IHG (IHG) lifts 2025 profit, boosts dividends and launches $950m buyback
InterContinental Hotels Group reported strong 2025 results, with operating profit from reportable segments up 13% to
Total revenue increased 5% to
IHG returned over
Positive
- None.
Negative
- None.
Insights
IHG delivered broad-based profit and cash-flow growth while stepping up capital returns.
IHG grew revenue from reportable segments 6.7% to
Fee margin improved to 64.8%, supported by operational leverage, cost efficiencies and higher ancillary fees from co-brand cards and loyalty point sales. Adjusted EPS rose 15.9% to 501.3¢, aided by buybacks that cut the basic weighted average share count by 4.2%.
Cash generation remained strong, with adjusted free cash flow up to
|
|
|
99.1
|
Final
Results dated 17 February 2026
|
|
|
|
Strong performance with operating profit from reportable
segments1 +13% and
Adjusted EPS1 +16%;
|
|
record hotel openings; $1.1bn+ shareholder returns; confident in
long-term growth drivers
|
|
12 months ended 31 December
|
2025
|
2024
|
% change
|
|
Underlying1
% change
|
|
Results from reportable
segments1:
|
|
|
|
|
|
|
Revenue1
|
$2,468m
|
$2,312m
|
+7%
|
|
+6%
|
|
Revenue from fee business1
|
$1,897m
|
$1,774m
|
+7%
|
+6%
|
|
|
Operating profit1
|
$1,265m
|
$1,124m
|
+13%
|
+12%
|
|
|
Fee margin1
|
64.8%
|
61.2%
|
+3.6%pts
|
|
|
|
Adjusted EPS1
|
501.3¢
|
432.4¢
|
+16%
|
||
|
IFRS results:
|
|
|
|
||
|
Total revenue
|
$5,189m
|
$4,923m
|
+5%
|
||
|
Operating profit
|
$1,198m
|
$1,041m
|
+15%
|
||
|
Basic EPS
|
490.9¢
|
389.6¢
|
+26%
|
||
|
Total dividend per share
|
184.5¢
|
167.6¢
|
+10%
|
||
|
Net debt1
|
$3,333m
|
$2,782m
|
+20%
|
||
|
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)
|
|
Summary of recent trading and outlook
|
|
Summary of system size and pipeline progress
|
|
|
System
|
Pipeline
|
||||||
|
|
Openings
|
Removalsa
|
Net
|
Total
|
YOY%
|
YOY%
|
Signings
|
Total
|
|
|
|
|
|
|
Reported
|
Adjusteda
|
|
|
|
Global
|
65,078
|
(26,026)
|
39,052
|
1,026,177
|
+4.0%
|
+4.7%
|
102,054
|
339,526
|
|
Americas
|
18,776
|
(17,576)
|
1,200
|
529,194
|
+0.2%
|
+1.6%
|
26,626
|
105,374
|
|
EMEAA
|
24,107
|
(2,979)
|
21,128
|
287,602
|
+7.9%
|
+7.9%
|
43,409
|
116,866
|
|
Greater China
|
22,195
|
(5,471)
|
16,724
|
209,381
|
+8.7%
|
+8.7%
|
32,019
|
117,286
|
|
CHIEF EXECUTIVE'S REVIEW
|
|
IHG's strategic priorities
|
|
Delivering value creation over the medium to long term
|
|
Strategic and operational highlights in 2025
|
|
Care for our People, Communities and Planet
|
|
Summary of financial performance
|
|
|
12 months ended 31 December
|
|||
|
|
2025
|
2024
|
%
|
|
|
|
|
Re-presenteda
|
|
|
|
|
$m
|
$m
|
change
|
|
|
Revenueb
|
|
|
|
|
|
Americas
|
1,129
|
1,141
|
(1.1
)
|
|
|
EMEAA
|
811
|
748
|
8.4
|
|
|
Greater China
|
165
|
161
|
2.5
|
|
|
Central
|
363
|
262
|
38.5
|
|
|
|
_____
|
_____
|
_____
|
|
|
Revenue
from reportable segmentsc
|
2,468
|
2,312
|
6.7
|
|
|
|
|
|
|
|
|
System
Fund and reimbursable revenues
|
2,721
|
2,611
|
4.2
|
|
|
|
_____
|
_____
|
_____
|
|
|
Total revenue
|
5,189
|
4,923
|
5.4
|
|
|
|
|
|
|
|
|
Operating profitb
|
|
|
|
|
|
Americas
|
836
|
828
|
1.0
|
|
|
EMEAA
|
303
|
270
|
12.2
|
|
|
Greater China
|
99
|
98
|
1.0
|
|
|
Central
|
27
|
(72)
|
NMe
|
|
|
|
_____
|
_____
|
_____
|
|
|
Operating
profit from reportable segmentsc
|
1,265
|
1,124
|
12.5
|
|
|
Analysed as:
|
|
|
|
|
|
Fee business
|
1,231
|
1,085
|
13.5
|
|
|
Owned & leased
|
43
|
45
|
(4.4
)
|
|
|
Insurance activities
|
(9)
|
(6)
|
50.0
|
|
|
|
|
|
|
|
|
System
Fund and reimbursable result
|
(46)
|
(83)
|
(44.6
)
|
|
|
|
_____
|
_____
|
_____
|
|
|
Operating
profit before exceptional items
|
1,219
|
1,041
|
17.1
|
|
|
Operating
exceptional items
|
(21)
|
-
|
NMe
|
|
|
|
_____
|
_____
|
_____
|
|
|
Operating profit
|
1,198
|
1,041
|
15.1
|
|
|
|
|
|
|
|
|
Net
financial expenses
|
(153)
|
(115)
|
33.0
|
|
|
Analysed as:
|
|
|
|
|
|
Adjusted interest expensec
|
(200)
|
(165)
|
21.2
|
|
|
System Fund interest
|
47
|
50
|
(6.0)
|
|
|
|
|
|
|
|
|
Foreign
exchange gains/(losses)
|
37
|
(25)
|
NMe
|
|
|
Remeasurement
of contingent purchase consideration
|
(8)
|
(4)
|
100.0
|
|
|
|
_____
|
_____
|
_____
|
|
|
Profit before tax
|
1,074
|
897
|
19.7
|
|
|
|
|
|
|
|
|
Tax
|
(315)
|
(269)
|
17.1
|
|
|
Analysed as:
|
|
|
|
|
|
Adjusted taxc
|
(290)
|
(262)
|
10.7
|
|
|
Tax attributable to System Fund
|
(9)
|
(4)
|
125.0
|
|
|
Tax on foreign exchange gains/losses
|
-
|
(3)
|
NMe
|
|
|
Tax exceptional items
|
(16)
|
-
|
NMe
|
|
|
|
_____
|
_____
|
_____
|
|
|
Profit for the year
|
759
|
628
|
20.9
|
|
|
|
|
|
|
|
|
Adjusted earningsd
|
774
|
697
|
11.0
|
|
|
|
|
|
|
|
|
Basic
weighted average number of ordinary
shares (millions)
|
154.4
|
161.2
|
(4.2
)
|
|
|
|
_____
|
_____
|
_____
|
|
|
Earnings per ordinary share
|
|
|
|
|
|
Basic
|
490.9¢
|
389.6¢
|
26.0
|
|
|
Adjustedc
|
501.3¢
|
432.4¢
|
15.9
|
|
|
|
|
|
|
|
|
Dividend per share
|
184.5¢
|
167.6¢
|
10.1
|
|
|
|
|
|
|
|
|
Average
US dollar to sterling exchange rate
|
$1: £0.76
|
$1:
£0.78
|
(2.6)
|
|
|
Summary of cash flow, working capital, net debt and
liquidity
|
|
Adjusted EBITDAa reconciliation
|
12 months ended 31 December
|
||
|
|
2025
|
2024
|
|
|
|
$m
|
$m
|
|
|
Cash flow from operations
|
1,361
|
1,149
|
|
|
Cash flows relating
to operating exceptional items
|
23
|
(8)
|
|
|
Impairment loss on financial assets
|
(21)
|
(16)
|
|
|
Other impairment charges
|
(2)
|
(6)
|
|
|
Other non-cash adjustments to operating profit
|
(93)
|
(77)
|
|
|
System Fund and reimbursable result
|
46
|
83
|
|
|
System Fund depreciation and amortisation
|
(79)
|
(80)
|
|
|
Other non-cash adjustments to System Fund result
|
(46)
|
(37)
|
|
|
Working capital and other adjustments
|
(36)
|
(56)
|
|
|
Capital expenditure: contract acquisition costs, net of
repayments
|
179
|
237
|
|
|
|
_____
|
_____
|
|
|
Adjusted EBITDAa
|
1,332
|
1,189
|
|
|
|
_____
|
_____
|
|
|
CASH FLOW SUMMARY
|
12 months ended 31 December
|
||||
|
|
2025
|
2024
|
$m
|
||
|
|
$m
|
$m
|
change
|
||
|
|
|
|
|
||
|
Adjusted EBITDAa
|
1,332
|
1,189
|
143
|
||
|
|
|
|
|
||
|
Working
capital and other adjustments
|
36
|
56
|
|
||
|
Repayments
related to investments supporting the Group's insurance
activities
|
3
|
5
|
|
||
|
Impairment loss on
financial assets
|
21
|
16
|
|
||
|
Other impairment charges
|
2
|
6
|
|
||
|
Other
non-cash adjustments to operating profit
|
93
|
77
|
|
||
|
System
Fund and reimbursable result
|
(46)
|
(83)
|
|
||
|
Non-cash
adjustments to System Fund result
|
125
|
117
|
|
||
|
Capital
expenditure: key money contract acquisition costs, net of
repayments
|
(177)
|
(206)
|
|
||
|
Capital
expenditure: gross maintenance
|
(31)
|
(31)
|
|
||
|
Net
interest paid
|
(156)
|
(113)
|
|
||
|
Tax paidb
|
(273)
|
(309)
|
|
||
|
Principal
element of lease payments, net of finance lease
receipts
|
(26)
|
(42)
|
|
||
|
Purchase
of own shares by employee share trusts
|
(10)
|
(27)
|
|
||
|
|
_____
|
_____
|
_____
|
||
|
Adjusted free cash flowa
|
893
|
655
|
238
|
||
|
|
|
|
|
||
|
Cash
flows relating to exceptional itemsb
|
(57)
|
8
|
|
||
|
Capital expenditure: gross recyclable investments
|
(16)
|
(68)
|
|
||
|
Capital
expenditure: gross System Fund
capital investments
|
(43)
|
(45)
|
|
||
|
Purchase
of brands
|
(120)
|
-
|
|
|
|
|
Deferred
purchase consideration paid
|
-
|
|
(13)
|
|
|
|
Disposals
and repayments, including proceeds from other
financial assets
|
11
|
15
|
|
||
|
Repurchase
of shares, including transaction costs
|
(897)
|
(804)
|
|
||
|
Dividends
paid to shareholders
|
(270)
|
(259)
|
|
||
|
Other
financing cash flows
|
6
|
-
|
|
|
|
|
|
_____
|
_____
|
_____
|
||
|
Net cash flow before other net debta movements
|
(493)
|
(511)
|
18
|
||
|
|
|
|
|
||
|
Add
back principal element of lease repayments
|
30
|
46
|
|
||
|
Exchange
and other non-cash adjustments
|
(88)
|
(45)
|
|
||
|
|
_____
|
_____
|
_____
|
||
|
Increase in net debta
|
(551)
|
(510)
|
(41)
|
||
|
Net
debta at beginning of
the year
|
(2,782)
|
(2,272)
|
|
||
|
Net debta at end of
the year
|
(3,333)
|
(2,782)
|
(551)
|
||
|
|
_____
|
_____
|
_____
|
||
|
|
|
|
|
|
|
|
Additional revenue, global system size and pipeline
analysis
|
|
|
12 months ended 31 December
|
||
|
|
2025
|
2024
|
%
|
|
|
$bn
|
$bn
|
Changeb
|
|
Analysed by brand
|
|
|
|
|
InterContinental
|
5.6
|
5.3
|
5.6
|
|
Kimpton
|
1.5
|
1.4
|
5.9
|
|
Hotel
Indigo
|
1.1
|
1.0
|
14.0
|
|
Crowne
Plaza
|
3.7
|
3.7
|
(1.3)
|
|
Holiday
Inn Express
|
9.7
|
9.6
|
1.4
|
|
Holiday
Inn
|
6.1
|
6.0
|
1.3
|
|
Staybridge
Suites
|
1.4
|
1.3
|
4.1
|
|
Candlewood
Suites
|
1.0
|
0.9
|
5.3
|
|
Other
|
5.1
|
4.2
|
24.0
|
|
|
_____
|
_____
|
_____
|
|
Total
|
35.2
|
33.4
|
5.3
|
|
|
_____
|
_____
|
_____
|
|
Analysed by ownership type
|
|
|
|
|
Franchisedc (revenue
not attributable to IHG)
|
22.2
|
21.2
|
5.1
|
|
Managed
(revenue not attributable to IHG)
|
12.5
|
11.7
|
5.6
|
|
Owned
& leased (revenue recognised in Group income
statement)
|
0.5
|
0.5
|
5.4
|
|
|
_____
|
_____
|
_____
|
|
Total
|
35.2
|
33.4
|
5.3
|
|
|
_____
|
_____
|
_____
|
|
|
Full Year 2025 vs 2024
|
Q4 2025 vs 2024
|
||||
|
|
RevPAR
|
ADR
|
Occupancy
|
RevPAR
|
ADR
|
Occupancy
|
|
Global
|
1.5%
|
0.8%
|
0.5%pts
|
1.6%
|
1.1%
|
0.3%pts
|
|
Americas
|
0.3%
|
0.5%
|
(0.1)%pts
|
(1.4)%
|
(0.1)%
|
(0.9)%pts
|
|
EMEAA
|
4.6%
|
2.4%
|
1.6%pts
|
7.1%
|
3.3%
|
2.7%pts
|
|
Greater China
|
(1.6)%
|
(2.4)%
|
0.5%pts
|
1.1%
|
0.3%
|
0.5%pts
|
|
|
Full Year 2025 vs 2024
|
Q4 2025 vs 2024
|
||||
|
|
CER
(as above)
|
AER
|
Difference
|
CER
(as above)
|
AER
|
Difference
|
|
Global
|
1.5%
|
2.1%
|
0.6%pts
|
1.6%
|
3.1%
|
1.5%pts
|
|
Americas
|
0.3%
|
0.1%
|
(0.2)%pts
|
(1.4)%
|
(1.0)%
|
0.4%pts
|
|
EMEAA
|
4.6%
|
6.8%
|
2.2%pts
|
7.1%
|
10.4%
|
3.3%pts
|
|
Greater China
|
(1.6)%
|
(1.4)%
|
0.2%pts
|
1.1%
|
2.4%
|
1.3%pts
|
|
|
Hotels
|
|
Rooms
|
||
|
Global hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
27
|
-
|
|
2,067
|
117
|
|
Regent
|
11
|
-
|
|
3,212
|
-
|
|
InterContinental
|
242
|
15
|
|
77,027
|
3,243
|
|
Vignette Collection
|
31
|
11
|
|
7,256
|
3,291
|
|
Kimpton
|
85
|
8
|
|
16,208
|
2,177
|
|
Hotel Indigo
|
191
|
22
|
|
25,676
|
2,883
|
|
voco
|
124
|
37
|
|
25,227
|
4,851
|
|
Ruby
|
17
|
17
|
|
2,952
|
2,952
|
|
HUALUXE
|
24
|
2
|
|
6,426
|
424
|
|
Crowne Plaza
|
424
|
9
|
|
113,887
|
263
|
|
EVEN Hotels
|
46
|
13
|
|
6,896
|
1,814
|
|
Holiday
Inn Express
|
3,292
|
55
|
|
351,400
|
7,443
|
|
Holiday Inn
|
1,247
|
(2)
|
|
225,926
|
594
|
|
Garner
|
89
|
66
|
|
8,501
|
6,101
|
|
avid hotels
|
87
|
11
|
|
7,677
|
875
|
|
Atwell Suites
|
9
|
3
|
|
928
|
372
|
|
Staybridge Suites
|
350
|
15
|
|
38,287
|
1,764
|
|
Holiday
Inn Club Vacations
|
26
|
(4)
|
|
9,138
|
(730)
|
|
Candlewood Suites
|
423
|
31
|
|
37,552
|
2,735
|
|
Iberostar
Beachfront Resorts
|
62
|
7
|
|
21,001
|
1,415
|
|
Other
|
156
|
18
|
|
38,933
|
(3,532)
|
|
|
_____
|
_____
|
|
_____
|
_____
|
|
Total
|
6,963
|
334
|
|
1,026,177
|
39,052
|
|
|
_____
|
_____
|
|
_____
|
_____
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
5,886
|
290
|
|
748,178
|
29,961
|
|
Managed
|
1,060
|
43
|
|
273,808
|
8,936
|
|
Owned
& leased
|
17
|
1
|
|
4,191
|
155
|
|
|
_____
|
_____
|
|
_____
|
_____
|
|
Total
|
6,963
|
334
|
|
1,026,177
|
39,052
|
|
|
_____
|
_____
|
|
_____
|
_____
|
|
|
Hotels
|
|
Rooms
|
||
|
Global Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
39
|
1
|
|
2,946
|
51
|
|
Regent
|
12
|
3
|
|
2,210
|
223
|
|
InterContinental
|
104
|
3
|
|
26,734
|
1,042
|
|
Vignette Collection
|
45
|
10
|
|
7,087
|
698
|
|
Kimpton
|
69
|
8
|
|
13,288
|
1,155
|
|
Hotel Indigo
|
131
|
1
|
|
20,885
|
1,454
|
|
voco
|
108
|
18
|
|
21,453
|
5,825
|
|
Ruby
|
19
|
19
|
|
3,789
|
3,789
|
|
HUALUXE
|
23
|
(1)
|
|
6,040
|
(253)
|
|
Crowne Plaza
|
154
|
14
|
|
38,232
|
2,963
|
|
EVEN Hotels
|
26
|
(6)
|
|
4,861
|
(706)
|
|
Holiday
Inn Express
|
655
|
18
|
|
81,358
|
2,136
|
|
Holiday Inn
|
295
|
29
|
|
53,559
|
1,882
|
|
Garner
|
77
|
(17)
|
|
6,953
|
(1,814)
|
|
avid hotels
|
116
|
(21)
|
|
8,676
|
(1,973)
|
|
Atwell Suites
|
56
|
2
|
|
5,822
|
362
|
|
Staybridge Suites
|
150
|
(7)
|
|
16,618
|
(697)
|
|
Candlewood Suites
|
194
|
11
|
|
14,465
|
166
|
|
Iberostar
Beachfront Resorts
|
5
|
(2)
|
|
2,415
|
(32)
|
|
Other
|
14
|
(1)
|
|
2,135
|
(1,997)
|
|
|
_____
|
_____
|
|
_______
|
______
|
|
Total
|
2,292
|
82
|
|
339,526
|
14,274
|
|
|
_____
|
_____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
1,635
|
37
|
|
198,623
|
7,018
|
|
Managed
|
657
|
46
|
|
140,903
|
7,411
|
|
Owned
& leased
|
-
|
(1)
|
|
-
|
(155)
|
|
|
_____
|
_____
|
|
_______
|
______
|
|
Total
|
2,292
|
82
|
|
339,526
|
14,274
|
|
|
_____
|
_____
|
|
_______
|
______
|
|
Regional performance reviews, system size and pipeline
analysis
|
|
AMERICAS
|
|
|
|
||
|
|
12 months ended 31 December
|
||||
|
Americas results
|
|
|
|
||
|
|
2025
|
2024
|
%
|
||
|
|
$m
|
$m
|
change
|
||
|
Revenue from the
reportable segmenta
|
|
|
|
||
|
Fee business
|
963
|
979
|
(1.6)
|
||
|
Owned & leased
|
166
|
162
|
2.5
|
||
|
|
_____
|
_____
|
_____
|
||
|
|
1,129
|
|
1,141
|
(1.1)
|
|
|
|
_____
|
_____
|
_____
|
||
|
Operating profit from the
reportable segmenta
|
|
|
|
||
|
Fee business
|
804
|
|
795
|
1.1
|
|
|
Owned & leased
|
32
|
|
33
|
(3.0)
|
|
|
|
_____
|
_____
|
_____
|
||
|
|
836
|
|
828
|
1.0
|
|
|
Operating exceptional items
|
(2
|
)
|
4
|
NMb
|
|
|
|
_____
|
_____
|
_____
|
||
|
Operating profit
|
834
|
832
|
0.2
|
||
|
|
_____
|
_____
|
_____
|
||
|
|
|
|
|
||
|
Americas Comparable
RevPARa movement
on previous year
|
12 months ended
31 December 2025
|
||||
|
Fee business
|
|
|
|
||
|
InterContinental
|
|
|
4.6%
|
||
|
Kimpton
|
|
|
1.3%
|
||
|
Hotel Indigo
|
|
|
0.3%
|
||
|
Crowne Plaza
|
|
|
0.5%
|
||
|
EVEN Hotels
|
|
|
(1.2)%
|
||
|
Holiday
Inn Express
|
|
|
0.2%
|
||
|
Holiday Inn
|
|
|
(0.7)%
|
||
|
avid hotels
|
|
|
(1.2)%
|
||
|
Staybridge
Suites
|
|
|
0.3%
|
||
|
Candlewood
Suites
|
|
|
(0.6)%
|
||
|
All brands
|
|
|
0.3%
|
||
|
|
|
|
|
||
|
Owned & leased
|
|
|
|
||
|
All brands
|
|
|
1.6%
|
||
|
|
Hotels
|
|
Rooms
|
||
|
Americas hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
2
|
-
|
|
81
|
-
|
|
Regent
|
1
|
-
|
|
167
|
-
|
|
InterContinental
|
48
|
3
|
|
17,055
|
783
|
|
Vignette Collection
|
3
|
1
|
|
805
|
214
|
|
Kimpton
|
62
|
1
|
|
11,289
|
206
|
|
Hotel Indigo
|
82
|
7
|
|
10,944
|
816
|
|
voco
|
28
|
9
|
|
2,993
|
928
|
|
Crowne Plaza
|
101
|
(3)
|
|
25,020
|
(1,336)
|
|
EVEN Hotels
|
27
|
5
|
|
3,586
|
464
|
|
Holiday
Inn Express
|
2,542
|
16
|
|
232,517
|
1,768
|
|
Holiday Inn
|
661
|
(16)
|
|
106,181
|
(3,345)
|
|
Garner
|
33
|
23
|
|
2,687
|
1,932
|
|
avid hotels
|
87
|
11
|
|
7,677
|
875
|
|
Atwell Suites
|
8
|
2
|
|
754
|
198
|
|
Staybridge Suites
|
327
|
15
|
|
34,474
|
1,701
|
|
Holiday
Inn Club Vacations
|
26
|
(4)
|
|
9,138
|
(730)
|
|
Candlewood Suites
|
417
|
25
|
|
36,921
|
2,104
|
|
Iberostar
Beachfront Resorts
|
26
|
2
|
|
9,443
|
176
|
|
Other
|
122
|
15
|
|
17,462
|
(5,554)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
4,603
|
112
|
|
529,194
|
1,200
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
4,432
|
113
|
|
493,389
|
1,883
|
|
Managed
|
167
|
(1)
|
|
34,468
|
(683)
|
|
Owned
& leased
|
4
|
-
|
|
1,337
|
-
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
4,603
|
112
|
|
529,194
|
1,200
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
Hotels
|
|
Rooms
|
||
|
Americas Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
9
|
-
|
|
649
|
(11)
|
|
InterContinental
|
9
|
(2)
|
|
2,229
|
(557)
|
|
Vignette Collection
|
4
|
-
|
|
282
|
(193)
|
|
Kimpton
|
30
|
-
|
|
5,522
|
(163)
|
|
Hotel Indigo
|
24
|
(3)
|
|
3,071
|
(167)
|
|
voco
|
27
|
4
|
|
3,539
|
927
|
|
Crowne Plaza
|
6
|
-
|
|
1,127
|
83
|
|
EVEN Hotels
|
4
|
(4)
|
|
483
|
(466)
|
|
Holiday
Inn Express
|
336
|
(1)
|
|
31,478
|
(550)
|
|
Holiday Inn
|
65
|
-
|
|
7,744
|
(46)
|
|
Garner
|
50
|
7
|
|
4,145
|
650
|
|
avid hotels
|
116
|
(21)
|
|
8,676
|
(1,973)
|
|
Atwell Suites
|
50
|
(2)
|
|
4,968
|
(254)
|
|
Staybridge Suites
|
135
|
(7)
|
|
14,007
|
(967)
|
|
Candlewood Suites
|
184
|
9
|
|
13,175
|
(24)
|
|
Iberostar
Beachfront Resorts
|
4
|
(2)
|
|
2,144
|
(32)
|
|
Other
|
14
|
-
|
|
2,135
|
(217)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
1,067
|
(22)
|
|
105,374
|
(3,960)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
1,023
|
(20)
|
|
98,598
|
(3,477)
|
|
Managed
|
44
|
(2)
|
|
6,776
|
(483)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
1,067
|
(22)
|
|
105,374
|
(3,960)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
12 months ended 31 December
|
|||||
|
EMEAA results
|
|
|
|
|||
|
|
2025
|
2024
|
%
|
|||
|
|
$m
|
$m
|
change
|
|||
|
Revenue from the reportable segmenta
|
|
|
|
|||
|
Fee business
|
433
|
|
395
|
|
9.6
|
|
|
Owned
& leased
|
378
|
|
353
|
|
7.1
|
|
|
|
_____
|
_____
|
_____
|
|||
|
|
811
|
|
748
|
|
8.4
|
|
|
|
_____
|
_____
|
_____
|
|||
|
Operating profit from the reportable segmenta
|
|
|
|
|||
|
Fee business
|
292
|
|
258
|
|
13.2
|
|
|
Owned
& leased
|
11
|
|
12
|
|
(8.3
|
)
|
|
|
_____
|
_____
|
_____
|
|||
|
|
303
|
|
270
|
|
12.2
|
|
|
Operating
exceptional items
|
(13
|
)
|
(4
|
)
|
225.0
|
|
|
|
_____
|
_____
|
_____
|
|||
|
Operating profit
|
290
|
|
266
|
|
9.0
|
|
|
|
_____
|
_____
|
_____
|
|||
|
EMEAA comparable RevPAR movement on previous year
|
12 months ended
31 December 2025
|
||
|
Fee business
|
|
||
|
|
Six Senses
|
16.4
%
|
|
|
|
InterContinental
|
7.0
%
|
|
|
|
Hotel Indigo
|
3.4
%
|
|
|
|
voco
|
6.7
%
|
|
|
|
Crowne Plaza
|
5.4
%
|
|
|
|
Holiday Inn Express
|
1.4
%
|
|
|
|
Holiday Inn
|
2.4
%
|
|
|
|
Staybridge Suites
|
3.3
%
|
|
|
|
All Brands
|
4.7
%
|
|
|
|
|
|
|
|
Owned & leased
|
|
||
|
|
All Brands
|
2.1
%
|
|
|
|
|
|
|
|
|
Hotels
|
|
Rooms
|
||
|
EMEAA hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
24
|
-
|
|
1,856
|
117
|
|
Regent
|
4
|
-
|
|
991
|
-
|
|
InterContinental
|
128
|
7
|
|
35,341
|
1,396
|
|
Vignette Collection
|
21
|
8
|
|
4,666
|
2,557
|
|
Kimpton
|
18
|
5
|
|
3,685
|
1,187
|
|
Hotel Indigo
|
74
|
8
|
|
9,037
|
833
|
|
voco
|
68
|
17
|
|
16,862
|
2,254
|
|
Ruby
|
17
|
17
|
|
2,952
|
2,952
|
|
Crowne Plaza
|
185
|
4
|
|
43,796
|
(94)
|
|
Holiday
Inn Express
|
363
|
3
|
|
53,601
|
766
|
|
Holiday Inn
|
426
|
1
|
|
78,097
|
702
|
|
Garner
|
56
|
43
|
|
5,814
|
4,169
|
|
Staybridge Suites
|
23
|
-
|
|
3,813
|
63
|
|
Candlewood Suites
|
6
|
6
|
|
631
|
631
|
|
Iberostar
Beachfront Resorts
|
36
|
5
|
|
11,558
|
1,239
|
|
Other
|
29
|
5
|
|
14,902
|
2,356
|
|
|
_____
|
____
|
|
_______
|
______
|
|
All Brands
|
1,478
|
129
|
|
287,602
|
21,128
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
1,025
|
94
|
|
170,049
|
13,511
|
|
Managed
|
440
|
34
|
|
114,699
|
7,462
|
|
Owned
& leased
|
13
|
1
|
|
2,854
|
155
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
1,478
|
129
|
|
287,602
|
21,128
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
Hotels
|
|
Rooms
|
||
|
EMEAA Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
29
|
1
|
|
2,225
|
44
|
|
Regent
|
10
|
3
|
|
1,683
|
223
|
|
InterContinental
|
64
|
4
|
|
15,694
|
1,168
|
|
Vignette Collection
|
32
|
7
|
|
4,494
|
115
|
|
Kimpton
|
21
|
6
|
|
3,550
|
1,296
|
|
Hotel Indigo
|
54
|
5
|
|
9,185
|
1,977
|
|
voco
|
59
|
9
|
|
12,463
|
3,047
|
|
Ruby
|
19
|
19
|
|
3,789
|
3,789
|
|
Crowne Plaza
|
73
|
14
|
|
17,202
|
3,181
|
|
EVEN Hotels
|
2
|
2
|
|
555
|
555
|
|
Holiday
Inn Express
|
100
|
11
|
|
15,699
|
1,360
|
|
Holiday Inn
|
127
|
13
|
|
23,347
|
528
|
|
Garner
|
27
|
(24)
|
|
2,808
|
(2,464)
|
|
Staybridge Suites
|
15
|
-
|
|
2,611
|
270
|
|
Candlewood Suites
|
10
|
2
|
|
1,290
|
190
|
|
Iberostar
Beachfront Resorts
|
1
|
-
|
|
271
|
-
|
|
Other
|
-
|
(1)
|
|
-
|
(1,780)
|
|
|
____
|
____
|
|
______
|
______
|
|
All Brands
|
643
|
71
|
|
116,866
|
13,499
|
|
|
____
|
____
|
|
______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchiseda
|
289
|
25
|
|
42,730
|
5,158
|
|
Managed
|
354
|
47
|
|
74,136
|
8,496
|
|
Owned
& leased
|
-
|
(1)
|
|
-
|
(155)
|
|
|
____
|
____
|
|
______
|
______
|
|
Total
|
643
|
71
|
|
116,866
|
13,499
|
|
|
____
|
____
|
|
______
|
______
|
|
|
12 months ended 31 December
|
|||||
|
Greater China results
|
2025
|
2024
|
%
|
|||
|
|
$m
|
$m
|
change
|
|||
|
Revenue from the reportable segmenta
|
|
|
|
|||
|
Fee business
|
165
|
|
161
|
|
2.5
|
|
|
|
_____
|
_____
|
_____
|
|||
|
|
165
|
|
161
|
|
2.5
|
|
|
|
_____
|
_____
|
_____
|
|||
|
Operating profit from the reportable segmenta
|
|
|
|
|||
|
Fee business
|
99
|
|
98
|
|
1.0
|
|
|
|
_____
|
_____
|
_____
|
|||
|
Operating profit
|
99
|
|
98
|
|
1.0
|
|
|
|
_____
|
____
|
_____
|
|||
|
Greater China comparable RevPAR movement on previous
year
|
12 months ended
31 December 2025
|
|
|
|
|
Fee business
|
|
|
Regent
|
19.1%
|
|
InterContinental
|
(2.0)%
|
|
Hotel Indigo
|
5.1%
|
|
HUALUXE
|
(1.6)%
|
|
Crowne Plaza
|
(2.9)%
|
|
Holiday
Inn Express
|
(6.5)%
|
|
Holiday Inn
|
(4.9)%
|
|
All
brands
|
(1.6)%
|
|
|
Hotels
|
|
Rooms
|
||
|
Greater China hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
1
|
-
|
|
130
|
-
|
|
Regent
|
6
|
-
|
|
2,054
|
-
|
|
InterContinental
|
66
|
5
|
|
24,631
|
1,064
|
|
Vignette Collection
|
7
|
2
|
|
1,785
|
520
|
|
Kimpton
|
5
|
2
|
|
1,234
|
784
|
|
Hotel Indigo
|
35
|
7
|
|
5,695
|
1,234
|
|
voco
|
28
|
11
|
|
5,372
|
1,669
|
|
HUALUXE
|
24
|
2
|
|
6,426
|
424
|
|
Crowne Plaza
|
138
|
8
|
|
45,071
|
1,693
|
|
EVEN Hotels
|
19
|
8
|
|
3,310
|
1,350
|
|
Holiday
Inn Express
|
387
|
36
|
|
65,282
|
4,909
|
|
Holiday Inn
|
160
|
13
|
|
41,648
|
3,237
|
|
Atwell Suites
|
1
|
1
|
|
174
|
174
|
|
Other
|
5
|
(2)
|
|
6,569
|
(334)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
882
|
93
|
|
209,381
|
16,724
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchised
|
429
|
83
|
|
84,740
|
14,567
|
|
Managed
|
453
|
10
|
|
124,641
|
2,157
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
882
|
93
|
|
209,381
|
16,724
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
Hotels
|
|
Rooms
|
|
|
|
Greater China Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2025
|
2024
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
31 December
|
31 December
|
|
Analysed
by brand
|
|
|
|
|
|
|
Six Senses
|
1
|
-
|
|
72
|
18
|
|
Regent
|
2
|
-
|
|
527
|
-
|
|
InterContinental
|
31
|
1
|
|
8,811
|
431
|
|
Vignette Collection
|
9
|
3
|
|
2,311
|
776
|
|
Kimpton
|
18
|
2
|
|
4,216
|
22
|
|
Hotel Indigo
|
53
|
(1)
|
|
8,629
|
(356)
|
|
voco
|
22
|
5
|
|
5,451
|
1,851
|
|
HUALUXE
|
23
|
(1)
|
|
6,040
|
(253)
|
|
Crowne Plaza
|
75
|
-
|
|
19,903
|
(301)
|
|
EVEN Hotels
|
20
|
(4)
|
|
3,823
|
(795)
|
|
Holiday
Inn Express
|
219
|
8
|
|
34,181
|
1,326
|
|
Holiday Inn
|
103
|
16
|
|
22,468
|
1,400
|
|
Atwell
Suites
|
6
|
4
|
|
854
|
616
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
582
|
33
|
|
117,286
|
4,735
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Analysed
by ownership type
|
|
|
|
|
|
|
Franchised
|
323
|
32
|
|
57,295
|
5,337
|
|
Managed
|
259
|
1
|
|
59,991
|
(602)
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Total
|
582
|
33
|
|
117,286
|
4,735
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
12 months ended 31 December
|
|||
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
|
Central results
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Revenue from the reportable segmenta
|
|
|
|
|
|
Fee
business
|
336
|
239
|
|
40.6
|
|
Insurance
activities
|
27
|
23
|
|
17.4
|
|
|
_____
|
_____
|
_____
|
|
|
|
363
|
262
|
|
38.5
|
|
|
_____
|
_____
|
_____
|
|
|
Gross costs
|
|
|
|
|
|
Fee
business
|
(300)
|
(305
|
)
|
(1.6)
|
|
Insurance
activities
|
(36)
|
(29
|
)
|
24.1
|
|
|
_____
|
_____
|
_____
|
|
|
|
(336)
|
(334
|
)
|
0.6
|
|
|
_____
|
_____
|
_____
|
|
|
Operating profit/(loss) from the reportable segmenta
|
|
|
|
|
|
Fee
business
|
36
|
(66
|
)
|
NMb
|
|
Insurance
activities
|
(9)
|
(6
|
)
|
50.0
|
|
|
_____
|
_____
|
_____
|
|
|
|
27
|
(72
|
)
|
NMb
|
|
Operating
exceptional items
|
(6)
|
-
|
|
NMb
|
|
|
_____
|
_____
|
_____
|
|
|
Operating
profit/(loss)
|
21
|
(72
|
)
|
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
|
5,189
|
|
4,923
|
|
5.4
|
|
1,198
|
|
1,041
|
|
15.1
|
|
System Fund and reimbursables
|
(2,721
|
)
|
(2,611
|
)
|
4.2
|
|
46
|
|
83
|
|
(44.6)
|
|
Operating exceptional items
|
-
|
|
-
|
|
-
|
|
21
|
|
-
|
|
NMa
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Reportable segments
|
2,468
|
|
2,312
|
|
6.7
|
|
1,265
|
|
1,124
|
|
12.5
|
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
||||
|
Fee business
|
1,897
|
|
1,774
|
|
6.9
|
|
1,231
|
|
1,085
|
|
13.5
|
|
Owned
& leased
|
544
|
|
515
|
|
5.6
|
|
43
|
|
45
|
|
(4.4)
|
|
Insurance activities
|
27
|
|
23
|
|
17.4
|
|
(9
|
)
|
(6
|
)
|
50.0
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Reportable segments
|
2,468
|
|
2,312
|
|
6.7
|
|
1,265
|
|
1,124
|
|
12.5
|
|
|
Revenue
|
|
Operating profit
|
|||||||||
|
|
|
|
|
|||||||||
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|||||
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
Change
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
Reportable segments (see above)
|
2,468
|
2,312
|
6.7
|
|
1,265
|
1,124
|
12.5
|
|
||||
|
Significant liquidated damages
|
(7
)
|
-
|
NMb
|
|
(7
)
|
-
|
NMb
|
|||||
|
Owned
& leased asset acquisition and disposala
|
(7
)
|
(8
)
|
(12.5)
|
|
6
|
5
|
20.0
|
|
||||
|
Currency impact
|
-
|
17
|
NMb
|
|
-
|
-
|
-
|
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|||||
|
Underlying revenue and underlying operating profit
|
2,454
|
2,321
|
5.7
|
|
1,264
|
1,129
|
12.0
|
|
||||
|
|
Revenue
|
|
Operating profit
|
||||||||
|
|
|
|
|
|
|
||||||
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
||||
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments fee business (see above)
|
1,897
|
|
1,774
|
6.9
|
|
1,231
|
1,085
|
13.5
|
|||
|
Significant liquidated damages
|
(7
|
)
|
-
|
NMa
|
|
(7
)
|
-
|
NMa
|
|||
|
Currency impact
|
-
|
|
6
|
NMa
|
|
-
|
(1
)
|
NMa
|
|||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Underlying fee revenue and underlying fee operating
profit
|
1,890
|
|
1,780
|
6.2
|
|
1,224
|
1,084
|
12.9
|
|||
|
|
Revenue
|
|
Operating profita
|
||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
||||
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Per financial statements
|
1,129
|
1,141
|
(1.1)
|
|
836
|
828
|
1.0
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
||||
|
Fee business
|
963
|
979
|
(1.6)
|
|
804
|
795
|
1.1
|
||||
|
Owned
& leased
|
166
|
162
|
2.5
|
|
32
|
33
|
(3.0)
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
|
1,129
|
1,141
|
(1.1)
|
|
836
|
828
|
1.0
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments (see above)
|
1,129
|
1,141
|
(1.1)
|
|
836
|
828
|
1.0
|
||||
|
Significant liquidated damages
|
(7
)
|
-
|
NMb
|
|
(7
)
|
-
|
NMb
|
||||
|
Currency impact
|
-
|
(3
)
|
NMb
|
|
-
|
(3
)
|
NMb
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Underlying revenue and
underlying operating profit
|
1,122
|
1,138
|
(1.4)
|
|
829
|
825
|
0.5
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Owned
& leased included in the above
|
(166
)
|
(162
)
|
2.5
|
|
(32
)
|
(33
)
|
(3.0)
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Underlying fee business
|
956
|
976
|
(2.0)
|
|
797
|
792
|
0.6
|
||||
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
|
|
Per financial statements
|
811
|
748
|
8.4
|
|
303
|
270
|
12.2
|
|
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
|
Fee business
|
433
|
395
|
9.6
|
|
292
|
258
|
13.2
|
|
Owned
& leased
|
378
|
353
|
7.1
|
|
11
|
12
|
(8.3)
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
|
811
|
748
|
8.4
|
|
303
|
270
|
12.2
|
|
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
811
|
748
|
8.4
|
|
303
|
270
|
12.2
|
|
Owned
& leased acquisition and disposalc
|
(7)
|
(8)
|
(12.5)
|
|
6
|
5
|
20.0
|
|
Currency impact
|
-
|
19
|
NMb
|
|
-
|
7
|
NMb
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
Underlying revenue and underlying operating profit
|
804
|
759
|
5.9
|
|
309
|
282
|
9.6
|
|
|
|
|
|
|
|
|
|
|
Owned
& leased included in the above
|
(371)
|
(356)
|
4.2
|
|
(17)
|
(18)
|
(5.6)
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
Underlying fee business
|
433
|
403
|
7.4
|
|
292
|
264
|
10.6
|
|
|
Revenue
|
|
Operating profita
|
||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
2025
|
2024
|
%
|
|
2025
|
2024
|
%
|
||||
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Per financial statements
|
165
|
161
|
2.5
|
|
99
|
98
|
1.0
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
||||
|
Fee business
|
165
|
161
|
2.5
|
|
99
|
98
|
1.0
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
|
165
|
161
|
2.5
|
|
99
|
98
|
1.0
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Reportable segments (see above)
|
165
|
161
|
2.5
|
|
99
|
98
|
1.0
|
||||
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
||||
|
Underlying revenue and underlying operating profit
|
165
|
161
|
2.5
|
|
99
|
98
|
1.0
|
||||
|
|
12 months ended 31 December 2025
|
||||
|
|
|
||||
|
|
Americas
|
EMEAA
|
Greater China
|
Centrala
|
Total
|
|
Revenue $m
|
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
963
|
433
|
165
|
336
|
1,897
|
|
Significant liquidated damages
|
(7)
|
-
|
-
|
-
|
(7)
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
956
|
433
|
165
|
336
|
1,890
|
|
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
804
|
292
|
99
|
36
|
1,231
|
|
Significant liquidated damages
|
(7)
|
-
|
-
|
-
|
(7)
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
797
|
292
|
99
|
36
|
1,224
|
|
|
|
|
|
|
|
|
Fee margin %
|
83.4%
|
67.4%
|
60.0%
|
10.7%
|
64.8%
|
|
|
12 months ended 31 December 2024
|
||||
|
|
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater China
|
Centrala
|
Total
|
|
Revenue $m
|
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
979
|
395
|
161
|
239
|
1,774
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
979
|
395
|
161
|
239
|
1,774
|
|
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
795
|
258
|
98
|
(66)
|
1,085
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
795
|
258
|
98
|
(66)
|
1,085
|
|
|
|
|
|
|
|
|
Fee margin %
|
81.2%
|
65.3%
|
60.9%
|
(27.6)%
|
61.2%
|
|
|
12 months ended 31 December
|
|
|
||||
|
|
2025
|
|
|
|
2024
|
|
|
|
|
$m
|
|
|
|
$m
|
|
|
|
Net cash from investing activities
|
(190)
|
|
|
|
(99)
|
|
|
|
Adjusted for:
|
|
|
|
|
|
|
|
|
Contract
acquisition costs, net of repayments
|
(179)
|
|
|
|
(237)
|
|
|
|
System
Fund depreciation and amortisationa
|
78
|
|
|
|
82
|
|
|
|
Payment
of deferred purchase consideration
|
-
|
|
|
|
10
|
|
|
|
Repayments
related to investments supporting the Group's insurance
activities
|
(3)
|
|
|
|
(5)
|
|
|
|
Changes
in bank accounts pledged as security
|
(7)
|
|
|
|
-
|
|
|
|
Purchase
of brands
|
120
|
|
|
|
-
|
|
|
|
Finance
lease receipts
|
(4)
|
|
|
|
(4)
|
|
|
|
|
_____
|
|
|
|
_____
|
|
|
|
Net capital expenditure
|
(185)
|
|
|
|
(253)
|
|
|
|
Further adjusted for:
|
|
|
|
|
|
|
|
|
Repayment
of contract acquisition costs
|
(2)
|
|
|
|
-
|
|
|
|
Other
disposals and repayments
|
(4)
|
|
|
|
(15)
|
|
|
|
System
Fund depreciation and amortisationa
|
(78)
|
|
|
|
(82)
|
|
|
|
|
_____
|
|
|
|
_____
|
|
|
|
Gross capital expenditure
|
(269)
|
|
|
|
(350)
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysed as:
|
Gross
|
Repaid
|
Net
|
|
Gross
|
Repaid
|
Net
|
|
Key money contract acquisition costs
|
(179)
|
2
|
(177)
|
|
(206)
|
-
|
(206)
|
|
Maintenance
|
(31)
|
-
|
(31)
|
|
(31)
|
-
|
(31)
|
|
Recyclable capital expenditure
|
|
|
|
|
|
|
|
|
Recyclable
contract acquisition costs
|
(2)
|
-
|
(2)
|
|
(31)
|
-
|
(31)
|
|
Other
recyclable investments
|
(14)
|
4
|
(10)
|
|
(37)
|
15
|
(22)
|
|
Capital expenditure: System Fund investments
|
(43)
|
78
|
35
|
|
(45)
|
82
|
37
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
Total capital expenditure
|
(269)
|
84
|
(185)
|
|
(350)
|
97
|
(253)
|
|
|
12 months ended
31 December
|
|
|
|
|
|
|
|
2025
|
2024
|
|
|
$m
|
$m
|
|
|
|
|
|
Net cash from operating activities
|
898
|
724
|
|
Adjusted for:
|
|
|
|
Purchase
of shares by employee share trusts
|
(10)
|
(27)
|
|
Gross
maintenance capital expenditure
|
(31)
|
(31)
|
|
Cash
flows relating to exceptional itemsa
|
57
|
(8)
|
|
Principal
element of lease payments
|
(30)
|
(46)
|
|
Deferred
purchase consideration
|
-
|
3
|
|
Recyclable
contract acquisition costs
|
2
|
31
|
|
Repayments
related to investments supporting the Group's insurance
activities
|
3
|
5
|
|
Finance
lease receipts
|
4
|
4
|
|
|
_____
|
_____
|
|
Adjusted free cash flow
|
893
|
655
|
|
|
_____
|
_____
|
|
|
12 months ended
31 December
|
|
|
|
|
|
|
|
2025
|
2024
|
|
|
|
Re-presenteda
|
|
|
$m
|
$m
|
|
Net financial expenses
|
|
|
|
Financial income
|
49
|
63
|
|
Financial expenses
|
(202)
|
(178)
|
|
|
_____
|
_____
|
|
|
(153)
|
(115)
|
|
Adjusted for:
|
|
|
|
Interest
attributable to the System Fund
|
(47)
|
(50)
|
|
|
_____
|
_____
|
|
|
(47)
|
(50)
|
|
|
_____
|
_____
|
|
Adjusted interest
|
(200)
|
(165)
|
|
|
_____
|
_____
|
|
|
2025
|
2024
|
||||||
|
|
Profit before tax
|
Tax
|
Tax rate
|
Profit before tax
|
Tax
|
Tax rate
|
||
|
|
$m
|
$m
|
|
$m
|
$m
|
|
||
|
|
|
|
|
|
|
|
||
|
Group income statement
|
1,074
|
(315)
|
29.3
|
%
|
897
|
(269)
|
30.0
|
%
|
|
Adjusted
for:
|
|
|
|
|
|
|
||
|
Exceptional
items
|
21
|
16
|
|
-
|
-
|
|
||
|
Foreign
exchange (gains)/losses
|
(37)
|
-
|
|
25
|
3
|
|
||
|
System Fund
|
46
|
9
|
|
83
|
4
|
|
||
|
Interest attributable to the System Fund
|
(47)
|
-
|
|
(50)
|
-
|
|
||
|
Remeasurement
losses on contingent purchase consideration
|
8
|
-
|
|
4
|
-
|
|
||
|
|
_____
|
_____
|
|
_____
|
_____
|
|
||
|
Adjusted tax and tax rate
|
1,065
|
(290)
|
27.2
|
%
|
959
|
(262)
|
27.3
|
%
|
|
|
|
|
|
|
|
|
||
|
|
12 months ended 31 December
|
|
|
|
|
|
|
|
2025
|
2024
|
|
|
$m
|
$m
|
|
Profit available for equity holders
|
758
|
628
|
|
Adjusting items:
|
|
|
|
System
Fund and reimbursable result
|
46
|
83
|
|
Interest
attributable to the System Fund
|
(47)
|
(50)
|
|
Operating
exceptional items
|
21
|
-
|
|
Remeasurement
losses on contingent purchase consideration
|
8
|
4
|
|
Foreign
exchange (gains)/losses
|
(37)
|
25
|
|
Tax
attributable to the System Fund
|
9
|
4
|
|
Tax on
foreign exchange (gains)/losses
|
-
|
3
|
|
Tax
exceptional items
|
16
|
-
|
|
|
_____
|
_____
|
|
Adjusted earnings
|
774
|
697
|
|
|
|
|
|
Basic weighted average number of ordinary shares
(millions)
|
154.4
|
161.2
|
|
Adjusted
earnings per ordinary share (cents)
|
501.3
|
432.4
|
|
|
|
|
|
|
2025
|
2024
|
|
|
|
Year ended
|
Year ended
|
|
|
|
31 December
|
31 December
|
|
|
|
|
Re-presenteda
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Revenue
from fee business
|
1,897
|
1,774
|
|
|
Revenue
from owned & leased hotels
|
544
|
515
|
|
|
Revenue
from insurance activities
|
27
|
23
|
|
|
System
Fund and reimbursable revenues
|
2,721
|
2,611
|
|
|
|
_____
|
_____
|
|
|
Total revenue (notes 3 and 4)
|
5,189
|
4,923
|
|
|
|
|
|
|
|
Cost
of sales
|
(764)
|
(745)
|
|
|
System
Fund and reimbursable expenses
|
(2,767)
|
(2,694)
|
|
|
Administrative expenses
|
(354)
|
(359)
|
|
|
Insurance expenses
|
(36)
|
(29)
|
|
|
Share
of profits of associates and joint ventures
|
6
|
10
|
|
|
Other
operating income
|
14
|
10
|
|
|
Depreciation
and amortisation
|
(67)
|
(65)
|
|
|
Impairment
loss on financial assets
|
(21)
|
(10)
|
|
|
Other
net impairment charges
|
(2)
|
-
|
|
|
|
_____
|
_____
|
|
|
Operating profit (note 3)
|
1,198
|
1,041
|
|
|
|
|
|
|
|
Operating
profit analysed as:
|
|
|
|
|
Operating profit
before System Fund, reimbursables and exceptional
items
|
1,265
|
1,124
|
|
|
System
Fund and reimbursable result
|
(46)
|
(83)
|
|
|
Operating
exceptional items (note 5)
|
(21)
|
-
|
|
|
|
_____
|
_____
|
|
|
|
1,198
|
1,041
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial income
|
49
|
63
|
|
|
Financial expenses
|
(202)
|
(178)
|
|
|
Foreign
exchange gains/(losses)
|
37
|
(25)
|
|
|
Remeasurement
of contingent purchase consideration
|
(8)
|
(4)
|
|
|
|
_____
|
_____
|
|
|
Profit before tax
|
1,074
|
897
|
|
|
|
|
|
|
|
Tax
(note 6)
|
(315)
|
(269)
|
|
|
|
_____
|
_____
|
|
|
Profit for the year
|
759
|
628
|
|
|
|
_____
|
_____
|
|
|
Attributable to:
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Equity
holders of the parent
|
758
|
628
|
|
|
Non-controlling interest
|
1
|
-
|
|
|
|
_____
|
_____
|
|
|
|
759
|
628
|
|
|
|
_____
|
_____
|
|
|
Earnings per ordinary share (note 8)
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Basic
|
490.9¢
|
389.6¢
|
|
|
Diluted
|
486.5¢
|
385.3¢
|
|
|
|
2025
|
2024
|
|
|
|
Year ended
|
Year ended
|
|
|
|
31 December
|
31 December
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Profit for the year
|
759
|
628
|
|
|
|
|
|
|
|
Other comprehensive (loss)/income
|
|
|
|
|
Items
that may be subsequently reclassified to profit
or loss:
|
|
|
|
|
Gains/(losses) on
cash flows hedges, including related tax credit of $14m (2024: $11m
charge)
|
140
|
(124)
|
|
|
Gains/(losses)
on net investment hedges
|
35
|
(7)
|
|
|
Costs
of hedging
|
4
|
(11)
|
|
|
Hedging
(gains)/losses reclassified to financial expenses
|
(186)
|
165
|
|
|
Exchange
(losses)/gains on retranslation of foreign operations,
including related tax charge of $2m (2024: $2m)
|
(91)
|
4
|
|
|
|
_____
|
_____
|
|
|
|
(98)
|
27
|
|
|
Items
that will not be reclassified to profit or loss:
|
|
|
|
|
(Losses)/gains
on equity instruments classified as fair value through other
comprehensive income
|
(1)
|
2
|
|
|
Remeasurement
gains on defined benefit plans
|
-
|
4
|
|
|
|
_____
|
_____
|
|
|
|
(1)
|
6
|
|
|
|
_____
|
_____
|
|
|
Total other comprehensive (loss)/income for
the year
|
(99)
|
33
|
|
|
|
_____
|
_____
|
|
|
Total comprehensive income for the year
|
660
|
661
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Attributable to:
|
|
|
|
|
Equity
holders of the parent
|
659
|
661
|
|
|
Non-controlling interest
|
1
|
-
|
|
|
|
_____
|
_____
|
|
|
|
660
|
661
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
|
Year ended 31 December 2025
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
Equity share capital
|
Other reserves*
|
Retained earnings
|
Non-controlling interest
|
Total equity
|
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
|
|
At
beginning of the year
|
137
|
(2,483)
|
34
|
4
|
(2,308)
|
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the year
|
-
|
(99)
|
758
|
1
|
660
|
|
|
Repurchase
of shares, including taxes and transaction costs
|
(2)
|
2
|
(882)
|
-
|
(882)
|
|
|
Purchase
of own shares by employee share trusts
|
-
|
(15)
|
-
|
-
|
(15)
|
|
|
Transfer
of treasury shares to employee share trusts
|
-
|
(34)
|
34
|
-
|
-
|
|
|
Release
of own shares by employee share trusts
|
-
|
55
|
(55)
|
-
|
-
|
|
|
Equity-settled
share-based cost
|
-
|
-
|
67
|
-
|
67
|
|
|
Tax
related to share schemes
|
-
|
-
|
9
|
-
|
9
|
|
|
Equity
dividends paid
|
-
|
-
|
(270)
|
-
|
(270)
|
|
|
Exchange
and other adjustments
|
10
|
(10)
|
3
|
-
|
3
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
At end of the year
|
145
|
(2,584)
|
(302)
|
5
|
(2,736)
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
|
|
Year ended 31 December 2024
|
|||||
|
|
|
|
|
|
|
|
|
|
Equity share capital
|
Other reserves*
|
Retained earnings
|
Non-controlling interest
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
|
|
At beginning of the year
|
141
|
(2,487)
|
396
|
4
|
(1,946)
|
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the year
|
-
|
29
|
632
|
-
|
661
|
|
|
Repurchase of shares, including taxes and transaction
costs
|
(2)
|
2
|
(812)
|
-
|
(812)
|
|
|
Purchase of own shares by employee share trusts
|
-
|
(27)
|
-
|
-
|
(27)
|
|
|
Transfer of treasury shares to employee share trusts
|
-
|
(33)
|
33
|
-
|
-
|
|
|
Release of own shares by employee share trusts
|
-
|
31
|
(31)
|
-
|
-
|
|
|
Equity-settled share-based cost
|
-
|
-
|
60
|
-
|
60
|
|
|
Tax related to share schemes
|
-
|
-
|
15
|
-
|
15
|
|
|
Equity dividends paid
|
-
|
-
|
(259)
|
-
|
(259)
|
|
|
Exchange
and other adjustments
|
(2)
|
2
|
-
|
-
|
-
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
At end of the year
|
137
|
(2,483)
|
34
|
4
|
(2,308)
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
|
|
2025
|
2024
|
|
|
31 December
|
31 December
|
|
|
|
|
|
|
$m
|
$m
|
|
ASSETS
|
|
|
|
Goodwill
and other intangible assets
|
1,155
|
1,042
|
|
Property,
plant and equipment
|
148
|
146
|
|
Right-of-use
assets
|
269
|
276
|
|
Investment
in associates and joint ventures
|
55
|
51
|
|
Retirement
benefit assets
|
3
|
3
|
|
Other
financial assets
|
211
|
212
|
|
Derivative
financial instruments
|
120
|
4
|
|
Deferred
compensation plan investments
|
316
|
286
|
|
Non-current
other receivables
|
19
|
35
|
|
Deferred
tax assets
|
146
|
122
|
|
Contract
costs
|
103
|
90
|
|
Contract
assets
|
751
|
612
|
|
|
_____
|
_____
|
|
Total non-current assets
|
3,296
|
2,879
|
|
|
_____
|
_____
|
|
Inventories
|
5
|
4
|
|
Trade
and other receivables
|
833
|
785
|
|
Current
tax receivable
|
27
|
22
|
|
Other
financial assets
|
3
|
7
|
|
Cash
and cash equivalents
|
1,129
|
1,008
|
|
Contract
costs
|
5
|
5
|
|
Contract
assets
|
47
|
38
|
|
|
_____
|
_____
|
|
Total current assets
|
2,049
|
1,869
|
|
|
_____
|
_____
|
|
Total assets
|
5,345
|
4,748
|
|
|
_____
|
_____
|
|
LIABILITIES
|
¯¯¯¯
|
¯¯¯¯
|
|
Loans
and other borrowings
|
(478)
|
(398)
|
|
Lease
liabilities
|
(28)
|
(26)
|
|
Trade
and other payables
|
(676)
|
(650)
|
|
Deferred
revenue
|
(829)
|
(766)
|
|
Provisions
|
(21)
|
(22)
|
|
Insurance
liabilities
|
(16)
|
(14)
|
|
Tax
payable
|
(52)
|
(52)
|
|
|
_____
|
_____
|
|
Total current liabilities
|
(2,100)
|
(1,928)
|
|
|
_____
|
_____
|
|
Loans
and other borrowings
|
(3,723)
|
(2,876)
|
|
Lease
liabilities
|
(378)
|
(388)
|
|
Derivative
financial instruments
|
(12)
|
(78)
|
|
Retirement
benefit obligations
|
(69)
|
(68)
|
|
Deferred
compensation plan liabilities
|
(316)
|
(286)
|
|
Trade
and other payables
|
(69)
|
(78)
|
|
Deferred
revenue
|
(1,340)
|
(1,294)
|
|
Provisions
|
(22)
|
(17)
|
|
Insurance
liabilities
|
(29)
|
(25)
|
|
Deferred
tax liabilities
|
(17)
|
(18)
|
|
Tax
payable
|
(6)
|
-
|
|
|
_____
|
_____
|
|
Total non-current liabilities
|
(5,981)
|
(5,128)
|
|
|
_____
|
_____
|
|
Total liabilities
|
(8,081)
|
(7,056)
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
Net liabilities
|
(2,736)
|
(2,308)
|
|
_____
|
_____
|
|
|
EQUITY
|
¯¯¯¯
|
¯¯¯¯
|
|
IHG
shareholders' equity
|
(2,741)
|
(2,312)
|
|
Non-controlling
interest
|
5
|
4
|
|
|
_____
|
_____
|
|
Total equity
|
(2,736)
|
(2,308)
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
2025
|
2024
|
|
|
Year ended
|
Year ended
|
|
|
31 December
|
31 December
|
|
|
$m
|
$m
|
|
|
|
|
|
Profit for the year
|
759
|
628
|
|
Adjustments
reconciling profit for the year to cash flow from operations (note
9)
|
602
|
521
|
|
|
_____
|
_____
|
|
Cash flow from operations
|
1,361
|
1,149
|
|
Interest paid
|
(202)
|
(170)
|
|
Interest received
|
46
|
57
|
|
Deferred purchase consideration paid
|
-
|
(3)
|
|
Tax paid
(note 6)
|
(307)
|
(309)
|
|
|
_____
|
_____
|
|
Net cash from operating activities
|
898
|
724
|
|
|
_____
|
_____
|
|
Cash flow from investing activities
|
|
|
|
Purchase
of property, plant and equipment
|
(28)
|
(29)
|
|
Purchase
of brands
|
(120)
|
-
|
|
Purchase
of other intangible assets
|
(49)
|
(49)
|
|
Investment in associates and joint ventures
|
(11)
|
(6)
|
|
Investment
in other financial assets
|
(3)
|
(32)
|
|
Deferred purchase consideration paid
|
-
|
(10)
|
|
Disposal
of property, plant and equipment
|
-
|
9
|
|
Repayments
of other financial assets
|
14
|
11
|
|
Finance lease receipts
|
4
|
4
|
|
Other investing cash flows
|
3
|
3
|
|
|
_____
|
_____
|
|
Net cash from investing activities
|
(190)
|
(99)
|
|
|
_____
|
_____
|
|
Cash flow from financing activities
|
|
|
|
Repurchase
of shares, including taxes
and transaction costs
|
(897)
|
(804)
|
|
Purchase
of own shares by employee share trusts
|
(10)
|
(27)
|
|
Dividends
paid to shareholders (note 7)
|
(270)
|
(259)
|
|
Issue
of long-term bonds, including effect of currency swaps (note
11)
|
990
|
834
|
|
Repayment
of long-term bonds (note 11)
|
(403)
|
(547)
|
|
Settlement
of currency swaps (note 11)
|
-
|
(45)
|
|
Drawdown
of Revolving Credit Facility (note 11)
|
75
|
-
|
|
Repayment
of Revolving Credit Facility (note 11)
|
(75)
|
-
|
|
Principal
element of lease payments (note 11)
|
(30)
|
(46)
|
|
Other
financing cash flows
|
6
|
-
|
|
|
_____
|
_____
|
|
Net cash from financing activities
|
(614)
|
(894)
|
|
|
_____
|
_____
|
|
Net movement in cash and cash equivalents, net of
overdrafts,
in the year
|
94
|
(269)
|
|
Cash
and cash equivalents, net of overdrafts, at beginning of
the year
|
991
|
1,278
|
|
Exchange
rate effects
|
41
|
(18)
|
|
|
_____
|
_____
|
|
Cash and cash equivalents, net of overdrafts, at end of
the year
|
1,126
|
991
|
|
|
_____
|
_____
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
1.
|
Basis of preparation
|
|
|
The
preliminary consolidated financial statements of InterContinental
Hotels Group PLC (the 'Group' or 'IHG') for the year ended
31 December 2025 have been prepared in accordance with
UK-adopted international accounting standards and with applicable
law and regulations, including the Companies Act 2006, and with
International Financial Reporting Standards ('IFRS Accounting
Standards') as issued by the International Accounting Standards
Board ('IASB'). The preliminary statement of results shown in this
announcement does not represent the statutory accounts of the Group
and its subsidiaries within the meaning of Section 435 of the
Companies Act 2006.
The
Group financial statements for the year ended 31 December 2025
were approved by the Board on 16 February 2026. The auditor,
PricewaterhouseCoopers LLP, has given an unqualified report in
respect of those Group financial statements 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.
The Group financial statements for the year ended 31 December
2025 will be delivered to the Registrar of Companies in due
course.
Going concern
The
period to 30 June 2027 has been used to complete the going concern
assessment.
In
adopting the going concern basis for preparing the Group
financial statements, the Directors have considered a 'Base Case'
scenario, as prepared by management, which assumes Global
RevPAR in 2026 and 2027 continues to grow in line with market
expectations. The assumptions applied in the Base Case
scenario are consistent with those used for Group planning
purposes, impairment testing and for assessing recoverability of
deferred tax assets.
In
addition, the Directors have reviewed a 'Severe Downside Case'
reflecting a severe but plausible scenario equivalent to the market
conditions experienced during the 2008/2009 global financial
crisis, in which RevPAR declines by 17% in 2026 before recovering
by 5% in 2027. A 'Combined Scenario' has also been considered,
modelling the Severe Downside Case in conjunction with a
significant cash flow impact from a one-off event, such as a
cybersecurity incident.
Principal
risks that could materially affect RevPAR are captured
within the Severe Downside Case, while other risks with
the potential to cause a substantial one-off impact on cash
flow - such as a cybersecurity event - are addressed in the
Combined Scenario. Climate risks are not considered to have a
significant impact over the period of assessment.
The
Group enters the assessment period with substantial
liquidity at 31 December 2025 of $2,599m, comprising
$1,099m of cash and cash equivalents (net of overdrafts and
restricted cash) and $1,500m of undrawn bank facility. The Group's
revolving credit facility was refinanced in December 2025 with
a new $1,500m facility that matures in 2030. There are no
financial covenants in the new facility. See note 10 for additional
information. In September 2025 the Group issued a €850m bond.
There are two bond maturities in the period under consideration,
£350m in August 2026 and €500m in May 2027. No new
funding is assumed in the period under review.
Under
the Base Case and Severe Downside Case there is significant
liquidity available to absorb multiple additional risks
and uncertainties. Under the Combined Scenario there is a lower
level of liquidity, however, the Directors also reviewed a
number of actions that could be taken, if required,
to reduce discretionary spend, creating substantial additional
liquidity.
The
Directors reviewed a reverse stress test scenario to determine
what other events could create a scenario which would exhaust the
liquidity in the Combined Scenario. The Directors concluded that it
was very unlikely that a single risk or combination of the
risks considered could create the sustained impact
required.
Having
reviewed these scenarios, the Directors have a reasonable
expectation that the Group has sufficient resources to continue
operating until at least 30 June 2027. Accordingly, they
continue to adopt the going concern basis in preparing the
financial statements.
|
|
2.
|
Exchange rates
|
|
|
|
|
|
|
|
2025
|
2025
|
2024
|
2024
|
|
|
|
Average
|
Closing
|
Average
|
Closing
|
|
|
$1 equivalent
|
|
|
|
|
|
|
Sterling
|
£0.76
|
£0.74
|
£0.78
|
£0.80
|
|
|
Euro
|
€0.89
|
€0.85
|
€0.92
|
€0.96
|
|
3.
|
Segmental information
|
|
|
|
|
Revenue
|
2025
|
2024
|
|
|
Year ended 31 December 2025
|
$m
|
$m
|
|
|
|
|
|
|
|
Americas
|
1,129
|
1,141
|
|
|
EMEAA
|
811
|
748
|
|
|
Greater China
|
165
|
161
|
|
|
Central
|
363
|
262
|
|
|
|
_____
|
_____
|
|
|
Revenue from reportable segments
|
2,468
|
2,312
|
|
|
System
Fund and reimbursable revenues
|
2,721
|
2,611
|
|
|
|
_____
|
_____
|
|
|
Total revenue
|
5,189
|
4,923
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Profit
|
2025
|
2024
|
|
|
Year ended 31 December 2025
|
$m
|
$m
|
|
|
|
|
|
|
|
Americas
|
836
|
828
|
|
|
EMEAA
|
303
|
270
|
|
|
Greater China
|
99
|
98
|
|
|
Central
|
27
|
(72)
|
|
|
|
_____
|
_____
|
|
|
Operating profit from reportable segments
|
1,265
|
1,124
|
|
|
System
Fund and reimbursable result
|
(46)
|
(83)
|
|
|
Operating
exceptional items (note 5)
|
(21)
|
-
|
|
|
|
_____
|
_____
|
|
|
Operating profit
|
1,198
|
1,041
|
|
|
Net
financial expenses
|
(153)
|
(115)
|
|
|
Foreign
exchange gains/(losses)
|
37
|
(25)
|
|
|
Remeasurement
of contingent purchase consideration
|
(8)
|
(4)
|
|
|
|
_____
|
_____
|
|
|
Profit before tax
|
1,074
|
897
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
4.
|
Revenue
|
|
|
|
|
|
|
|
Year ended 31 December 2025
|
|
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater China
|
Central
|
Group
|
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
|
|
Franchise
and base management fees
|
943
|
299
|
129
|
-
|
1,371
|
|
|
Incentive
management fees
|
20
|
134
|
36
|
-
|
190
|
|
|
Central revenue
|
-
|
-
|
-
|
336
|
336
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
Revenue
from fee business
|
963
|
433
|
165
|
336
|
1,897
|
|
|
|
|
|
|
|
|
|
|
Revenue
from owned & leased hotels
|
166
|
378
|
-
|
-
|
544
|
|
|
Revenue
from insurance activities
|
-
|
-
|
-
|
27
|
27
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
|
1,129
|
811
|
165
|
363
|
2,468
|
|
|
|
|
|
|
|
|
|
|
System
Fund revenues
|
|
|
|
|
1,717
|
|
|
Reimbursable revenues
|
|
|
|
|
1,004
|
|
|
|
|
|
|
|
_____
|
|
|
Total revenue
|
|
|
|
|
5,189
|
|
|
|
|
|
|
|
_____
|
|
|
|
|
|
|
|
¯¯¯¯
|
|
|
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 initially 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.
|
|||||
|
|
Year ended 31 December 2024
|
|
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater China
|
Central
|
Group
|
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
|
|
Franchise
and base management fees
|
958
|
277
|
122
|
-
|
1,357
|
|
|
Incentive
management fees
|
21
|
118
|
39
|
-
|
178
|
|
|
Central revenue
|
-
|
-
|
-
|
239
|
239
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
Revenue
from fee business
|
979
|
395
|
161
|
239
|
1,774
|
|
|
|
|
|
|
|
|
|
|
Revenue
from owned & leased hotels
|
162
|
353
|
-
|
-
|
515
|
|
|
Revenue
from insurance activities
|
-
|
-
|
-
|
23
|
23
|
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
|
1,141
|
748
|
161
|
262
|
2,312
|
|
|
|
|
|
|
|
|
|
|
System
Fund revenues
|
|
|
|
|
1,611
|
|
|
Reimbursable revenues
|
|
|
|
|
1,000
|
|
|
|
|
|
|
|
_____
|
|
|
Total revenue
|
|
|
|
|
4,923
|
|
|
|
|
|
|
|
_____
|
|
|
|
|
|
|
|
¯¯¯¯
|
|
5.
|
Operating exceptional items
|
|
|
|
|
|
2025
|
2024
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Global efficiency programme
|
(12)
|
-
|
|
|
Commercial litigation and disputes
|
(9)
|
(12)
|
|
|
Impairment
reversal on financial assets
|
-
|
6
|
|
|
Impairment
reversal on property, plant and equipment
|
-
|
3
|
|
|
Impairment
reversal on contract assets
|
-
|
3
|
|
|
|
_____
|
_____
|
|
|
Operating exceptional items
|
(21)
|
-
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Operating
exceptional items analysed as:
|
|
|
|
|
Americas
|
(2)
|
4
|
|
|
EMEAA
|
(13)
|
(4)
|
|
|
Central
|
(6)
|
-
|
|
|
|
_____
|
_____
|
|
|
|
(21)
|
-
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Global efficiency programme
Comprises
costs incurred in the ongoing delivery of a global efficiency
programme, designed to achieve incremental cost base efficiencies
and effectiveness. The costs, included within 'Cost of sales' and
'Administrative expenses' in the Group income statement, are
presented as exceptional because they relate to a comprehensive
programme and therefore do not reflect normal, ongoing costs of the
business. An additional $10m was charged to the System Fund for the
year to 31 December 2025. Further exceptional costs are
expected to be incurred to complete the programme in
2026.
Commercial litigation and disputes
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. The charge relates to the EMEAA region and
includes legal costs. The costs, included within 'Administrative
expenses' in the Group income statement, are presented as
exceptional reflecting the quantum of the costs and nature of the
disputes.
Impairment reversal on financial assets
The
2024 reversal of $6m related to impairments originally recorded in
2020. These reversals, included within 'Impairment loss on
financial assets' in the Group income statement, were presented as
exceptional for consistency with the treatment of the corresponding
impairments.
Impairment reversal on property, plant and equipment
The
2024 reversal of $3m related to one hotel in the UK portfolio. The
original impairment was recorded in 2020. The reversal, included
within 'Other net impairment charges' in the Group income
statement, was presented as exceptional for consistency with the
treatment of the corresponding impairment.
Impairment reversal on contract assets
The
2024 reversal of $3m related to an impairment originally recorded
in 2020. The reversal, included within 'Other net impairment
charges' in the Group income statement, was presented as
exceptional for consistency with the treatment of the corresponding
impairment.
|
|
6.
|
Tax
|
|
|
|
|
|
|
Tax on profit for the year
|
||||
|
|
|
2025
|
|
2024
|
|
|
|
|
$m
|
|
$m
|
|
|
|
|
|
|
|
|
|
|
Current
tax
|
320
|
|
316
|
|
|
|
Deferred
tax
|
(5)
|
|
(47)
|
|
|
|
|
_____
|
|
_____
|
|
|
|
Tax charge
|
315
|
|
269
|
|
|
|
|
_____
|
|
_____
|
|
|
|
Further analysed as:
|
¯¯¯¯
|
|
¯¯¯¯
|
|
|
|
UK
tax
|
35
|
|
33
|
|
|
|
Foreign
tax
|
280
|
|
236
|
|
|
|
|
_____
|
|
_____
|
|
|
|
|
315
|
|
269
|
|
|
|
|
_____
|
|
_____
|
|
|
|
|
¯¯¯¯
|
|
¯¯¯¯
|
|
|
|
The tax
charge includes the following exceptional items:
|
||||
|
|
|
|
|
|
|
|
|
Tax on
operating exceptional items (note 5)
|
5
|
|
-
|
|
|
|
Exceptional
tax charge
|
(21)
|
|
-
|
|
|
|
|
_____
|
|
_____
|
|
|
|
Tax exceptional items
|
(16)
|
|
-
|
|
|
|
|
_____
|
|
_____
|
|
|
|
|
¯¯¯¯
|
|
¯¯¯¯
|
|
|
|
|
|
|
|
|
|
|
Exceptional tax
|
|
|
|
|
|
|
The
exceptional tax charge comprises a $34m current tax charge and a
$34m deferred tax credit, both in respect of tax that arose on the
acquisition of Holiday Inn in 1990, and a $21m deferred tax charge
following the completion of an intra-group restructuring
transaction, which otherwise has had no impact on the consolidated
financial statements. These are presented as exceptional due to
their size and non-recurring nature.
|
||||
|
|
|
|
|
|
|
|
|
Tax paid
|
||||
|
|
Total
tax paid (net of refunds) of $307m (2024: $309m)
includes $34m in 2025 relating
to the settlement of the tax liability noted within exceptional tax
above. The payment is classified as an exceptional cash flow due to
its size and nature.
|
||||
|
|
|
|
|
|
|
|
|
Deferred tax
|
||||
|
|
The
deferred tax asset of $146m (2024: $122m) comprises $92m (2024:
$99m) in the UK and $54m (2024: $23m) in respect of other
territories. The deferred tax asset has been recognised based upon
forecasts consistent with those used in the going concern
assessment.
|
||||
|
7.
|
Dividends and shareholder returns
|
|
|
|
|
|
|
|
2025
|
2024
|
||
|
|
|
cents per share
|
$m
|
cents per share
|
$m
|
|
|
Paid during the year:
|
|
|
|
|
|
|
Final
(declared for previous year)
|
114.4
|
180
|
104.0
|
172
|
|
|
Interim
|
58.6
|
90
|
53.2
|
87
|
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
|
173.0
|
270
|
157.2
|
259
|
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
¯¯¯¯
|
|
|
The
final dividend in respect of 2025 of 125.9¢ per ordinary share
(amounting to approximately $190m) is proposed for approval at the
AGM on 7 May 2026. The final dividend is first determined in
US dollars and the sterling amount will be announced on 27 April
2026 using the average of the daily exchange rates for the three
working days commencing 22 April 2026.
|
||||
|
|
|
|
|
|
|
|
|
In the
year ended 31 December 2025, 7.6m shares were repurchased (and
subsequently cancelled) for a total cash cost of $897m (including
taxes and transaction costs). Total consideration of $882m includes
a reversal of $15m of taxes previously provided for in respect of
the 2024 and 2023 buyback programmes. These taxes are no longer
expected to be payable, following legislative changes.
In the
year ended 31 December 2024, 7.5m shares were repurchased for
total consideration of $812m (including taxes and transaction
costs) and subsequently cancelled.
For
each of the share buyback programmes undertaken, authority was
given to the Company at the respective AGM prior to commencement of
the buyback.
In
February 2026, the Board approved a further $950m share buyback
programme to be completed by the end of 2026. A resolution to renew
the authority to repurchase shares will be put to shareholders at
the AGM on 7 May 2026.
|
||||
|
8.
|
Earnings per ordinary share
|
|
|
|
|
|
2025
|
2024
|
|
|
Basic earnings per ordinary share
|
|
|
|
|
Profit
available for equity holders ($m)
|
758
|
628
|
|
|
Basic
weighted average number of ordinary
shares (millions)
|
154.4
|
161.2
|
|
|
Basic
earnings per ordinary share (cents)
|
490.9
|
389.6
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Diluted earnings per ordinary share
|
|
|
|
|
Profit
available for equity holders ($m)
|
758
|
628
|
|
|
Diluted
weighted average number of ordinary
shares (millions)
|
155.8
|
163.0
|
|
|
Diluted
earnings per ordinary share (cents)
|
486.5
|
385.3
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
Diluted
weighted average number of ordinary shares is
calculated as:
|
|
|
|
|
|
2025
|
2024
|
|
|
|
millions
|
millions
|
|
|
|
|
|
|
|
Basic
weighted average number of ordinary shares
|
154.4
|
161.2
|
|
|
Dilutive
potential ordinary shares
|
1.4
|
1.8
|
|
|
|
_____
|
_____
|
|
|
|
155.8
|
163.0
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
9.
|
Reconciliation of profit for the year to cash flow from
operations
|
|
|
|
|
|
2025
|
2024
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Profit for the year
|
759
|
628
|
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
Net
financial expenses
|
153
|
115
|
|
|
Foreign
exchange (gains)/losses
|
(37)
|
25
|
|
|
Remeasurement
of contingent purchase consideration
|
8
|
4
|
|
|
Income
tax charge
|
315
|
269
|
|
|
|
|
|
|
|
Operating profit adjustments:
|
|
|
|
|
Impairment
loss on financial assets
|
21
|
10
|
|
|
Other
net impairment charges
|
2
|
-
|
|
|
Other
operating exceptional items
|
21
|
12
|
|
|
Depreciation
and amortisation
|
67
|
65
|
|
|
|
_____
|
_____
|
|
|
|
111
|
87
|
|
|
|
|
|
|
|
Contract
assets deduction in revenue
|
52
|
43
|
|
|
Share-based
payments cost
|
47
|
44
|
|
|
Share
of profits of associates and joint ventures
|
(6)
|
(10)
|
|
|
|
_____
|
_____
|
|
|
|
93
|
77
|
|
|
|
|
|
|
|
System Fund adjustments:
|
|
|
|
|
Depreciation
and amortisation
|
79
|
80
|
|
|
Impairment
loss on financial assets
|
19
|
9
|
|
|
Other
impairment charges
|
-
|
3
|
|
|
Share-based
payments cost
|
25
|
23
|
|
|
Share
of losses of associates
|
2
|
2
|
|
|
|
_____
|
_____
|
|
|
|
125
|
117
|
|
|
|
|
|
|
|
Working capital and other adjustments:
|
|
|
|
|
Increase
in deferred revenue
|
107
|
214
|
|
|
Changes
in working capital
|
(76)
|
(151)
|
|
|
Other
net adjustments
|
5
|
(7)
|
|
|
|
_____
|
_____
|
|
|
|
36
|
56
|
|
|
|
|
|
|
|
Cash
flows relating to operating exceptional items
|
(23)
|
8
|
|
|
Contract acquisition costs, net of repayments
|
(179)
|
(237)
|
|
|
|
_____
|
_____
|
|
|
Total adjustments
|
602
|
521
|
|
|
|
_____
|
_____
|
|
|
Cash flow from operations
|
1,361
|
1,149
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
|
In
2025, increase in deferred revenue includes $37m (2024: $100m) of
initial upfront payments received in relation to US co-brand credit
card agreements which will be recognised over the term of those
agreements.
Other
net adjustments includes dividends received from associates and
joint ventures of $6m (2024: $7m).
|
||
|
10.
|
Net debt
|
|
|
|
|
|
2025
|
2024
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
1,129
|
1,008
|
|
|
Loans and other borrowings - current
|
(478)
|
(398)
|
|
|
Loans and other borrowings - non-current
|
(3,723)
|
(2,876)
|
|
|
Lease liabilities - current
|
(28)
|
(26)
|
|
|
Lease liabilities - non-current
|
(378)
|
(388)
|
|
|
Principal amounts payable on maturity of derivative financial
instruments
|
145
|
(102)
|
|
|
|
_____
|
_____
|
|
|
Net debt*
|
(3,333)
|
(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 $3m bank overdrafts (2024: $17m). Cash and cash
equivalents includes $27m (2024: $22m) with restrictions on
use.
|
||
|
|
Revolving Credit Facility (RCF)
|
|
|
|
|
In
December 2025, the Group entered into a new $1,500m syndicated
RCF which matures in 2030.The previous facility
of $1,350m was cancelled. A variable rate of interest is
payable on amounts drawn. There were no amounts drawn as at
31 December 2025 nor 31 December 2024. The maximum amount
drawn during the period was $75m (2024: $nil).
|
||
|
|
|
|
|
|
11.
|
Movement in net debt
|
|
|
|
|
|
2025
|
2024
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Net
increase/(decrease) in cash and cash equivalents, net of
overdrafts
|
94
|
(269)
|
|
|
Add back financing cash flows in respect of other components of net
debt:
|
|
|
|
|
|
|
|
|
|
Principal
element of lease payments
|
30
|
46
|
|
|
Issue
of long-term bonds
|
(990)
|
(834)
|
|
|
Repayment
of long-term bonds
|
403
|
547
|
|
|
Settlement
of currency swaps
|
-
|
45
|
|
|
Drawdown
of Revolving Credit Facility
|
(75)
|
-
|
|
|
Repayment
of Revolving Credit Facility
|
75
|
-
|
|
|
|
_____
|
_____
|
|
|
|
(557)
|
(196)
|
|
|
|
_____
|
_____
|
|
|
Increase in net debt arising from cash flows
|
(463)
|
(465)
|
|
|
|
|
|
|
|
Other movements:
|
|
|
|
|
Lease
liabilities
|
(19)
|
(36)
|
|
|
Increase
in accrued interest
|
(2)
|
(6)
|
|
|
Exchange
and other adjustments
|
(67)
|
(3)
|
|
|
|
_____
|
_____
|
|
|
|
(88)
|
(45)
|
|
|
|
_____
|
_____
|
|
|
Increase in net debt
|
(551)
|
(510)
|
|
|
|
|
|
|
|
Net debt at beginning of the year
|
(2,782)
|
(2,272)
|
|
|
|
_____
|
_____
|
|
|
Net debt at end of the year
|
(3,333)
|
(2,782)
|
|
|
|
_____
|
_____
|
|
|
|
¯¯¯¯
|
¯¯¯¯
|
|
12.
|
Ruby brand acquisition
|
|
|
During
the year, the Group completed the acquisition of the Ruby brand and
related intellectual property (together, the Ruby brand). The
transaction is accounted for as an asset acquisition.
The
Ruby brand has been recognised as an indefinite lived intangible
asset at a cost of €129m ($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 Group income
statement.
|
|
|
|
InterContinental Hotels Group PLC
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
By:
|
/s/ C. Bates
|
|
|
Name:
|
C.
BATES
|
|
|
Title:
|
SENIOR
ASSISTANT COMPANY SECRETARY
|
|
|
|
|
|
|
Date:
|
17
February 2026
|
|
|
|
|