We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Name | Symbol | Market | Type |
---|---|---|---|
InterContinental Hotels Group Plc | NYSE:IHG | NYSE | Depository Receipt |
Price Change | % Change | Price | High Price | Low Price | Open Price | Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.64 | 0.49% | 130.48 | 131.72 | 130.17 | 130.56 | 96,667 | 21:02:35 |
|
99.1
|
Half-year
Report dated 8 August 2023
|
|
|
Reported
|
|
Underlying1
|
|
||
2023
|
20222
|
% change
|
|
% change
|
|
|
REPORTABLE SEGMENTS1:
|
|
|
|
|
|
|
Revenue1
|
$1,031m
|
$840m
|
+23%
|
|
+27%
|
|
Revenue from fee business1
|
$799m
|
$659m
|
+21%
|
|
+24%
|
|
Operating profit1
|
$479m
|
$377m
|
+27%
|
|
+30%
|
|
Fee margin1
|
58.8%
|
55.5%
|
+3.3%pts
|
|
|
|
Adjusted EPS1
|
182.7¢
|
121.7¢
|
+50%
|
|
KEY METRICS:
|
|
GROUP RESULTS:
|
|
|
|
|
● $15.2bn total gross
revenue1
|
|
Total revenue
|
$2,226m
|
$1,794m
|
+24%
|
|
+29% vs
2022, +12% vs 2019
|
|
Operating profit
|
$584m
|
$361m
|
+62%
|
|
● +24% global H1
RevPAR1
|
|
Basic EPS
|
265.3¢
|
117.4¢
|
+126%
|
|
vs
2022, +8.7% vs 2019
|
|
Interim dividend per share
|
48.3¢
|
43.9¢
|
+10%
|
|
● +17% global Q2
RevPAR1
|
|
Net debt1
|
$2,270m
|
$1,718m
|
+32%
|
|
vs
2022, +9.9% vs 2019
|
●
|
Strong
trading: H1 RevPAR up +24% YOY; further sequential improvement vs
2019 with Q1 +6.8% and Q2 +9.9%
|
●
|
Americas
H1 RevPAR up +11% YOY, EMEAA +42% and Greater China +94%,
reflecting the differing levels of travel restrictions that were
still in place in H1 2022
|
●
|
Average
daily rate up +7% vs 2022, +11% vs 2019; occupancy up +9%pts vs
2022, just (1.3)%pts lower vs 2019
|
●
|
Gross
system growth +6.3% YOY; net system size growth of +4.8%
YOY
|
●
|
Opened
21.0k rooms (108 hotels) in H1, +40% more than H1 2022; global
estate now at 925k rooms (6,227 hotels)
|
●
|
Signed
34.2k rooms (239 hotels) in H1, +11% more than H1 2022; global
pipeline now at 286k rooms (1,931 hotels), +2.9% YOY; 17.7k rooms
(131 hotels) in Q2, +7% ahead of Q1 and +25% more than Q2
2022
|
●
|
Fee
margin of 58.8%, up +3.3%pts vs 2022 on trading recovery in EMEAA
and Greater China
|
●
|
Operating
profit from reportable segments of $479m, +27% vs 2022; this
included $5m adverse currency impact
|
●
|
Reported
operating profit of $584m, including $87m of System Fund profit and
an $18m exceptional profit
|
●
|
Net
cash from operating activities of $315m (2022: $175m), with
adjusted free cash flow1 of $277m (2022:
$142m)
|
●
|
Net
debt increase of $419m since start of the year includes $372m share
buybacks, $166m dividends and a $112m net foreign exchange adverse
impact
|
●
|
Interim
dividend 48.3¢, +10% vs 2022; dividend payments in 2023 will
return close to $250m to IHG’s shareholders
|
●
|
Trailing
12-month adjusted EBITDA1 of $996m, +23% vs
2022; net debt:adjusted EBITDA ratio of 2.3x
|
●
|
Current
$750m buyback programme 47% complete; share buybacks together with
ordinary dividends are on track to return approximately $1.0bn to
shareholders in 2023
|
●
|
New
midscale conversion brand launching, with strong interest from
owners already expressed
|
Investor
Relations:
|
Stuart
Ford (+44 (0)7823 828 739); Aleksandar Milenkovic (+44 (0)7469 905
720); Joe Simpson (+44 (0)7976 862 072)
|
Media
Relations:
|
Neil
Maidment (+44 (0)7970 668 250); Mike Ward (+44 (0)7795 257
407
|
UK
local:
|
0204
587 0498
|
US
local:
|
646 787
9445
|
All
other locations:
|
+44 204
587 0498
|
Passcode:
|
82 20
77
|
UK
local:
|
0203
936 3001
|
US
local:
|
845 709
8569
|
All
other locations:
|
+44 203
936 3001
|
Passcode:
|
73 52
70
|
|
System
|
Pipeline
|
||||||
Openings
|
Removals
|
Net
|
Total
|
YTD%
|
YOY%
|
Signings
|
Total
|
|
Group
|
20,995
|
(7,302)
|
13,693
|
925,320
|
+1.5%
|
+4.8%
|
34,167
|
286,228
|
Americas
|
4,173
|
(3,333)
|
840
|
516,336
|
+0.2%
|
+3.0%
|
13,329
|
106,045
|
EMEAA
|
12,356
|
(2,777)
|
9,579
|
239,243
|
+4.2%
|
+7.7%
|
9,956
|
77,161
|
Greater
China
|
4,466
|
(1,192)
|
3,274
|
169,741
|
+2.0%
|
+6.4%
|
10,882
|
103,022
|
|
6
months ended 30 June
|
|||
|
2023
|
2022
|
%
|
|
|
$m
|
(re-presented)a
$m
|
change
|
|
Revenue
|
|
|
|
|
Americas
|
537
|
471
|
14.0
|
|
EMEAA
|
309
|
239
|
29.3
|
|
Greater
China
|
74
|
36
|
105.6
|
|
Central
|
111
|
94
|
18.1
|
|
|
____
|
____
|
____
|
|
Revenue
from reportable segmentsb
|
1,031
|
840
|
22.7
|
|
|
|
|
|
|
System
Fund revenues
|
749
|
554
|
35.2
|
|
Reimbursement
of costs
|
446
|
400
|
11.5
|
|
|
_____
|
_____
|
_____
|
|
Total
revenue
|
2,226
|
1,794
|
24.1
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
Americas
|
394
|
351
|
12.3
|
|
EMEAA
|
89
|
59
|
50.8
|
|
Greater
China
|
43
|
5
|
760.0
|
|
Central
|
(47)
|
(38)
|
23.7
|
|
|
_____
|
_____
|
_____
|
|
Operating
profit from reportable segmentsb
|
479
|
377
|
27.1
|
|
Analysed as:
|
|
|
|
|
Fee Business excluding central
|
514
|
410
|
25.4
|
|
Owned, leased and managed lease
|
12
|
5
|
140.0
|
|
Insurance
activities
|
(3)
|
3
|
NMc
|
|
Central
|
(44)
|
(41)
|
7.3
|
|
|
|
|
|
|
System
Fund result
|
87
|
3
|
NMc
|
|
|
____
|
____
|
____
|
|
Operating
profit before exceptional items
|
566
|
380
|
48.9
|
|
Operating
exceptional items
|
18
|
(19)
|
NMc
|
|
|
____
|
____
|
____
|
|
Operating profit
|
584
|
361
|
61.8
|
|
|
|
|
|
|
Net
financial expenses
|
(16)
|
(69)
|
(76.8)
|
|
Analysed as:
|
|
|
|
|
Adjusted interest expenseb
|
(58)
|
(64)
|
(9.4)
|
|
System Fund interest
|
19
|
3
|
533.3
|
|
Foreign exchange gains/(losses)
|
23
|
(8)
|
NMc
|
|
|
|
|
|
|
Fair
value (losses)/gains on contingent purchase
consideration
|
(1)
|
7
|
NMc
|
|
|
____
|
____
|
____
|
|
Profit before tax
|
567
|
299
|
89.6
|
|
|
|
|
|
|
Tax
|
(108)
|
(83)
|
30.1
|
|
Analysed as;
|
|
|
|
|
Adjusted taxb
|
(105)
|
(89)
|
18.0
|
|
Tax attributable to System Fund
|
(1)
|
-
|
NMc
|
|
Tax on foreign exchange (gains)/losses
|
2
|
1
|
NMc
|
|
Tax on exceptional items
|
(4)
|
5
|
NMc
|
|
|
____
|
____
|
____
|
|
Profit for the period
|
459
|
216
|
112.5
|
|
|
|
|
|
|
Adjusted
earningsd
|
316
|
224
|
41.1
|
|
|
|
|
|
|
Basic
weighted average number of ordinary shares (millions)
|
173
|
184
|
(6.0)
|
|
|
____
|
____
|
____
|
|
Earnings per ordinary share
|
|
|
|
|
|
Basic
|
265.3¢
|
117.4¢
|
126.0
|
|
Adjustedb
|
182.7¢
|
121.7¢
|
50.0
|
|
|
|
|
|
Dividend per share
|
48.3¢
|
43.9¢
|
10.0
|
|
|
|
|
|
|
Average
US dollar to sterling exchange rate
|
$1: £0.81
|
$1:
£0.77
|
5.2
|
Adjusted EBITDAa
reconciliation
|
6 months ended 30 June
|
|
|
2023
|
2022
|
$m
|
$m
|
|
|
|
|
Cash flow from operations
|
453
|
336
|
Cash flows relating to exceptional items
|
-
|
15
|
Impairment loss on financial assets
|
(2)
|
(5)
|
Other non-cash adjustments to operating profit
|
(29)
|
(34)
|
System Fund result
|
(87)
|
(3)
|
System Fund depreciation and amortisation
|
(43)
|
(42)
|
Other non-cash adjustments to System Fund result
|
(10)
|
(13)
|
Working capital and other adjustments
|
167
|
124
|
Capital expenditure: contract acquisition costs (key
money),
net of repayments
|
64
|
35
|
|
________
|
________
|
Adjusted EBITDAa
|
513
|
413
|
|
|
|
CASH FLOW SUMMARY
|
6 months ended 30 June
|
||
|
2023
|
2022
|
$m
|
|
$m
|
$m
|
change
|
|
|
|
|
Adjusted EBITDAa
|
513
|
413
|
100
|
|
|
|
|
Working
capital and other adjustments
|
(167)
|
(124)
|
|
Impairment
loss on financial assets
|
2
|
5
|
|
Other
non-cash adjustments to operating profit
|
29
|
34
|
|
System
Fund result
|
87
|
3
|
|
Non-cash
adjustments to System Fund result
|
53
|
55
|
|
Capital
expenditure: contract acquisition costs (key money),
net of
repayments
|
(64)
|
(35)
|
|
Capital
expenditure: maintenance
|
(16)
|
(15)
|
|
Cash
flows relating to exceptional items
|
-
|
(15)
|
|
Net
interest paid
|
(16)
|
(37)
|
|
Tax
paid
|
(122)
|
(124)
|
|
Principal
element of lease payments
|
(15)
|
(18)
|
|
Purchase
of own shares by employee share trusts
|
(7)
|
-
|
|
|
____
|
____
|
____
|
Adjusted free cash flowa
|
277
|
142
|
135
|
|
|
|
|
Capital
expenditure: gross recyclable investments
|
(8)
|
(1)
|
|
Capital
expenditure: gross System Fund capital investments
|
(19)
|
(18)
|
|
Disposals
and repayments, including other financial assets
|
-
|
7
|
|
Repurchase
of shares, including transaction costs
|
(372)
|
-
|
|
Dividends
paid to shareholders
|
(166)
|
(154)
|
|
|
____
|
____
|
____
|
Net cash flow before other net debt movements
|
(288)
|
(24)
|
(264)
|
|
|
|
|
Add
back principal element of lease repayments
|
15
|
18
|
|
Exchange
and other non-cash adjustments
|
(146)
|
169
|
|
|
____
|
____
|
____
|
(Increase)/decrease in net debta
|
(419)
|
163
|
(582)
|
Net
debt at beginning of the period
|
(1,851)
|
(1,881)
|
|
Net debt at end of the period
|
(2,270)
|
(1,718)
|
(552)
|
|
______
|
______
|
____
|
|
6 months ended 30 June
|
||
|
|
|
|
|
2023
|
2022
|
%
|
|
$bn
|
$bn
|
Changeb
|
Analysed by brand
|
|
|
|
|
|
|
|
InterContinental
|
2.4
|
1.7
|
40.6
|
Kimpton
|
0.7
|
0.6
|
15.7
|
Hotel Indigo
|
0.4
|
0.3
|
34.0
|
Crowne Plaza
|
1.8
|
1.3
|
33.8
|
Holiday Inn Express
|
4.4
|
3.8
|
15.3
|
Holiday Inn
|
2.9
|
2.3
|
23.0
|
Staybridge Suites
|
0.6
|
0.6
|
9.2
|
Candlewood Suites
|
0.4
|
0.4
|
5.8
|
Otherc
|
1.6
|
0.7
|
131.4
|
|
____
|
____
|
____
|
Total
|
15.2
|
11.7
|
29.0
|
|
____
|
____
|
____
|
|
|
|
|
Analysed by ownership type
|
|
|
|
Fee businessd
(revenue not attributable to
IHG)
|
15.0
|
11.5
|
29.1
|
Owned, leased and managed lease (revenue recognised in Group income
statement)
|
0.2
|
0.2
|
25.0
|
|
____
|
____
|
____
|
Total
|
15.2
|
11.7
|
29.0
|
|
____
|
____
|
____
|
|
Half Year 2023 vs 2022
|
Half Year 2023 vs 2019
|
||||
|
RevPAR
|
ADR
|
Occupancy
|
RevPAR
|
ADR
|
Occupancy
|
Group
|
24.1%
|
7.4%
|
8.9%pts
|
8.7%
|
10.9%
|
(1.3)%pts
|
Americas
|
11.2%
|
6.1%
|
3.1%pts
|
11.8%
|
11.6%
|
0.1%pts
|
EMEAA
|
41.6%
|
16.1%
|
12.2%pts
|
12.5%
|
19.4%
|
(4.2)%pts
|
G.
China
|
93.7%
|
21.7%
|
21.8%pts
|
(3.8)%
|
(3.8)%
|
0.0%pts
|
|
Q2 2023 vs 2022
|
Q2 2023 vs 2019
|
||||
|
RevPAR
|
ADR
|
Occupancy
|
RevPAR
|
ADR
|
Occupancy
|
Group
|
17.1%
|
5.4%
|
7.0%pts
|
9.9%
|
12.2%
|
(1.5)%pts
|
Americas
|
5.8%
|
4.1%
|
1.2%pts
|
12.1%
|
12.8%
|
(0.5)%pts
|
EMEAA
|
27.3%
|
14.5%
|
7.1%pts
|
15.0%
|
21.0%
|
(3.7)%pts
|
G.
China
|
109.5%
|
27.4%
|
24.8%pts
|
(0.5)%
|
(1.3)%
|
0.5%pts
|
|
Half Year 2023 vs 2022
|
Half Year 2023 vs 2019
|
||||
|
CER (as above)
|
AER
|
Difference
|
CER (as above)
|
AER
|
Difference
|
Group
|
24.1%
|
22.6%
|
(1.5)%pts
|
8.7%
|
6.2%
|
(2.6)%pts
|
Americas
|
11.2%
|
11.2%
|
0.0%pts
|
11.8%
|
11.4%
|
(0.4)%pts
|
EMEAA
|
41.6%
|
37.2%
|
(4.4)%pts
|
12.5%
|
5.2%
|
(7.3)%pts
|
G.
China
|
93.7%
|
81.9%
|
(11.8)%pts
|
(3.8)%
|
(5.4)%
|
(1.6)%pts
|
|
Q2 2023 vs 2022
|
Q2 2023 vs 2019
|
||||
|
CER (as above)
|
AER
|
Difference
|
CER (as above)
|
AER
|
Difference
|
Group
|
17.1%
|
16.4%
|
(0.7)%pts
|
9.9%
|
7.6%
|
(2.3)%pts
|
Americas
|
5.8%
|
5.8%
|
0.0%pts
|
12.1%
|
11.8%
|
(0.3)%pts
|
EMEAA
|
27.3%
|
25.8%
|
(1.5)%pts
|
15.0%
|
8.2%
|
(6.8)%pts
|
G.
China
|
109.5%
|
99.1%
|
(10.4)%pts
|
(0.5)%
|
(2.8)%
|
(2.3)%pts
|
2023 vs 2022
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Group
|
40.8%
|
33.5%
|
27.2%
|
21.7%
|
17.0%
|
13.3%
|
Americas
|
24.5%
|
18.3%
|
13.8%
|
5.9%
|
6.9%
|
4.7%
|
EMEAA
|
84.0%
|
71.9%
|
44.5%
|
36.7%
|
24.2%
|
22.7%
|
G.
China
|
53.3%
|
54.2%
|
125.2%
|
171.4%
|
106.9%
|
68.4%
|
2023 vs 2019
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Group
|
4.2%
|
6.7%
|
9.2%
|
9.5%
|
9.3%
|
10.9%
|
Americas
|
8.8%
|
11.0%
|
13.1%
|
11.5%
|
11.8%
|
13.0%
|
EMEAA
|
8.2%
|
7.7%
|
13.0%
|
12.6%
|
15.6%
|
16.7%
|
G.
China
|
(16.6)%
|
(3.8)%
|
(6.6)%
|
5.0%
|
(6.4)%
|
(0.1)%
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Global hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
23
|
4
|
|
1,605
|
239
|
Regent
|
9
|
-
|
|
2,921
|
(107)
|
|
|
InterContinental
|
215
|
8
|
|
71,487
|
1,681
|
|
Vignette Collection
|
4
|
1
|
|
934
|
355
|
|
Kimpton
|
75
|
(1)
|
|
13,116
|
(192)
|
|
Hotel Indigo
|
145
|
2
|
|
18,916
|
462
|
|
voco
|
52
|
7
|
|
14,221
|
3,797
|
|
HUALUXE
|
20
|
(1)
|
|
5,604
|
(379)
|
|
Crowne Plaza
|
400
|
(3)
|
|
109,495
|
(924)
|
|
EVEN Hotels
|
24
|
2
|
|
3,535
|
355
|
|
Holiday Inn Express
|
3,115
|
24
|
|
330,095
|
3,193
|
|
Holiday Inn
|
1,193
|
(5)
|
|
214,491
|
(1,068)
|
avid hotels
|
61
|
2
|
|
5,535
|
182
|
|
|
Atwell Suites
|
2
|
-
|
|
186
|
-
|
|
Staybridge Suites
|
319
|
5
|
|
34,791
|
830
|
|
Holiday Inn Club Vacations
|
28
|
-
|
|
8,822
|
-
|
|
Candlewood Suites
|
371
|
3
|
|
33,066
|
313
|
|
Iberostar Beachfront Resorts
|
43
|
10
|
|
16,176
|
3,774
|
|
Othera
|
128
|
5
|
|
40,324
|
1,182
|
|
|
_____
|
_____
|
|
_____
|
_____
|
Total
|
6,227
|
63
|
|
925,320
|
13,693
|
|
|
|
_____
|
____
|
|
_______
|
______
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchisedb
|
5,245
|
43
|
|
664,342
|
7,911
|
|
Managed
|
965
|
19
|
|
256,746
|
5,769
|
|
Owned, leased and managed lease
|
17
|
1
|
|
4,232
|
13
|
|
|
_____
|
_____
|
|
_______
|
______
|
Total
|
6,227
|
63
|
|
925,320
|
13,693
|
|
|
|
_____
|
____
|
|
_______
|
______
|
|
|
|
|
|
|
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Global Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
39
|
1
|
|
2,835
|
204
|
Regent
|
11
|
1
|
|
2,340
|
30
|
|
|
InterContinental
|
93
|
3
|
|
23,328
|
747
|
|
Vignette Collection
|
18
|
11
|
|
2,149
|
1,549
|
|
Kimpton
|
47
|
6
|
|
9,250
|
807
|
|
Hotel Indigo
|
128
|
9
|
|
20,621
|
770
|
|
voco
|
49
|
10
|
|
8,768
|
(1,461)
|
|
HUALUXE
|
23
|
2
|
|
5,850
|
500
|
|
Crowne Plaza
|
125
|
14
|
|
32,200
|
3,250
|
|
EVEN Hotels
|
31
|
-
|
|
5,304
|
25
|
|
Holiday Inn Express
|
640
|
23
|
|
79,283
|
2,548
|
|
Holiday Inn
|
227
|
(2)
|
|
43,705
|
(385)
|
avid hotels
|
146
|
1
|
|
12,434
|
49
|
|
|
Atwell Suites
|
35
|
5
|
|
3,507
|
506
|
|
Staybridge Suites
|
162
|
-
|
|
17,792
|
(203)
|
|
Holiday Inn Club Vacations
|
4
|
3
|
|
1,536
|
1,384
|
|
Candlewood Suites
|
138
|
14
|
|
11,384
|
1,116
|
|
Iberostar Beachfront Resorts
|
5
|
(10)
|
|
2,240
|
(3,825)
|
|
Other
|
10
|
(19)
|
|
1,702
|
(2,851)
|
|
|
_____
|
____
|
|
_______
|
_____
|
Total
|
1,931
|
72
|
|
286,228
|
4,760
|
|
|
|
_____
|
____
|
|
_______
|
_____
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchiseda
|
1,373
|
60
|
|
167,810
|
4,499
|
|
Managed
|
557
|
12
|
|
118,263
|
261
|
Owned, leased and managed lease
|
1
|
-
|
|
155
|
-
|
|
|
|
_____
|
____
|
|
_______
|
_____
|
Total
|
1,931
|
72
|
|
286,228
|
4,760
|
|
|
|
_____
|
____
|
|
_______
|
_____
|
AMERICAS
|
6 months ended 30 June
|
|
|||||||
Americas Results
|
|
|
|
|
|||||
|
2023
|
2022
|
%
|
|
|||||
|
$m
|
$m
|
change
|
|
|||||
Revenue from the reportable segmenta
|
|
|
|
|
|||||
|
Fee
business
|
463
|
413
|
12.1
|
|
||||
|
Owned,
leased and managed lease
|
74
|
58
|
27.6
|
|
||||
|
____
|
____
|
____
|
|
|||||
Total
|
|
537
|
471
|
14.0
|
|
||||
|
____
|
____
|
____
|
|
|||||
Operating profit from the reportable segmenta
|
|
|
|
|
|||||
|
Fee
business
|
379
|
342
|
10.8
|
|
||||
|
Owned,
leased and managed lease
|
15
|
9
|
66.7
|
|
||||
|
____
|
____
|
____
|
|
|||||
|
|
394
|
351
|
12.3
|
|
||||
Operating
exceptional items
|
|
18
|
-
|
NMb
|
|
||||
|
____
|
____
|
____
|
|
|||||
Operating
profit
|
412
|
351
|
17.4
|
|
|||||
|
____
|
____
|
____
|
|
|||||
Americas Comparable RevPARa movement on previous
year
|
6 months ended
30 June 2023
|
||||||||
Fee
business
|
|
||||||||
|
InterContinental
|
18.4%
|
|||||||
|
Kimpton
|
15.8%
|
|||||||
|
Hotel
Indigo
|
9.3%
|
|||||||
|
Crowne
Plaza
|
14.9%
|
|||||||
|
EVEN
Hotels
|
13.2%
|
|||||||
|
Holiday
Inn Express
|
10.2%
|
|||||||
|
Holiday
Inn
|
11.8%
|
|||||||
|
avid
hotels
|
14.1%
|
|||||||
|
Staybridge
Suites
|
9.4%
|
|||||||
|
Candlewood
Suites
|
4.9%
|
|||||||
|
All
brands
|
11.1%
|
|||||||
Owned,
leased and managed lease
|
|
||||||||
|
All
brands
|
30.0%
|
|||||||
|
|
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Americas hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
1
|
1
|
|
10
|
10
|
|
InterContinental
|
43
|
1
|
|
15,694
|
153
|
|
Vignette Collection
|
1
|
1
|
|
355
|
355
|
|
Kimpton
|
61
|
(1)
|
|
10,412
|
(192)
|
|
Hotel Indigo
|
73
|
-
|
|
9,732
|
(15)
|
|
voco
|
8
|
-
|
|
923
|
-
|
|
Crowne Plaza
|
108
|
(2)
|
|
27,590
|
(744)
|
|
EVEN Hotels
|
19
|
-
|
|
2,744
|
1
|
|
Holiday Inn Express
|
2,484
|
12
|
|
226,612
|
1,528
|
|
Holiday Inn
|
690
|
(6)
|
|
112,422
|
(945)
|
avid hotels
|
61
|
2
|
|
5,535
|
182
|
|
|
Atwell Suites
|
2
|
-
|
|
186
|
-
|
|
Staybridge Suites
|
299
|
3
|
|
31,347
|
318
|
|
Holiday Inn Club Vacations
|
28
|
-
|
|
8,822
|
-
|
|
Candlewood Suites
|
371
|
3
|
|
33,066
|
313
|
|
Iberostar Beachfront Resorts
|
23
|
-
|
|
9,027
|
-
|
|
Othera
|
102
|
4
|
|
21,859
|
(124)
|
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
4,374
|
18
|
|
516,336
|
840
|
|
|
|
_____
|
____
|
|
_______
|
______
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchisedb
|
4,198
|
13
|
|
479,529
|
1,081
|
|
Managed
|
172
|
4
|
|
35,470
|
(251)
|
Owned, leased and managed lease
|
4
|
1
|
|
1,337
|
10
|
|
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
4,374
|
18
|
|
516,336
|
840
|
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Americas Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
6
|
-
|
|
364
|
41
|
|
Regent
|
1
|
1
|
|
180
|
180
|
|
InterContinental
|
11
|
1
|
|
2,414
|
11
|
|
Vignette Collection
|
2
|
-
|
|
175
|
-
|
|
Kimpton
|
26
|
2
|
|
4,709
|
126
|
|
Hotel Indigo
|
29
|
3
|
|
3,981
|
334
|
|
voco
|
9
|
5
|
|
1,178
|
431
|
|
Crowne Plaza
|
8
|
1
|
|
1,548
|
230
|
|
EVEN Hotels
|
11
|
1
|
|
1,326
|
155
|
|
Holiday Inn Express
|
356
|
16
|
|
34,017
|
1,125
|
|
Holiday Inn
|
66
|
1
|
|
8,033
|
63
|
|
avid hotels
|
146
|
1
|
|
12,434
|
49
|
|
Atwell Suites
|
35
|
5
|
|
3,507
|
506
|
|
Staybridge Suites
|
145
|
3
|
|
15,317
|
394
|
|
Holiday Inn Club Vacations
|
4
|
3
|
|
1,536
|
1,384
|
|
Candlewood Suites
|
138
|
14
|
|
11,384
|
1,116
|
|
Iberostar Beachfront Resorts
|
5
|
-
|
|
2,240
|
(151)
|
|
Other
|
10
|
(3)
|
|
1,702
|
(268)
|
|
|
____
|
____
|
|
______
|
______
|
Total
|
1,008
|
54
|
|
106,045
|
5,726
|
|
|
|
____
|
____
|
|
______
|
______
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchiseda
|
967
|
51
|
|
99,481
|
5,223
|
|
Managed
|
41
|
3
|
|
6,564
|
503
|
|
|
____
|
____
|
|
______
|
______
|
Total
|
1,008
|
54
|
|
106,045
|
5,726
|
|
|
|
____
|
____
|
|
______
|
______
|
|
6 months ended 30 June
|
||||
EMEAA results
|
|
|
|
||
|
2023
|
2022
|
%
|
||
|
$m
|
$m
|
change
|
||
Revenue from the reportable segmenta
|
|
|
|
||
|
Fee
business
|
161
|
121
|
33.1
|
|
|
Owned,
leased and managed lease
|
148
|
118
|
25.4
|
|
|
____
|
____
|
____
|
||
Total
|
|
309
|
239
|
29.3
|
|
|
____
|
____
|
____
|
||
Operating profit/(loss) from the reportable segmenta
|
|
|
|
||
|
Fee
business
|
92
|
63
|
46.0
|
|
|
Owned,
leased and managed lease
|
(3)
|
(4)
|
(25.0)
|
|
|
____
|
____
|
____
|
||
|
|
89
|
59
|
50.8
|
|
Operating
exceptional items
|
|
-
|
(19)
|
NMb
|
|
|
|
____
|
____
|
____
|
|
Operating
profit
|
89
|
40
|
122.5
|
||
|
____
|
____
|
____
|
EMEAA comparable RevPARa movement on previous
year
|
6 months ended
30 June 2023
|
||
Fee
business
|
|
||
|
Six
Senses
|
32.7%
|
|
|
Regent
|
18.2%
|
|
|
InterContinental
|
48.3%
|
|
|
Kimpton
|
87.4%
|
|
|
Hotel
Indigo
|
44.6%
|
|
|
voco
|
29.7%
|
|
|
Crowne
Plaza
|
38.1%
|
|
|
Holiday
Inn Express
|
39.5%
|
|
|
Holiday
Inn
|
39.6%
|
|
|
Staybridge
Suites
|
17.8%
|
|
|
All
brands
|
41.3%
|
|
|
|
|
|
Owned,
leased and managed lease
|
|
||
|
All
brands
|
53.1%
|
|
|
|
|
|
|
|
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
EMEAA hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
21
|
3
|
|
1,465
|
229
|
Regent
|
4
|
-
|
|
1,005
|
(108)
|
|
|
InterContinental
|
116
|
5
|
|
33,708
|
847
|
|
Vignette Collection
|
3
|
-
|
|
579
|
-
|
|
Kimpton
|
12
|
-
|
|
2,397
|
-
|
|
Hotel Indigo
|
52
|
1
|
|
6,033
|
300
|
|
voco
|
34
|
5
|
|
11,301
|
3,375
|
|
Crowne Plaza
|
177
|
(5)
|
|
42,810
|
(1,132)
|
|
Holiday Inn Express
|
344
|
3
|
|
50,459
|
584
|
|
Holiday Inn
|
374
|
-
|
|
67,583
|
(284)
|
|
Staybridge Suites
|
20
|
2
|
|
3,444
|
512
|
|
Iberostar Beachfront Resorts
|
20
|
10
|
|
7,149
|
3,774
|
|
Othera
|
18
|
2
|
|
11,310
|
1,482
|
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
1,195
|
26
|
|
239,243
|
9,579
|
|
|
|
_____
|
____
|
|
_______
|
______
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchisedb
|
815
|
13
|
|
135,941
|
4,025
|
|
Managed
|
367
|
13
|
|
100,407
|
5,551
|
Owned, leased and managed lease
|
13
|
-
|
|
2,895
|
3
|
|
|
|
_____
|
____
|
|
_______
|
______
|
Total
|
1,195
|
26
|
|
239,243
|
9,579
|
|
|
|
_____
|
____
|
|
_______
|
______
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
EMEAA Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
29
|
1
|
|
2,238
|
163
|
|
Regent
|
6
|
-
|
|
1,218
|
(150)
|
|
InterContinental
|
51
|
-
|
|
12,009
|
213
|
|
Vignette Collection
|
15
|
10
|
|
1,702
|
1,277
|
|
Kimpton
|
11
|
3
|
|
1,932
|
398
|
|
Hotel Indigo
|
52
|
6
|
|
8,537
|
493
|
|
voco
|
36
|
4
|
|
6,627
|
(2,200)
|
|
Crowne Plaza
|
45
|
5
|
|
11,023
|
646
|
|
Holiday Inn Express
|
85
|
(3)
|
|
13,141
|
(58)
|
|
Holiday Inn
|
81
|
(3)
|
|
16,259
|
(177)
|
|
Staybridge Suites
|
17
|
(3)
|
|
2,475
|
(597)
|
|
Iberostar Beachfront Resorts
|
-
|
(10)
|
|
-
|
(3,674)
|
|
Other
|
-
|
(16)
|
|
-
|
(2,583)
|
|
|
____
|
____
|
|
______
|
_____
|
Total
|
428
|
(6)
|
|
77,161
|
(6,249)
|
|
|
|
____
|
____
|
|
______
|
_____
|
Analysed
by ownership type
|
|
|
|
|
|
|
|
Franchiseda
|
157
|
(7)
|
|
23,107
|
(3,581)
|
|
Managed
|
270
|
1
|
|
53,899
|
(2,668)
|
|
Owned, leased and managed lease
|
1
|
-
|
|
155
|
-
|
|
|
____
|
____
|
|
______
|
_____
|
Total
|
428
|
(6)
|
|
77,161
|
(6,249)
|
|
|
|
____
|
____
|
|
______
|
_____
|
|
6 months ended 30
June
|
||||
|
|
|
|
||
Greater China results
|
2023
|
2022
|
%
|
||
|
$m
|
$m
|
change
|
||
|
|
|
|
||
Revenue from the reportable segmenta
|
|
|
|
||
|
Fee
business
|
74
|
36
|
105.6
|
|
|
|
____
|
____
|
____
|
|
Total
|
|
74
|
36
|
105.6
|
|
|
____
|
____
|
____
|
||
Operating profit from the reportable segmenta
|
|
|
|
||
|
Fee
business
|
43
|
5
|
760.0
|
|
|
____
|
____
|
____
|
||
Operating
profit
|
43
|
5
|
760.0
|
||
|
____
|
____
|
____
|
Greater China comparable RevPARa movement on previous
year
|
6 months ended
30 June 2023
|
|
|
|
|
Fee
business
|
|
|
|
Regent
|
140.5%
|
|
InterContinental
|
123.3%
|
|
Hotel
Indigo
|
142.3%
|
|
HUALUXE
|
124.2%
|
|
Crowne
Plaza
|
92.0%
|
|
Holiday
Inn Express
|
70.7%
|
|
Holiday
Inn
|
66.2%
|
|
All
brands
|
93.7%
|
|
|
|
|
|
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Greater China hotel and room count
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
1
|
-
|
|
130
|
-
|
|
Regent
|
5
|
-
|
|
1,916
|
1
|
|
InterContinental
|
56
|
2
|
|
22,085
|
681
|
|
Kimpton
|
2
|
-
|
|
307
|
-
|
|
Hotel Indigo
|
20
|
1
|
|
3,151
|
177
|
|
voco
|
10
|
2
|
|
1,997
|
422
|
|
HUALUXE
|
20
|
(1)
|
|
5,604
|
(379)
|
|
Crowne Plaza
|
115
|
4
|
|
39,095
|
952
|
|
EVEN Hotels
|
5
|
2
|
|
791
|
354
|
|
Holiday Inn Express
|
287
|
9
|
|
53,024
|
1,081
|
|
Holiday Inn
|
129
|
1
|
|
34,486
|
161
|
|
Othera
|
8
|
(1)
|
|
7,155
|
(176)
|
|
|
____
|
____
|
|
_______
|
_____
|
Total
|
658
|
19
|
|
169,741
|
3,274
|
|
|
|
____
|
____
|
|
_______
|
_____
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchised
|
232
|
17
|
|
48,872
|
2,805
|
|
Managed
|
426
|
2
|
|
120,869
|
469
|
|
|
____
|
____
|
|
_______
|
_____
|
Total
|
658
|
19
|
|
169,741
|
3,274
|
|
|
|
____
|
____
|
|
_______
|
_____
|
|
Hotels
|
|
Rooms
|
|||
|
||||||
Greater China Pipeline
|
|
Change over
|
|
|
Change over
|
|
|
2023
|
2022
|
|
2023
|
2022
|
|
|
30 June
|
31 December
|
|
30 June
|
31 December
|
|
Analysed by brand
|
|
|
|
|
|
|
|
Six Senses
|
4
|
-
|
|
233
|
-
|
|
Regent
|
4
|
-
|
|
942
|
-
|
|
InterContinental
|
31
|
2
|
|
8,905
|
523
|
|
Vignette Collection
|
1
|
1
|
|
272
|
272
|
|
Kimpton
|
10
|
1
|
|
2,609
|
283
|
|
Hotel Indigo
|
47
|
-
|
|
8,103
|
(57)
|
|
voco
|
4
|
1
|
|
963
|
308
|
|
HUALUXE
|
23
|
2
|
|
5,850
|
500
|
|
Crowne Plaza
|
72
|
8
|
|
19,629
|
2,374
|
|
EVEN Hotels
|
20
|
(1)
|
|
3,978
|
(130)
|
|
Holiday Inn Express
|
199
|
10
|
|
32,125
|
1,481
|
|
Holiday Inn
|
80
|
-
|
|
19,413
|
(271)
|
|
Other
|
-
|
-
|
|
-
|
-
|
|
|
____
|
____
|
|
______
|
_____
|
Total
|
495
|
24
|
|
103,022
|
5,283
|
|
|
|
____
|
____
|
|
______
|
_____
|
Analysed by ownership type
|
|
|
|
|
|
|
|
Franchised
|
249
|
16
|
|
45,222
|
2,857
|
|
Managed
|
246
|
8
|
|
57,800
|
2,426
|
|
|
____
|
____
|
|
______
|
_____
|
Total
|
495
|
24
|
|
103,022
|
5,283
|
|
|
|
____
|
____
|
|
______
|
_____
|
|
6 months ended 30 June
|
||
|
|
|
|
|
2023
|
2022
|
%
|
Central results
|
$m
|
$m
|
change
|
|
|
|
|
Revenue
|
111
|
94
|
18.1
|
Gross
costs
|
(158)
|
(132)
|
19.7
|
|
____
|
____
|
____
|
Operating
loss
|
(47)
|
(38)
|
23.7
|
|
____
|
____
|
____
|
●
|
Total
rooms revenue from franchised hotels;
|
●
|
Total
hotel revenue from managed and exclusive partner hotels including
food and beverage, meetings and other revenues, reflecting the
value driven by IHG and the base upon which fees are typically
earned; and
|
●
|
Total
hotel revenue from owned, leased and managed lease
hotels.
|
●
|
System
Fund – the Fund is not managed to generate a surplus or
deficit for IHG over the longer term; it is managed for the benefit
of the hotels within the IHG System. The System Fund is operated to
collect and administer cash assessments from hotel owners for
specific purposes such as use in marketing, the Guest Reservation
System and loyalty programme.
|
●
|
Revenues
related to the reimbursement of costs – there is a cost equal
to these revenues so there is no profit impact. Cost reimbursements
are not applicable to all hotels, and growth in these revenues is
not reflective of growth in the performance of the Group. As such,
management does not include these revenues in their analysis of
results.
|
●
|
Exceptional
items – these are identified by virtue of their size, nature
or incidence with consideration given to consistency of treatment
with prior years and between gains and losses. Exceptional items
include, but are not restricted to, gains and losses on the
disposal of assets, impairment charges and reversals, the costs of
individually significant legal cases or commercial disputes, and
reorganisation costs. As each item is different in nature and
scope, there will be little continuity in the detailed composition
and size of the reported amounts which affect performance in
successive periods. Separate disclosure of these amounts
facilitates the understanding of performance including and
excluding such items. Further detail of amounts presented as
exceptional is included in note 5 to the Financial
Statements.
|
●
|
Underlying
revenue;
|
●
|
Underlying
operating profit;
|
●
|
Underlying
fee revenue; and
|
●
|
Fee
margin.
|
●
|
Interest
income is recorded in the System Fund on the outstanding cash
balance relating to the IHG loyalty programme. These interest
payments are recognised as interest expense for IHG.
|
●
|
Other
components of System Fund interest income and expense, including
capitalised interest, lease interest expense and interest income on
overdue receivables.
|
●
|
System
Fund capital investments which are strategic investments to drive
growth at hotel level;
|
●
|
Recyclable
investments (such as investments in associates and joint ventures),
which are intended to be recoverable in the medium term and are to
drive the growth of the Group’s brands and expansion in
priority markets; and
|
●
|
Maintenance
capital expenditure (including contract acquisition costs), which
represents a permanent cash outflow.
|
●
|
The
definition and calculation of Total Gross Revenue has been amended
to include revenue from exclusive partner hotels, as this revenue
reflects the value that IHG generates for its exclusive partner
hotels. The value of Total Gross Revenue is unchanged in
comparative years.
|
●
|
Revenue
and operating profit measures have been amended to separate revenue
and related costs from insurance activities from fee business
revenue and costs. This is a required change due to the adoption of
IFRS 17 ‘Insurance Contracts’, which requires insurance
related revenue and costs to be disclosed separately from fee
revenues. Underlying fee revenue and operating profit measures have
also been amended. Comparative periods have been restated for this
change.
|
●
|
The
definition and reconciliation of fee margin has been amended to
remove the exclusion of insurance captive revenues and costs, as
insurance related revenues and costs are no longer included as part
of fee business (see above). Comparative periods have been restated
for this change.
|
●
|
The
adjusted tax definition has been amended to align to the
adjustments made to adjusted earnings per share to avoid potential
confusion between measures. Fair value gains/losses on contingent
consideration and System Fund interest are therefore now excluded
from the calculation of adjusted tax. The measure has been restated
for prior years to show consistent presentation.
|
Reportable segments
|
Revenue
|
|
Operating profit
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2022
Re-presentedb
|
%
|
|
2023
|
2022
Re-presentedb
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Group income statement
|
2,226
|
1,794
|
24.1
|
|
584
|
361
|
61.8
|
System Fund
|
(749)
|
(554)
|
35.2
|
|
(87)
|
(3)
|
NMa
|
Reimbursement of costs
|
(446)
|
(400)
|
11.5
|
|
-
|
-
|
-
|
Operating exceptional items
|
-
|
-
|
-
|
|
(18)
|
19
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Reportable segments
|
1,031
|
840
|
22.7
|
|
479
|
377
|
27.1
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
799
|
659
|
21.2
|
|
470
|
369
|
27.4
|
Owned, leased and managed lease
|
222
|
176
|
26.1
|
|
12
|
5
|
140.0
|
Insurance activities
|
10
|
5
|
100.0
|
|
(3)
|
3
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Reportable segments
|
1,031
|
840
|
22.7
|
|
479
|
377
|
27.1
|
|
Revenue
|
|
Operating profit
|
|
|||||
|
|
|
|
|
|||||
|
2023
|
2022
|
%
|
|
2023
|
2022
|
%
|
||
|
|
Re-presentedb
|
|
|
|
Re-presentedb
|
|
||
|
$m
|
$m
|
change
|
|
$m
|
$m
|
Change
|
||
|
|
|
|
|
|
|
|
||
Reportable segments (see above)
|
1,031
|
840
|
22.7
|
|
479
|
377
|
27.1
|
||
Significant liquidated damagesc
|
-
|
(7)
|
NMa
|
|
-
|
(7)
|
NMa
|
||
Owned and leased asset disposalsd
|
-
|
(12)
|
NMa
|
|
-
|
(2)
|
NMa
|
||
Currency impact
|
-
|
(10)
|
NMa
|
|
-
|
1
|
NMa
|
||
|
____
|
____
|
_____
|
|
_____
|
_____
|
_____
|
||
Underlying revenue and underlying operating profit
|
1,031
|
811
|
27.1
|
|
479
|
369
|
29.8
|
|
Revenue
|
Operating profit
|
|||||
|
|
|
|||||
|
2023
|
2022
Re-presentedb
|
%
|
|
2023
|
2022
Re-presentedb
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Reportable segments fee business (see above)
|
799
|
659
|
21.2
|
|
470
|
369
|
27.4
|
Significant liquidated damagesc
|
-
|
(7)
|
NMa
|
|
-
|
(7)
|
NMa
|
Currency impact
|
-
|
(6)
|
NMa
|
|
-
|
-
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee revenue and underlying fee operating
profit
|
799
|
646
|
23.7
|
|
470
|
362
|
29.8
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2022
|
%
|
|
2023
|
2022
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Interim financial statements
|
537
|
471
|
14.0
|
|
394
|
351
|
12.3
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
463
|
413
|
12.1
|
|
379
|
342
|
10.8
|
Owned, leased and managed lease
|
74
|
58
|
27.6
|
|
15
|
9
|
66.7
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
537
|
471
|
14.0
|
|
394
|
351
|
12.3
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
537
|
471
|
14.0
|
|
394
|
351
|
12.3
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
537
|
471
|
14.0
|
|
394
|
351
|
12.3
|
|
|
|
|
|
|
|
|
Owned, leased and managed lease included in the above
|
(74)
|
(58)
|
27.6
|
|
(15)
|
(9)
|
66.7
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee business
|
463
|
413
|
12.1
|
|
379
|
342
|
10.8
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2022
|
%
|
|
2023
|
2022
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Interim financial statements
|
309
|
239
|
29.3
|
|
89
|
59
|
50.8
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
161
|
121
|
33.1
|
|
92
|
63
|
46.0
|
Owned, leased and managed lease
|
148
|
118
|
25.4
|
|
(3)
|
(4)
|
(25.0)
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
309
|
239
|
29.3
|
|
89
|
59
|
50.8
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
309
|
239
|
29.3
|
|
89
|
59
|
50.8
|
Significant liquidated damagesc
|
-
|
(7)
|
NMb
|
|
-
|
(7)
|
NMb
|
Owned and leased asset disposalsd
|
-
|
(12)
|
NMb
|
|
-
|
(2)
|
NMb
|
Currency impact
|
-
|
(7)
|
NMb
|
|
-
|
1
|
NMb
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
309
|
213
|
45.1
|
|
89
|
51
|
74.5
|
|
|
|
|
|
|
|
|
Owned, leased and managed lease included in the above
|
(148)
|
(102)
|
45.1
|
|
3
|
5
|
(40.0)
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Underlying fee business
|
161
|
111
|
45.0
|
|
92
|
56
|
64.3
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2022
|
%
|
|
2023
|
2022
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
Per Interim financial statements
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
74
|
36
|
105.6
|
|
43
|
5
|
760.0
|
|
____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Fee business
|
74
|
36
|
105.6
|
|
43
|
5
|
760.0
|
|
|
|
|
|
|
|
|
Reportable segments (see above)
|
74
|
36
|
105.6
|
|
43
|
5
|
760.0
|
Currency impact
|
-
|
(2)
|
NMb
|
|
-
|
(1)
|
NMb
|
|
_____
|
_____
|
____
|
|
_____
|
_____
|
_____
|
Underlying revenue and underlying operating profit
|
74
|
34
|
117.6
|
|
43
|
4
|
975.0
|
|
6 months ended 30 June 2023
|
||||
|
|
||||
|
Americas
|
EMEAA
|
Greater China
|
Central
|
Total
|
Revenue $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
463
|
161
|
74
|
101
|
799
|
Significant liquidated damages
|
-
|
-
|
-
|
-
|
-
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
463
|
161
|
74
|
101
|
799
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
379
|
92
|
43
|
(44)
|
470
|
Significant liquidated damages
|
-
|
-
|
-
|
-
|
-
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
379
|
92
|
43
|
(44)
|
470
|
|
|
|
|
|
|
Fee margin %
|
81.9%
|
57.1%
|
58.1%
|
(43.6)%
|
58.8%
|
|
6 months ended 30 June
(Re-presenteda)
2022
|
||||
|
|
|
|
|
|
|
Americas
|
EMEAA
|
Greater China
|
Central
|
Total
|
Revenue $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
413
|
121
|
36
|
89
|
659
|
Significant liquidated damages
|
-
|
(7)
|
-
|
-
|
(7)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
413
|
114
|
36
|
89
|
652
|
|
|
|
|
|
|
Operating profit $m
|
|
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
342
|
63
|
5
|
(41)
|
369
|
Significant liquidated damages
|
-
|
(7)
|
-
|
-
|
(7)
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
342
|
56
|
5
|
(41)
|
362
|
|
|
|
|
|
|
Fee margin %
|
82.8%
|
49.1%
|
13.9%
|
(46.1)%
|
55.5%
|
|
6 months ended
30 June
|
|
|
|
|
|
2023
|
2022
|
|
$m
|
$m
|
|
|
|
Net cash from investing activities
|
(43)
|
(27)
|
Adjusted for:
|
|
|
Contract acquisition costs, net of
repayments
|
(64)
|
(35)
|
System
Fund depreciation and amortisationa
|
42
|
40
|
|
_____
|
_____
|
Net capital expenditure
|
(65)
|
(22)
|
|
_____
|
_____
|
Analysed as:
|
|
|
Capital expenditure: maintenance (including contract acquisition
costs, net of repayments, of $64m (2022: $35m))
|
(80)
|
(50)
|
Capital expenditure: recyclable investments
|
(8)
|
6
|
Capital expenditure: System Fund capital investments
|
23
|
22
|
|
_____
|
_____
|
Net capital expenditure
|
(65)
|
(22)
|
|
_____
|
_____
|
|
6 months ended
30 June
|
|
|
|
|
|
2023
|
2022
|
|
$m
|
$m
|
|
|
|
Net capital expenditure
|
(65)
|
(22)
|
Add back:
|
|
|
Disposal receipts
|
-
|
(7)
|
Repayments of contract acquisition
costs
|
(6)
|
(3)
|
System
Fund depreciation and amortisationa
|
(42)
|
(40)
|
|
_____
|
_____
|
Gross capital expenditure
|
(113)
|
(72)
|
|
_____
|
_____
|
Analysed as:
|
|
|
Capital
expenditure: maintenance (including contract
acquisition
costs of $70m (2022: $38m))
|
(86)
|
(53)
|
Capital
expenditure: recyclable investments
|
(8)
|
(1)
|
Capital
expenditure: System Fund capital investments
|
(19)
|
(18)
|
|
_____
|
_____
|
Gross capital expenditure
|
(113)
|
(72)
|
|
_____
|
_____
|
|
6 months ended
30 June
|
|
|
|
|
|
2023
|
2022
|
|
$m
|
$m
|
|
|
|
Net cash from operating activities
|
315
|
175
|
Adjusted for:
|
|
|
Principal
element of lease payments
|
(15)
|
(18)
|
Purchase
of shares by employee share trusts
|
(7)
|
-
|
Capital
expenditure: maintenance (excluding contract acquisition
costs)
|
(16)
|
(15)
|
|
_____
|
_____
|
Adjusted free cash flow
|
277
|
142
|
|
_____
|
_____
|
|
6 months ended
30 June
|
||
|
|
||
|
2023
|
2022
|
|
|
$m
|
$m
|
|
Net financial expenses
|
|
|
|
Financial income
|
18
|
5
|
|
Financial expenses
|
(34)
|
(74)
|
|
|
_____
|
_____
|
|
|
(16)
|
(69)
|
|
Adjusted for:
|
|
|
|
Interest attributable to the System Fund
|
(19)
|
(3)
|
|
Foreign exchange (gains)/losses
|
(23)
|
8
|
|
|
_____
|
_____
|
|
|
(42)
|
5
|
|
|
_____
|
_____
|
|
Adjusted interest
|
(58)
|
(64)
|
|
|
_____
|
_____
|
|
6 months ended
30 June
|
|
|
|
|
|
2023
|
2022
|
|
$m
|
$m
|
Profit
available for equity holders
|
459
|
216
|
Adjusting
items:
|
|
|
System
Fund revenues and expenses
|
(87)
|
(3)
|
Interest
attributable to the System Fund
|
(19)
|
(3)
|
Operating
exceptional items
|
(18)
|
19
|
Fair
value losses/(gains) on contingent purchase
consideration
|
1
|
(7)
|
Foreign
exchange (gains)/losses
|
(23)
|
8
|
Tax
attributable to the System Fund
|
1
|
-
|
Tax
on foreign exchange (gains)/losses
|
(2)
|
(1)
|
Tax
on exceptional items
|
4
|
(5)
|
|
_____
|
_____
|
Adjusted earnings
|
316
|
224
|
|
|
|
Basic
weighted average number of ordinary shares (millions)
|
173
|
184
|
Adjusted
earnings per ordinary share (cents)
|
182.7
|
121.7
|
|
|
|
Reportable segments
|
Revenue
|
|
Operating profit
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2019
|
%
|
|
2023
|
2019
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Group income statement
|
2,226
|
2,280
|
(2.4)
|
|
584
|
442
|
32.1
|
System Fund
|
(749)
|
(675)
|
11.0
|
|
(87)
|
(47)
|
85.1
|
Reimbursement of costs
|
(446)
|
(593)
|
(24.8)
|
|
-
|
-
|
-
|
Operating exceptional items
|
-
|
-
|
-
|
|
(18)
|
15
|
NMa
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
Reportable segments
|
1,031
|
1,012
|
1.9
|
|
479
|
410
|
16.8
|
|
Revenue
|
|
Operating profita
|
|||||
|
|
|
|
|
|
|
|
|
|
2023
|
2019
|
%
|
|
2023
|
2019
|
%
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
|
|
Per Interim financial statements
|
537
|
520
|
3.3
|
|
394
|
341
|
15.5
|
|
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
|
Fee business
|
463
|
418
|
10.8
|
|
379
|
323
|
17.3
|
|
Owned, leased and managed lease
|
74
|
102
|
(27.5)
|
|
15
|
21
|
(28.6)
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
|
537
|
520
|
3.3
|
|
394
|
344
|
14.5
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
Operating profita
|
|||||
|
|
|
|
|
|
|
|
|
|
2023
|
2019
|
%
|
|
2023
|
2019
|
%
|
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
|
|
Per Interim financial statements
|
309
|
338
|
(8.6)
|
|
89
|
88
|
1.1
|
|
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
|
Fee business
|
161
|
158
|
1.9
|
|
92
|
93
|
(1.1)
|
|
Owned, leased and managed lease
|
148
|
180
|
(17.8)
|
|
(3)
|
(5)
|
(40.0)
|
|
|
_____
|
_____
|
_____
|
|
_____
|
_____
|
_____
|
|
|
309
|
338
|
(8.6)
|
|
89
|
88
|
1.1
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
Operating profita
|
||||
|
|
|
|
|
|
|
|
|
2023
|
2019
|
%
|
|
2023
|
2019
|
%
|
|
$m
|
$m
|
change
|
|
$m
|
$m
|
change
|
|
|
|
|
|
|
|
|
Per Interim financial statements
|
74
|
66
|
12.1
|
|
43
|
36
|
19.4
|
|
|
|
|
|
|
|
|
Reportable segments analysed as:
|
|
|
|
|
|
|
|
Fee business
|
74
|
66
|
12.1
|
|
43
|
36
|
19.4
|
|
6 months ended 30 June 2019
|
||
|
Americas
|
EMEAA
|
Greater China
|
Revenue $m
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
418
|
158
|
66
|
Significant liquidated damages
|
-
|
(4)
|
-
|
|
_____
|
_____
|
_____
|
|
418
|
154
|
66
|
|
|
|
|
Operating profit $m
|
|
|
|
Reportable segments analysed as fee business (see
above)
|
323
|
93
|
36
|
Significant liquidated damages
|
-
|
(4)
|
-
|
|
_____
|
_____
|
_____
|
|
323
|
89
|
36
|
|
|
|
|
Fee margin %
|
77.3%
|
57.8%
|
54.5%
|
●
|
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.
|
|
2023
6
months ended
30
June
$m
|
2022
6
months ended
30
June
Re-presented*
$m
|
|
|
|
|
|
Revenue
from fee business
|
799
|
659
|
|
Revenue
from owned, leased and managed lease hotels
|
222
|
176
|
|
Revenue
from insurance activities
|
10
|
5
|
|
System
Fund revenues
|
749
|
554
|
|
Reimbursement
of costs
|
446
|
400
|
|
|
_____
|
_____
|
|
Total revenue (notes 3 and 4)
|
2,226
|
1,794
|
|
|
|
|
|
Cost of
sales and administrative expenses
|
(511)
|
(448)
|
|
Insurance
expenses
|
(13)
|
(2)
|
|
System
Fund expenses
|
(662)
|
(551)
|
|
Reimbursed
costs
|
(446)
|
(400)
|
|
Share
of profits of associates and joint ventures
|
23
|
-
|
|
Other
operating income
|
3
|
14
|
|
Depreciation
and amortisation
|
(34)
|
(36)
|
|
Impairment
loss on financial assets
|
(2)
|
(5)
|
|
Other
impairment charges (note 5)
|
-
|
(5)
|
|
|
_____
|
_____
|
|
Operating profit (note 3)
|
584
|
361
|
|
|
|
|
|
Operating
profit analysed as:
|
|
|
|
Operating profit
before System Fund and exceptional items
|
479
|
377
|
|
System
Fund
|
87
|
3
|
|
Operating
exceptional items (note 5)
|
18
|
(19)
|
|
|
_____
|
_____
|
|
|
584
|
361
|
|
|
|
|
|
Financial
income
|
18
|
5
|
|
Financial
expenses
|
(34)
|
(74)
|
|
Fair
value (losses)/gains on contingent purchase
consideration
|
(1)
|
7
|
|
|
_____
|
_____
|
|
Profit before tax
|
567
|
299
|
|
|
|
|
|
Tax
(note 6)
|
(108)
|
(83)
|
|
|
_____
|
_____
|
|
Profit for the period from continuing operations
|
459
|
216
|
|
|
_____
|
_____
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
Equity
holders of the parent
|
459
|
216
|
|
_____
|
_____
|
|
Earnings per ordinary share (note 7)
|
|
|
|
|
Basic
|
265.3¢
|
117.4¢
|
|
Diluted
|
263.8¢
|
116.8¢
|
|
|
|
|
*
Re-presented for the adoption of IFRS 17 ‘Insurance
Contracts’ (see note 1).
|
|
2023
6 months ended
30 June
$m
|
2022
6 months ended
30 June
$m
|
|
|
|
|
|
Profit for the period
|
459
|
216
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
Items
that may be subsequently reclassified to profit or
loss:
|
|
|
|
|
(Losses)/gains
on cash flow hedges, including related tax charge of $8m (2022: $1m
credit)
|
(24)
|
13
|
|
Costs
of hedging
|
2
|
-
|
|
Hedging
losses/(gains) reclassified to financial expenses
|
43
|
(17)
|
|
Exchange
(losses)/gains on retranslation of foreign operations, including
related tax charge of $2m (2022: $6m credit)
|
(124)
|
198
|
|
_____
|
_____
|
|
|
(103)
|
194
|
|
Items
that will not be reclassified to profit or loss:
|
|
|
|
|
Gains
on equity instruments classified as fair value through other
comprehensive income, net of related tax charge of $1m (2022:
$2m)
|
(1)
|
3
|
|
Re-measurement
gains on defined benefit plans, net of related tax charge of $nil
(2022: $5m)
|
-
|
15
|
|
|
_____
|
_____
|
|
|
(1)
|
18
|
|
_____
|
_____
|
|
Total other comprehensive (loss)/income for the period
|
(104)
|
212
|
|
|
_____
|
_____
|
|
Total comprehensive income for the period
|
355
|
428
|
|
|
_____
|
_____
|
|
Attributable
to:
|
|
|
|
|
Equity
holders of the parent
|
356
|
429
|
|
Non-controlling
interest
|
(1)
|
(1)
|
|
_____
|
_____
|
|
|
|
355
|
428
|
|
_____
|
_____
|
|
|
|
|
|
6 months ended 30 June 2023
|
|||||
|
Equity share capital
|
Other reserves*
|
Retained earnings
|
Non-controlling interest
|
Total equity
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
At
beginning of the period
|
137
|
(2,359)
|
607
|
7
|
(1,608)
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the period
|
-
|
(103)
|
459
|
(1)
|
355
|
|
Repurchase
of own shares, including transaction costs
|
(1)
|
1
|
(420)
|
-
|
(420)
|
|
Purchase
of own shares by employee share trusts
|
-
|
(7)
|
-
|
-
|
(7)
|
|
Release
of own shares by employee share trusts
|
-
|
31
|
(31)
|
-
|
-
|
|
Equity-settled
share-based cost
|
-
|
-
|
28
|
-
|
28
|
|
Equity
dividends paid
|
-
|
-
|
(166)
|
-
|
(166)
|
|
Exchange
adjustments
|
6
|
(6)
|
-
|
-
|
-
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
At end of the period
|
142
|
(2,443)
|
477
|
6
|
(1,818)
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
6 months ended 30 June 2022
|
|||||
|
Equity share capital
|
Other reserves*
|
Retained earnings
|
Non-controlling interest
|
Total equity
|
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
|
|
|
|
|
|
|
|
At
beginning of the period
|
154
|
(2,539)
|
904
|
7
|
(1,474)
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the period
|
-
|
198
|
231
|
(1)
|
428
|
|
Release
of own shares by employee share trusts
|
-
|
17
|
(17)
|
-
|
-
|
|
Equity-settled
share-based cost
|
-
|
-
|
25
|
-
|
25
|
|
Equity
dividends paid
|
-
|
-
|
(154)
|
-
|
(154)
|
|
Exchange
adjustments
|
(16)
|
16
|
-
|
-
|
-
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
At end of the period
|
138
|
(2,308)
|
989
|
6
|
(1,175)
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
* Other
reserves comprise the capital redemption reserve, shares held by
employee share trusts, other reserves, fair value reserve, cash
flow hedge reserves and currency translation reserve.
|
Total
comprehensive income is shown net of tax.
|
|
2023
30 June
|
2022
31 December
Re-presented*
|
|
||
|
$m
|
$m
|
|
||
ASSETS
|
|
|
|
||
Goodwill
and other intangible assets
|
1,116
|
1,144
|
|
||
Property,
plant and equipment
|
149
|
157
|
|
||
Right-of-use
assets
|
279
|
280
|
|
||
Investment
in associates
|
40
|
36
|
|
||
Retirement
benefit assets
|
3
|
2
|
|
||
Other
financial assets
|
163
|
156
|
|
||
Derivative
financial instruments
|
5
|
7
|
|
||
Deferred
compensation plan investments
|
237
|
216
|
|
||
Non-current
other receivables
|
14
|
3
|
|
||
Deferred
tax assets
|
131
|
126
|
|
||
Contract
costs
|
79
|
75
|
|
||
Contract
assets
|
387
|
336
|
|
||
|
______
|
______
|
|
||
Total non-current assets
|
2,603
|
2,538
|
|
||
|
______
|
______
|
|
||
Inventories
|
4
|
4
|
|
||
Trade
and other receivables
|
776
|
646
|
|
||
Current
tax receivable
|
18
|
16
|
|
||
Other
financial assets
|
3
|
-
|
|
||
Cash
and cash equivalents
|
710
|
976
|
|
||
Contract
costs
|
5
|
5
|
|
||
Contract
assets
|
33
|
31
|
|
||
|
______
|
______
|
|
||
Total current assets
|
1,549
|
1,678
|
|
||
|
______
|
______
|
|
||
Total assets
|
4,152
|
4,216
|
|
||
|
_____
|
_____
|
|
||
LIABILITIES
|
|
|
|
||
Loans
and other borrowings
|
(69)
|
(55)
|
|
||
Lease
liabilities
|
(27)
|
(26)
|
|
||
Trade
and other payables
|
(605)
|
(697)
|
|
||
Deferred
revenue
|
(716)
|
(681)
|
|
||
Provisions
|
(41)
|
(44)
|
|
||
Insurance
liabilities
|
(10)
|
(9)
|
|
||
Current
tax payable
|
(21)
|
(32)
|
|
||
|
______
|
______
|
|
||
Total current liabilities
|
(1,489)
|
(1,544)
|
|
||
|
______
|
______
|
|
||
Loans
and other borrowings
|
(2,443)
|
(2,341)
|
|
||
Lease
liabilities
|
(401)
|
(401)
|
|
||
Derivative
financial instruments
|
(18)
|
(11)
|
|
||
Retirement
benefit obligations
|
(66)
|
(66)
|
|
||
Deferred
compensation plan liabilities
|
(237)
|
(216)
|
|
||
Trade
and other payables
|
(70)
|
(81)
|
|
||
Deferred
revenue
|
(1,122)
|
(1,043)
|
|
||
Provisions
|
(18)
|
(20)
|
|
||
Insurance
liabilities
|
(25)
|
(23)
|
|
||
Deferred
tax liabilities
|
(81)
|
(78)
|
|
||
|
______
|
______
|
|
||
Total non-current liabilities
|
(4,481)
|
(4,280)
|
|
||
|
______
|
______
|
|
||
Total liabilities
|
(5,970)
|
(5,824)
|
|
||
|
_____
|
_____
|
|
||
Net liabilities
|
(1,818)
|
(1,608)
|
|
||
|
_____
|
_____
|
|
||
EQUITY
|
|
|
|
||
IHG
shareholders’ equity
|
(1,824)
|
(1,615)
|
|
||
Non-controlling
interest
|
6
|
7
|
|
||
|
______
|
______
|
|
||
Total equity
|
(1,818)
|
(1,608)
|
|
||
|
_____
|
_____
|
|
||
*
Re-presented for the adoption of IFRS 17 ‘Insurance
Contracts’ (see note 1).
|
|
|
|||
|
|
|
|
|
2023
6 months ended
30 June
|
2022
6 months ended
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Profit for the period
|
459
|
216
|
|
Adjustments
reconciling profit for the period to cash flow from operations
(note 9)
|
(6)
|
120
|
|
|
_____
|
_____
|
|
Cash flow from operations
|
453
|
336
|
|
Interest
paid
|
(34)
|
(42)
|
|
Interest
received
|
18
|
5
|
|
Tax
paid (note 6)
|
(122)
|
(124)
|
|
|
_____
|
_____
|
|
Net cash from operating activities
|
315
|
175
|
|
|
_____
|
_____
|
|
Cash flow from investing activities
|
|
|
|
Purchase
of property, plant and equipment
|
(11)
|
(12)
|
|
Purchase
of intangible assets
|
(24)
|
(21)
|
|
Investment
in associates
|
-
|
(1)
|
|
Investment
in other financial assets
|
(8)
|
-
|
|
Disposal
of property, plant and equipment
|
-
|
3
|
|
Repayments
of other financial assets
|
-
|
4
|
|
|
_____
|
_____
|
|
Net cash from investing activities
|
(43)
|
(27)
|
|
|
_____
|
_____
|
|
Cash flow from financing activities
|
|
|
|
Repurchase
of shares, including transaction costs
|
(372)
|
-
|
|
Purchase
of own shares by employee share trusts
|
(7)
|
-
|
|
Dividends
paid to shareholders (note 8)
|
(166)
|
(154)
|
|
Principal
element of lease payments
|
(15)
|
(18)
|
|
|
_____
|
_____
|
|
Net cash from financing activities
|
(560)
|
(172)
|
|
|
_____
|
_____
|
|
Net movement in cash and cash equivalents, net of overdrafts, in
the period
|
(288)
|
(24)
|
|
|
|
|
|
Cash
and cash equivalents, net of overdrafts, at beginning of the
period
|
921
|
1,391
|
|
Exchange
rate effects
|
8
|
(70)
|
|
|
_____
|
_____
|
|
Cash and cash equivalents, net of overdrafts, at end of the
period
|
641
|
1,297
|
|
|
_____
|
_____
|
|
|
|
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’. Other
than the changes described within this note,
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 2022.
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.
Other
than line items which have been re-presented for IFRS 17, financial
information for the year ended 31 December 2022 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 2022 Annual
Report and Form 20-F.
IFRS 17
With
effect from 1 January 2023, the Group has adopted IFRS 17
‘Insurance Contracts’ which introduces a new
measurement and disclosure model for insurance contract
arrangements. The Group is applying these changes
retrospectively.
The
Group’s insurance reserves relating to managed hotels
(previously included within provisions) are now included in the
Group statement of financial position as a new line item
‘Insurance liabilities’. Insurance liabilities include
claims which are both incurred but not reported
(‘IBNR’) and those reported but not yet settled.
Reserves are established using independent actuarial assessments
which reflect current expectations of the future economic outlook
and past claims experience.
Insurance
revenue (previously presented within revenue from fee business) and
insurance expenses, (previously presented within cost of sales and
administrative expenses) are now presented separately within the
Group income statement. Insurance revenue comprises reinsurance
premiums which are recognised over the period of coverage;
insurance expenses comprise the cost of claims and associated
expenses. The effect of discounting is immaterial.
There
is no impact on reported profit, net assets or cash flows for any
period presented.
Under
the transitional provisions of IFRS 17, the Group will no longer
account for issued financial guarantee contracts as insurance
contracts and will instead apply the requirements of IFRS 9
‘Financial Instruments’ to these arrangements. The fair
value of financial guarantee liabilities under IFRS 9 is immaterial
for all periods presented.
Further
information on the Group’s insurance arrangements and
adoption of IFRS 17 is contained in the 2022 Annual Report and Form
20-F.
Amendments to IAS 12: International Tax Reform – Pillar Two
Model Rules
With
effect from 1 January 2023, the Group has adopted the Amendments to
IAS 12: International Tax Reform – Pillar Two Model
Rules and applied the exception to recognising and disclosing
information about deferred tax assets and liabilities related to
Pillar Two income taxes.
Going concern
A period of 18 months has been used, from 1 July 2023 to 31
December 2024, to complete the going concern
assessment.
In adopting the going concern basis for preparing these condensed
interim financial statements, the Directors have considered a
‘Base Case’ scenario which assumes continued growth in
RevPAR in 2023 and 2024 boosted by strength in the US and the
elimination of Covid-19 related restrictions in China, balanced
against wider macro uncertainties. The assumptions applied in the
Base Case scenario are consistent with those used for Group
planning purposes, for impairment testing 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 the
performance during the second half of 2023 starts to worsen and
then RevPAR decreases significantly by 17% in 2024.
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 18-month period of assessment. 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 bank facilities include a key covenant of net
debt:EBITDA of 4.0x. See note 10 for additional information. There
is one bond maturity for €500m in October 2024 in the period
under consideration. In the Base Case scenario it is assumed that
this is refinanced in advance of maturity, however alternative
scenarios with no refinancing have also been
considered.
Under the Base Case and Severe Downside Case, covenants are not
breached. Under the Severe Downside Case, there is limited headroom
to the bank covenants to absorb multiple additional risks and
uncertainties. However, the Directors reviewed a number of actions
to reduce discretionary spend, creating substantial additional
headroom. After these actions are taken, there is significant
headroom to the bank covenants to absorb the principal risks and
uncertainties which could be applicable. If the €500m October 2024 bond were not
refinanced, the Group would still have substantial levels of
liquidity available after additional actions are taken (over $1bn
at 31 December 2024 in both the Base Case and Severe Downside
Case).
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 the outcome of this reverse stress test
showed that it was very unlikely a single risk or combination of
the risks considered could create the sustained RevPAR impact
required except for a significant global event.
The leverage and interest cover covenant tests up to 31 December
2024 (the last day of the assessment period), have been considered
as part of the Base Case and Severe Downside Case scenarios.
Neither of these scenarios indicate a covenant amendment would be
required but, in the event that it was, the Directors believe it is
reasonable to expect that such an amendment could be obtained based
on prior experience in negotiating the 2020 amendments, however the
going concern conclusion is not dependent on this expectation. The
Group also has alternative options to manage this risk including
raising additional funding in the capital markets.
Having reviewed these scenarios, the Directors have a reasonable
expectation that the Group has sufficient resources to continue
operating until at least 31 December 2024. Accordingly, they
continue to adopt the going concern basis in preparing these
condensed interim financial statements.
|
|
|
|
||||
2.
|
Exchange rates
|
||||
|
|
30 June
2023
|
30 June
2023
|
30 June
2022
|
31 December 2022
|
|
|
Average
|
Closing
|
Average
|
Closing
|
|
$1 equivalent
|
|
|
|
|
|
Sterling
|
£0.81
|
£0.79
|
£0.77
|
£0.83
|
|
Euro
|
€0.93
|
€0.92
|
€0.92
|
€0.94
|
3.
|
Segmental Information
|
|
|
|
Revenue
|
2023
6 months ended 30 June
|
2022
6 months ended
30 June
|
|
|
$m
|
$m
|
|
|
|
|
|
Americas
|
537
|
471
|
|
EMEAA
|
309
|
239
|
|
Greater
China
|
74
|
36
|
|
Central
|
111
|
94
|
|
|
_____
|
_____
|
|
Revenue from reportable segments
|
1,031
|
840
|
|
System
Fund revenues
|
749
|
554
|
|
Reimbursement
of costs
|
446
|
400
|
|
|
_____
|
_____
|
|
Total revenue
|
2,226
|
1,794
|
|
|
_____
|
_____
|
|
|
|
|
|
Profit
|
2023
6 months ended
30 June
$m
|
2022
6 months ended
30 June
$m
|
|
|
|
|
|
Americas
|
394
|
351
|
|
EMEAA
|
89
|
59
|
|
Greater
China
|
43
|
5
|
|
Central
|
(47)
|
(38)
|
|
|
_____
|
_____
|
|
Operating profit from reportable segments
|
479
|
377
|
|
System
Fund
|
87
|
3
|
|
Operating
exceptional items (note 5)
|
18
|
(19)
|
|
|
_____
|
_____
|
|
Operating profit
|
584
|
361
|
|
Net
financial expenses
|
(16)
|
(69)
|
|
Fair
value (losses)/gains on contingent purchase
consideration
|
(1)
|
7
|
|
|
_____
|
_____
|
|
Profit before tax
|
567
|
299
|
|
|
_____
|
_____
|
|
|
4.
|
Revenue
|
|||||
|
Disaggregation of revenue
|
|||||
|
6 months ended 30 June 2023
|
|
|
|
|
|
|
|
Americas
$m
|
EMEAA
$m
|
Greater China
$m
|
Central
$m
|
Group
$m
|
|
|
|
|
|
|
|
|
Franchise and base management fees
|
456
|
118
|
51
|
-
|
625
|
|
Incentive management fees
|
7
|
43
|
23
|
-
|
73
|
|
Central revenue
|
-
|
-
|
-
|
101
|
101
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
Revenue from fee business
|
463
|
161
|
74
|
101
|
799
|
|
Revenue from owned, leased and managed lease hotels
|
74
|
148
|
-
|
-
|
222
|
|
Revenue from insurance activities
|
-
|
-
|
-
|
10
|
10
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
537
|
309
|
74
|
111
|
1,031
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
System Fund revenues
|
|
|
|
|
749
|
|
Reimbursement of costs
|
|
|
|
|
446
|
|
|
|
|
|
|
_____
|
|
Total revenue
|
|
|
|
|
2,226
|
|
|
|
|
|
|
_____
|
|
6 months ended 30 June 2022 Re-presented*
|
|
|
|
|
|
|
|
Americas
$m
|
EMEAA
$m
|
Greater China
$m
|
Central
$m
|
Group
$m
|
|
|
|
|
|
|
|
|
Franchise and base management fees
|
406
|
96
|
31
|
-
|
533
|
|
Incentive management fees
|
7
|
25
|
5
|
-
|
37
|
|
Central revenue
|
-
|
-
|
-
|
89
|
89
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
Revenue from fee business
|
413
|
121
|
36
|
89
|
659
|
|
Revenue from owned, leased and managed lease hotels
|
58
|
118
|
-
|
-
|
176
|
|
Revenue from insurance activities
|
-
|
-
|
-
|
5
|
5
|
|
|
_____
|
_____
|
_____
|
_____
|
_____
|
|
|
471
|
239
|
36
|
94
|
840
|
|
|
_____
|
_____
|
_____
|
_____
|
|
|
System Fund revenues
|
|
|
|
|
554
|
|
Reimbursement of costs
|
|
|
|
|
400
|
|
|
|
|
|
|
_____
|
|
Total revenue
|
|
|
|
|
1,794
|
|
|
|
|
|
|
_____
|
|
|
|
|
|
|
|
|
*
Re-presented for the adoption of IFRS 17 ‘Insurance
Contracts’ (see note 1).
At
30 June 2023, the maximum exposure remaining under performance
guarantees was $86m (31 December 2022: $75m).
|
5.
|
Exceptional items
|
||
|
|
2023
6 months ended
30 June
$m
|
2022
6 months ended
30 June
$m
|
|
|
|
|
|
Cost of sales and administrative expenses
|
|
|
|
Costs
of ceasing operations in Russia
|
-
|
(14)
|
|
|
|
|
|
Share
of profits of associates and joint ventures (note 12c)
|
18
|
-
|
|
|
|
|
|
Other impairment charges
|
|
|
|
Impairment
of contract assets
|
-
|
(5)
|
|
|
_____
|
_____
|
|
|
-
|
(5)
|
|
|
____
|
____
|
|
Total operating exceptional items
|
18
|
(19)
|
|
|
_____
|
_____
|
|
|
|
|
|
Tax on
exceptional items (note 6)
|
(4)
|
5
|
|
|
_____
|
_____
|
|
Tax (note 6)
|
(4)
|
5
|
|
|
_____
|
_____
|
|
Costs of ceasing operations in Russia
On 27
June 2022, the Group announced it was in the process of ceasing all
operations in Russia consistent with evolving UK, US and EU
sanction regimes and the ongoing and increasing challenges of
operating there. The costs associated with the cessation of
corporate operations in Moscow and long-term management and
franchise contracts were presented as exceptional due to the nature
of the war in Ukraine which drove the Group’s
response.
Impairment of contract assets
In
2022, related to key money pertaining to managed and franchised
hotels in Russia. The impairment was presented as exceptional for
consistency with the costs of ceasing operations described
above.
|
6.
|
Tax
|
|
|
2023
6 months ended
30 June
|
2022
6 months ended
30 June
Re-presented*
|
|||||||
|
|
Profit/
(loss)
$m
|
Tax
$m
|
Tax
rate
|
Profit/
(loss)
$m
|
Tax
$m
|
Tax
rate
|
|||
|
|
|
|
|
|
|
|
|||
|
Group
income statement
|
567
|
(108)
|
19%
|
299
|
(83)
|
28%
|
|||
|
|
|
|
|
|
|
|
|||
|
Adjust
for:
|
|
|
|
|
|
|
|||
|
|
System
Fund result
|
(87)
|
1
|
|
(3)
|
-
|
|
||
|
|
System
Fund interest
|
(19)
|
-
|
|
(3)
|
-
|
|
||
|
|
Fair
value loss/(gain) on contingent purchase consideration
|
1
|
-
|
|
(7)
|
-
|
|
||
|
|
Foreign
exchange (gains)/losses
|
(23)
|
(2)
|
|
8
|
(1)
|
|
||
|
|
Exceptional
items (note 5)
|
(18)
|
4
|
|
19
|
(5)
|
|
||
|
|
_____
|
_____
|
|
_____
|
_____
|
|
|||
|
Adjusted
tax measures
|
421
|
(105)
|
25%
|
313
|
(89)
|
28%
|
|||
|
|
_____
|
_____
|
|
_____
|
_____
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Group
income statement analysed as:
|
|
|
|
|
|
|
|||
|
|
Current
tax
|
|
(118)
|
|
|
(88)
|
|
||
|
|
Deferred
tax
|
|
10
|
|
|
5
|
|
||
|
|
|
_____
|
|
|
_____
|
|
|||
|
|
|
(108)
|
|
|
(83)
|
|
|||
|
|
|
_____
|
|
|
_____
|
|
|||
|
Group
income statement further analysed as:
|
|
|
|
|
|
|
|||
|
|
UK
tax
|
|
(2)
|
|
|
(3)
|
|
||
|
|
Overseas
tax
|
|
(106)
|
|
|
(80)
|
|
||
|
|
|
_____
|
|
|
_____
|
|
|||
|
|
|
(108)
|
|
|
(83)
|
|
|||
|
|
|
_____
|
|
|
_____
|
|
|
* The
definition of Adjusted Tax measures has been amended in 2023, see
the ‘Use of key performance measures and non-GAAP
measures’ section in the interim management report. Prior
year adjusted measures have been re-presented
accordingly.
Adjusted
tax has been calculated by applying a blended effective tax rate of
25% (2022: 28%). This blended effective rate represents the
weighting of the annual tax rates of the Group’s key
territories using corporate income tax rates substantively enacted
at 30 June 2023 to provide the best estimate for the full financial
year. It is higher than the blended 2023 UK Corporation Tax rate of
23.5% due to higher taxed overseas profits (particularly in the US)
and other non-deductible expenses. Included within the tax expense
is a non-recurring deferred tax credit of $9m in respect of a law
change in the Middle East, which represents a 2% benefit to the
effective tax rate for the six months ended 30 June
2023.
The
deferred tax asset of $131m (31 December 2022: $126m) comprises
$105m (31 December 2022: $109m) in the UK and $26m (31
December 2022: $17m) in respect of other territories. The deferred
tax asset has been recognised based upon forecasts consistent with
those used in the going concern assessment.
Tax
paid of $122m in the period exceeds the current tax charge in the
Group income statement predominantly as a result of liabilities
already accrued at 1 January 2023 being settled in the period and
the phasing of the 2023 US state tax payments.
|
7.
|
Earnings per ordinary share
|
||
|
|
2023
6
months ended
30
June
|
2022
6
months ended
30 June
|
|
Basic earnings per ordinary share
|
|
|
|
Profit
available for equity holders ($m)
|
459
|
216
|
|
Basic
weighted average number of ordinary shares (millions)
|
173
|
184
|
|
Basic
earnings per ordinary share (cents)
|
265.3
|
117.4
|
|
|
_____
|
_____
|
|
Diluted earnings per ordinary share
|
|
|
|
Profit
available for equity holders ($m)
|
459
|
216
|
|
Diluted
weighted average number of ordinary shares (millions)
|
174
|
185
|
|
Diluted
earnings per ordinary share (cents)
|
263.8
|
116.8
|
|
|
_____
|
_____
|
|
The
diluted weighted average number of ordinary shares is calculated
as:
|
||
|
|
|
|
|
Basic
weighted average number of ordinary shares (millions)
|
173
|
184
|
|
Dilutive
potential ordinary shares (millions)
|
1
|
1
|
|
|
______
|
______
|
|
|
174
|
185
|
|
|
_____
|
_____
|
8.
|
Dividends and shareholder returns
|
||||
|
|
|
2023
|
|
2022
|
|
|
6 months ended
30 June
|
6 months ended
30 June
|
||
|
|
cents per share
|
$m
|
cents per share
|
$m
|
|
|
|
|
|
|
|
Paid
during the period
|
94.5
|
166
|
85.9
|
154
|
|
|
______
|
______
|
______
|
______
|
|
|
|
|
|
|
|
Declared
for the interim period
|
48.3
|
81
|
43.9
|
81
|
|
|
______
|
______
|
______
|
______
|
|
|
|
|
|
|
|
In
August 2022 the Board approved a $500m share buyback programme that
commenced on 9 August 2022 and completed in January 2023. In
February 2023 the Board approved a further $750m share buyback
programme to be completed during 2023. In the six months to 30 June
2023, 5.4m shares were repurchased for total consideration of $372m
(including transaction costs) of which $38m relates to the
completion of the 2022 programme and $334m to the 2023
programme.
Total liabilities of $79m, reflecting the unavoidable contractual
cost of shares to be repurchased at 30 June 2023, is recognised
within current trade and other payables.
|
9.
|
Reconciliation of profit for the period to cash flow from
operations
|
|
|
2023
6 months ended
30 June
|
2022
6 months ended
30
June
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Profit
for the period
|
459
|
216
|
|
|
Adjustments
for:
|
|
|
|
|
|
|
|
|
|
Net
financial expenses
|
16
|
69
|
|
|
Fair
value losses/(gains) on contingent purchase
consideration
|
1
|
(7)
|
|
|
Tax
charge
|
108
|
83
|
|
|
|
|
|
|
|
Operating profit
adjustments:
|
|
|
|
|
|
Impairment loss on
financial assets
|
2
|
5
|
|
|
Other
impairment charges
|
-
|
5
|
|
|
Other
operating exceptional items
|
(18)
|
14
|
|
|
Depreciation and
amortisation
|
34
|
36
|
|
|
|
_____
|
_____
|
|
|
|
18
|
60
|
|
|
|
|
|
|
|
Contract assets
deduction in revenue
|
18
|
17
|
|
|
Share-based
payments cost
|
16
|
17
|
|
|
Share
of profits of associates and joint ventures*
|
(5)
|
-
|
|
|
|
_____
|
_____
|
|
|
|
29
|
34
|
|
System
Fund adjustments:
|
|
|
|
|
|
Depreciation and
amortisation
|
43
|
42
|
|
|
Impairment
(reversal)/loss on financial assets
|
(1)
|
4
|
|
|
Share-based
payments cost
|
9
|
9
|
|
|
Share
of losses of associates
|
2
|
-
|
|
|
|
_____
|
_____
|
|
|
|
53
|
55
|
|
Working
capital and other adjustments:
|
|
|
|
|
|
Increase in
deferred revenue
|
115
|
65
|
|
|
Changes
in working capital
|
(282)
|
(189)
|
|
|
|
_____
|
_____
|
|
|
|
(167)
|
(124)
|
|
|
|
|
|
|
Cash
flows relating to exceptional items
|
-
|
(15)
|
|
|
Contract
acquisition costs, net of repayments
|
(64)
|
(35)
|
|
|
|
_____
|
_____
|
|
|
Total
adjustments
|
(6)
|
120
|
|
|
|
_____
|
_____
|
|
|
Cash
flow from operations
|
453
|
336
|
|
|
|
_____
|
_____
|
10.
|
Net debt
|
||
|
|
2023
30
June
|
2022
31
December
|
|
|
$m
|
$m
|
|
|
|
|
|
Cash
and cash equivalents
|
710
|
976
|
|
Loans
and other borrowings – current
|
(69)
|
(55)
|
|
Loans
and other borrowings – non-current
|
(2,443)
|
(2,341)
|
|
Lease
liabilities – current
|
(27)
|
(26)
|
|
Lease
liabilities – non-current
|
(401)
|
(401)
|
|
Derivative
financial instruments hedging debt values
|
(40)
|
(4)
|
|
|
_____
|
_____
|
|
Net debt*
|
(2,270)
|
(1,851)
|
|
|
_____
|
_____
|
|
* See
the ‘Use of key performance measures and non-GAAP
measures’ section in the interim management
report.
|
||
|
In the
Group statement of cash flows, cash and cash equivalents is
presented net of $69m bank overdrafts (31 December 2022: $55m, 30
June 2022: $64m). Cash and cash equivalents includes $21m (31
December 2022: $47m) with restrictions on use.
|
|
Bank facilities
In
April 2023, the maturity date of the Group’s $1,350m
revolving syndicated bank facility (‘RCF’) was extended
to April 2028. The RCF was undrawn at 30 June 2023.
The RCF contains two financial covenants: interest cover and
a leverage ratio. These are tested at half year and full year on a
trailing 12-month basis. The interest cover covenant requires a
ratio of Covenant EBITDA: Covenant interest payable above 3.5:1 and
the leverage ratio requires Covenant net debt: Covenant EBITDA
below 4.0:1.
|
||
|
|
2023
30
June
|
2022
31
December
|
|
|
|
|
|
Covenant
EBITDA ($m)
|
996
|
896
|
|
Covenant
net debt ($m)
|
2,291
|
1,898
|
|
Covenant
interest payable ($m)
|
88
|
109
|
|
Leverage
|
2.30
|
2.12
|
|
Interest
cover
|
11.32
|
8.22
|
|
|
|
|
|
|
11.
|
Movement in net debt
|
|||
|
|
2023
6 months ended
30 June
|
2022
6
months ended
30 June
|
|
|
|
$m
|
$m
|
|
|
|
|
|
|
|
Net
decrease in cash and cash equivalents, net of
overdrafts
|
(288)
|
(24)
|
|
|
Add
back financing cash flows in respect of other components of net
debt:
|
|
|
|
|
|
Principal
element of lease payments
|
15
|
18
|
|
|
_____
|
_____
|
|
|
Increase
in net debt arising from cash flows
|
(273)
|
(6)
|
|
|
|
|
|
|
|
Other
movements:
|
|
|
|
|
|
Lease
liabilities
|
(14)
|
(32)
|
|
|
Increase
in accrued interest
|
(18)
|
(24)
|
|
|
Exchange
and other adjustments
|
(114)
|
225
|
|
|
_____
|
_____
|
|
|
(Increase)/decrease in net debt
|
(419)
|
163
|
|
|
|
|
|
|
|
Net
debt at beginning of the period
|
(1,851)
|
(1,881)
|
|
|
|
_____
|
_____
|
|
|
Net debt at end of the period
|
(2,270)
|
(1,718)
|
|
|
|
_____
|
_____
|
12.
|
Financial instruments
|
|
|
a)
|
Fair value hierarchy
The
following table provides the carrying value (which is equal to the
fair value) and position in the fair value measurement hierarchy of
the Group’s financial assets and liabilities measured and
recognised at fair value on a recurring basis.
|
|
|
Value
|
|||
|
|
Level 1
$m
|
Level 2
$m
|
Level 3
$m
|
Total
$m
|
|
Financial assets
|
|
|
|
|
|
Equity
securities*
|
-
|
-
|
110
|
110
|
|
Derivative
financial instruments
|
-
|
5
|
-
|
5
|
|
Money
market funds**
|
263
|
-
|
-
|
263
|
|
Deferred
compensation plan investments
|
237
|
-
|
-
|
237
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
Derivative
financial instruments
|
-
|
(18)
|
-
|
(18)
|
|
Contingent
purchase consideration***
|
-
|
-
|
(66)
|
(66)
|
|
Deferred
compensation plan liabilities
|
(237)
|
-
|
-
|
(237)
|
|
*
Included in ‘other financial assets’.
**
Included in ‘other financial assets’ and ‘cash
and cash equivalents’.
***
Included in ‘trade and other payables’.
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.
|
b)
|
Valuation techniques
The
valuation techniques and types of input applied by the Group for
the six months ended 30 June 2023 are consistent with those
disclosed within the 2022 Annual
Report and Form 20-F. Changes in reported amounts are
primarily caused by payments made and received, changes in market
inputs (such as discount rates) and the impact of the time value of
money.
Equity securities
The
significant unobservable inputs used to determine the fair value of
unquoted equity securities are RevPAR growth, pre-tax discount rate
(which ranged from 6.3% to 10.0%) and a non-marketability factor
(which ranged from 20% to 30%).
Applying
one-year slower/faster RevPAR growth would result in a $6m/$7m
decrease/increase in fair value respectively. A one percentage
point increase/decrease in the discount rate would result in a $8m
decrease/increase in fair value respectively. A five percentage
point increase/decrease in the non-marketability factor would
result in a $6m decrease/increase in fair value.
Contingent purchase consideration
Principally
comprises the present value of the expected amounts payable on
exercise of put and call options to acquire the remaining 49%
shareholding in Regent.
The
significant unobservable inputs are the projected trailing revenues
and the date of exercising the options. These assumptions are
unchanged from those set out in the 2022 Annual Report and Form
20-F. If the annual trailing revenues were to exceed the floor by
10%, the amount of the contingent purchase consideration recognised
would increase by $7m. If the date for exercising the options is
assumed to be 2033, the amount of the undiscounted contingent
purchase consideration would be $86m.
|
c)
|
Reconciliation of financial instruments classified as Level
3
|
|
||
|
|
Other
financial assets
$m
|
Other
payables
$m
|
Contingent
purchase consideration
$m
|
|
|
|
|
|
|
At 1
January 2023
|
103
|
(18)
|
(65)
|
|
Additions
|
6
|
-
|
-
|
|
Unrealised
changes in fair value
|
-
|
18
|
(1)
|
|
Exchange
and other adjustments
|
1
|
-
|
-
|
|
|
_____
|
_____
|
_____
|
|
At 30 June 2023
|
110
|
-
|
(66)
|
|
|
_____
|
_____
|
_____
|
|
|
|
||
|
Other
financial assets measured at fair value comprise investments in
common and preferred equity securities. Common equity investments
are classified as fair value through other comprehensive income
(FVOCI) with fair value changes recognised in the Group statement
of comprehensive income. Where preferred equity securities do not
meet the criteria to be measured at amortised cost, they are
measured at fair value through profit or loss (FVTPL) with fair
value changes recognised in the Group income
statement.
Changes
in the fair value of contingent purchase consideration are
recognised within fair value (losses)/gains on contingent purchase
consideration in the Group income statement.
Other payables
In
2022, a liability of $18m was recognised in relation to a special
allocation of expenses from the Barclay associate, which arose from
the settlement of a 2021 commercial dispute. The value of the
liability (which is measured at FVTPL) is linked to the value of
the hotel; increases in the property value are attributed first to
the Group and are reflected as a reduction of the liability until
it is reduced to $nil. At 31 December 2022, the fair value of the
hotel was derived from a pricing opinion provided by a professional
external valuer. In 2023, the external valuation was updated to
reflect current hotel forecasts and discount factors. The discount
rate and terminal capitalisation rate were unchanged from 31
December 2022. The measurement is categorised as a Level 3 fair
value measurement.
The
change in the fair value is recognised within share of profits from
associates and joint ventures in the Group income statement. It is
presented as an exceptional item by reason of its size and for
consistency with the treatment of the associated charges in 2022
and 2021.
|
d)
|
Fair value of other financial instruments
The
Group also holds a number of financial instruments which are not
measured at fair value in the Group statement of financial
position. With the exception of the Group’s bonds, their fair
values are not materially different to their carrying amounts,
since the interest receivable or payable is either close to current
market rates or the instruments are short-term in nature. The
Group’s bonds, which are classified as Level 1 fair value
measurements, have a carrying value of $2,443m and a fair value of
$2,197m.
The
Group did not measure any financial assets or liabilities at fair
value on a non-recurring basis at 30 June 2023.
|
13.
|
Commitments, contingencies and guarantees
|
|
At 30
June 2023, the amount contracted for but not provided for in the
financial statements for expenditure on property, plant and
equipment and intangible assets was $8m (31 December 2022:
$6m).
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. In July 2023,
the $28m provision for commercial litigation and disputes relating
to the EMEAA region was utilised following settlement of the
disputed matters.
The
Group is currently in discussions with its insurer concerning
amounts that may be recoverable under its business interruption
policies for certain owned, leased, managed lease and managed
hotels due to Covid-19. It is not possible at this time to estimate
the amounts which will be recoverable, nor the allocation to hotels
owned by third parties.
In
limited cases, the Group may guarantee bank loans made to
facilitate third-party ownership of hotels under IHG management or
franchise agreements. At 30 June 2023, there were guarantees of up
to $49m in place (31 December 2022: $50m).
|
|
INDEPENDENT REVIEW REPORT TO INTERCONTINENTAL HOTELS GROUP
PLC
REPORT ON THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS
Our conclusion
We have reviewed InterContinental Hotels Group PLC’s
condensed consolidated interim financial statements (the
‘interim financial statements’) in the Half Year
Results of InterContinental Hotels Group PLC for the six month
period ended 30 June 2023 (the
‘period’).
Based on our review, nothing has come to our attention that causes
us to believe that the interim financial statements are not
prepared, in all material respects, in accordance with UK-adopted
International Accounting Standard 34 ‘Interim Financial
Reporting’ and the Disclosure Guidance and Transparency Rules
sourcebook of the United Kingdom’s Financial Conduct
Authority.
The interim financial statements comprise:
●
the
Group statement of financial position at
30 June 2023;
●
the
Group income statement and Group statement of comprehensive income
for the period then ended;
●
the
Group statement of cash flows for the period then
ended;
●
the Group statement of changes in equity for the period then ended;
and
●
the explanatory notes to the interim financial
statements.
The interim financial statements included in the Half Year Results
of InterContinental Hotels Group PLC have been prepared in
accordance with UK-adopted International Accounting Standard 34
‘Interim Financial Reporting’ and the Disclosure
Guidance and Transparency Rules sourcebook of the United
Kingdom’s Financial Conduct Authority.
Basis for conclusion
We conducted our review in accordance with International Standard
on Review Engagements (UK) 2410 ‘Review of Interim Financial
Information Performed by the Independent Auditor of the
Entity’ issued by the Financial Reporting Council for use in
the United Kingdom (‘ISRE (UK) 2410’). A review of
interim financial information consists of making enquiries,
primarily of persons responsible for financial and accounting
matters, and applying analytical and other review
procedures.
A review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing (UK) and,
consequently, does not enable us to obtain assurance that we would
become aware of all significant matters that might be identified in
an audit. Accordingly, we do not express an audit
opinion.
We have read the other information contained in the Half Year
Results and considered whether it contains any apparent
misstatements or material inconsistencies with the information in
the interim financial statements.
Conclusions relating to going concern
Based on our review procedures, which are less extensive than those
performed in an audit as described in the basis for conclusion
section of this report, nothing has come to our attention to
suggest that the Directors have inappropriately adopted the going
concern basis of accounting or that the Directors have identified
material uncertainties relating to going concern that are not
appropriately disclosed. This conclusion is based on the review
procedures performed in accordance with ISRE (UK) 2410. However,
future events or conditions may cause the Group to cease to
continue as a going concern.
|
|
RESPONSIBILITIES FOR THE INTERIM FINANCIAL STATEMENTS AND THE
REVIEW
Our responsibilities and those of the Directors
The Half Year Results, including the interim financial statements,
are the responsibility of, and have been approved by, the
Directors. The Directors are responsible for preparing the Half
Year Results in accordance with the Disclosure Guidance and
Transparency Rules sourcebook of the United Kingdom’s
Financial Conduct Authority. In preparing the Half Year Results,
including the interim financial statements, the Directors are
responsible for assessing the Group’s ability to continue as
a going concern, disclosing, as applicable, matters related to
going concern and using the going concern basis of accounting
unless the Directors either intend to liquidate the Group or to
cease operations or have no realistic alternative but to do
so.
Our responsibility is to express a conclusion on the interim
financial statements in the Half Year Results based on our review.
Our conclusion, including our conclusions relating to going
concern, is based on procedures that are less extensive than audit
procedures as described in the basis for conclusion paragraph of
this report. This report, including the conclusion, has been
prepared for and only for the company for the purpose of complying
with the Disclosure Guidance and Transparency Rules sourcebook of
the United Kingdom’s Financial Conduct Authority and for no
other purpose. We do not, in giving this conclusion, accept or
assume responsibility for any other purpose or to any other person
to whom this report is shown or into whose hands it may come save
where expressly agreed by our prior consent in
writing.
PricewaterhouseCoopers LLP
Chartered Accountants
London
7 August 2023
|
|
|
InterContinental Hotels Group PLC
|
|
|
(Registrant)
|
|
|
|
|
By:
|
/s/ C.
Lindsay
|
|
Name:
|
C.
LINDSAY
|
|
Title:
|
SENIOR
ASSISTANT COMPANY SECRETARY
|
|
|
|
|
Date:
|
8
August 2023
|
|
|
|
1 Year InterContinental Hotels Chart |
1 Month InterContinental Hotels Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions