ASIC pour créer la filiale American Bitcoin détenue à 80 % (augmente l’intérêt minoritaire à 121,6 M$) ; fermeture du site déficitaire de Drumheller, désormais présenté comme activité abandonnée.
Points clés à retenir : Le T2 a montré un net rebond des résultats et un bilan renforcé, mais la consommation de trésorerie, la dilution et la forte dépendance aux gains liés au Bitcoin restent des éléments importants à considérer pour les investisseurs.
Hut 8 Corp. (HUT) Highlights des 10-Q-Berichts für das 2. Quartal 2025
- Umsatz: 41,3 Mio. USD, ein Anstieg von 17 % gegenüber dem Vorjahr; hauptsächlich getrieben durch Compute (34,3 Mio. USD), während die Erlöse im Bereich Power um 48 % sanken.
- Profitabilität: Das operative Ergebnis drehte sich von einem Verlust von 86,7 Mio. USD zu einem Gewinn von 187,9 Mio. USD, angetrieben durch einen nicht zahlungswirksamen Gewinn von 217,6 Mio. USD aus digitalen Vermögenswerten. Der Nettogewinn erreichte 137,5 Mio. USD gegenüber einem Verlust von 72,2 Mio. USD; verwässertes Ergebnis je Aktie (EPS) 1,18 USD vs. -0,78 USD.
- Sechs-Monats-Überblick: Der Umsatz sank um 27 % auf 63,1 Mio. USD und der Nettogewinn fiel auf 3,2 Mio. USD (EPS 0,03 USD) aufgrund eines schwachen ersten Quartals; zeigt die Gewinnvolatilität in Verbindung mit Bitcoin-Preisbewegungen.
- Bilanz (30.06.25): Bargeld stieg auf 216 Mio. USD (von 85 Mio. USD); digitale Vermögenswerte (gehalten & verpfändet) wuchsen auf 1,04 Mrd. USD; Gesamtvermögen 2,0 Mrd. USD (+33 %). Schulden und sonstige Verbindlichkeiten stiegen auf 633 Mio. USD (+18 %), aber das Eigenkapital wurde mit 1,39 Mrd. USD (+42 %) gestärkt.
- Liquidität & Cashflow: Operativer Cashflow-Abfluss von 82,6 Mio. USD und Investitionsausgaben von 108,7 Mio. USD wurden durch 320,8 Mio. USD Finanzierung gedeckt, darunter 112,0 Mio. USD aus ATM-Aktienverkäufen und 215,3 Mio. USD aus der Ausgabe von Klasse-A-Aktien bei American Bitcoin Corp.
- Strategische Maßnahmen: ASIC-Flotte eingebracht, um die zu 80 % gehaltene Tochtergesellschaft American Bitcoin zu gründen (erhöht die Minderheitsbeteiligung auf 121,6 Mio. USD); Schließung des verlustbringenden Standorts Drumheller, der nun als aufgegebene Geschäftstätigkeit ausgewiesen wird.
Wichtige Erkenntnisse: Das 2. Quartal zeigte eine deutliche Gewinnrückkehr und eine stärkere Bilanz, aber der Cash-Burn, die Verwässerung und die starke Abhängigkeit von Bitcoin-bezogenen Gewinnen bleiben wesentliche Überlegungen für Investoren.
- None.
- None.
Insights
TL;DR – Q2 profit surge aided by crypto gains; cash burn and dilution temper outlook.
Quarterly fundamentals look strong: revenue +17% and a $218 m mark-to-market gain flipped operating results to black. Cash more than doubled and equity capital raises lowered leverage ratios. However, six-month figures reveal underlying weakness—core revenue down, G&A up 68%, and operating cash flow negative. Profitability is still highly correlated to Bitcoin prices, not operating efficiency. Ongoing ATM issuance and American Bitcoin minority sales dilute shareholders. Net, update skews modestly positive but risk profile remains elevated.
TL;DR – Leverage manageable after equity raises, but volatile cash generation persists.
Total debt/asset is 31%; strong equity infusion raises cash to $216 m, giving near-term liquidity. Yet operating outflows and $109 m capex consumed over $180 m in six months, and miner purchase liability ballooned to $101 m. Fair-value derivatives add earnings noise and could reverse. While no immediate solvency issues, credit quality hinges on sustained Bitcoin pricing and successful ramp-up of new mining assets.
Hut 8 Corp. (HUT) evidenze del 10-Q del secondo trimestre 2025
- Ricavi: 41,3 milioni di dollari, in crescita del 17% su base annua; principalmente trainati da Compute (34,3 milioni), mentre i ricavi da Power sono diminuiti del 48%.
- Redditività: L'utile operativo è passato da una perdita di 86,7 milioni a un guadagno di 187,9 milioni, spinto da un guadagno non monetario di 217,6 milioni su asset digitali. L'utile netto ha raggiunto 137,5 milioni rispetto a una perdita di 72,2 milioni; EPS diluito di 1,18$ contro -0,78$.
- Panoramica semestrale: I ricavi sono scesi del 27% a 63,1 milioni e l'utile netto è calato a 3,2 milioni (EPS 0,03$) a causa di un primo trimestre debole; evidenzia la volatilità degli utili legata alle variazioni del prezzo del Bitcoin.
- Bilancio (30/06/25): La liquidità è aumentata a 216 milioni (da 85 milioni); gli asset digitali (posseduti e impegnati) sono cresciuti a 1,04 miliardi; il totale attivo è salito a 2,0 miliardi (+33%). Debiti e altre passività sono aumentati a 633 milioni (+18%), ma il patrimonio netto si è rafforzato a 1,39 miliardi (+42%).
- Liquidità e flussi di cassa: L’uscita di cassa operativa è stata di 82,6 milioni e gli investimenti in capitale fisso di 108,7 milioni, finanziati da 320,8 milioni di finanziamenti, inclusi 112,0 milioni da vendite ATM di azioni e 215,3 milioni da emissione di azioni di Classe A presso American Bitcoin Corp.
- Mosse strategiche: Contributo della flotta ASIC per creare la controllata American Bitcoin, detenuta all’80% (aumenta la partecipazione non di controllo a 121,6 milioni); chiusura del sito in perdita di Drumheller, ora classificato come operazione cessata.
Conclusioni chiave: Il secondo trimestre ha mostrato un forte recupero degli utili e un bilancio più solido, ma il consumo di cassa, la diluizione e la forte dipendenza dai guadagni legati al Bitcoin restano fattori rilevanti per gli investitori.
Aspectos destacados del 10-Q del segundo trimestre 2025 de Hut 8 Corp. (HUT)
- Ingresos: 41,3 millones de dólares, un aumento del 17% interanual; impulsados principalmente por Compute (34,3 millones), mientras que los ingresos por Power cayeron un 48%.
- Rentabilidad: El ingreso operativo pasó de una pérdida de 86,7 millones a una ganancia de 187,9 millones, impulsado por una ganancia no monetaria de 217,6 millones en activos digitales. El ingreso neto alcanzó 137,5 millones frente a una pérdida de 72,2 millones; EPS diluido de 1,18$ frente a -0,78$.
- Visión semestral: Los ingresos disminuyeron un 27% a 63,1 millones y el ingreso neto cayó a 3,2 millones (EPS 0,03$) debido a un primer trimestre débil; muestra la volatilidad de las ganancias vinculada a los movimientos del precio de Bitcoin.
- Balance (30/06/25): El efectivo aumentó a 216 millones (desde 85 millones); los activos digitales (poseídos y comprometidos) crecieron a 1,04 mil millones; activos totales 2,0 mil millones (+33%). La deuda y otros pasivos aumentaron a 633 millones (+18%), pero el patrimonio se fortaleció a 1,39 mil millones (+42%).
- Liquidez y flujo de caja: Salida de efectivo operativo de 82,6 millones y capex de 108,7 millones financiados por 320,8 millones en financiamiento, incluyendo 112,0 millones en ventas ATM de acciones y 215,3 millones en emisión de Clase A en American Bitcoin Corp.
- Movimientos estratégicos: Contribución de la flota ASIC para crear la subsidiaria American Bitcoin con un 80% de propiedad (eleva la participación no controladora a 121,6 millones); cierre del sitio con pérdidas en Drumheller, ahora mostrado como operaciones discontinuadas.
Conclusiones clave: El segundo trimestre mostró una fuerte recuperación de ganancias y un balance más sólido, pero la quema de efectivo, la dilución y la alta dependencia de las ganancias relacionadas con Bitcoin siguen siendo consideraciones importantes para los inversores.
Hut 8 Corp. (HUT) 2025년 2분기 10-Q 주요 내용
- 매출: 4,130만 달러로 전년 대비 17% 증가; 주로 컴퓨트 부문(3,430만 달러)에 의해 견인되었으며, 전력 부문 매출은 48% 감소.
- 수익성: 영업이익이 8,670만 달러 손실에서 1억 8,790만 달러 이익으로 전환, 2억 1,760만 달러의 비현금 디지털 자산 이익 덕분. 순이익은 1억 3,750만 달러로 전년 7,220만 달러 손실 대비 개선; 희석 주당순이익(EPS)은 1.18달러, 전년 -0.78달러.
- 6개월 전망: 매출은 27% 감소한 6,310만 달러, 순이익은 320만 달러(EPS 0.03달러)로 1분기 부진 영향; 비트코인 가격 변동에 따른 수익 변동성 보여줌.
- 대차대조표 (2025년 6월 30일 기준): 현금은 2억 1,600만 달러로 증가(기존 8,500만 달러); 디지털 자산(보유 및 담보)은 10억 4천만 달러로 증가; 총자산은 20억 달러(+33%). 부채 및 기타 부채는 6억 3,300만 달러로 증가(+18%), 자본은 13억 9천만 달러로 강화(+42%).
- 유동성 및 현금 흐름: 영업 현금 유출 8,260만 달러, 자본적지출 1억 870만 달러는 3억 2,080만 달러 자금 조달로 충당, 여기에는 1억 1,200만 달러 ATM 주식 매각 및 American Bitcoin Corp.의 클래스 A 발행 2억 1,530만 달러 포함.
- 전략적 조치: ASIC 장비를 출자하여 80% 소유의 American Bitcoin 자회사 설립(비지배 지분 1억 2,160만 달러 증가); 적자 운영 중인 Drumheller 사이트 폐쇄, 현재 중단 영업으로 분류.
주요 시사점: 2분기에 수익이 크게 반등하고 대차대조표가 강화되었으나, 현금 소모, 희석 효과 및 비트코인 관련 이익에 대한 높은 의존도는 투자자들이 주의해야 할 중요한 요소임.
Points clés du 10-Q du T2 2025 de Hut 8 Corp. (HUT)
- Chiffre d'affaires : 41,3 M$, en hausse de 17 % en glissement annuel ; principalement porté par Compute (34,3 M$) tandis que les revenus Power ont chuté de 48 %.
- Rentabilité : Le résultat opérationnel est passé d’une perte de 86,7 M$ à un bénéfice de 187,9 M$, soutenu par un gain non monétaire de 217,6 M$ sur actifs numériques. Le résultat net a atteint 137,5 M$ contre une perte de 72,2 M$ ; BPA dilué de 1,18 $ contre -0,78 $.
- Vue semestrielle : Le chiffre d’affaires a chuté de 27 % à 63,1 M$ et le résultat net est tombé à 3,2 M$ (BPA 0,03 $) suite à un T1 faible ; illustre la volatilité des résultats liée aux fluctuations du prix du Bitcoin.
- Bilan (30/06/25) : La trésorerie a augmenté à 216 M$ (contre 85 M$) ; les actifs numériques (détenus et engagés) ont progressé à 1,04 Md$ ; total des actifs à 2,0 Md$ (+33 %). La dette et autres passifs ont augmenté à 633 M$ (+18 %), mais les capitaux propres se sont renforcés à 1,39 Md$ (+42 %).
- Liquidités et flux de trésorerie : Sortie de trésorerie opérationnelle de 82,6 M$ et dépenses d’investissement de 108,7 M$ financées par 320,8 M$ de financements, incluant 112,0 M$ de ventes d’actions ATM et 215,3 M$ d’émission de Classe A chez American Bitcoin Corp.
- Mouvements stratégiques : Contribution de la flotte ASIC pour créer la filiale American Bitcoin détenue à 80 % (augmente l’intérêt minoritaire à 121,6 M$) ; fermeture du site déficitaire de Drumheller, désormais présenté comme activité abandonnée.
Points clés à retenir : Le T2 a montré un net rebond des résultats et un bilan renforcé, mais la consommation de trésorerie, la dilution et la forte dépendance aux gains liés au Bitcoin restent des éléments importants à considérer pour les investisseurs.
Hut 8 Corp. (HUT) Highlights des 10-Q-Berichts für das 2. Quartal 2025
- Umsatz: 41,3 Mio. USD, ein Anstieg von 17 % gegenüber dem Vorjahr; hauptsächlich getrieben durch Compute (34,3 Mio. USD), während die Erlöse im Bereich Power um 48 % sanken.
- Profitabilität: Das operative Ergebnis drehte sich von einem Verlust von 86,7 Mio. USD zu einem Gewinn von 187,9 Mio. USD, angetrieben durch einen nicht zahlungswirksamen Gewinn von 217,6 Mio. USD aus digitalen Vermögenswerten. Der Nettogewinn erreichte 137,5 Mio. USD gegenüber einem Verlust von 72,2 Mio. USD; verwässertes Ergebnis je Aktie (EPS) 1,18 USD vs. -0,78 USD.
- Sechs-Monats-Überblick: Der Umsatz sank um 27 % auf 63,1 Mio. USD und der Nettogewinn fiel auf 3,2 Mio. USD (EPS 0,03 USD) aufgrund eines schwachen ersten Quartals; zeigt die Gewinnvolatilität in Verbindung mit Bitcoin-Preisbewegungen.
- Bilanz (30.06.25): Bargeld stieg auf 216 Mio. USD (von 85 Mio. USD); digitale Vermögenswerte (gehalten & verpfändet) wuchsen auf 1,04 Mrd. USD; Gesamtvermögen 2,0 Mrd. USD (+33 %). Schulden und sonstige Verbindlichkeiten stiegen auf 633 Mio. USD (+18 %), aber das Eigenkapital wurde mit 1,39 Mrd. USD (+42 %) gestärkt.
- Liquidität & Cashflow: Operativer Cashflow-Abfluss von 82,6 Mio. USD und Investitionsausgaben von 108,7 Mio. USD wurden durch 320,8 Mio. USD Finanzierung gedeckt, darunter 112,0 Mio. USD aus ATM-Aktienverkäufen und 215,3 Mio. USD aus der Ausgabe von Klasse-A-Aktien bei American Bitcoin Corp.
- Strategische Maßnahmen: ASIC-Flotte eingebracht, um die zu 80 % gehaltene Tochtergesellschaft American Bitcoin zu gründen (erhöht die Minderheitsbeteiligung auf 121,6 Mio. USD); Schließung des verlustbringenden Standorts Drumheller, der nun als aufgegebene Geschäftstätigkeit ausgewiesen wird.
Wichtige Erkenntnisse: Das 2. Quartal zeigte eine deutliche Gewinnrückkehr und eine stärkere Bilanz, aber der Cash-Burn, die Verwässerung und die starke Abhängigkeit von Bitcoin-bezogenen Gewinnen bleiben wesentliche Überlegungen für Investoren.
|
99.1
|
Half-year
Report dated 07 August 2025
|
|
Strong performance with operating profit from reportable
segments1 +13% and
Adjusted EPS1 +19%; record
openings; on track to return over $1.1bn to shareholders; confident
in long-term growth drivers
|
|
||||
6
months ended 30 June
|
2025
|
2024
|
% change
|
|
Underlying1
|
% change
|
|||||
Results
from reportable segments1:
|
|
|
|
|
|
Revenue1
|
$1,175m
|
$1,108m
|
+6%
|
|
+5%
|
Revenue
from fee business1
|
$908m
|
$850m
|
+7%
|
+6%
|
|
Operating
profit1
|
$604m
|
$535m
|
+13%
|
+12%
|
|
Fee
margin1
|
64.7%
|
60.8%
|
+3.9%pts
|
|
|
Adjusted
EPS1
|
242.5¢
|
203.9¢
|
+19%
|
|
|
IFRS results:
|
|
|
|
|
|
Total
revenue
|
$2,519m
|
$2,322m
|
+8%
|
|
|
Operating
profit
|
$623m
|
$525m
|
+19%
|
|
|
Basic
EPS
|
300.1¢
|
212.5¢
|
+41%
|
|
|
Interim
dividend per share
|
58.6¢
|
53.2¢
|
+10%
|
|
|
Net
debt1
|
$3,361m
|
$2,782m
|
+21%
|
|
|
Elie Maalouf, Chief Executive Officer, IHG Hotels & Resorts,
said:
|
|
Investor
Relations:
|
Stuart Ford (+44 (0)7823 828 739); Kate Carpenter (+44 (0)7825 655
702);Joe Simpson (+44 (0)7976 862 072)
|
Media
Relations:
|
Neil
Maidment (+44 (0)7970 668 250); Mike Ward (+44 (0)7795 257
407)
|
UK:
|
020 3936 2999
|
US:
|
646 233 4753
|
Other international:
|
click here
|
Passcode:
|
033819
|
Summary of recent trading and outlook
|
Summary of system size and pipeline progress
|
|
System
|
Pipeline
|
||||||||
|
Openings
|
Removalsa
|
Net
|
Total
|
YTD%
|
YOY%
|
YTD%
|
YOY%
|
Signings
|
Total
|
|
|
|
|
|
Reported
|
Reported
|
Adjusteda
|
Adjusteda
|
|
|
Global
|
31,372
|
(19,850)
|
11,522
|
998,647
|
+1.2%
|
+4.6%
|
+1.9%
|
+5.4%
|
51,161
|
338,383
|
Americas
|
9,420
|
(15,140)
|
(5,720)
|
522,274
|
-1.1%
|
+0.1%
|
+0.3%
|
+1.5%
|
9,487
|
105,836
|
EMEAA
|
11,917
|
(2,081)
|
9,836
|
276,310
|
+3.7%
|
+10.9%
|
+3.7%
|
+10.9%
|
24,869
|
115,312
|
Greater China
|
10,035
|
(2,629)
|
7,406
|
200,063
|
+3.8%
|
+8.6%
|
+3.8%
|
+8.6%
|
16,805
|
117,235
|
CHIEF EXECUTIVE'S REVIEW
|
IHG's strategic priorities
|
Delivering value creation over the medium to long term
|
|
Strategic and operational highlights to date in 2025
|
Summary of financial performance
|
|
6
months ended 30 June
|
||
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
Revenuea
|
|
|
|
Americas
|
561
|
561
|
-
|
EMEAA
|
368
|
347
|
6.1
|
Greater China
|
76
|
77
|
(1.3)
|
Central
|
170
|
123
|
38.2
|
|
_____
|
_____
|
_____
|
Revenue
from reportable segmentsb
|
1,175
|
1,108
|
6.0
|
|
|
|
|
System
Fund and reimbursable revenues
|
1,344
|
1,214
|
10.7
|
|
_____
|
_____
|
_____
|
Total revenue
|
2,519
|
2,322
|
8.5
|
|
|
|
|
Operating profita
|
|
|
|
Americas
|
415
|
413
|
0.5
|
EMEAA
|
128
|
119
|
7.6
|
Greater China
|
44
|
43
|
2.3
|
Central
|
17
|
(40)
|
NMd
|
|
_____
|
_____
|
_____
|
Operating
profit from reportable segmentsb
|
604
|
535
|
12.9
|
Analysed as:
|
|
|
|
Fee business
|
590
|
517
|
14.1
|
Owned & leased
|
18
|
21
|
(14.3)
|
Insurance activities
|
(4)
|
(3)
|
33.3
|
System
Fund and reimbursable result
|
31
|
(10)
|
NMd
|
|
_____
|
_____
|
_____
|
Operating
profit before exceptional items
|
635
|
525
|
21.0
|
Operating
exceptional items
|
(12)
|
-
|
NMd
|
|
_____
|
_____
|
_____
|
Operating profit
|
623
|
525
|
18.7
|
|
|
|
|
Net
financial income/(expenses)
|
13
|
(52)
|
NMd
|
Analysed as:
|
|
|
|
Adjusted interest expenseb
|
(91)
|
(79)
|
15.2
|
System Fund interest
|
25
|
26
|
(3.8)
|
Foreign exchange gains
|
79
|
1
|
NMd
|
Remeasurement
of contingent purchase consideration
|
(3)
|
(1)
|
NMd
|
|
_____
|
_____
|
_____
|
Profit before tax
|
633
|
472
|
34.1
|
|
|
|
|
Tax
|
(164)
|
(125)
|
31.2
|
Analysed as:
|
|
|
|
Adjusted taxb
|
(134)
|
(123)
|
8.9
|
Tax attributable to System Fund
|
(4)
|
(2)
|
100.0
|
Tax on foreign exchange gains
|
(8)
|
-
|
NMd
|
Tax on exceptional items and exceptional tax
|
(18)
|
-
|
NMd
|
|
_____
|
_____
|
_____
|
Profit for the period
|
469
|
347
|
35.2
|
|
|
|
|
Adjusted earningsc
|
379
|
333
|
13.8
|
|
|
|
|
Basic
weighted average number of ordinary
shares (millions)
|
156.3
|
163.3
|
(4.3)
|
|
_____
|
_____
|
_____
|
Earnings per ordinary share
|
|
|
|
Basic
|
300.1¢
|
212.5¢
|
41.2
|
Adjustedb
|
242.5¢
|
203.9¢
|
18.9
|
|
|
|
|
Interim dividend per share
|
58.6¢
|
53.2¢
|
10.2
|
|
|
|
|
Average
US dollar to sterling exchange rate
|
$1: £0.77
|
$1:
£0.79
|
(2.5)
|
Summary of cash flow, working capital, net debt and
liquidity
|
|||
Adjusted EBITDAa reconciliation
|
6 months ended 30 June
|
||
|
2025
|
2024
|
|
|
$m
|
$m
|
|
Cash flow from operations
|
543
|
334
|
|
Cash
flows relating to exceptional items
|
4
|
(10)
|
|
Impairment loss
on financial assets
|
(14)
|
(8)
|
|
Other
non-cash adjustments to operating profit
|
(44)
|
(35)
|
|
System
Fund and reimbursable result
|
(31)
|
10
|
|
System
Fund depreciation and amortisation
|
(40)
|
(40)
|
|
Other
non-cash adjustments to System Fund result
|
(26)
|
(22)
|
|
Working
capital and other adjustments
|
158
|
244
|
|
Capital
expenditure: contract acquisition costs net of
repayments
|
87
|
94
|
|
|
_____
|
_____
|
|
Adjusted EBITDAa
|
637
|
567
|
|
|
_____
|
_____
|
|
CASH FLOW SUMMARY
|
6 months ended 30 June
|
||
|
2025
|
2024
|
$m
|
|
Re-presentedb
|
|
|
|
$m
|
$m
|
change
|
|
|
|
|
Adjusted EBITDAa
|
637
|
567
|
70
|
|
|
|
|
Working
capital and other adjustments
|
(158)
|
(244)
|
|
Repayments
related to investments supporting the Group's insurance
activities
|
8
|
9
|
|
Impairment loss on
financial assets
|
14
|
8
|
|
Other
non-cash adjustments to operating profit
|
44
|
35
|
|
System
Fund and reimbursable result
|
31
|
(10)
|
|
Non-cash
adjustments to System Fund result
|
66
|
62
|
|
Capital
expenditure: key money contract acquisition costs, net of
repayments
|
(86)
|
(86)
|
|
Capital
expenditure: gross maintenance
|
(10)
|
(15)
|
|
Net
interest paid
|
(48)
|
(29)
|
|
Tax paid
|
(183)
|
(140)
|
|
Principal
element of lease payments, net of finance lease
receipts
|
(13)
|
(16)
|
|
Purchase
of own shares by employee share trusts
|
-
|
(10)
|
|
|
_____
|
_____
|
_____
|
Adjusted free cash flowa
|
302
|
131
|
171
|
|
|
|
|
Cash
flows relating to exceptional items
|
(4)
|
10
|
|
Capital expenditure: gross recyclable investments
|
(9)
|
(29)
|
|
Capital
expenditure: gross System Fund
capital investments
|
(19)
|
(21)
|
|
Purchase
of brands
|
(120)
|
-
|
|
Deferred
purchase consideration paid
|
-
|
(13)
|
|
Repurchase
of shares, including transaction costs
|
(425)
|
(367)
|
|
Dividends
paid to shareholders
|
(180)
|
(172)
|
|
Other
financing cash flows
|
6
|
-
|
|
|
_____
|
_____
|
_____
|
Net cash flow before other net debta movements
|
(449)
|
(461)
|
12
|
|
|
|
|
Add
back principal element of lease repayments
|
15
|
16
|
|
Exchange
and other non-cash adjustments
|
(145)
|
(65)
|
|
|
_____
|
_____
|
_____
|
Increase in net debta
|
(579)
|
(510)
|
(69)
|
Net
debta at beginning of
the period
|
(2,782)
|
(2,272)
|
|
|
_____
|
_____
|
_____
|
Net debta at end of
the period
|
(3,361)
|
(2,782)
|
(579)
|
|
_____
|
_____
|
_____
|
Additional revenue, global system size and pipeline
analysis
|
|
6 months ended 30 June
|
||
|
2025
|
2024
|
%
|
|
$bn
|
$bn
|
Changeb
|
Analysed by brand
|
|
|
|
InterContinental
|
2.6
|
2.6
|
3.0
|
Kimpton
|
0.7
|
0.7
|
2.1
|
Hotel
Indigo
|
0.5
|
0.5
|
14.0
|
Crowne
Plaza
|
1.8
|
1.8
|
(3.2)
|
Holiday
Inn Express
|
4.7
|
4.6
|
1.4
|
Holiday
Inn
|
2.9
|
2.9
|
(0.1)
|
Staybridge
Suites
|
0.7
|
0.6
|
4.5
|
Candlewood
Suites
|
0.5
|
0.4
|
5.3
|
Other
|
2.3
|
2.0
|
20.0
|
|
_____
|
_____
|
_____
|
Total
|
16.7
|
16.1
|
3.7
|
|
_____
|
_____
|
_____
|
Analysed by ownership type
|
|
|
|
Franchisedc (revenue
not attributable to IHG)
|
10.5
|
10.2
|
3.9
|
Managed
(revenue not attributable to IHG)
|
5.9
|
5.7
|
3.5
|
Owned
& leased
(revenue
recognised in Group income statement)
|
0.3
|
0.2
|
3.2
|
|
_____
|
_____
|
_____
|
Total
|
16.7
|
16.1
|
3.7
|
|
_____
|
_____
|
_____
|
|
Half Year 2025 vs 2024
|
Q2 2025 vs 2024
|
||||
|
RevPAR
|
ADR
|
Occupancy
|
RevPAR
|
ADR
|
Occupancy
|
Global
|
1.8%
|
1.4%
|
0.3%pts
|
0.3%
|
0.7%
|
(0.2)%pts
|
Americas
|
1.4%
|
1.3%
|
0.1%pts
|
(0.5)%
|
0.5%
|
(0.7)%pts
|
EMEAA
|
4.1%
|
2.9%
|
0.8%pts
|
3.0%
|
2.0%
|
0.7%pts
|
Greater China
|
(3.2)%
|
(3.6)%
|
0.3%pts
|
(3.0)%
|
(2.9)%
|
(0.1)%pts
|
|
Half Year 2025 vs 2024
|
Q2 2025 vs 2024
|
||||
|
CER(as above)
|
AER
|
Difference
|
CER(as above)
|
AER
|
Difference
|
Global
|
1.8%
|
1.7%
|
(0.1)%pts
|
0.3%
|
1.2%
|
0.9%pts
|
Americas
|
1.4%
|
0.8%
|
(0.6)%pts
|
(0.5)%
|
(0.8)%
|
(0.3)%pts
|
EMEAA
|
4.1%
|
5.2%
|
1.1%pts
|
3.0%
|
6.7%
|
3.7%pts
|
Greater China
|
(3.2)%
|
(3.5)%
|
(0.3)%pts
|
(3.0)%
|
(2.7)%
|
0.3%pts
|
|
Hotels
|
|
Rooms
|
||
Global hotel and room count
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
27
|
-
|
|
1,950
|
-
|
Regent
|
11
|
-
|
|
3,168
|
(44)
|
InterContinental
|
231
|
4
|
|
74,728
|
944
|
Vignette Collection
|
26
|
6
|
|
5,844
|
1,879
|
Kimpton
|
81
|
4
|
|
14,803
|
772
|
Hotel Indigo
|
174
|
5
|
|
23,433
|
640
|
voco
|
107
|
20
|
|
22,916
|
2,540
|
Ruby
|
16
|
16
|
|
2,673
|
2,673
|
HUALUXE
|
21
|
(1)
|
|
5,721
|
(281)
|
Crowne Plaza
|
415
|
-
|
|
112,347
|
(1,277)
|
EVEN Hotels
|
43
|
10
|
|
6,593
|
1,511
|
Holiday
Inn Express
|
3,264
|
27
|
|
347,895
|
3,938
|
Holiday Inn
|
1,239
|
(10)
|
|
224,049
|
(1,283)
|
Garner
|
51
|
28
|
|
5,028
|
2,628
|
avid hotels
|
81
|
5
|
|
7,231
|
429
|
Atwell Suites
|
6
|
-
|
|
556
|
-
|
Staybridge Suites
|
337
|
2
|
|
36,762
|
239
|
Holiday
Inn Club Vacations
|
30
|
-
|
|
9,812
|
(56)
|
Candlewood Suites
|
410
|
18
|
|
36,620
|
1,803
|
Iberostar
Beachfront Resorts
|
57
|
2
|
|
19,762
|
176
|
Other
|
133
|
(5)
|
|
36,756
|
(5,709)
|
|
_____
|
_____
|
|
_____
|
_____
|
Total
|
6,760
|
131
|
|
998,647
|
11,522
|
|
_____
|
_____
|
|
_____
|
_____
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
5,715
|
119
|
|
726,090
|
7,873
|
Managed
|
1,028
|
11
|
|
268,366
|
3,494
|
Owned
& leased
|
17
|
1
|
|
4,191
|
155
|
|
_____
|
_____
|
|
_____
|
_____
|
Total
|
6,760
|
131
|
|
998,647
|
11,522
|
|
_____
|
_____
|
|
_____
|
_____
|
|
Hotels
|
|
Rooms
|
||
Global Pipeline
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
38
|
-
|
|
2,886
|
(9)
|
Regent
|
9
|
-
|
|
1,932
|
(55)
|
InterContinental
|
105
|
4
|
|
27,129
|
1,437
|
Vignette Collection
|
41
|
6
|
|
7,468
|
1,079
|
Kimpton
|
66
|
5
|
|
13,290
|
1,157
|
Hotel Indigo
|
136
|
6
|
|
21,074
|
1,643
|
voco
|
102
|
12
|
|
19,709
|
4,081
|
Ruby
|
18
|
18
|
|
3,813
|
3,813
|
HUALUXE
|
24
|
-
|
|
6,291
|
(2)
|
Crowne Plaza
|
144
|
4
|
|
36,323
|
1,054
|
EVEN Hotels
|
26
|
(6)
|
|
4,852
|
(715)
|
Holiday
Inn Express
|
640
|
3
|
|
80,440
|
1,218
|
Holiday Inn
|
280
|
14
|
|
52,714
|
1,037
|
Garner
|
87
|
(7)
|
|
7,941
|
(826)
|
avid hotels
|
131
|
(6)
|
|
9,961
|
(688)
|
Atwell Suites
|
61
|
7
|
|
6,454
|
994
|
Staybridge Suites
|
157
|
-
|
|
17,107
|
(208)
|
Candlewood Suites
|
192
|
9
|
|
14,376
|
77
|
Iberostar
Beachfront Resorts
|
5
|
(2)
|
|
2,271
|
(176)
|
Other
|
14
|
(1)
|
|
2,352
|
(1,780)
|
|
_____
|
_____
|
|
_______
|
______
|
Total
|
2,276
|
66
|
|
338,383
|
13,131
|
|
_____
|
_____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
1,632
|
34
|
|
198,138
|
6,533
|
Managed
|
644
|
33
|
|
140,245
|
6,753
|
Owned
& leased
|
-
|
(1)
|
|
-
|
(155)
|
|
_____
|
_____
|
|
_______
|
______
|
Total
|
2,276
|
66
|
|
338,383
|
13,131
|
|
_____
|
_____
|
|
_______
|
______
|
Regional performance reviews, system size and pipeline
analysis
|
|||
AMERICAS
|
|
|
|
|
6
months ended 30 June
|
||
Americas results
|
|
|
|
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
Revenue from the reportable segmenta
|
|
|
|
Fee
business
|
475
|
478
|
(0.6)
|
Owned
& leased
|
86
|
83
|
3.6
|
|
_____
|
_____
|
_____
|
|
561
|
561
|
0.0
|
|
_____
|
_____
|
_____
|
Operating profit from the reportable segmenta
|
|
|
|
Fee business
|
394
|
392
|
0.5
|
Owned
& leased
|
21
|
21
|
0.0
|
|
_____
|
_____
|
_____
|
|
415
|
413
|
0.5
|
Operating
exceptional items
|
(1)
|
-
|
NMb
|
|
_____
|
_____
|
_____
|
Operating profit
|
414
|
413
|
0.2
|
|
_____
|
_____
|
_____
|
|
|
|
|
Americas Comparable RevPAR
movement on previous year
|
6 months
ended
30 June
2025
|
||
Fee business
|
|
|
|
InterContinental
|
|
|
4.6%
|
Kimpton
|
|
|
0.8%
|
Hotel Indigo
|
|
|
1.1%
|
Crowne Plaza
|
|
|
1.5%
|
EVEN Hotels
|
|
|
1.0%
|
Holiday
Inn Express
|
|
|
1.5%
|
Holiday Inn
|
|
|
0.1%
|
avid hotels
|
|
|
1.8%
|
Staybridge
Suites
|
|
|
1.7%
|
Candlewood
Suites
|
|
|
1.0%
|
All brands
|
|
|
1.4%
|
|
|
|
|
Owned & leased
|
|
|
|
All brands
|
|
|
1.1%
|
|
Hotels
|
|
Rooms
|
||
Americas hotel and room count
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
2
|
-
|
|
81
|
-
|
Regent
|
1
|
-
|
|
167
|
-
|
InterContinental
|
48
|
3
|
|
17,056
|
784
|
Vignette Collection
|
3
|
1
|
|
805
|
214
|
Kimpton
|
61
|
-
|
|
11,086
|
3
|
Hotel Indigo
|
76
|
1
|
|
10,255
|
127
|
voco
|
24
|
5
|
|
2,650
|
585
|
Crowne Plaza
|
101
|
(3)
|
|
24,997
|
(1,359)
|
EVEN Hotels
|
25
|
3
|
|
3,398
|
276
|
Holiday
Inn Express
|
2,528
|
2
|
|
231,188
|
439
|
Holiday Inn
|
666
|
(11)
|
|
106,971
|
(2,555)
|
Garner
|
18
|
8
|
|
1,415
|
660
|
avid hotels
|
81
|
5
|
|
7,231
|
429
|
Atwell Suites
|
6
|
-
|
|
556
|
-
|
Staybridge Suites
|
314
|
2
|
|
33,011
|
238
|
Holiday
Inn Club Vacations
|
30
|
-
|
|
9,812
|
(56)
|
Candlewood Suites
|
405
|
13
|
|
36,042
|
1,225
|
Iberostar
Beachfront Resorts
|
26
|
2
|
|
9,443
|
176
|
Other
|
102
|
(5)
|
|
16,110
|
(6,906)
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
4,517
|
26
|
|
522,274
|
(5,720)
|
|
_____
|
____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
4,344
|
25
|
|
485,658
|
(5,848)
|
Managed
|
169
|
1
|
|
35,279
|
128
|
Owned
& leased
|
4
|
-
|
|
1,337
|
-
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
4,517
|
26
|
|
522,274
|
(5,720)
|
|
_____
|
____
|
|
_______
|
______
|
|
Hotels
|
|
Rooms
|
||
Americas Pipeline
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
30 June
|
|
30 June
|
30 June
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
9
|
-
|
|
660
|
-
|
InterContinental
|
9
|
(2)
|
|
2,401
|
(385)
|
Vignette Collection
|
4
|
-
|
|
282
|
(193)
|
Kimpton
|
31
|
1
|
|
5,807
|
122
|
Hotel Indigo
|
26
|
(1)
|
|
3,236
|
(2)
|
voco
|
22
|
(1)
|
|
2,605
|
(7)
|
Crowne Plaza
|
6
|
-
|
|
1,070
|
26
|
EVEN Hotels
|
5
|
(3)
|
|
673
|
(276)
|
Holiday
Inn Express
|
324
|
(13)
|
|
30,538
|
(1,490)
|
Holiday Inn
|
63
|
(2)
|
|
7,152
|
(638)
|
Garner
|
46
|
3
|
|
3,592
|
97
|
avid hotels
|
131
|
(6)
|
|
9,961
|
(688)
|
Atwell Suites
|
54
|
2
|
|
5,426
|
204
|
Staybridge Suites
|
143
|
1
|
|
14,888
|
(86)
|
Candlewood Suites
|
183
|
8
|
|
13,193
|
(6)
|
Iberostar
Beachfront Resorts
|
4
|
(2)
|
|
2,000
|
(176)
|
Other
|
14
|
-
|
|
2,352
|
-
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
1,074
|
(15)
|
|
105,836
|
(3,498)
|
|
_____
|
____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
1,030
|
(13)
|
|
98,829
|
(3,246)
|
Managed
|
44
|
(2)
|
|
7,007
|
(252)
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
1,074
|
(15)
|
|
105,836
|
(3,498)
|
|
_____
|
____
|
|
_______
|
______
|
|
6
months ended 30 June
|
|||
EMEAA results
|
|
|
|
|
|
2025
|
2024
|
%
|
|
|
$m
|
$m
|
change
|
|
Revenue from the reportable segmenta
|
|
|
|
|
Fee business
|
199
|
183
|
8.7
|
|
Owned
& leased
|
169
|
164
|
3.0
|
|
|
_____
|
_____
|
_____
|
|
|
368
|
347
|
6.1
|
|
|
_____
|
_____
|
_____
|
|
Operating profit/(loss) from the
reportable segmenta
|
|
|
|
|
Fee business
|
131
|
119
|
10.1
|
|
Owned
& leased
|
(3)
|
-
|
NMb
|
|
|
_____
|
_____
|
_____
|
|
|
128
|
119
|
7.6
|
|
Operating
exceptional items
|
(10)
|
-
|
NMb
|
|
|
_____
|
_____
|
_____
|
|
Operating profit
|
118
|
119
|
(0.8)
|
|
|
_____
|
_____
|
_____
|
|
|
|
|
|
|
EMEAA comparable RevPAR
movement on previous year
|
|
6 months ended
30 June
2025
|
||
Fee business
|
|
|
||
|
Six Senses
|
|
11.0 %
|
|
|
InterContinental
|
|
7.2 %
|
|
|
Hotel Indigo
|
|
3.6 %
|
|
|
voco
|
|
4.8 %
|
|
|
Crowne Plaza
|
|
4.0 %
|
|
|
Holiday Inn Express
|
|
0.2 %
|
|
|
Holiday Inn
|
|
2.4 %
|
|
|
Staybridge Suites
|
|
1.6 %
|
|
|
All
Brands
|
|
4.2 %
|
|
|
|
|
|
|
Owned & leased
|
|
|
||
|
All Brands
|
|
1.0 %
|
|
|
|
|
|
|
Hotels
|
|
Rooms
|
||
EMEAA hotel and room count
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
24
|
-
|
|
1,739
|
-
|
Regent
|
4
|
-
|
|
947
|
(44)
|
InterContinental
|
122
|
1
|
|
34,204
|
259
|
Vignette Collection
|
16
|
3
|
|
3,255
|
1,146
|
Kimpton
|
16
|
3
|
|
2,978
|
480
|
Hotel Indigo
|
68
|
2
|
|
8,392
|
188
|
voco
|
59
|
8
|
|
15,649
|
1,041
|
Ruby
|
16
|
16
|
|
2,673
|
2,673
|
Crowne Plaza
|
181
|
-
|
|
43,545
|
(345)
|
Holiday
Inn Express
|
363
|
3
|
|
53,289
|
454
|
Holiday Inn
|
424
|
(1)
|
|
77,526
|
131
|
Garner
|
33
|
20
|
|
3,613
|
1,968
|
Staybridge Suites
|
23
|
-
|
|
3,751
|
1
|
Candlewood Suites
|
5
|
5
|
|
578
|
578
|
Iberostar
Beachfront Resorts
|
31
|
-
|
|
10,319
|
-
|
Other
|
25
|
1
|
|
13,852
|
1,306
|
|
_____
|
____
|
|
_______
|
______
|
All Brands
|
1,410
|
61
|
|
276,310
|
9,836
|
|
_____
|
____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
980
|
49
|
|
163,109
|
6,571
|
Managed
|
417
|
11
|
|
110,347
|
3,110
|
Owned
& leased
|
13
|
1
|
|
2,854
|
155
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
1,410
|
61
|
|
276,310
|
9,836
|
|
_____
|
____
|
|
_______
|
______
|
|
Hotels
|
|
Rooms
|
||
EMEAA Pipeline
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
28
|
-
|
|
2,172
|
(9)
|
Regent
|
7
|
-
|
|
1,405
|
(55)
|
InterContinental
|
64
|
4
|
|
15,938
|
1,412
|
Vignette Collection
|
30
|
5
|
|
5,455
|
1,076
|
Kimpton
|
19
|
4
|
|
3,324
|
1,070
|
Hotel Indigo
|
52
|
3
|
|
8,300
|
1,092
|
voco
|
60
|
10
|
|
12,275
|
2,859
|
Ruby
|
18
|
18
|
|
3,813
|
3,813
|
Crowne Plaza
|
62
|
3
|
|
14,675
|
654
|
EVEN Hotels
|
2
|
2
|
|
555
|
555
|
Holiday
Inn Express
|
96
|
7
|
|
15,595
|
1,256
|
Holiday Inn
|
123
|
9
|
|
23,783
|
964
|
Garner
|
41
|
(10)
|
|
4,349
|
(923)
|
Staybridge Suites
|
14
|
(1)
|
|
2,219
|
(122)
|
Candlewood Suites
|
9
|
1
|
|
1,183
|
83
|
Iberostar
Beachfront Resorts
|
1
|
-
|
|
271
|
-
|
Other
|
-
|
(1)
|
|
-
|
(1,780)
|
|
____
|
____
|
|
______
|
______
|
All Brands
|
626
|
54
|
|
115,312
|
11,945
|
|
____
|
____
|
|
______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchiseda
|
295
|
31
|
|
44,172
|
6,600
|
Managed
|
331
|
24
|
|
71,140
|
5,500
|
Owned
& leased
|
-
|
(1)
|
|
-
|
(155)
|
|
____
|
____
|
|
______
|
______
|
Total
|
626
|
54
|
|
115,312
|
11,945
|
|
____
|
____
|
|
______
|
______
|
|
6 months ended 30 June
|
||
Greater China results
|
|
|
|
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
Revenue from the reportable segmenta
|
|
|
|
Fee business
|
76
|
77
|
(1.3)
|
|
_____
|
_____
|
_____
|
|
76
|
77
|
(1.3)
|
|
_____
|
_____
|
_____
|
Operating profit from the reportable segmenta
|
|
|
|
Fee business
|
44
|
43
|
2.3
|
|
_____
|
_____
|
_____
|
Greater China
comparable RevPAR movement on previous year
|
6 months
ended
30 June
2025
|
|
|
Fee business
|
|
Regent
|
17.3%
|
InterContinental
|
(4.1)%
|
Hotel Indigo
|
3.2%
|
HUALUXE
|
(1.9)%
|
Crowne Plaza
|
(4.1)%
|
Holiday
Inn Express
|
(7.5)%
|
Holiday Inn
|
(6.5)%
|
All
brands
|
(3.2)%
|
|
Hotels
|
|
Rooms
|
||
Greater China hotel and room count
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
1
|
-
|
|
130
|
-
|
Regent
|
6
|
-
|
|
2,054
|
-
|
InterContinental
|
61
|
-
|
|
23,468
|
(99)
|
Vignette Collection
|
7
|
2
|
|
1,784
|
519
|
Kimpton
|
4
|
1
|
|
739
|
289
|
Hotel Indigo
|
30
|
2
|
|
4,786
|
325
|
voco
|
24
|
7
|
|
4,617
|
914
|
HUALUXE
|
21
|
(1)
|
|
5,721
|
(281)
|
Crowne Plaza
|
133
|
3
|
|
43,805
|
427
|
EVEN Hotels
|
18
|
7
|
|
3,195
|
1,235
|
Holiday
Inn Express
|
373
|
22
|
|
63,418
|
3,045
|
Holiday Inn
|
149
|
2
|
|
39,552
|
1,141
|
Other
|
6
|
(1)
|
|
6,794
|
(109)
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
833
|
44
|
|
200,063
|
7,406
|
|
_____
|
____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchised
|
391
|
45
|
|
77,323
|
7,150
|
Managed
|
442
|
(1)
|
|
122,740
|
256
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
833
|
44
|
|
200,063
|
7,406
|
|
_____
|
____
|
|
_______
|
______
|
|
Hotels
|
|
Rooms
|
||
Greater China Pipeline
|
|
Change over
|
|
|
Change over
|
|
2025
|
2024
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
Analysed
by brand
|
|
|
|
|
|
Six Senses
|
1
|
-
|
|
54
|
-
|
Regent
|
2
|
-
|
|
527
|
-
|
InterContinental
|
32
|
2
|
|
8,790
|
410
|
Vignette Collection
|
7
|
1
|
|
1,731
|
196
|
Kimpton
|
16
|
-
|
|
4,159
|
(35)
|
Hotel Indigo
|
58
|
4
|
|
9,538
|
553
|
voco
|
20
|
3
|
|
4,829
|
1,229
|
HUALUXE
|
24
|
-
|
|
6,291
|
(2)
|
Crowne Plaza
|
76
|
1
|
|
20,578
|
374
|
EVEN Hotels
|
19
|
(5)
|
|
3,624
|
(994)
|
Holiday
Inn Express
|
220
|
9
|
|
34,307
|
1,452
|
Holiday Inn
|
94
|
7
|
|
21,779
|
711
|
Atwell Suites
|
7
|
5
|
|
1,028
|
790
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
576
|
27
|
|
117,235
|
4,684
|
|
_____
|
____
|
|
_______
|
______
|
Analysed
by ownership type
|
|
|
|
|
|
Franchised
|
307
|
16
|
|
55,137
|
3,179
|
Managed
|
269
|
11
|
|
62,098
|
1,505
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
576
|
27
|
|
117,235
|
4,684
|
|
_____
|
____
|
|
_______
|
______
|
|
6
months ended 30 June
|
||
|
|
|
|
|
2025
|
2024
|
%
|
Central results
|
$m
|
$m
|
change
|
|
|
|
|
Revenue from the reportable segmenta
|
|
|
|
Fee
business
|
158
|
112
|
41.1
|
Insurance
activities
|
12
|
11
|
9.1
|
|
_____
|
_____
|
_____
|
|
170
|
123
|
38.2
|
|
_____
|
_____
|
_____
|
Gross costs
|
|
|
|
Fee
business
|
(137)
|
(149)
|
(8.1)
|
Insurance
activities
|
(16)
|
(14)
|
14.3
|
|
_____
|
_____
|
_____
|
|
(153)
|
(163)
|
(6.1)
|
|
_____
|
_____
|
_____
|
Operating profit/(loss) from the reportable segmenta
|
|
|
|
Fee
business
|
21
|
(37)
|
NMb
|
Insurance
activities
|
(4)
|
(3)
|
33.3
|
|
_____
|
_____
|
_____
|
|
17
|
(40)
|
NMb
|
Operating
exceptional items
|
(1)
|
-
|
NMb
|
|
_____
|
_____
|
_____
|
Operating
profit/(loss)
|
16
|
(40)
|
NMb
|
|
_____
|
_____
|
_____
|
Key performance measures and non-GAAP measures
|
Reportable segments
|
Revenue
|
|
Operating profit
|
||||
|
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Group income statement
|
2,519
|
2,322
|
8.5
|
|
623
|
525
|
18.7
|
System Fund and reimbursables
|
(1,344)
|
(1,214)
|
10.7
|
|
(31)
|
10
|
NMa
|
Operating exceptional items
|
-
|
-
|
NMa
|
|
12
|
-
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Reportable segments
|
1,175
|
1,108
|
6.0
|
|
604
|
535
|
12.9
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
908
|
850
|
6.8
|
|
590
|
517
|
14.1
|
Owned
& leased
|
255
|
247
|
3.2
|
|
18
|
21
|
(14.3)
|
Insurance activities
|
12
|
11
|
9.1
|
|
(4)
|
(3)
|
33.3
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Reportable segments
|
1,175
|
1,108
|
6.0
|
|
604
|
535
|
12.9
|
|
Revenue
|
|
Operating profit
|
||||
|
|
|
|
||||
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
|
Re-presentedc
|
|
|
|
Re-presentedc
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
1,175
|
1,108
|
6.0
|
|
604
|
535
|
12.9
|
Significant liquidated damages
|
(7)
|
-
|
NMb
|
|
(7)
|
-
|
NMb
|
Owned
& leased asset acquisition and disposala
|
(2)
|
(4)
|
(50.0)
|
|
2
|
3
|
(33.3)
|
Currency impact
|
-
|
3
|
NMb
|
|
-
|
(3)
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
1,166
|
1,107
|
5.3
|
|
599
|
535
|
12.0
|
|
Revenue
|
|
Operating profit
|
||||
|
|
|
|
|
|
||
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
|
Re-presentedb
|
|
|
|
Re-presentedb
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Reportable segments fee business (see above)
|
908
|
850
|
6.8
|
|
590
|
517
|
14.1
|
Significant liquidated damages
|
(7)
|
-
|
NMa
|
|
(7)
|
-
|
NMa
|
Currency impact
|
-
|
(2)
|
NMa
|
|
-
|
(4)
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee revenue and underlying fee operating
profit
|
901
|
848
|
6.3
|
|
583
|
513
|
13.6
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per financial statements
|
561
|
561
|
-
|
|
415
|
413
|
0.5
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
475
|
478
|
(0.6)
|
|
394
|
392
|
0.5
|
Owned
& leased
|
86
|
83
|
3.6
|
|
21
|
21
|
-
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
561
|
561
|
-
|
|
415
|
413
|
0.5
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
561
|
561
|
-
|
|
415
|
413
|
0.5
|
Significant liquidated damages
|
(7)
|
-
|
NMb
|
|
(7)
|
-
|
NMb
|
Currency impact
|
-
|
(3)
|
NMb
|
|
-
|
(3)
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue andunderlying operating profit
|
554
|
558
|
(0.7)
|
|
408
|
410
|
(0.5)
|
|
|
|
|
|
|
|
|
Owned
& leased included in the above
|
(86)
|
(83)
|
3.6
|
|
(21)
|
(21)
|
-
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee business
|
468
|
475
|
(1.5)
|
|
387
|
389
|
(0.5)
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
|
Re-presentedd
|
|
|
|
Re-presentedd
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per financial statements
|
368
|
347
|
6.1
|
|
128
|
119
|
7.6
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
199
|
183
|
8.7
|
|
131
|
119
|
10.1
|
Owned
& leased
|
169
|
164
|
3.0
|
|
(3)
|
-
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
368
|
347
|
6.1
|
|
128
|
119
|
7.6
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
368
|
347
|
6.1
|
|
128
|
119
|
7.6
|
Owned
& leased acquisition and disposalc
|
(2)
|
(4)
|
(50.0)
|
|
2
|
3
|
(33.3)
|
Currency impact
|
-
|
7
|
NMb
|
|
-
|
2
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
366
|
350
|
4.6
|
|
130
|
124
|
4.8
|
|
|
|
|
|
|
|
|
Owned
& leased included in the above
|
(167)
|
(165)
|
1.2
|
|
1
|
(4)
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee business
|
199
|
185
|
7.6
|
|
131
|
120
|
9.2
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per financial statements
|
76
|
77
|
(1.3)
|
|
44
|
43
|
2.3
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
76
|
77
|
(1.3)
|
|
44
|
43
|
2.3
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
76
|
77
|
(1.3)
|
|
44
|
43
|
2.3
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
76
|
77
|
(1.3)
|
|
44
|
43
|
2.3
|
Currency impact
|
-
|
(1)
|
NMb
|
|
-
|
(1)
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
76
|
76
|
-
|
|
44
|
42
|
4.8
|
|
6 months ended 30 June 2025
|
||||
|
|
||||
|
Americas
|
EMEAA
|
Greater China
|
Centrala
|
Total
|
Revenue $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
475
|
199
|
76
|
158
|
908
|
Significant liquidated damages
|
(7)
|
-
|
-
|
-
|
(7)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
468
|
199
|
76
|
158
|
901
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
394
|
131
|
44
|
21
|
590
|
Significant liquidated damages
|
(7)
|
-
|
-
|
-
|
(7)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
387
|
131
|
44
|
21
|
583
|
|
|
|
|
|
|
Fee margin %
|
82.7%
|
65.8%
|
57.9%
|
13.3%
|
64.7%
|
|
6 months ended 30 June 2024
|
||||
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater China
|
Centrala
|
Total
|
|
|
Re-presentedb
|
|
|
Re-presentedb
|
Revenue $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
478
|
183
|
77
|
112
|
850
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
478
|
183
|
77
|
112
|
850
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
392
|
119
|
43
|
(37)
|
517
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
392
|
119
|
43
|
(37)
|
517
|
|
|
|
|
|
|
Fee margin %
|
82.0%
|
65.0%
|
55.8%
|
(33.0)%
|
60.8%
|
|
6
months ended 30 June
|
||||||
|
2025
|
|
|
|
2024
|
|
|
|
|
|
Re-presenteda
|
|
|
||
|
$m
|
|
|
|
$m
|
|
|
Net cash from investing activities
|
(147)
|
|
|
|
(58)
|
|
|
Adjusted for:
|
|
|
|
|
|
|
|
Contract
acquisition costs, net of repayments
|
(87)
|
|
|
|
(94)
|
|
|
System
Fund depreciation and amortisationb
|
39
|
|
|
|
39
|
|
|
Payment
of deferred purchase consideration
|
-
|
|
|
|
10
|
|
|
Repayments related
to investments supporting the Group's insurance
activities
|
(8)
|
|
|
|
(9)
|
|
|
Purchase of
brands
|
120
|
|
|
|
-
|
|
|
Finance
lease receipts
|
(2)
|
|
|
|
-
|
|
|
|
_____
|
|
|
|
_____
|
|
|
Net capital expenditure
|
(85)
|
|
|
|
(112)
|
|
|
Further adjusted for:
|
|
|
|
|
|
|
|
System
Fund depreciation and amortisationb
|
(39)
|
|
|
|
(39)
|
|
|
|
_____
|
|
|
|
_____
|
|
|
Gross capital expenditure
|
(124)
|
|
|
|
(151)
|
|
|
|
|
|
|
|
|
|
|
Analysed as:
|
Gross
|
Repaid
|
Net
|
|
Gross
|
Repaid
|
Net
|
Key money contract acquisition costs
|
(86)
|
-
|
(86)
|
|
(86)
|
-
|
(86)
|
Maintenance
|
(10)
|
-
|
(10)
|
|
(15)
|
-
|
(15)
|
Recyclable capital expenditure
|
|
|
|
|
|
|
|
Recyclable
contract acquisition costs
|
(1)
|
-
|
(1)
|
|
(8)
|
-
|
(8)
|
Other
recyclable investments
|
(8)
|
-
|
(8)
|
|
(21)
|
-
|
(21)
|
Capital expenditure: System Fund investments
|
(19)
|
39
|
20
|
|
(21)
|
39
|
18
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Total capital expenditure
|
(124)
|
39
|
(85)
|
|
(151)
|
39
|
(112)
|
|
6 months
ended
30 June
|
|
|
|
|
|
2025
|
2024
Re-presented
|
|
$m
|
$m
|
|
|
|
Net cash from operating activities
|
312
|
162
|
Adjusted for:
|
|
|
Purchase
of shares by employee share trusts
|
-
|
(10)
|
Gross
maintenance capital expenditure
|
(10)
|
(15)
|
Cash
flows relating to exceptional items
|
4
|
(10)
|
Principal
element of lease payments
|
(15)
|
(16)
|
Deferred
purchase consideration
|
-
|
3
|
Recyclable
contract acquisition costs
|
1
|
8
|
Repayments
related to investments supporting the Group's insurance
activities
|
8
|
9
|
Finance
lease receipts
|
2
|
-
|
|
_____
|
_____
|
Adjusted free cash flow
|
302
|
131
|
|
_____
|
_____
|
|
6 months
ended
30 June
|
|
|
|
|
|
2025
|
2024
|
|
$m
|
$m
|
Net financial expenses
|
|
|
Financial income
|
104
|
32
|
Financial expenses
|
(91)
|
(84)
|
|
_____
|
_____
|
|
13
|
(52)
|
Adjusted for:
|
|
|
Interest
attributable to the System Fund
|
(25)
|
(26)
|
Foreign
exchange gains
|
(79)
|
(1)
|
|
_____
|
_____
|
|
(104)
|
(27)
|
|
_____
|
_____
|
Adjusted interest
|
(91)
|
(79)
|
|
_____
|
_____
|
|
2025
|
2024
|
||||
|
Profit
before tax
$m
|
Tax$m
|
Tax
rate
|
Profit
before tax
$m
|
Tax$m
|
Tax
rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group income statement
|
633
|
(164)
|
25.9%
|
472
|
(125)
|
26.5%
|
Adjust to exclude:
|
|
|
|
|
|
|
Exceptional
items
|
12
|
18
|
|
-
|
-
|
|
Foreign
exchange gains
|
(79)
|
8
|
|
(1)
|
-
|
|
System Fund
|
(31)
|
4
|
|
10
|
2
|
|
Interest attributable to the System Fund
|
(25)
|
-
|
|
(26)
|
-
|
|
Remeasurement
losses on contingent purchase consideration
|
3
|
-
|
|
1
|
-
|
|
|
_____
|
_____
|
|
_____
|
_____
|
|
Adjusted tax and tax rate
|
513
|
(134)
|
26.1%
|
456
|
(123)
|
27.0%
|
|
|
|
|
|
|
|
|
6 months
ended
30 June
|
|
|
|
|
|
2025
|
2024
|
|
$m
|
$m
|
Profit available for equity holders
|
469
|
347
|
Adjusting items:
|
|
|
System
Fund and reimbursable result
|
(31)
|
10
|
Interest
attributable to the System Fund
|
(25)
|
(26)
|
Operating
exceptional items
|
12
|
-
|
Remeasurement
losses on contingent purchase consideration
|
3
|
1
|
Foreign
exchange gains
|
(79)
|
(1)
|
Tax
attributable to the System Fund
|
4
|
2
|
Tax on
foreign exchange gains
|
8
|
-
|
Tax on
exceptional items
|
(3)
|
-
|
Exceptional
tax
|
21
|
-
|
|
_____
|
_____
|
Adjusted earnings
|
379
|
333
|
|
|
|
Basic weighted average number of ordinary shares
(millions)
|
156.3
|
163.3
|
Adjusted
earnings per ordinary share (cents)
|
242.5
|
203.9
|
|
|
|
●
|
The
condensed set of Financial Statements has been prepared in
accordance with UK-adopted IAS 34 and the Disclosure Guidance and
Transparency Rules sourcebook of the United Kingdom's Financial
Conduct Authority;
|
●
|
The
interim management report includes a fair review of the important
events during the first six months, and their impact on the
financial statements and a description of the principal risks and
uncertainties for the remaining six months of the year, as required
by DTR 4.2.7R; and
|
●
|
The
interim management report includes a fair review of related party
transactions and changes therein, as required by DTR
4.2.8R.
|
Elie Maalouf
|
Michael Glover
|
|
|
Chief Executive Officer
|
Chief Financial Officer
|
|
|
6 August 2025
|
6 August 2025
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Revenue
from fee business
|
908
|
850
|
|
Revenue
from owned & leased hotels
|
255
|
247
|
|
Revenue
from insurance activities
|
12
|
11
|
|
System
Fund and reimbursable revenues
|
1,344
|
1,214
|
|
|
_____
|
_____
|
|
Total revenue (notes 3 and 4)
|
2,519
|
2,322
|
|
|
|
|
|
Cost
of sales and administrative expenses
|
(527)
|
(524)
|
|
System
Fund and reimbursable expenses
|
(1,313)
|
(1,224)
|
|
Insurance expenses
|
(16)
|
(14)
|
|
Share
of profits of associates and joint ventures
|
3
|
2
|
|
Other
operating income
|
4
|
3
|
|
Depreciation
and amortisation
|
(33)
|
(32)
|
|
Impairment loss on
financial assets
|
(14)
|
(8)
|
|
|
_____
|
_____
|
|
Operating profit (note 3)
|
623
|
525
|
|
|
|
|
|
Operating
profit analysed as:
|
|
|
|
Operating profit before System Fund,
reimbursables andexceptional items
|
604
|
535
|
|
System
Fund and reimbursable result
|
31
|
(10)
|
|
Operating
exceptional items (note 5)
|
(12)
|
-
|
|
|
_____
|
_____
|
|
|
623
|
525
|
|
|
|
|
|
|
|
|
|
Financial income
|
104
|
32
|
|
Financial expenses
|
(91)
|
(84)
|
|
Remeasurement
of contingent purchase consideration
|
(3)
|
(1)
|
|
|
_____
|
_____
|
|
Profit before tax
|
633
|
472
|
|
|
|
|
|
Tax
(note 6)
|
(164)
|
(125)
|
|
|
_____
|
_____
|
|
Profit for the period
|
469
|
347
|
|
|
_____
|
_____
|
|
Earnings per ordinary share (note 8)
|
¯¯¯¯
|
¯¯¯¯
|
|
Basic
|
300.1¢
|
212.5¢
|
|
Diluted
|
297.2¢
|
210.4¢
|
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Profit for the period
|
469
|
347
|
|
|
|
|
|
Other comprehensive loss
|
|
|
|
|
|
|
|
Items
that may be subsequently reclassified to profit
or loss:
|
|
|
|
Gains/(losses) on cash flow hedges, including related tax creditof
$4m (2024: $1m charge)
|
163
|
(61)
|
|
Gains/(losses)
on net investment hedges
|
42
|
(3)
|
|
Costs
of hedging
|
5
|
-
|
|
Hedging (gains)/losses
reclassified to financial expenses
|
(179)
|
64
|
|
Exchange
losses on retranslation of foreign operations, including
related tax charge of $2m (2024: $2m credit)
|
(156)
|
(7)
|
|
|
_____
|
_____
|
|
|
(125)
|
(7)
|
|
Items
that will not be reclassified to profit or loss:
|
|
|
|
Remeasurement
gains on defined benefit plans
|
-
|
2
|
|
|
_____
|
_____
|
|
|
-
|
2
|
|
|
_____
|
_____
|
|
Total other comprehensive loss for the period
|
(125)
|
(5)
|
|
|
_____
|
_____
|
|
Total comprehensive income for the period
|
344
|
342
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Attributable to:
|
|
|
|
Equity
holders of the parent
|
344
|
343
|
|
Non-controlling interest
|
-
|
(1)
|
|
|
_____
|
_____
|
|
|
344
|
342
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
6 months ended 30 June 2025
|
||||
|
|
|
|
|
|
|
Equity
share
capital
|
Other
reserves*
|
Retained
earnings
|
Non- controlling
interest
|
Total
equity
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
At
beginning of the period
|
137
|
(2,483)
|
34
|
4
|
(2,308)
|
|
|
|
|
|
|
Total
comprehensive income for the period
|
-
|
(125)
|
469
|
-
|
344
|
Repurchase
of shares, including taxes and transaction costs
|
(1)
|
1
|
(531)
|
-
|
(531)
|
Transfer
of treasury shares to employee share trusts
|
-
|
(1)
|
1
|
-
|
-
|
Release
of own shares by employee share trusts
|
-
|
52
|
(52)
|
-
|
-
|
Equity-settled
share-based cost
|
-
|
-
|
36
|
-
|
36
|
Tax
related to share schemes
|
-
|
-
|
(1)
|
-
|
(1)
|
Equity
dividends paid
|
-
|
-
|
(180)
|
-
|
(180)
|
Exchange adjustments
|
13
|
(13)
|
-
|
-
|
-
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
At end of the period
|
149
|
(2,569)
|
(224)
|
4
|
(2,640)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
6 months ended 30 June 2024
|
||||
|
|
|
|
|
|
|
Equity
share
capital
|
Other
reserves*
|
Retained
earnings
|
Non- controlling
interest
|
Total
equity
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
At beginning of the period
|
141
|
(2,487)
|
396
|
4
|
(1,946)
|
|
|
|
|
|
|
Total comprehensive income for the period
|
-
|
(6)
|
349
|
(1)
|
342
|
Repurchase of shares, including transaction costs
|
(1)
|
1
|
(452)
|
-
|
(452)
|
Purchase of own shares by employee share trusts
|
-
|
(10)
|
-
|
-
|
(10)
|
Release of own shares by employee share trusts
|
-
|
28
|
(28)
|
-
|
-
|
Equity-settled share-based cost
|
-
|
-
|
30
|
-
|
30
|
Tax related to share schemes
|
-
|
-
|
7
|
-
|
7
|
Equity dividends paid
|
-
|
-
|
(172)
|
-
|
(172)
|
Exchange adjustments
|
(1)
|
1
|
-
|
-
|
-
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
At end of the period
|
139
|
(2,473)
|
130
|
3
|
(2,201)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
2025
|
2024
|
|
30 June
|
31 December
|
|
$m
|
$m
|
ASSETS
|
|
|
Goodwill
and other intangible assets
|
1,172
|
1,042
|
Property,
plant and equipment
|
149
|
146
|
Right-of-use assets
|
268
|
276
|
Investment
in associates and joint ventures
|
58
|
51
|
Retirement
benefit assets
|
3
|
3
|
Other
financial assets
|
214
|
212
|
Derivative
financial instruments
|
174
|
4
|
Deferred
compensation plan investments
|
299
|
286
|
Non-current
other receivables
|
25
|
35
|
Deferred
tax assets
|
120
|
122
|
Contract costs
|
98
|
90
|
Contract assets
|
697
|
612
|
|
_____
|
_____
|
Total non-current assets
|
3,277
|
2,879
|
|
_____
|
_____
|
|
|
|
Inventories
|
4
|
4
|
Trade
and other receivables
|
942
|
785
|
Current
tax receivable
|
48
|
22
|
Other
financial assets
|
8
|
7
|
Cash
and cash equivalents
|
611
|
1,008
|
Contract costs
|
5
|
5
|
Contract assets
|
43
|
38
|
|
_____
|
_____
|
Total current assets
|
1,661
|
1,869
|
|
_____
|
_____
|
Total assets
|
4,938
|
4,748
|
|
_____
|
_____
|
LIABILITIES
|
¯¯¯¯
|
¯¯¯¯
|
Loans
and other borrowings
|
(447)
|
(398)
|
Lease liabilities
|
(27)
|
(26)
|
Trade
and other payables
|
(715)
|
(650)
|
Deferred revenue
|
(841)
|
(766)
|
Provisions
|
(27)
|
(22)
|
Insurance liabilities
|
(15)
|
(14)
|
Tax payable
|
(25)
|
(52)
|
|
_____
|
_____
|
Total current liabilities
|
(2,097)
|
(1,928)
|
|
_____
|
_____
|
|
|
|
Loans
and other borrowings
|
(3,249)
|
(2,876)
|
Lease liabilities
|
(379)
|
(388)
|
Derivative
financial instruments
|
(6)
|
(78)
|
Retirement
benefit obligations
|
(69)
|
(68)
|
Deferred
compensation plan liabilities
|
(299)
|
(286)
|
Trade
and other payables
|
(64)
|
(78)
|
Deferred revenue
|
(1,334)
|
(1,294)
|
Provisions
|
(18)
|
(17)
|
Insurance liabilities
|
(26)
|
(25)
|
Deferred
tax liabilities
|
(25)
|
(18)
|
Tax
payable
|
(12)
|
-
|
|
_____
|
_____
|
Total non-current liabilities
|
(5,481)
|
(5,128)
|
|
_____
|
_____
|
Total liabilities
|
(7,578)
|
(7,056)
|
|
_____
|
_____
|
|
¯¯¯¯
|
¯¯¯¯
|
Net liabilities
|
(2,640)
|
(2,308)
|
_____
|
_____
|
|
EQUITY
|
¯¯¯¯
|
¯¯¯¯
|
IHG
shareholders' equity
|
(2,644)
|
(2,312)
|
Non-controlling interest
|
4
|
4
|
|
_____
|
_____
|
Total equity
|
(2,640)
|
(2,308)
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
2025
|
2024
|
|
6 months ended
|
6 months ended
|
|
30 June
|
30 June
|
|
$m
|
$m
|
|
|
|
Profit for the period
|
469
|
347
|
Adjustments reconciling profit for the period to cash flow
fromoperations (note 9)
|
74
|
(13)
|
|
_____
|
_____
|
Cash flow from operations
|
543
|
334
|
Interest paid
|
(67)
|
(58)
|
Interest received
|
19
|
29
|
Deferred purchase consideration paid
|
-
|
(3)
|
Tax paid
|
(183)
|
(140)
|
|
_____
|
_____
|
Net cash from operating activities
|
312
|
162
|
|
_____
|
_____
|
Cash flow from investing activities
|
|
|
Purchase
of property, plant and equipment
|
(11)
|
(14)
|
Purchase
of brands
|
(120)
|
-
|
Purchase
of other intangible assets
|
(21)
|
(22)
|
Investment in associates and joint ventures
|
(5)
|
-
|
Investment
in other financial assets
|
(3)
|
(21)
|
Deferred purchase consideration paid
|
-
|
(10)
|
Repayments
of other financial assets
|
8
|
9
|
Finance lease receipts
|
2
|
-
|
Other investing cash flows
|
3
|
-
|
|
_____
|
_____
|
Net cash from investing activities
|
(147)
|
(58)
|
|
_____
|
_____
|
Cash flow from financing activities
|
|
|
Repurchase
of shares, including transaction costs
|
(425)
|
(367)
|
Purchase
of own shares by employee share trusts
|
-
|
(10)
|
Dividends
paid to shareholders (note 7)
|
(180)
|
(172)
|
Principal
element of lease payments
|
(15)
|
(16)
|
Other
financing cash flows
|
6
|
-
|
|
_____
|
_____
|
Net cash from financing activities
|
(614)
|
(565)
|
|
_____
|
_____
|
Net movement in cash and cash equivalents, net of
overdrafts,in the period
|
(449)
|
(461)
|
|
|
|
Cash
and cash equivalents, net of overdrafts, at beginning of
the period
|
991
|
1,278
|
Exchange
rate effects
|
47
|
(20)
|
|
_____
|
_____
|
Cash and cash equivalents, net of overdrafts, at end of the
period
|
589
|
797
|
|
_____
|
_____
|
|
¯¯¯¯
|
¯¯¯¯
|
1.
|
Basis of preparation
|
|
These condensed interim financial statements have been prepared in
accordance with the Disclosure Guidance and Transparency Rules of
the United Kingdom's Financial Conduct Authority and UK-adopted IAS
34 'Interim Financial Reporting'. They have been prepared on a
consistent basis using the same accounting policies and methods of
computation set out in the InterContinental Hotels Group PLC ('the
Group' or 'IHG') Annual Report and Form 20-F for the year ended
31 December 2024.These condensed interim financial statements
are unaudited and do not constitute statutory accounts of the Group
within the meaning of Section 435 of the Companies Act 2006. The
auditors have carried out a review of the financial information in
accordance with the guidance contained in ISRE (UK) 2410 'Review of
Interim Financial Information Performed by the Independent Auditor
of the Entity' issued by the Financial Reporting Council.Financial
information for the year ended 31 December 2024 has been
extracted from the Group's published financial statements for that
year which were prepared in accordance with UK-adopted
international accounting standards and with applicable law and
regulations and which have been filed with the Registrar of
Companies. The report of the auditor was unqualified with no
reference to matters to which the auditor drew attention by way of
emphasis and no statement under s498(2) or s498(3) of the Companies
Act 2006.There are no changes in the Group's critical judgements,
estimates and assumptions from those disclosed in the 2024 Annual
Report and Form 20-F.
|
|
Going concern
|
|
The period to 31 December 2026 has been used to complete the going
concern assessment.In adopting the going concern basis for
preparing the condensed interim financial statements, the Directors
have considered a 'Base Case' scenario, as prepared by management,
which assumes continued growth in RevPAR in 2025 and 2026 in line
with market expectations in each of our regions. The assumptions
applied in the Base Case scenario are consistent with those used
for Group planning purposes, for impairment testing (impairment
tests adjusted for factors specific to individual properties or
portfolios) and for assessing recoverability of deferred tax
assets.The Directors have also reviewed a 'Severe Downside Case'
which is based on a severe but plausible scenario equivalent to the
market conditions experienced through the 2008/2009 global
financial crisis. This assumes that trading performance during the
second half of 2025 starts to worsen and then RevPAR decreases
significantly by 17% in 2026.A large number of the Group's
principal risks would result in an impact on RevPAR which is one of
the sensitivities assessed against the headroom available in the
Base Case and Severe Downside Case scenarios. Climate risks are not
considered to have a significant impact over the period assessed.
Other principal risks that could result in a large one-off incident
that has a material impact on cash flow have also been considered,
for example a cybersecurity event.The Group's revolving credit
facility of $1,350m matures in 2029. The Group's key covenant
requires net debt:EBITDA below 4.0x. See note 10 for additional
information. There are two bond maturities in the period under
consideration, the £300m bond in August 2025 and the
£350m bond in August 2026. The Base Case assumes new funding
is completed in 2025 and 2026 for refinancing purposes. The Severe
Downside Case has been modelled with no additional funding.Under
the Base Case and Severe Downside Case covenants are not breached
and there is significant headroom to the covenants to absorb
multiple additional risks and uncertainties. The Directors also
reviewed several actions that could be taken, if required, to
reduce discretionary spend, creating substantial additional
headroom to the covenants.The Directors reviewed a reverse stress
test scenario to determine what decrease in RevPAR would create a
breach of the covenants. The Directors concluded that it was very
unlikely that a single risk or combination of the risks considered
could create the sustained RevPAR impact required, except for a
significant global event.Having reviewed these scenarios, the
Directors have a reasonable expectation that the Group has
sufficient resources to continue operating until at least 31
December 2026. Accordingly, they continue to adopt the going
concern basis in preparing these condensed interim financial
statements.
|
2.
|
Exchange rates
|
|
|
|
|
|
|
30 June
|
30 June
|
30 June
|
31 December
|
|
|
2025
|
2025
|
2024
|
2024
|
|
|
Average
|
Closing
|
Average
|
Closing
|
|
$1 equivalent
|
|
|
|
|
|
Sterling
|
£0.77
|
£0.73
|
£0.79
|
£0.80
|
|
Euro
|
€0.92
|
€0.85
|
€0.92
|
€0.96
|
3.
|
Segmental information
|
|
|
|
Revenue
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Americas
|
561
|
561
|
|
EMEAA
|
368
|
347
|
|
Greater China
|
76
|
77
|
|
Central
|
170
|
123
|
|
|
_____
|
_____
|
|
Revenue from reportable segments
|
1,175
|
1,108
|
|
System
Fund and reimbursable revenues
|
1,344
|
1,214
|
|
|
_____
|
_____
|
|
Total revenue
|
2,519
|
2,322
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Profit
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Americas
|
415
|
413
|
|
EMEAA
|
128
|
119
|
|
Greater China
|
44
|
43
|
|
Central
|
17
|
(40)
|
|
|
_____
|
_____
|
|
Operating profit from reportable segments
|
604
|
535
|
|
System
Fund and reimbursable result
|
31
|
(10)
|
|
Operating
exceptional items (note 5)
|
(12)
|
-
|
|
|
_____
|
_____
|
|
Operating profit
|
623
|
525
|
|
Net
financial income/(expenses)
|
13
|
(52)
|
|
Remeasurement
of contingent purchase consideration
|
(3)
|
(1)
|
|
|
_____
|
_____
|
|
Profit before tax
|
633
|
472
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
4.
|
Revenue
|
|
|
|
|
|
|
6 months ended 30 June 2025
|
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater
China
|
Central
|
Group
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
Franchise
and base management fees
|
468
|
137
|
60
|
-
|
665
|
|
Incentive
management fees
|
7
|
62
|
16
|
-
|
85
|
|
Central revenue
|
-
|
-
|
-
|
158
|
158
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
Revenue
from fee business
|
475
|
199
|
76
|
158
|
908
|
|
|
|
|
|
|
|
|
Revenue
from owned & leased hotels
|
86
|
169
|
-
|
-
|
255
|
|
Revenue
from insurance activities
|
-
|
-
|
-
|
12
|
12
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
561
|
368
|
76
|
170
|
1,175
|
|
|
|
|
|
|
|
|
System
Fund revenues
|
|
|
|
|
832
|
|
Reimbursable revenues
|
|
|
|
|
512
|
|
|
|
|
|
|
_____
|
|
Total revenue
|
|
|
|
|
2,519
|
|
|
|
|
|
|
_____
|
|
|
|
|
|
|
¯¯¯¯
|
|
Central
revenue arises principally from technology fee income and ancillary
revenues including co-brand licensing fees and, following execution
of a revised agreement with the IHG Owners Association in 2024, a
portion of revenue from the consumption of certain IHG One Rewards
points. The agreed change applied to 50% of proceeds from points
sold to consumers from 1 January 2024 and increased to 100% from 1
January 2025. In line with the Group's accounting policy, revenue
from the sale of points is deferred until the future benefit has
been consumed by the member.
|
|
6 months ended 30 June 2024
|
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater
China
|
Central
|
Group
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
Franchise
and base management fees
|
471
|
128
|
58
|
-
|
657
|
|
Incentive
management fees
|
7
|
55
|
19
|
-
|
81
|
|
Central revenue
|
-
|
-
|
-
|
112
|
112
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
Revenue
from fee business
|
478
|
183
|
77
|
112
|
850
|
|
|
|
|
|
|
|
|
Revenue
from owned & leased hotels
|
83
|
164
|
-
|
-
|
247
|
|
Revenue
from insurance activities
|
-
|
-
|
-
|
11
|
11
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
561
|
347
|
77
|
123
|
1,108
|
|
|
|
|
|
|
|
|
System
Fund revenues
|
|
|
|
|
739
|
|
Reimbursable revenues
|
|
|
|
|
475
|
|
|
|
|
|
|
_____
|
|
Total revenue
|
|
|
|
|
2,322
|
|
|
|
|
|
|
_____
|
|
|
|
|
|
|
¯¯¯¯
|
5.
|
Exceptional items
|
|
|
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
Cost of Sales and administrative expenses:
|
|
|
|
Commercial
litigation and disputes
|
(9)
|
-
|
|
Global
efficiency programme
|
(3)
|
-
|
|
|
_____
|
_____
|
|
|
(12)
|
-
|
|
|
_____
|
_____
|
|
Operating exceptional items
|
(12)
|
-
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Tax on
operating exceptional items
|
3
|
-
|
|
Exceptional tax
|
(21)
|
-
|
|
|
_____
|
_____
|
|
Tax
|
(18)
|
-
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
6.
|
Tax
|
|
|
|
|
|
|
2025
|
|
2024
|
|
|
|
6 months ended
|
|
6 months ended
|
|
|
|
30 June
|
|
30 June
|
|
|
|
$m
|
|
$m
|
|
|
|
2025
$m
|
|
|
|
|
Current
tax
|
154
|
|
140
|
|
|
Deferred
tax
|
10
|
|
(15)
|
|
|
|
_____
|
|
_____
|
|
|
Tax charge
|
164
|
|
125
|
|
|
|
_____
|
|
_____
|
|
|
|
¯¯¯¯
|
|
¯¯¯¯
|
|
|
Further analysed as:
|
|
|
|
|
|
UK
tax
|
24
|
|
14
|
|
|
Foreign
tax
|
140
|
|
111
|
|
|
|
_____
|
|
_____
|
|
|
|
164
|
|
125
|
|
|
|
_____
|
|
_____
|
|
|
|
¯¯¯¯
|
|
¯¯¯¯
|
|
|
7.
|
Dividends and shareholder returns
|
|
|
|
|
|
|
2025
|
2024
|
||
|
|
6 months ended
|
6 months ended
|
||
|
|
|
30 June
|
|
30 June
|
|
|
cents per share
|
$m
|
cents per share
|
$m
|
|
|
|
|
|
|
|
Paid
during the period
|
114.4
|
180
|
104.0
|
172
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
|
|
|
|
|
Declared
for the interim period
|
58.6
|
90
|
53.2
|
85
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
|
8.
|
Earnings per ordinary share
|
|
|
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
Basic earnings per ordinary share
|
|
|
|
Profit
available for equity holders ($m)
|
469
|
347
|
|
Basic
weighted average number of ordinary
shares (millions)
|
156.3
|
163.3
|
|
Basic
earnings per ordinary share (cents)
|
300.1
|
212.5
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Diluted earnings per ordinary share
|
|
|
|
Profit
available for equity holders ($m)
|
469
|
347
|
|
Diluted
weighted average number of ordinary
shares (millions)
|
157.8
|
164.9
|
|
Diluted
earnings per ordinary share (cents)
|
297.2
|
210.4
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Diluted
weighted average number of ordinary shares is
calculated as:
|
|
|
|
|
2025
|
2024
|
|
|
millions
|
millions
|
|
|
|
|
|
Basic
weighted average number of ordinary shares
|
156.3
|
163.3
|
|
Dilutive
potential ordinary shares
|
1.5
|
1.6
|
|
|
_____
|
_____
|
|
|
157.8
|
164.9
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
9.
|
Reconciliation of profit for the period to cash flow from
operations
|
|
|
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Profit for the period
|
469
|
347
|
|
Adjustments for:
|
|
|
|
|
|
|
|
Net
financial (income)/expenses
|
(13)
|
52
|
|
Remeasurement
of contingent purchase consideration
|
3
|
1
|
|
Income tax charge
|
164
|
125
|
|
|
|
|
|
Operating profit adjustments:
|
|
|
|
Impairment loss on
financial assets
|
14
|
8
|
|
Operating
exceptional items
|
12
|
-
|
|
Depreciation
and amortisation
|
33
|
32
|
|
|
_____
|
_____
|
|
|
59
|
40
|
|
|
|
|
|
Contract
assets deduction in revenue
|
23
|
16
|
|
Share-based
payments cost
|
24
|
21
|
|
Share
of profits of associates and joint ventures
|
(3)
|
(2)
|
|
|
_____
|
_____
|
|
|
44
|
35
|
|
|
|
|
|
System Fund adjustments:
|
|
|
|
Depreciation
and amortisation
|
40
|
40
|
|
Impairment
loss on financial assets
|
12
|
8
|
|
Share-based
payments cost
|
13
|
13
|
|
Share
of losses of associates
|
1
|
1
|
|
|
_____
|
_____
|
|
|
66
|
62
|
|
|
|
|
|
Working capital and other adjustments:
|
|
|
|
Increase
in deferred revenue
|
113
|
104
|
|
Changes
in working capital
|
(271)
|
(348)
|
|
|
_____
|
_____
|
|
|
(158)
|
(244)
|
|
|
|
|
|
Cash
flows relating to operating exceptional items
|
(4)
|
10
|
|
Contract acquisition costs, net of repayments
|
(87)
|
(94)
|
|
|
_____
|
_____
|
|
Total adjustments
|
74
|
(13)
|
|
|
_____
|
_____
|
|
Cash flow from operations
|
543
|
334
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
In the six months to 30 June 2025, increase in deferred revenue
includes $37m of initial upfront payments received in relation to
co-branding agreements which will be recognised over the term of
those agreements.
|
10.
|
Net debt
|
|
|
|
|
2025
|
2024
|
|
|
30 June
|
31 December
|
|
|
$m
|
$m
|
|
|
|
|
|
Cash and cash equivalents
|
611
|
1,008
|
|
Loans and other borrowings - current
|
(447)
|
(398)
|
|
Loans and other borrowings - non-current
|
(3,249)
|
(2,876)
|
|
Lease liabilities - current
|
(27)
|
(26)
|
|
Lease liabilities - non-current
|
(379)
|
(388)
|
|
Principal amounts payable on maturity of derivative financial
instruments
|
130
|
(102)
|
|
|
_____
|
_____
|
|
Net debt*
|
(3,361)
|
(2,782)
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
* See
'Use of key performance measures and Non-GAAP
measures'.
|
||
|
|
|
|
|
In the
Group statement of cash flows, cash and cash equivalents is
presented net of $22m bank overdrafts (31 December 2024:
$17m). Cash and cash equivalents includes $24m (31 December
2024: $22m) with restrictions on use.
|
|
Revolving Credit Facility
('RCF')
|
||
|
The revolving credit facility matures in 2029. A variable rate of
interest is payable on amounts drawn. There were no amounts drawn
as at 30 June 2025 or 31 December 2024.
|
||
|
The RCF contains two financial covenants: interest cover (Covenant
EBITDA: Covenant interest payable) of greater than 3.5 and a
leverage ratio (Covenant net debt: Covenant EBITDA) of less than
4.0. These are tested at 30 June and 31 December on a trailing
12-month basis.
|
||
|
|
||
|
|
2025
|
2024
|
|
|
30 June
|
31 December
|
|
|
|
|
|
Covenant EBITDA ($m)
|
1,265
|
1,195
|
|
Covenant net debt ($m)
|
3,385
|
2,804
|
|
Covenant interest payable ($m)
|
140
|
123
|
|
Leverage
|
2.68
|
2.35
|
|
Interest cover
|
9.04
|
9.72
|
|
|
|
|
Financial income and expenses
|
|
Net financial income for the six months to 30 June 2025 of $13m
(2024: expenses of $52m) includes foreign exchange gains of $79m
(2024: $1m). In 2025, the foreign exchange gain is included within
financial income in the Group income statement.
|
11.
|
Movement in net debt
|
|
|
|
|
2025
|
2024
|
|
|
6 months ended
|
6 months ended
|
|
|
30 June
|
30 June
|
|
|
|
Re-presented**
|
|
|
$m
|
$m
|
|
|
|
|
|
Net
decrease in cash and cash equivalents, net of
overdrafts
|
(449)
|
(461)
|
|
|
|
|
|
Add back financing cash flows in respect of other components of net
debt:
|
|
|
|
|
|
|
|
Principal
element of lease payments
|
15
|
16
|
|
|
_____
|
_____
|
|
Increase in net debt arising from cash flows
|
(434)
|
(445)
|
|
|
|
|
|
Other movements:
|
|
|
|
Lease
liabilities
|
(4)
|
(27)
|
|
Increase
in accrued interest
|
(43)
|
(33)
|
|
Exchange
adjustments
|
(96)
|
(3)
|
|
Other
adjustments
|
(2)
|
(2)
|
|
|
_____
|
_____
|
|
|
(145)
|
(65)
|
|
|
_____
|
_____
|
|
|
|
|
|
Increase in net debt
|
(579)
|
(510)
|
|
|
|
|
|
Net debt at beginning of the period
|
(2,782)
|
(2,272)
|
|
|
_____
|
_____
|
|
Net debt* at end of the period
|
(3,361)
|
(2,782)
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
* See
'Key performance measures and non-GAAP measures' section in the
interim management report.
|
||
|
**
Exchange and other adjustments now presented
separately
|
|
|
12.
|
Ruby brand acquisition
|
|
On 17 February 2025, the Group completed the acquisition of the
Ruby brand and related intellectual property ("Ruby brand"). The
transaction is accounted for as an asset acquisition.
|
|
The Ruby brand has been recognised as an indefinite lived
intangible asset at cost of $136m, comprising initial purchase
consideration, the fair value of contingent purchase consideration
at the acquisition date and attributable costs.
|
|
|
|
The contingent purchase consideration relates to future payments to
incentivise growth payable in 2030 and/or 2035 totalling up to
€181m ($213m), contingent on the number of Ruby branded rooms
operated by the seller at the end of the preceding year. The
contingent purchase consideration liability, included within
non-current trade and other payables, is remeasured at each
reporting date with changes in value recognised in the income
statement. See note 13.
|
13.
|
Financial instruments
|
|||||||
|
Accounting classification and fair value hierarchy
|
|||||||
|
|
Hierarchy of
fair value
measurement
|
|
Fair
value
|
Amortised
cost
|
Not
categorised
as a
financial
instrument
|
Total
|
|
|
|
|
$m
|
$m
|
$m
|
$m
|
||
|
Financial assets
|
|
|
|
|
|
|
|
|
Other financial assets
|
1,3
|
|
167
|
55
|
-
|
222
|
|
|
Cash and cash equivalents
|
1
|
|
204
|
407
|
-
|
611
|
|
|
Derivative financial instruments
|
2
|
|
174
|
-
|
-
|
174
|
|
|
Deferred compensation plan investments
|
1
|
|
299
|
-
|
-
|
299
|
|
|
Trade and other receivables
|
-
|
|
-
|
845
|
122
|
967
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
2
|
|
(6)
|
-
|
-
|
(6)
|
|
|
Deferred compensation plan liabilities
|
1
|
|
(299)
|
-
|
-
|
(299)
|
|
|
Loans and other borrowings
|
-
|
|
-
|
(3,696)
|
-
|
(3,696)
|
|
|
Trade and other payables
|
3
|
|
(75)
|
(635)
|
(69)
|
(779)
|
|
Other financial assets measured at fair value comprise $38m
categorised as level 1 and $129m as level 3.
|
|
There were no transfers between Level 1 and Level 2 fair value
measurements during the period and no transfers into or out of
Level 3.
|
|
Level 3 reconciliation
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
Other financial
assets
|
Trade
and other
payables
|
||||
|
|
$m
|
$m
|
||||
|
At
1 January 2025
|
126
|
(73)
|
||||
|
Additions
|
-
|
-
|
||||
|
Unrealised changes in fair value
|
3
|
(2)
|
||||
|
Repayments and disposals
|
-
|
-
|
||||
|
|
_____
|
_____
|
||||
|
At 30 June 2025
|
129
|
(75)
|
||||
|
|
¯¯¯¯
|
¯¯¯¯
|
||||
|
|
¯¯¯¯
|
¯¯¯¯
|
14.
|
Commitments, contingencies and guarantees
|
|
|
|
At 30 June 2025, the amount contracted for but not provided
for in the financial statements for expenditure on property, plant
and equipment and intangible assets was $5m (31 December 2024:
$8m).
|
|
|
|
From time to time, the Group is subject to legal proceedings the
ultimate outcome of each being always subject to many uncertainties
inherent in litigation. These legal claims and proceedings are in
various stages and include disputes related to specific hotels
where the potential materiality is not yet known; such proceedings,
either individually or in the aggregate, have not in the recent
past and are not likely to have a significant effect on the Group's
financial position or profitability.
|
|
|
|
The Group has issued financial guarantee contracts of up to $31m
(31 December 2024: $31m). The carrying amount of these
guarantees was $nil in all periods presented.
|
|
|
InterContinental Hotels Group PLC
|
|
|
(Registrant)
|
|
|
|
|
By:
|
/s/ C. Bates
|
|
Name:
|
C.
BATES
|
|
Title:
|
SENIOR
ASSISTANT COMPANY SECRETARY
|
|
|
|
|
Date:
|
07
August 2025
|
|
|
|