- IHG Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
-
Insider
- Institutional
- Shorts
-
6-K Filing
InterContinental Hotels (IHG) 6-KHalf-year Report
Filed: 9 Aug 22, 9:24am
99.1 | Half-year Report dated 9 August 2022 |
Reported | Underlying1 | |||||
2022 | 2021 | % change2 | % change | |||
REPORTABLE SEGMENTS1: | ||||||
Revenue1 | $840m | $565m | +49% | +53% | ||
Revenue from fee business1 | $664m | $505m | +31% | +33% | ||
Operating profit1 | $377m | $188m | +101% | +91% | ||
Fee margin1 | 55.9% | 44.1% | +11.8%pts | |||
Adjusted EPS1 | 121.7¢ | 40.4¢ | +201% | KEY METRICS: | ||
GROUP RESULTS: | ● $11.7bn total gross revenue1 | |||||
Total revenue | $1,794m | $1,179m | +52% | +48% vs 2021, (14)% vs 2019 | ||
Operating profit | $361m | $138m | +162% | ● +51% global H1 RevPAR1 | ||
Basic EPS | 117.4¢ | 26.2¢ | +348% | vs 2021, (10.5)% vs 2019 | ||
Interim dividend per share | 43.9¢ | - ¢ | NM | ● +44% global Q2 RevPAR1 | ||
Net debt1 | $1,718m | $2,458m | (30)% | vs 2021, (4.5)% vs 2019 |
● | Further significant improvement in trading: Americas Q2 RevPAR vs 2019 +3.5%, strong sequential improvement also in EMEAA to (10.3)%; Greater China (48.9)% due to localised travel restrictions |
● | H1 average daily rate +24% vs 2021, up +4% vs 2019; occupancy +10%pts vs 2021, (10)%pts vs 2019 |
● | Gross system growth +4.8% YOY, net +3.0% YOY (adjusted for Holiday Inn and Crowne Plaza removals in H2 2021, and the impact of exiting Russia in H1 2022) |
● | Opened 14.9k rooms (96 hotels) in H1; global estate now at 883k rooms (6,028 hotels) |
● | Signed 30.7k rooms (210 hotels) in H1; global pipeline now at 278k rooms (1,858 hotels) |
● | Luxury & Lifestyle portfolio now 445 hotels, 12% of system size; a further 287 hotels represent 19% of group pipeline |
● | IHG One Rewards transforms our loyalty programme; further developments to enhance our digital advantage |
● | Operating profit from reportable segments of $377m, +101% vs 2021, (down (8)% vs 2019); reported operating profit of $361m, after System Fund result of $3m and operating exceptionals of $(19)m |
● | Net cash from operating activities of $175m (2021: $173m), with adjusted free cash flow1 of $142m (2021: $147m); net debt reduction of $163m since start of the year includes $227m of net foreign exchange benefit |
● | Trailing 12-month adjusted EBITDA1 of $812m, +78% on a year earlier; net debt:adjusted EBITDA reduced to 2.1x |
● | Resumption of interim dividend at 43.9¢, +10% on prior interim payment in 2019 |
● | Additional $500m of surplus capital to be returned via new share buyback programme |
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: | Amy Shields (+44 (0)7881 035 550); Claire Scicluna (+44 (0)7776 778 808) |
UK: | 0800 640 6441 |
UK local: | 0203 936 2999 |
US: | +1 855 979 6654 |
US local: | +1 646 664 1960 |
All other locations: | +44 203 936 2999 |
Passcode: | 91 98 94 |
UK: | 0203 936 3001 |
US: | +1 845 709 8569 |
All other locations: | +44 203 936 3001 |
Passcode: | 07 07 21 |
● | Global system of 883k rooms (6,028 hotels) at 30 June 2022, weighted 68% across midscale segments and 32% across upscale and luxury |
● | Gross growth of +4.8% YOY, with 14.9k rooms (96 hotels) opened in H1, of which 8.3k (51 hotels) in Q2 |
● | Removal of 12.4k rooms (59 hotels) in H1; this includes the impact of ceasing all operations in Russia, resulting in the removal of 6.5k rooms (28 hotels), equivalent to 0.7% of IHG’s global system |
● | Underlying removal rate of 1.8% YOY; the removals in H1 2022 equate to an annualised underlying rate of 1.4%, broadly in line with historical average underlying rate of ~1.5% |
● | Net system size growth of +3.0% YOY (adjusted for Holiday Inn and Crowne Plaza removals in H2 2021, and for Russia operations in H1 2022); unadjusted YOY growth of (0.2)% |
● | Global pipeline of 278k rooms (1,858 hotels), which represents over 30% of current system size; pipeline growth YTD of +2.7% (+3.5% excluding 2.2k rooms impact from 7 pipeline hotels in Russia) |
● | Signed 30.7k rooms (210 hotels) in H1, of which 14.1k (90 hotels) in Q2 |
● | Signings mix drives pipeline to be weighted 56% across midscale segments and 44% across upscale and luxury |
● | More than 40% of the global pipeline is under construction, broadly in line with prior years |
System | Pipeline | ||||||||
Openings | Removals | Net | Total | YTD% | YOY% | Adjusted YOY%a | Signings | Total | |
Group | 14,949 | (12,379) | 2,570 | 882,897 | +0.3% | (0.2)% | +3.0% | 30,732 | 278,275 |
Americas | 4,287 | (2,188) | 2,099 | 501,188 | +0.4% | (1.8)% | +0.6% | 11,504 | 100,401 |
EMEAA | 6,828 | (8,844) | (2,016) | 222,184 | (0.9)% | (0.6)% | +5.2% | 8,111 | 80,079 |
G. China | 3,834 | (1,347) | 2,487 | 159,525 | +1.6% | +5.9% | +8.2% | 11,117 | 97,795 |
● | The InterContinental brand opened three hotels in the period; growing to 205 across more than 60 countries. Its pipeline of 83 hotels and resorts represents growth equivalent to 30% of current system size. |
● | Having reached 3,000 hotels in its 30th year last year, Holiday Inn Express is now in 50 countries, and has a pipeline for a further 26% growth. Holiday Inn Express achieved more than 60 signings in the period, with our Candlewood Suites and Staybridge Suites extended stay brands together adding over 40 more. |
● | Both brands have pipelines equivalent to over 20% of their current system size. |
● | Two-thirds of the Americas Holiday Inn estate and three-quarters of the Crowne Plaza estate will have been recently updated. As part of this, 28 Crowne Plaza hotels are being renovated in 2022, equivalent to the combined number renovated over the previous four years. Recently renovated hotels are showing strong performance metrics across occupancy, room rate, revenue market share and guest satisfaction scores. |
● | Vignette Collection, our Luxury & Lifestyle conversion brand that launched last August, has secured its first eight properties, with further strong progress expected over the remainder of 2022. |
● | Our upscale conversion brand, voco, has reached 80 open and pipeline hotels. With nine openings in the period, these included the first all-suites format in Doha, a flagship property for the brand in Melbourne, and a presence in four new country markets. The brand was recognised as the World’s Leading Premium Hotel Brand at the World Travel Awards, and is achieving top guest satisfaction scores versus equivalent competing brands. |
● | Portfolio opportunities are also increasing, due to the broader suite of brands and the overall enterprise system we can offer owners to support their growth; three portfolio deals in EMEAA in H1 added 10 hotels across six brands. |
● | A number of brand halo properties opened in the period, including an all-suites-and-villas Regent property in Phu Quoc (Vietnam) and Australia’s first Kimpton (Sydney). |
● | There were six further Kimpton signings in the period and more resort destinations for the brand including Kimpton Aysla Mallorca will be opening soon. |
● | Signings for Six Senses increased its pipeline to 35 hotels, on top of 21 currently open. |
● | Hotel Indigo is set for a record year of openings; it has reached 134 properties across more than 20 countries, which is set to nearly double with a pipeline of 120 hotels. There were 16 signings for the brand in the half, including new resort properties in Barbados and Grand Cayman. |
● | The first two Atwell Suites properties to open have been the prototype new-build at Denver Airport and an adaptive re-use at Miami Brickell, with 23 further hotels in the pipeline. |
● | Five new avid hotels opened in the half, taking the brand’s presence to 53 locations, with the first opening in Canada later this year. The avid pipeline totals 157 properties and the brand is outperforming peers in guest satisfaction. |
● | 14% more points have been redeemed year-to-date compared to 2019, with an 18% increase in reward nights booked. |
● | Enrolments in Q2 2022 were more than 30% higher than the comparable period last year, and year-on-year 11 million more loyalty members have been added. |
● | Within a month of launching Milestone Rewards, engagement has exceeded our expectations and over 800,000 rewards have been earned. |
● | We also launched our largest marketing campaign in more than a decade to help raise awareness and drive more revenue to our hotels for our owners. |
● | We have further expanded the scale and reach of our procurement solutions for operating supplies and equipment. More than 2,900 hotels in the Americas are now participating in our F&B purchasing programme. These programmes support menu optimisation, help owners mitigate inflationary pressures and achieve absolute savings. Smaller owner groups recently onboarded in the UK have seen typical savings of 7-15% on food costs and 10-15% on beverage costs. |
● | We are also helping owners lower construction and refurbishment costs in our latest format upgrades and helping reduce other costs associated with operating and maintaining their building infrastructure. |
● | IHG Voice Cloud, our enhanced intelligent call services solution, will be supporting several hundred hotels by the end of the year. This typically saves an owner around 50 hours a month of on-premises call handling, whilst also driving better guest experiences, boosting loyalty enrolment and delivering revenue up-sell. |
● | We are piloting renewable energy sourcing on behalf of our owners and developing a power purchase agreement in a very competitive market. Owners have also been able to lock-in substantial savings though our fixed negotiated rates on other energy costs. |
● | The rollout of our IHG NextGen Payments system during 2022 and 2023 adds more guest payment options including e-wallet, and lowers transaction and support fees for our owners. |
● | Booking flow improvements. Newly designed webpages that combine rooms and rates choices have contributed to increases in booking conversion of up to one percentage point and revenue uplift of 2 to 3%. This new web experience has also driven a 10 percentage point increase in enrolments to our IHG One Rewards programme. |
● | Stay enhancements and attribute pricing. Pilots progressing well to drive cross-sell of non-room extras and for room up-sell which enable owners to generate maximum value from the unique attributes of their room inventory. |
● | Next generation IHG mobile app released. The IHG mobile app is our fastest-growing revenue channel. Amongst many enhancements, the new app offers streamlined booking and allows guests to check-in faster, and it powers IHG One Rewards to provide members with seamless access to their loyalty benefits, including the ability to choose and redeem Milestone Rewards. Enhancements are expected to further increase direct bookings and loyalty engagement, and drive incremental spend during stays. Since its relaunch, revenue driven by our mobile app for the Americas and EMEAA regions has been at 30% higher levels than 2019. |
● | Over the next three years we are investing significantly to enhance the capabilities of our core HR platforms and technology, to deliver a more seamless user experience and the right data and insights needed to drive performance. A new flagship learning and development offering is also being developed across the business to support talent. |
● | We continue to make progress on our commitment to increase ethnic minority leadership representation at a corporate level, notably US ethnic minority leadership where we have committed to doubling representation between 2020 and 2025 (was 13%, now 20%, with a goal of 26% in 2025). Conscious inclusion training is being extended to frontline hotel employees and we are also piloting new inclusive hiring practices in different markets. |
● | As one of many programmes to diversify representation in leadership roles, more than 100 colleagues have so far graduated from our RISE programme to increase the number of women in General Manager and other senior positions in our managed hotels. |
● | The IHG Skills Academy, a free virtual learning platform, is being translated into more languages to broaden the global reach of our IHG Academy programme and continue to break down barriers to education and training. |
● | In response to the war in Ukraine and the humanitarian crisis it has caused, IHG made significant donations to our humanitarian charity partners, and has committed to work with our hotel owners in other countries to shelter and recruit refugees. We have a dedicated Refugees Careers Site at careers.ihg.com/Ukraine-support. |
● | New training has been rolled out for our Hotel Energy Reduction Opportunities (HERO) tool, which gives owners bespoke sustainability recommendations, costs and savings based upon their hotel’s individual data and characteristics. |
● | We continue to roll-out automated data collection across our business to make it easier for our hotels to understand and measure their environmental impacts, identify areas for reduction and track progress. |
● | An energy metric has been introduced for all hotels as part of our strategy to decarbonise the existing estate, as well as adding further measures to our brand standards to conserve energy and water. |
● | As part of our commitments to tackle waste, we recently announced a global collaboration with Unilever to replace bathroom miniatures with bulk amenities for 4,000 more hotels. The initiative is expected to save at least 850 tonnes of plastic annually in the Americas region alone and provide hotels with savings of 10-30% versus current costs. |
6 months ended 30 June | ||||
2022 | 2021 | % | ||
$m | $m | change | ||
Revenue | ||||
Americas | 471 | 325 | 44.9 | |
EMEAA | 239 | 84 | 184.5 | |
Greater China | 36 | 59 | (39.0) | |
Central | 94 | 97 | (3.1) | |
____ | ____ | ____ | ||
Revenue from reportable segmentsa | 840 | 565 | 48.7 | |
System Fund revenues | 554 | 378 | 46.6 | |
Reimbursement of costs | 400 | 236 | 69.5 | |
_____ | _____ | _____ | ||
Total revenue | 1,794 | 1,179 | 52.2 | |
_____ | _____ | _____ | ||
Operating profit | ||||
Americas | 351 | 224 | 56.7 | |
EMEAA | 59 | (27) | NMb | |
Greater China | 5 | 31 | (83.9) | |
Central | (38) | (40) | (5.0) | |
_____ | ____ | _____ | ||
Operating profit from reportable segmentsa | 377 | 188 | 100.5 | |
Analysed as: | ||||
Fee Business excluding central | 410 | 264 | 55.3 | |
Owned, leased and managed lease | 5 | (36) | NMb | |
Central | (38) | (40) | (5.0) | |
System Fund result | 3 | (46) | NMb | |
____ | ____ | ____ | ||
Operating profit before exceptional items | 380 | 142 | 167.6 | |
Operating exceptional items | (19) | (4) | 375.0 | |
____ | ____ | ____ | ||
Operating profit | 361 | 138 | 161.6 | |
Net financial expenses | (69) | (72) | (4.2) | |
Analysed as: | ||||
Adjusted interest expensea | (64) | (72) | (11.1) | |
System Fund interest | 3 | - | NMb | |
Foreign exchange losses | (8) | - | NMb | |
Fair value gains on contingent purchase consideration | 7 | 1 | 600.0 | |
____ | ____ | ____ | ||
Profit before tax | 299 | 67 | 346.3 | |
Tax | (83) | (19) | 336.8 | |
Analysed as; | ||||
Tax before exceptional items and System Funda | (88) | (42) | 109.5 | |
Tax on exceptional items and exceptional tax | 5 | 23 | (78.3) | |
____ | ____ | ____ | ||
Profit for the period | 216 | 48 | 350.0 | |
Adjusted earningsc | 224 | 74 | 202.7 | |
Basic weighted average number of ordinary shares (millions) | 184 | 183 | 0.5 | |
____ | ____ | ____ | ||
Earnings per ordinary share | ||||
Basic | 117.4¢ | 26.2¢ | 348.1 | |
Adjusteda | 121.7¢ | 40.4¢ | 201.2 | |
Dividend per share | 43.9¢ | - | NMb | |
Average US dollar to sterling exchange rate | $1: £0.77 | $1: £0.72 | 6.9 | |
Adjusted EBITDA reconciliation | 6 months ended 30 June | |
2022 | 2021 | |
$m | $m Restateda | |
Cash flow from operations | 336 | 259 |
Cash flows relating to exceptional items | 15 | 12 |
Impairment loss on financial assets | (5) | (8) |
Other non-cash adjustments to operating profit/loss | (34) | (35) |
System Fund result | (3) | 46 |
System Fund depreciation and amortisation | (42) | (41) |
Other non-cash adjustments to System Fund result | (13) | (10) |
Working capital and other adjustments | 124 | (6) |
Capital expenditure: contract acquisition costs (key money) | 35 | 16 |
________ | ________ | |
Adjusted EBITDA | 413 | 233 |
____ | ____ |
CASH FLOW SUMMARY | 6 months ended 30 June | ||
2022 | 2021 | $m | |
$m | $m | change | |
Adjusted EBITDAb | 413 | 233 | 180 |
Working capital and other adjustments | (124) | 6 | |
Impairment loss on financial assets | 5 | 8 | |
Other non-cash adjustments to operating profit/loss | 34 | 35 | |
System Fund result | 3 | (46) | |
Non-cash adjustments to System Fund result | 55 | 51 | |
Capital expenditure: contract acquisition costs (key money) net of repayments | (35) | (16) | |
Capital expenditure: maintenance | (15) | (9) | |
Cash flows relating to exceptional items | (15) | (12) | |
Net interest paid | (37) | (39) | |
Tax paid | (124) | (47) | |
Principal element of lease payments | (18) | (17) | |
____ | ____ | ____ | |
Adjusted free cash flowb | 142 | 147 | (5) |
Capital expenditure: gross recyclable investments | (1) | (9) | |
Capital expenditure: gross System Fund capital investments | (18) | (7) | |
Deferred purchase consideration paid | - | (13) | |
Disposals and repayments, including other financial assets | 7 | 1 | |
Dividends paid to shareholders | (154) | - | |
____ | ____ | ____ | |
Net cash flow before other net debt movements | (24) | 119 | (143) |
Add back principal element of lease repayments within adjusted free cash flow | 18 | 17 | |
Exchange and other non-cash adjustments | 169 | (65) | |
____ | ____ | ____ | |
Decrease in net debtb | 163 | 71 | 92 |
Net debt at beginning of the period | (1,881) | (2,529) | |
______ | ______ | ____ | |
Net debt at end of the period | (1,718) | (2,458) | 740 |
______ | ______ | ____ |
6 months ended 30 June | |||||
2022 | 2021 | % | |||
$bn | $bn | changeb | |||
Analysed by brand | |||||
InterContinental | 1.7 | 1.0 | 65.6 | ||
Kimpton | 0.6 | 0.3 | 116.9 | ||
Hotel Indigo | 0.3 | 0.2 | 92.8 | ||
Crowne Plaza | 1.3 | 1.0 | 35.8 | ||
Holiday Inn | 2.4 | 1.6 | 46.7 | ||
Holiday Inn Express | 3.8 | 2.7 | 40.4 | ||
Staybridge Suites | 0.6 | 0.4 | 35.7 | ||
Candlewood Suites | 0.4 | 0.3 | 20.3 | ||
Other | 0.6 | 0.4 | 50.0 | ||
____ | ____ | ____ | |||
Total | 11.7 | 7.9 | 48.0 | ||
____ | ____ | ____ | |||
Analysed by ownership type | |||||
Fee business | 11.5 | 7.8 | 46.9 | ||
Owned, leased and managed lease | 0.2 | 0.1 | 189.1 | ||
____ | ____ | ____ | |||
Total | 11.7 | 7.9 | 48.0 | ||
____ | ____ | ____ |
Half Year 2022 vs 2021 | Half Year 2022 vs 2019 | |||||
RevPAR | ADR | Occupancy | RevPAR | ADR | Occupancy | |
Group | 50.7% | 24.4% | 10.1%pts | (10.5)% | 3.9% | (9.5)%pts |
Americas | 45.2% | 22.1% | 10.2%pts | (1.6)% | 5.6% | (4.7)%pts |
EMEAA | 138.4% | 35.3% | 24.2%pts | (20.9)% | 1.0% | (15.7)%pts |
G. China | (27.2)% | (4.3)% | (11.9)%pts | (45.9)% | (17.9)% | (20.1)%pts |
Q2 2022 vs 2021 | Q2 2022 vs 2019 | |||||
RevPAR | ADR | Occupancy | RevPAR | ADR | Occupancy | |
Group | 43.9% | 23.5% | 9.0%pts | (4.5)% | 7.4% | (8.1)%pts |
Americas | 37.0% | 20.2% | 8.5%pts | 3.5% | 9.0% | (3.7)%pts |
EMEAA | 146.8% | 35.8% | 28.8%pts | (10.3)% | 4.0% | (10.4)%pts |
G. China | (39.5)% | (8.9)% | (19.8)%pts | (48.9)% | (18.7)% | (23.5)%pts |
Half Year 2022 vs 2021 | Half Year 2022 vs 2019 | |||||
CER | AER | Difference | CER | AER | Difference | |
Group | 50.7% | 48.6% | 2.1%pts | (10.5)% | (11.2)% | 0.7%pts |
Americas | 45.2% | 45.1% | 0.1%pts | (1.6)% | (1.9)% | 0.3%pts |
EMEAA | 138.4% | 121.7% | 16.7%pts | (20.9)% | (23.7)% | 2.9%pts |
G. China | (27.2)% | (27.4)% | 0.2%pts | (45.9)% | (43.6)% | (2.3)%pts |
Q2 2022 vs 2021 | Q2 2022 vs 2019 | |||||
CER | AER | Difference | CER | AER | Difference | |
Group | 43.9% | 41.0% | 2.9%pts | (4.5)% | (5.6)% | 1.1%pts |
Americas | 37.0% | 36.8% | 0.2%pts | 3.5% | 3.2% | 0.3%pts |
EMEAA | 146.8% | 124.9% | 21.9%pts | (10.3)% | (14.9)% | 4.6%pts |
G. China | (39.5)% | (40.9)% | 1.4%pts | (48.9)% | (47.4)% | (1.5)%pts |
2022 vs 2021 | Jan | Feb | Mar | Apr | May | Jun |
Group | 54.8% | 72.3% | 56.9% | 50.1% | 43.8% | 39.2% |
Americas | 53.7% | 65.1% | 55.7% | 48.1% | 37.6% | 28.0% |
EMEAA | 92.7% | 122.7% | 146.1% | 165.1% | 156.3% | 126.0% |
G. China | 5.6% | 36.9% | (39.8)% | (51.5)% | (45.6)% | (17.7)% |
2022 vs 2019 | Jan | Feb | Mar | Apr | May | Jun |
Group | (24.4)% | (18.1)% | (12.1)% | (7.9)% | (5.4)% | (0.6)% |
Americas | (14.2)% | (8.2)% | (2.6)% | 2.9% | 2.0% | 5.5% |
EMEAA | (41.9)% | (36.6)% | (22.5)% | (17.2)% | (8.3)% | (6.0)% |
G. China | (38.4)% | (31.7)% | (53.1)% | (58.6)% | (51.6)% | (35.5)% |
2021 vs 2019 | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec |
Group | (52.5)% | (53.8)% | (46.6)% | (41.4)% | (37.1)% | (31.0)% | (18.4)% | (23.0)% | (21.5)% | (19.2)% | (19.1)% | (12.1)% |
Americas | (45.1)% | (45.4)% | (39.4)% | (32.3)% | (27.8)% | (19.7)% | (7.3)% | (12.1)% | (10.6)% | (10.5)% | (7.4)% | 0.4% |
EMEAA | (71.1)% | (72.7)% | (70.6)% | (70.1)% | (65.8)% | (59.4)% | (48.2)% | (38.2)% | (42.8)% | (36.3)% | (33.2)% | (30.2)% |
G. China | (41.5)% | (51.1)% | (23.2)% | (14.9)% | (12.0)% | (21.5)% | (6.4)% | (55.2)% | (25.9)% | (24.6)% | (46.3)% | (28.1)% |
2020 vs 2019 | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec |
Group | (1.5)% | (10.8)% | (55.1)% | (81.9)% | (75.6)% | (67.4)% | (58.1)% | (51.0)% | (50.9)% | (51.9)% | (55.3)% | (52.4)% |
Americas | 0.2% | (0.9)% | (49.0)% | (80.1)% | (72.5)% | (62.0)% | (54.0)% | (48.6)% | (46.4)% | (48.0)% | (51.4)% | (49.5)% |
EMEAA | 2.1% | (11.3)% | (62.7)% | (89.3)% | (88.5)% | (85.3)% | (74.7)% | (66.3)% | (69.9)% | (70.5)% | (72.4)% | (68.6)% |
G. China | (24.6)% | (89.3)% | (81.4)% | (71.2)% | (57.1)% | (48.6)% | (35.9)% | (20.2)% | (11.0)% | (16.9)% | (22.5)% | (15.1)% |
Hotels | Rooms | ||||
Global hotel and room count | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 21 | - | 1,439 | 27 | |
Regent | 8 | 1 | 2,532 | 342 | |
InterContinental | 205 | 1 | 69,525 | 123 | |
Vignette Collection | 2 | 1 | 539 | 393 | |
Kimpton | 75 | - | 13,304 | 21 | |
Hotel Indigo | 134 | 4 | 17,056 | 713 | |
voco | 40 | 9 | 9,447 | �� 2,002 | |
HUALUXE | 18 | 2 | 5,147 | 544 | |
Crowne Plaza | 402 | (2) | 110,317 | (861) | |
EVEN Hotels | 22 | 1 | 3,180 | 186 | |
Holiday Inna | 1,206 | (12) | 220,860 | (3,824) | |
Holiday Inn Express | 3,044 | 28 | 320,970 | 3,641 | |
avid hotels | 53 | 5 | 4,771 | 491 | |
Atwell Suites | 2 | 2 | 186 | 186 | |
Staybridge Suites | 314 | (1) | 33,924 | (382) | |
Candlewood Suites | 363 | 2 | 32,222 | 197 | |
Otherb | 119 | (4) | 37,478 | (1,229) | |
_____ | ____ | _______ | ______ | ||
Total | 6,028 | 37 | 882,897 | 2,570 | |
_____ | ____ | _______ | ______ | ||
Analysed by ownership type | |||||
Franchised | 5,078 | 45 | 630,895 | 4,780 | |
Managed | 931 | (8) | 247,381 | (2,210) | |
Owned, leased and managed lease | 19 | - | 4,621 | - | |
_____ | ____ | _______ | ______ | ||
Total | 6,028 | 37 | 882,897 | 2,570 | |
_____ | ____ | _______ | ______ | ||
Hotels | Rooms | ||||
Global Pipeline | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 35 | 2 | 2,532 | 108 | |
Regent | 8 | - | 1,806 | (132) | |
InterContinental | 83 | 4 | 20,859 | 1,180 | |
Vignette Collection | 1 | 1 | 40 | 40 | |
Kimpton | 40 | 5 | 7,952 | 1,100 | |
Hotel Indigo | 120 | 6 | 19,403 | 951 | |
voco | 34 | (4) | 9,360 | (730) | |
HUALUXE | 21 | (2) | 5,506 | (539) | |
Crowne Plaza | 114 | 18 | 29,448 | 4,187 | |
EVEN Hotels | 28 | (1) | 4,776 | (131) | |
Holiday Inn | 245 | 1 | 47,234 | (844) | |
Holiday Inn Express | 650 | 5 | 82,079 | (947) | |
avid hotels | 157 | (7) | 13,601 | (894) | |
Atwell Suites | 23 | - | 2,268 | (7) | |
Staybridge Suites | 164 | 8 | 18,140 | 1,297 | |
Candlewood Suites | 111 | 18 | 9,213 | 1,448 | |
Othera | 24 | 7 | 4,058 | 1,228 | |
_____ | ____ | _______ | _____ | ||
Total | 1,858 | 61 | 278,275 | 7,315 | |
_____ | ____ | _______ | _____ | ||
Analysed by ownership type | |||||
Franchised | 1,328 | 38 | 162,276 | 4,444 | |
Managed | 529 | 23 | 115,844 | 2,871 | |
Owned, leased and managed lease | 1 | - | 155 | - | |
_____ | ____ | _______ | _____ | ||
Total | 1,858 | 61 | 278,275 | 7,315 | |
_____ | ____ | _______ | _____ |
AMERICAS | 6 months ended 30 June | |||
Americas Results | ||||
2022 | 2021 | % | ||
$m | $m | change | ||
Revenue from the reportable segmenta | ||||
Fee business | 413 | 296 | 39.5 | |
Owned, leased and managed lease | 58 | 29 | 100.0 | |
____ | ____ | ____ | ||
Total | 471 | 325 | 44.9 | |
____ | ____ | ____ | ||
Operating profit from the reportable segmenta | ||||
Fee business | 342 | 236 | 44.9 | |
Owned, leased and managed lease | 9 | (12) | NMc | |
____ | ____ | ____ | ||
351 | 224 | 56.7 | ||
Operating exceptional items | - | (4) | NMc | |
____ | ____ | ____ | ||
Operating profit | 351 | 220 | 59.5 | |
____ | _____ | _______ |
Americas Comparable RevPARb movement on previous year | 6 months ended 30 June 2022 | |
Fee business | ||
InterContinental | 162.3% | |
Kimpton | 101.0% | |
Hotel Indigo | 62.8% | |
Crowne Plaza | 83.2% | |
EVEN Hotels | 108.9% | |
Holiday Inn | 50.0% | |
Holiday Inn Express | 34.2% | |
Staybridge Suites | 29.1% | |
Candlewood Suites | 20.1% | |
All brands | 44.9% | |
Owned, leased and managed lease | ||
All brands | 119.5% | |
Hotels | Rooms | ||||
Americas hotel and room count | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 1 | - | 20 | - | |
InterContinental | 43 | - | 15,652 | 1 | |
Kimpton | 63 | (1) | 10,857 | (151) | |
Hotel Indigo | 70 | 4 | 9,282 | 537 | |
voco | 5 | - | 469 | - | |
Crowne Plaza | 112 | - | 28,035 | 105 | |
EVEN Hotels | 19 | - | 2,743 | - | |
Holiday Inna | 716 | - | 120,911 | 61 | |
Holiday Inn Express | 2,451 | 15 | 222,944 | 1,217 | |
avid hotels | 53 | 5 | 4,771 | 491 | |
Atwell Suites | 2 | 2 | 186 | 186 | |
Staybridge Suites | 296 | - | 30,992 | (105) | |
Candlewood Suites | 363 | 2 | 32,222 | 197 | |
Otherb | 99 | (2) | 22,104 | (440) | |
_____ | ____ | _______ | ______ | ||
Total | 4,293 | 25 | 501,188 | 2,099 | |
_____ | ____ | _______ | ______ | ||
Analysed by ownership type | |||||
Franchised | 4,118 | 31 | 463,430 | 3,173 | |
Managed | 172 | (6) | 36,431 | (1,074) | |
Owned, leased and managed lease | 3 | - | 1,327 | - | |
_____ | ____ | _______ | ______ | ||
Total | 4,293 | 25 | 501,188 | 2,099 | |
_____ | ____ | _______ | ______ |
Hotels | Rooms | ||||
Americas Pipeline | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 5 | (1) | 338 | (133) | |
InterContinental | 9 | - | 2.252 | - | |
Kimpton | 23 | 4 | 4,300 | 869 | |
Hotel Indigo | 28 | (1) | 4.009 | (61) | |
voco | 4 | (1) | 920 | (125) | |
Crowne Plaza | 8 | - | 1,644 | 1 | |
EVEN Hotels | 10 | - | 1,161 | (5) | |
Holiday Inn | 73 | (1) | 9,444 | (24) | |
Holiday Inn Express | 352 | 14 | 34,336 | 1,635 | |
avid hotels | 157 | (7) | 13,601 | (894) | |
Atwell Suites | 23 | - | 2,268 | (7) | |
Staybridge Suites | 143 | 6 | 14,910 | 860 | |
Candlewood Suites | 111 | 18 | 9,213 | 1,448 | |
Othera | 13 | 2 | 2,005 | 234 | |
____ | ____ | ______ | ______ | ||
Total | 959 | 33 | 100,401 | 3,798 | |
____ | ____ | ______ | ______ | ||
Analysed by ownership type | |||||
Franchised | 922 | 33 | 94,367 | 3,635 | |
Managed | 37 | - | 6,034 | 163 | |
____ | ____ | ______ | ______ | ||
Total | 959 | 33 | 100,401 | 3,798 | |
____ | ____ | ______ | ______ |
6 months ended 30 June | |||||
EMEAA results | |||||
2022 | 2021 | % | |||
$m | $m | change | |||
Revenue from the reportable segmenta | |||||
Fee business | 121 | 53 | 128.3 | ||
Owned, leased and managed lease | 118 | 31 | 280.6 | ||
____ | ____ | ____ | |||
Total | 239 | 84 | 184.5 | ||
____ | ____ | ____ | |||
Operating profit/(loss) from the reportable segmenta | |||||
Fee business | 63 | (3) | NMc | ||
Owned, leased and managed lease | (4) | (24) | (83.3) | ||
____ | ____ | ____ | |||
59 | (27) | NMc | |||
Operating exceptional items | (19) | - | NMc | ||
____ | ____ | _____ | |||
Operating profit/(loss) | 40 | (27) | NMc | ||
____ | ____ | _____ |
EMEAA comparable RevPARb movement on previous year | 6 months ended 30 June 2022 | |
Fee business | ||
Six Senses | 161.6% | |
Regent | 39.9% | |
InterContinental | 115.8% | |
Kimpton | 334.5% | |
Hotel Indigo | 375.6% | |
voco | 95.4% | |
Crowne Plaza | 120.7% | |
Holiday Inn | 143.5% | |
Holiday Inn Express | 157.6% | |
Staybridge Suites | 53.9% | |
All brands | 135.1% | |
Owned, leased and managed lease | ||
All brands | 422.6% | |
Hotels | Rooms | ||||
EMEAA hotel and room count | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 19 | - | 1,289 | 19 | |
Regent | 4 | 1 | 1,113 | 342 | |
InterContinental | 109 | 1 | 32,667 | 106 | |
Vignette Collection | 2 | 1 | 539 | 393 | |
Kimpton | 11 | 1 | 2,318 | 172 | |
Hotel Indigo | 49 | 1 | 5,488 | 305 | |
voco | 29 | 8 | 7,758 | 1,876 | |
Crowne Plaza | 179 | (3) | 43,671 | (1,157) | |
Holiday Inn | 370 | (10) | 67,389 | (3,435) | |
Holiday Inn Express | 335 | 2 | 48,977 | 429 | |
Staybridge Suites | 18 | (1) | 2,932 | (277) | |
Other | 11 | (2) | 8,043 | (789) | |
_____ | ____ | _______ | ______ | ||
Total | 1,136 | (1) | 222,184 | (2,016) | |
_____ | ____ | _______ | ______ | ||
Analysed by ownership type | |||||
Franchised | 772 | 5 | 125,560 | (147) | |
Managed | 348 | (6) | 93,330 | (1,869) | |
Owned, leased and managed lease | 16 | - | 3,294 | - | |
_____ | ____ | _______ | ______ | ||
Total | 1,136 | (1) | 222,184 | (2,016) | |
_____ | ____ | _______ | ______ |
Hotels | Rooms | ||||
EMEAA Pipeline | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 26 | 3 | 1,961 | 241 | |
Regent | 5 | (1) | 999 | (342) | |
InterContinental | 47 | 4 | 10,709 | 1,189 | |
Vignette Collection | 1 | 1 | 40 | 40 | |
Kimpton | 9 | - | 1,626 | (48) | |
Hotel Indigo | 45 | 1 | 7,068 | 64 | |
voco | 26 | (5) | 7,695 | (1,058) | |
Crowne Plaza | 44 | 4 | 11,040 | 579 | |
Holiday Inn | 94 | (4) | 18,803 | (2,211) | |
Holiday Inn Express | 96 | (3) | 14,855 | (738) | |
Staybridge Suites | 21 | 2 | 3,230 | 437 | |
Othera | 11 | 5 | 2,053 | 994 | |
____ | ____ | ______ | _____ | ||
Total | 425 | 7 | 80,079 | (853) | |
____ | ____ | ______ | _____ | ||
Analysed by ownership type | |||||
Franchised | 167 | (8) | 24,957 | (2,088) | |
Managed | 257 | 15 | 54,967 | 1,235 | |
Owned, leased and managed lease | 1 | - | 155 | - | |
____ | ____ | ______ | _____ | ||
Total | 425 | 7 | 80,079 | (853) | |
____ | ____ | ______ | _____ |
6 months ended 30 June | |||||
Greater China results | 2022 | 2021 | % | ||
$m | $m | change | |||
Revenue from the reportable segmenta | |||||
Fee business | 36 | 59 | (39.0) | ||
____ | ____ | _____ | |||
Total | 36 | 59 | (39.0) | ||
____ | ____ | _____ | |||
Operating profit from the reportable segmenta | |||||
Fee business | 5 | 31 | (83.9) | ||
____ | ____ | ____ | |||
Operating profit | 5 | 31 | (83.9) | ||
____ | ____ | ____ |
Greater China comparable RevPARb movement on previous year | 6 months ended 30 June 2022 | |
Fee business | ||
Regent | (20.0)% | |
InterContinental | (40.3)% | |
Hotel Indigo | (23.8)% | |
HUALUXE | (28.5)% | |
Crowne Plaza | (23.9)% | |
Holiday Inn | (18.5)% | |
Holiday Inn Express | (21.8)% | |
All brands | (27.2)% |
Hotels | Rooms | ||||
Greater China hotel and room count | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 1 | - | 130 | 8 | |
Regent | 4 | - | 1,419 | - | |
InterContinental | 53 | - | 21,206 | 16 | |
Kimpton | 1 | - | 129 | - | |
Hotel Indigo | 15 | (1) | 2,286 | (129) | |
voco | 6 | 1 | 1,220 | 126 | |
HUALUXE | 18 | 2 | 5,147 | 544 | |
Crowne Plaza | 111 | 1 | 38,611 | 191 | |
EVEN Hotels | 3 | 1 | 437 | 186 | |
Holiday Inn | 120 | (2) | 32,560 | (450) | |
Holiday Inn Express | 258 | 11 | 49,049 | 1,995 | |
Othera | 9 | - | 7,331 | - | |
____ | ____ | _______ | _____ | ||
Total | 599 | 13 | 159,525 | 2,487 | |
____ | ____ | _______ | _____ | ||
Analysed by ownership type | |||||
Franchised | 188 | 9 | 41,905 | 1,754 | |
Managed | 411 | 4 | 117,620 | 733 | |
____ | ____ | _______ | _____ | ||
Total | 599 | 13 | 159,525 | 2,487 | |
____ | ____ | _______ | _____ |
Hotels | Rooms | ||||
Greater China Pipeline | Change over | Change over | |||
2022 | 2021 | 2022 | 2021 | ||
30 June | 31 December | 30 June | 31 December | ||
Analysed by brand | |||||
Six Senses | 4 | - | 233 | - | |
Regent | 3 | 1 | 807 | 210 | |
InterContinental | 27 | - | 7,898 | (9) | |
Kimpton | 8 | 1 | 2.026 | 279 | |
Hotel Indigo | 47 | 6 | 8,326 | 948 | |
voco | 4 | 2 | 745 | 453 | |
HUALUXE | 21 | (2) | 5,506 | (539) | |
Crowne Plaza | 62 | 14 | 16,764 | 3,607 | |
EVEN Hotels | 18 | (1) | 3,615 | (126) | |
Holiday Inn | 78 | 6 | 18,987 | 1,391 | |
Holiday Inn Express | 202 | (6) | 32,888 | (1,844) | |
Other | - | - | - | - | |
____ | ____ | ______ | _____ | ||
Total | 474 | 21 | 97,795 | 4,370 | |
____ | ____ | ______ | _____ | ||
Analysed by ownership type | |||||
Franchised | 239 | 13 | 42,952 | 2,897 | |
Managed | 235 | 8 | 54,843 | 1,473 | |
____ | ____ | ______ | _____ | ||
Total | 474 | 21 | 97,795 | 4,370 | |
____ | ____ | ______ | _____ |
6 months ended 30 June | |||
2022 | 2021 | % | |
Central results | $m | $m | change |
Revenue | 94 | 97 | (3.1) |
Gross costs | (132) | (137) | (3.6) |
____ | ____ | ____ | |
Operating loss | (38) | (40) | (5.0) |
____ | ____ | ____ |
● | total rooms revenue from franchised hotels; |
● | total hotel revenue from managed hotels (includes food and beverage, meetings and other revenues and reflects the value IHG drives to managed hotel owners by optimising the performance of their hotels); and |
● | total hotel revenue from owned, leased and managed lease hotels. |
● | System Fund – the Fund is not managed to generate a profit or loss for IHG over the longer term, but 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 the specific purpose of use in marketing, the Guest Reservation Systems 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 and can 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 interim Group 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. |
● | Adjusted interest and adjusted earnings per ordinary share have been amended to exclude foreign exchange gains / losses recorded within financial expenses. Since the gains / losses are principally as a result of the Group’s internal funding structure they are not reflective of the performance of the Group, excluding these amounts provides a more comparable year-on-year measure for investors and other users, aligned to how management monitor the business. Comparatives have not been restated as the impact of these changes are not material in 2021. |
● | The definition and reconciliation of Adjusted EBITDA has been amended to reconcile to the nearest GAAP measure, cash flow from operations, reflecting the fact Adjusted EBITDA is primarily used by the Group as a liquidity measure. The value of Adjusted EBITDA is unchanged from 2021. |
Reportable segments | Revenue | Operating profit | |||||
2022 | 2021 | % | 2022 | 2021 | % | ||
$m | $m | change | $m | $m | change | ||
Per Group income statement | 1,794 | 1,179 | 52.2 | 361 | 138 | 161.6 | |
System Fund | (554) | (378) | 46.6 | (3) | 46 | NMa | |
Reimbursement of costs | (400) | (236) | 69.5 | - | - | - | |
Operating exceptional items | - | - | - | 19 | 4 | 375.0 | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments | 840 | 565 | 48.7 | 377 | 188 | 100.5 | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments analysed as: | |||||||
Fee business | 664 | 505 | 31.5 | 372 | 224 | 66.1 | |
Owned, leased and managed lease | 176 | 60 | 193.3 | 5 | (36) | NMa | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments | 840 | 565 | 48.7 | 377 | 188 | 100.5 |
Revenue | Operating profit | ||||||
2022 | 2021 | % | 2022 | 2021 | % | ||
$m | $m | change | $m | $m | Change | ||
Reportable segments (see above) | 840 | 565 | 48.7 | 377 | 188 | 100.5 | |
Significant liquidated damagesb | (7) | (6) | 16.7 | (7) | (6) | 16.7 | |
Owned and leased asset disposalsc | - | (6) | NMa | (2) | 8 | NMa | |
Currency impact | - | (7) | NMa | - | 3 | NMa | |
____ | _____ | _____ | _____ | _____ | _____ | ||
Underlying revenue and underlying operating profit | 833 | 546 | 52.6 | 368 | 193 | 90.7 |
Revenue | Operating profit | ||||||
2022 | 2021 | % | 2022 | 2021 | % | ||
$m | $m | change | $m | $m | change | ||
Reportable segments fee business (see above) | 664 | 505 | 31.5 | 372 | 224 | 66.1 | |
Significant liquidated damagesb | (7) | (6) | 16.7 | (7) | (6) | 16.7 | |
Currency impact | - | (4) | NMa | - | 1 | NMa | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Underlying fee revenue and underlying fee operating profit | 657 | 495 | 32.7 | 365 | 219 | 66.7 |
Revenue | Operating profita | |||||||
2022 | 2021 | % | 2022 | 2021 | % | |||
$m | $m | change | $m | $m | change | |||
Per Interim financial statements | 471 | 325 | 44.9 | 351 | 224 | 56.7 | ||
Reportable segments analysed as: | ||||||||
Fee business | 413 | 296 | 39.5 | 342 | 236 | 44.9 | ||
Owned, leased and managed lease | 58 | 29 | 100.0 | 9 | (12) | NMb | ||
_____ | _____ | _____ | _____ | _____ | _____ | |||
471 | 325 | 44.9 | 351 | 224 | 56.7 | |||
Reportable segments (see above) | 471 | 325 | 44.9 | 351 | 224 | 56.7 | ||
Owned and leased asset disposalsc | - | (5) | NMb | - | 4 | (100.0) | ||
Currency impact | - | (1) | NMb | - | (1) | NMb | ||
_____ | _____ | _____ | _____ | _____ | _____ | |||
Underlying revenue and underlying operating profit | 471 | 319 | 47.6 | 351 | 227 | 54.6 | ||
Owned, leased and managed lease included in the above | (58) | (24) | 141.7 | (9) | 8 | NMb | ||
_____ | _____ | _____ | _____ | _____ | _____ | |||
Underlying fee business | 413 | 295 | 40.0 | 342 | 235 | 45.5 |
Revenue | Operating profita | ||||||
2022 | 2021 | % | 2022 | 2021 | % | ||
$m | $m | change | $m | $m | change | ||
Per Interim financial statements | 239 | 84 | 184.5 | 59 | (27) | NMb | |
Reportable segments analysed as: | |||||||
Fee business | 121 | 53 | 128.3 | 63 | (3) | NMb | |
Owned, leased and managed lease | 118 | 31 | 280.6 | (4) | (24) | 83.3 | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
239 | 84 | 184.5 | 59 | (27) | NMb | ||
Reportable segments (see above) | 239 | 84 | 184.5 | 59 | (27) | NMb | |
Significant liquidated damages | (7) | - | NMb | (7) | - | NMb | |
Owned and leased asset disposalsc | - | (1) | NMb | (2) | 4 | NMb | |
Currency impact | - | (5) | NMb | - | 2 | NMb | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Underlying revenue and underlying operating profit | 232 | 78 | 197.4 | 50 | (21) | NMb | |
Owned, leased and managed lease included in the above | (118) | (27) | 337.0 | 6 | 18 | (66.7) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Underlying fee business | 114 | 51 | 123.5 | 56 | (3) | NMb |
Revenue | Operating profita | ||||||
2022 | 2021 | % | 2022 | 2021 | % | ||
$m | $m | change | $m | $m | change | ||
Per Interim financial statements | |||||||
Reportable segments analysed as: | 36 | 59 | (39.0) | 5 | 31 | (83.9) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Fee business | 36 | 59 | (39.0) | 5 | 31 | (83.9) | |
Reportable segments (see above) | 36 | 59 | (39.0) | 5 | 31 | (83.9) | |
Significant liquidated damagesc | - | (6) | NMb | - | (6) | NMb | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Underlying revenue and underlying operating profit | 36 | 53 | (32.1) | 5 | 25 | (80.0) |
6 months ended 30 June | |||||
2022 | |||||
Americas | EMEAA | Greater China | Central | Total | |
Revenue $m | |||||
Reportable segments analysed as fee business (see above) | 413 | 121 | 36 | 94 | 664 |
Significant liquidated damages | - | (7) | - | - | (7) |
Captive insurance company | - | - | - | (8) | (8) |
_____ | _____ | _____ | _____ | _____ | |
413 | 114 | 36 | 86 | 649 | |
Operating profit $m | |||||
Reportable segments analysed as fee business (see above) | 342 | 63 | 5 | (38) | 372 |
Significant liquidated damages | - | (7) | - | - | (7) |
Captive insurance company | - | - | - | (2) | (2) |
_____ | _____ | _____ | _____ | _____ | |
342 | 56 | 5 | (40) | 363 | |
Fee margin % | 82.8% | 49.1% | 13.9% | (46.5%) | 55.9% |
6 months ended 30 June | |||||
2021 | |||||
Americas | EMEAA | Greater China | Central | Total | |
Revenue $m | |||||
Reportable segments analysed as fee business (see above) | 296 | 53 | 59 | 97 | 505 |
Significant liquidated damages | - | - | (6) | - | (6) |
Captive insurance company | - | - | - | (9) | (9) |
_____ | _____ | _____ | _____ | _____ | |
296 | 53 | 53 | 88 | 490 | |
Operating profit $m | |||||
Reportable segments analysed as fee business (see above) | 236 | (3) | 31 | (40) | 224 |
Significant liquidated damages | - | - | (6) | - | (6) |
Captive insurance company | - | - | - | (2) | (2) |
_____ | _____ | _____ | _____ | _____ | |
236 | (3) | 25 | (42) | 216 | |
Fee margin % | 79.7% | (5.7%) | 47.2% | (47.7%) | 44.1% |
6 months ended 30 June | ||
2022 | 2021 | |
$m | $m | |
Net cash from investing activities | (27) | (37) |
Adjusted for: | ||
Contract acquisition costs, net of repayments | (35) | (16) |
System Fund depreciation and amortisationa | 40 | 39 |
Deferred purchase consideration paid | - | 13 |
_____ | _____ | |
Net capital expenditure | (22) | (1) |
_____ | _____ | |
Analysed as: | ||
Capital expenditure: maintenance (including contract acquisition costs, net of repayments of $35m (2021: $16m)) | (50) | (25) |
Capital expenditure: recyclable investments | 6 | (8) |
Capital expenditure: System Fund capital investments | 22 | 32 |
_____ | _____ | |
Net capital expenditure | (22) | (1) |
_____ | _____ |
6 months ended 30 June | ||
2022 | 2021 | |
$m | $m | |
Net capital expenditure | (22) | (1) |
Add back: | ||
Disposal receipts | (7) | (1) |
Repayments of contract acquisition costs | (3) | (1) |
System Fund depreciation and amortisationa | (40) | (39) |
_____ | _____ | |
Gross capital expenditure | (72) | (42) |
_____ | _____ | |
Analysed as: | ||
Capital expenditure: maintenance (including contract | (53) | (26) |
acquisition costs of $38m (2021: $17m)) | ||
Capital expenditure: recyclable investments | (1) | (9) |
Capital expenditure: System Fund capital investments | (18) | (7) |
_____ | _____ | |
Gross capital expenditure | (72) | (42) |
_____ | _____ |
6 months ended 30 June | ||
2022 | 2021 | |
$m | $m | |
Net cash from operating activities | 175 | 173 |
Adjusted for: | ||
Principal element of lease payments | (18) | (17) |
Capital expenditure: maintenance (excluding contract acquisition costs) | (15) | (9) |
_____ | _____ | |
Adjusted free cash flow | 142 | 147 |
_____ | _____ |
6 months ended 30 June | ||
2022 | 2021 | |
$m | $m | |
Net financial expenses | ||
Financial income | 5 | 1 |
Financial expenses | (74) | (73) |
_____ | _____ | |
(69) | (72) | |
Adjusted for: | ||
Interest attributable to the System Fund Foreign exchange losses* | (3) 8 | - n/a |
_____ | _____ | |
5 | - | |
Adjusted interest | (64) | (72) |
6 months ended 30 June | ||
2022 | 2021 | |
$m | $m | |
Profit available for equity holders | 216 | 48 |
Adjusting items: | ||
System Fund revenues and expenses | (3) | 46 |
Interest attributable to the System Fund | (3) | - |
Operating exceptional items | 19 | 4 |
Fair value gain on contingent purchase consideration | (7) | (1) |
Foreign exchange losses* | 8 | n/a |
Tax on foreign exchange losses* | (1) | n/a |
Tax on exceptional items | (5) | (1) |
Exceptional tax | - | (22) |
_____ | _____ | |
Adjusted earnings | 224 | 74 |
Basic weighted average number of ordinary shares (millions) | 184 | 183 |
Adjusted earnings per ordinary share (cents) | 121.7 | 40.4 |
Reportable segments | Revenue | Operating profit | |||||
2022 | 2019 | % | 2022 | 2019 | % | ||
$m | $m | change | $m | $m | change | ||
Per Group income statement | 1,794 | 2,280 | (21.3) | 361 | 442 | (18.3) | |
System Fund | (554) | (675) | (17.9) | (3) | (47) | (93.6) | |
Reimbursement of costs | (400) | (593) | (32.5) | - | - | - | |
Operating exceptional items | - | - | - | 19 | 15 | 26.7 | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments | 840 | 1,012 | (17.0) | 377 | 410 | (8.0) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments analysed as: | |||||||
Fee business | 664 | 730 | (9.0) | 372 | 394 | (5.6) | |
Owned, leased and managed lease | 176 | 282 | (37.6) | 5 | 16 | (68.8) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Reportable segments | 840 | 1,012 | (17.0) | 377 | 410 | (8.0) |
Revenue | Operating profita | |||||||
2022 | 2019 | % | 2022 | 2019 | % | |||
$m | $m | change | $m | $m | change | |||
Per Interim financial statements | 471 | 520 | (9.4) | 351 | 341 | 2.9 | ||
Reportable segments analysed as: | ||||||||
Fee business | 413 | 418 | (1.2) | 342 | 323 | 5.9 | ||
Owned, leased and managed lease | 58 | 102 | (43.1) | 9 | 21 | (57.1) | ||
_____ | _____ | _____ | _____ | _____ | _____ | |||
471 | 520 | (9.4) | 351 | 344 | 2.0 | |||
Revenue | Operating profita | ||||||
2022 | 2019 | % | 2022 | 2019 | % | ||
$m | $m | change | $m | $m | change | ||
Per Interim financial statements | 239 | 338 | (29.3) | 59 | 88 | (33.0) | |
Reportable segments analysed as: | |||||||
Fee business | 121 | 158 | (23.4) | 63 | 93 | (32.3) | |
Owned, leased and managed lease | 118 | 180 | (34.4) | (4) | (5) | (20.0) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
239 | 338 | (29.3) | 59 | 88 | (33.0) | ||
Revenue | Operating profita | ||||||
2022 | 2019 | % | 2022 | 2019 | % | ||
$m | $m | change | $m | $m | change | ||
Per Interim financial statements | |||||||
Reportable segments analysed as: | 36 | 66 | (45.5) | 5 | 36 | (86.1) | |
_____ | _____ | _____ | _____ | _____ | _____ | ||
Fee business | 36 | 66 | (45.5) | 5 | 36 | (86.1) | |
6 months ended 30th June | |||||||||
2019 | |||||||||
Americas | EMEAA | Greater China | Central | Total | |||||
Revenue $m | |||||||||
Reportable segments analysed as fee business (see above) | 418 | 158 | 66 | 88 | 730 | ||||
Significant liquidated damages | - | (4) | - | - | (4) | ||||
Captive insurance company | - | - | - | (7) | (7) | ||||
_____ | _____ | _____ | _____ | _____ | |||||
418 | 154 | 66 | 81 | 719 | |||||
Operating profit $m | |||||||||
Reportable segments analysed as fee business (see above) | 323 | 93 | 36 | (58) | 394 | ||||
Significant liquidated damages | - | (4) | - | - | (4) | ||||
Captive insurance company | - | - | - | (1) | (1) | ||||
_____ | _____ | _____ | _____ | _____ | |||||
323 | 89 | 36 | (59) | 389 | |||||
Fee margin % | 77.3% | 57.8% | 54.5% | (72.8%) | 54.1% |
● | Macro external factors, such as political and economic disruption, or the emerging risk of infectious diseases, could have an impact on IHG’s ability to perform and grow; commercial performance, financial loss and undermine stakeholder confidence; |
● | Failure to deliver IHG’s preferred brands and loyalty programme could impact IHG’s competitive positioning, IHG’s growth ambitions and reputation with guests and owners; |
● | Failure to effectively attract, develop and retain talent in key areas could impact IHG’s ability to achieve its growth ambitions and execute effectively; |
● | Threats to cybersecurity and information governance could lead to the disruption or loss of IHG’s critical systems and sensitive data and could impact IHG financially, reputationally or operationally; |
● | Failure to capitalise on innovation in booking technology, and maintain and enhance IHG’s functionality and resilience of its channel management and technology platforms could impact IHG’s revenues and growth ambitions; |
● | Failure to manage risks associated with delivering investment effectiveness and efficiency may impact commercial performance, lead to financial loss, and undermine stakeholder confidence; |
● | Failure to ensure contractual, legal, regulatory and ethical compliance would impact IHG operationally and reputationally; |
● | Failure to effectively safeguard the safety and security of colleagues and guests and respond appropriately to operational risk could result in reputational and / or financial damage, and undermine stakeholder confidence; |
● | A material breakdown in financial management and control systems could lead to increased public scrutiny, regulatory investigation and litigation; and |
● | Environment and social mega-trends have the potential to impact performance and growth in key markets. |
2022 6 months ended 30 June $m | 2021 6 months ended 30 June $m | ||
Revenue from fee business | 664 | 505 | |
Revenue from owned, leased and managed lease hotels | 176 | 60 | |
System Fund revenues | 554 | 378 | |
Reimbursement of costs | 400 | 236 | |
_____ | _____ | ||
Total revenue (notes 3 and 4) | 1,794 | 1,179 | |
Cost of sales and administrative expenses | (450) | (321) | |
System Fund expenses | (551) | (424) | |
Reimbursed costs | (400) | (236) | |
Share of losses of associates | - | (5) | |
Other operating income | 14 | 2 | |
Depreciation and amortisation | (36) | (45) | |
Impairment loss on financial assets | (5) | (8) | |
Other impairment charges (note 5) | (5) | (4) | |
_____ | _____ | ||
Operating profit (note 3) | 361 | 138 | |
Operating profit analysed as: | |||
Operating profit before System Fund and exceptional items | 377 | 188 | |
System Fund | 3 | (46) | |
Operating exceptional items (note 5) | (19) | (4) | |
_____ | _____ | ||
361 | 138 | ||
Financial income | 5 | 1 | |
Financial expenses | (74) | (73) | |
Fair value gains on contingent purchase consideration | 7 | 1 | |
_____ | _____ | ||
Profit before tax | 299 | 67 | |
Tax (note 6) | (83) | (19) | |
_____ | _____ | ||
Profit for the period from continuing operations | 216 | 48 | |
_____ | _____ | ||
Attributable to: | |||
Equity holders of the parent | 216 | 48 | |
_____ | _____ | ||
Earnings per ordinary share (note 7) | |||
Basic | 117.4¢ | 26.2¢ | |
Diluted | 116.8¢ | 26.1¢ | |
2022 6 months ended 30 June $m | 2021 6 months ended 30 June $m | ||
Profit for the period | 216 | 48 | |
Other comprehensive income | |||
Items that may be subsequently reclassified to profit or loss: | |||
Gains/(losses) on cash flow hedges, including related tax credit of $1m (2021: $3m charge) | 13 | (54) | |
Costs of hedging | - | 2 | |
Hedging (gains)/losses reclassified to financial expenses | (17) | 66 | |
Exchange gains/(losses) on retranslation of foreign operations, including related tax credit of $6m (2021: $nil) | 198 | (38) | |
_____ | _____ | ||
194 | (24) | ||
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 $2m (2021: $1m) | 3 | 9 | |
Re-measurement gains on defined benefit plans, net of related tax charge of $5m (2021: tax credit of $1m) | 15 | 5 | |
Tax related to pension contributions | - | 2 | |
_____ | _____ | ||
18 | 16 | ||
_____ | _____ | ||
Total other comprehensive income/(loss) for the period | 212 | (8) | |
_____ | _____ | ||
Total comprehensive income for the period | 428 | 40 | |
_____ | _____ | ||
Attributable to: | |||
Equity holders of the parent | 429 | 40 | |
Non-controlling interest | (1) | - | |
_____ | _____ | ||
428 | 40 | ||
_____ | _____ | ||
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) |
_____ | _____ | _____ | _____ | _____ |
6 months ended 30 June 2021 | |||||
Equity share capital | Other reserves* | Retained earnings | Non-controlling interest | Total equity | |
$m | $m | $m | $m | $m | |
At beginning of the period | 156 | (2,581) | 568 | 8 | (1,849) |
Total comprehensive income for the period | - | (15) | 55 | - | 40 |
Transfer of treasury shares to employee share trusts | - | (14) | 14 | - | - |
Release of own shares by employee share trusts | - | 13 | (13) | - | - |
Equity-settled share-based cost | - | - | 19 | - | 19 |
Tax related to share schemes | - | - | 1 | - | 1 |
Exchange adjustments | 3 | (3) | - | - | - |
_____ | _____ | _____ | _____ | _____ | |
At end of the period | 159 | (2,600) | 644 | 8 | (1,789) |
_____ | _____ | _____ | _____ | _____ |
* 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. |
2022 30 June | 2021 31 December | |
$m | $m | |
ASSETS | ||
Goodwill and other intangible assets | 1,160 | 1,195 |
Property, plant and equipment | 126 | 137 |
Right-of-use assets | 282 | 274 |
Investment in associates | 76 | 77 |
Retirement benefit assets | 2 | 2 |
Other financial assets | 169 | 173 |
Deferred compensation plan investments | 213 | 256 |
Non-current tax receivable | - | 1 |
Deferred tax assets | 130 | 147 |
Contract costs | 73 | 72 |
Contract assets | 328 | 316 |
______ | ______ | |
Total non-current assets | 2,559 | 2,650 |
______ | ______ | |
Inventories | 4 | 4 |
Trade and other receivables | 691 | 574 |
Current tax receivable | 11 | 1 |
Other financial assets | - | 2 |
Cash and cash equivalents | 1,361 | 1,450 |
Contract costs | 5 | 5 |
Contract assets | 30 | 30 |
______ | ______ | |
Total current assets | 2,102 | 2,066 |
______ | ______ | |
Total assets | 4,661 | 4,716 |
_____ | _____ | |
LIABILITIES | ||
Loans and other borrowings | (278) | (292) |
Lease liabilities | (25) | (35) |
Trade and other payables | (518) | (579) |
Deferred revenue | (658) | (617) |
Provisions | (51) | (49) |
Current tax payable | (26) | (52) |
______ | ______ | |
Total current liabilities | (1,556) | (1,624) |
______ | ______ | |
Loans and other borrowings | (2,336) | (2,553) |
Lease liabilities | (402) | (384) |
Derivative financial instruments | (37) | (62) |
Retirement benefit obligations | (69) | (92) |
Deferred compensation plan liabilities | (213) | (256) |
Trade and other payables | (84) | (89) |
Deferred revenue | (1,016) | (996) |
Provisions | (36) | (41) |
Deferred tax liabilities | (87) | (93) |
______ | ______ | |
Total non-current liabilities | (4,280) | (4,566) |
______ | ______ | |
Total liabilities | (5,836) | (6,190) |
_____ | _____ | |
Net liabilities | (1,175) | (1,474) |
_____ | _____ | |
EQUITY | ||
IHG shareholders’ equity | (1,181) | (1,481) |
Non-controlling interest | 6 | 7 |
______ | ______ | |
Total equity | (1,175) | (1,474) |
_____ | _____ | |
2022 6 months ended 30 June | 2021 6 months ended 30 June | |
$m | $m | |
Profit for the period | 216 | 48 |
Adjustments reconciling profit for the period to cash flow from operations (note 9) | 120 | 211 |
_____ | _____ | |
Cash flow from operations | 336 | 259 |
Interest paid | (42) | (40) |
Interest received | 5 | 1 |
Tax paid (note 6) | (124) | (47) |
_____ | _____ | |
Net cash from operating activities | 175 | 173 |
_____ | _____ | |
Cash flow from investing activities | ||
Purchase of property, plant and equipment | (12) | (3) |
Purchase of intangible assets | (21) | (13) |
Investment in associates | (1) | - |
Investment in other financial assets | - | (9) |
Deferred purchase consideration paid | - | (13) |
Disposal of property, plant and equipment | 3 | - |
Repayments of other financial assets | 4 | 1 |
_____ | _____ | |
Net cash from investing activities | (27) | (37) |
_____ | _____ | |
Cash flow from financing activities | ||
Dividends paid to shareholders (note 8) | (154) | - |
Principal element of lease payments | (18) | (17) |
Repayment of commercial paper | - | (828) |
_____ | _____ | |
Net cash from financing activities | (172) | (845) |
_____ | _____ | |
Net movement in cash and cash equivalents, net of overdrafts, in the period | (24) | (709) |
Cash and cash equivalents, net of overdrafts, at beginning of the period | 1,391 | 1,624 |
Exchange rate effects | (70) | 20 |
_____ | _____ | |
Cash and cash equivalents, net of overdrafts, at end of the period | 1,297 | 935 |
_____ | _____ |
1. | Basis of preparation | |
These condensed interim financial statements have been prepared in accordance with the Disclosure Guidance and Transparency Rules of the United Kingdom’s Financial Conduct Authority and UK-adopted IAS 34 ‘Interim Financial Reporting’. They have been prepared on a consistent basis using the same accounting policies and methods of computation set out in the InterContinental Hotels Group PLC (‘the Group’ or ‘IHG’) Annual Report and Form 20-F for the year ended 31 December 2021. These condensed interim financial statements are unaudited and do not constitute statutory accounts of the Group within the meaning of Section 435 of the Companies Act 2006. The auditors have carried out a review of the financial information in accordance with the guidance contained in ISRE (UK) 2410 ‘Review of Interim Financial Information performed by the Independent Auditor of the Entity’ issued by the Financial Reporting Council. Financial information for the year ended 31 December 2021 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 2021 Annual Report and Form 20-F. An updated sensitivity related to expected credit losses is included in note 12(e). Going concern Trading in the first half of 2022 continued to recover with ongoing relaxation of travel restrictions supporting an increasing return of travel demand, resulting in Global RevPAR recovering to approximately 90% of 2019 levels. Continued focus on cash conversion led to reported net cash from operating activities in the first half of $175m and net debt reducing to $1,718m. The Group’s bank facilities were refinanced in April 2022 with a new revolving credit facility of $1,350m maturing in 2027, with options to extend for a further two years. Previously negotiated covenant relaxations and the $400m liquidity covenant, which were applicable at 30 June and 31 December 2022 test dates, will no longer apply. The leverage covenant has been adjusted to incorporate the effects of IFRS 16 ‘Leases’ and has been reset at 4.0x covenant net debt:covenant EBITDA (see note 10). A period of 18 months has been used, from 1 July 2022 to 31 December 2023, 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 is based on continued improvement in demand as travel restrictions are reduced, with RevPAR continuing to recover towards pre-pandemic levels in 2023. The only debt maturity in the period under consideration is the £173m 3.875% November 2022 bond which is assumed to be repaid with cash on maturity. 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. Under the Base Case scenario, the bank facilities remain undrawn. The principal risks and uncertainties which could be applicable have been considered and are able to be absorbed within the covenant requirements of the new bank facility. A large number of the Group’s principal risks, for example macro external factors or preferred brands and loyalty, would result in an impact on RevPAR which is one of the sensitivities assessed against the headroom available in the Base Case. 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 Directors have also reviewed a ‘Downside Case’ based on a recession scenario which assumes performance during the second half of 2022 starts to worsen and then RevPAR decreases by 5% in 2023. 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 2022 starts to worsen and then RevPAR decreases significantly by 17% in 2023. It is assumed that the additional shareholder return of $500m announced on 9 August 2022 is completed in full in all scenarios before additional actions are taken. Under the Downside Case and Severe Downside case, the bank facilities remain undrawn. Under the Severe Downside scenario, there is limited headroom to the bank covenants at 31 December 2023 to absorb additional risks. However, based on experience in 2020, 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. In the Severe Downside Case, the Group has substantial levels of existing cash reserves available after additional actions are taken (over $850m at 31 December 2023) and is not expected to draw on the bank facilities. The Directors reviewed a reverse stress test scenario to determine what decrease in RevPAR would create a breach of the covenants, and the cash reserves that would be available to the Group at that time. The Directors concluded that the outcome of this reverse stress test showed that it was very unlikely the bank facilities would need to be drawn. The leverage and interest cover covenant tests up to 31 December 2023 (the last day of the assessment period), have been considered as part of the Base Case, Downside Case and Severe Downside Case scenarios. However, as the bank facilities are unlikely to be drawn even in a scenario significantly worse than the Severe Downside scenario, the Group does not need to rely on the additional liquidity provided by the bank facilities to remain a going concern. In the event that a covenant amendment was required, 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’s fee based model and wide geographic spread have been proven to leave it well-placed to manage through uncertain times. Having reviewed these scenarios, the Directors have a reasonable expectation that the Group has sufficient resources to continue operating until at least 31 December 2023. Accordingly, they continue to adopt the going concern basis in preparing these condensed interim financial statements. |
2. | Exchange rates |
The results of operations have been translated into US dollars at the average rates of exchange for the period. In the case of sterling, the translation rate is $1 = £0.77 (2021: $1 = £0.72). In the case of the euro, the translation rate is $1 = €0.92 (2021: $1 = €0.83). Assets and liabilities have been translated into US dollars at the rates of exchange on the last day of the period. In the case of sterling, the translation rate is $1 = £0.83 (31 December 2021: $1 = £0.74; 30 June 2021: $1 = £0.72). In the case of the euro, the translation rate is $1 = €0.96 (31 December 2021: $1 = €0.88; 30 June 2021: $1 = €0.84). |
3. | Segmental Information | ||
Revenue | 2022 6 months ended 30 June | 2021 6 months ended 30 June | |
$m | $m | ||
Americas | 471 | 325 | |
EMEAA | 239 | 84 | |
Greater China | 36 | 59 | |
Central | 94 | 97 | |
_____ | _____ | ||
Revenue from reportable segments | 840 | 565 | |
System Fund revenues | 554 | 378 | |
Reimbursement of costs | 400 | 236 | |
_____ | _____ | ||
Total revenue | 1,794 | 1,179 | |
_____ | _____ |
Profit | 2022 6 months ended 30 June $m | 2021 6 months ended 30 June $m | |
Americas | 351 | 224 | |
EMEAA | 59 | (27) | |
Greater China | 5 | 31 | |
Central | (38) | (40) | |
_____ | _____ | ||
Operating profit from reportable segments | 377 | 188 | |
System Fund | 3 | (46) | |
Operating exceptional items (note 5) | (19) | (4) | |
_____ | _____ | ||
Operating profit | 361 | 138 | |
Net financial expenses | (69) | (72) | |
Fair value gains on contingent purchase consideration | 7 | 1 | |
_____ | _____ | ||
Profit before tax | 299 | 67 | |
_____ | _____ |
4. | Revenue | |||||||||
Disaggregation of revenue | ||||||||||
6 months ended 30 June 2022 | ||||||||||
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 | - | - | - | 94 | 94 | |||||
_____ | _____ | _____ | _____ | _____ | ||||||
Revenue from fee business | 413 | 121 | 36 | 94 | 664 | |||||
Revenue from owned, leased and managed lease hotels | 58 | 118 | - | - | 176 | |||||
_____ | _____ | _____ | _____ | _____ | ||||||
471 | 239 | 36 | 94 | 840 | ||||||
_____ | _____ | _____ | _____ | |||||||
System Fund revenues | 554 | |||||||||
Reimbursement of costs | 400 | |||||||||
_____ | ||||||||||
Total revenue | 1,794 | |||||||||
_____ |
6 months ended 30 June 2021 | |||||
Americas $m | EMEAA $m | Greater China $m | Central $m | Group $m | |
Franchise and base management fees | 292 | 42 | 44 | - | 378 |
Incentive management fees | 4 | 11 | 15 | - | 30 |
Central revenue | - | - | - | 97 | 97 |
_____ | _____ | _____ | _____ | _____ | |
Revenue from fee business | 296 | 53 | 59 | 97 | 505 |
Revenue from owned, leased and managed lease hotels | 29 | 31 | - | - | 60 |
_____ | _____ | _____ | _____ | _____ | |
325 | 84 | 59 | 97 | 565 | |
_____ | _____ | _____ | _____ | ||
System Fund revenues | 378 | ||||
Reimbursement of costs | 236 | ||||
_____ | |||||
Total revenue | 1,179 | ||||
_____ |
At 30 June 2022, the maximum exposure remaining under performance guarantees was $80m (31 December 2021: $85m). |
5. | Exceptional items | ||||||||||||
2022 6 months ended 30 June $m | 2021 6 months ended 30 June $m | ||||||||||||
Cost of sales and administrative expenses | |||||||||||||
Costs of ceasing operations in Russia | (14) | - | |||||||||||
Other impairment charges | |||||||||||||
Impairment of contract assets | (5) | - | |||||||||||
Impairment of associates | - | (4) | |||||||||||
_____ | _____ | ||||||||||||
(5) | (4) | ||||||||||||
____ | ____ | ||||||||||||
Total operating exceptional items | (19) | (4) | |||||||||||
_____ | _____ | ||||||||||||
Tax on exceptional items | 5 | 1 | |||||||||||
Exceptional tax | - | 22 | |||||||||||
_____ | _____ | ||||||||||||
Tax (note 6) | 5 | 23 | |||||||||||
_____ | _____ | ||||||||||||
Costs of ceasing operations in Russia On 27 June 2022, the Group announced it is 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 are treated as exceptional due to the nature of the war in Ukraine which has driven the Group’s response. Impairment of contract assets Relates to key money relating to managed and franchised hotels in Russia. The impairment is treated as exceptional for consistency with the costs of ceasing operations described above. | |||||||||||||
6. | Tax | ||||||||||||
2022 6 months ended 30 June | 2021 6 months ended 30 June | ||||||||||||
Profit/(loss) $m | Tax $m | Tax rate | Profit/(loss) $m | Tax $m | Tax rate | ||||||||
Before exceptional items and System Fund | 315 | (88) | 28% | 117 | (42) | 36% | |||||||
System Fund | 3 | - | (46) | - | |||||||||
Exceptional items (note 5) | (19) | 5 | (4) | 23 | |||||||||
_____ | _____ | _____ | _____ | ||||||||||
299 | (83) | 67 | (19) | ||||||||||
_____ | _____ | _____ | _____ | ||||||||||
Analysed as: | |||||||||||||
Current tax | (88) | (43) | |||||||||||
Deferred tax | 5 | 24 | |||||||||||
_____ | _____ | ||||||||||||
(83) | (19) | ||||||||||||
_____ | _____ | ||||||||||||
Further analysed as: | |||||||||||||
UK tax | (3) | 23 | |||||||||||
Foreign tax | (80) | (42) | |||||||||||
_____ | _____ | ||||||||||||
(83) | (19) | ||||||||||||
_____ | _____ | ||||||||||||
Tax before exceptional items and System Fund has been calculated by applying a blended effective tax rate of 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 2022 to provide the best estimate for the full financial year. It is higher than the 2022 UK Corporation Tax rate of 19% due to higher taxed overseas profits (particularly in the US) and the impact of unrelieved foreign taxes and other non-tax deductible expenses. The deferred tax asset comprises $109m (31 December 2021: $127m) in the UK and $21m (31 December 2021: $20m) 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 $124m in the period exceeds the current tax charge in the Group income statement predominantly as a result of liabilities already accrued at 1 January 2022 being settled in the period and the phasing of the 2022 US instalment payments. |
7. | Earnings per ordinary share | ||
2022 6 months ended 30 June | 2021 6 months ended 30 June | ||
Basic earnings per ordinary share | |||
Profit available for equity holders ($m) | 216 | 48 | |
Basic weighted average number of ordinary shares (millions) | 184 | 183 | |
Basic earnings per ordinary share (cents) | 117.4 | 26.2 | |
_____ | _____ | ||
Diluted earnings per ordinary share | |||
Profit available for equity holders ($m) | 216 | 48 | |
Diluted weighted average number of ordinary shares (millions) | 185 | 184 | |
Diluted earnings per ordinary share (cents) | 116.8 | 26.1 | |
_____ | _____ |
The diluted weighted average number of ordinary shares is calculated as: | |||
Basic weighted average number of ordinary shares (millions) | 184 | 183 | |
Dilutive potential ordinary shares (millions) | 1 | 1 | |
______ | ______ | ||
185 | 184 | ||
_____ | _____ |
8. | Dividends | |||||
2022 | 2021 | |||||
6 months ended 30 June | 6 months ended 30 June | |||||
cents per share | $m | cents per share | $m | |||
Paid during the period | 85.9 | 154 | - | - | ||
______ | ______ | ______ | ______ | |||
Proposed for the interim period | 43.9 | 81 | - | - | ||
______ | ______ | ______ | ______ | |||
In addition to the interim dividend of 43.9 cents per share, in August 2022 the Board also approved a $500m share buyback programme that will commence on 9 August and end no later than 31 January 2023. |
9. | Reconciliation of profit for the period to cash flow from operations |
2022 6 months ended 30 June | 2021 6 months ended 30 June | ||
$m | $m | ||
Profit for the period | 216 | 48 | |
Adjustments for: | |||
Net financial expenses | 69 | 72 | |
Fair value gains on contingent purchase consideration | (7) | (1) | |
Income tax charge | 83 | 19 | |
Operating profit adjustments: | |||
Impairment loss on financial assets | 5 | 8 | |
Other impairment charges | 5 | 4 | |
Other operating exceptional items | 14 | - | |
Depreciation and amortisation | 36 | 45 | |
_____ | _____ | ||
60 | 57 | ||
Contract assets deduction in revenue | 17 | 16 | |
Share-based payments cost | 17 | 14 | |
Share of losses of associates | - | 5 | |
_____ | _____ | ||
34 | 35 | ||
System Fund adjustments: | |||
Depreciation and amortisation | 42 | 41 | |
Impairment loss on financial assets | 4 | 3 | |
Share-based payments cost | 9 | 6 | |
Share of losses of associates | - | 1 | |
_____ | _____ | ||
55 | 51 | ||
Working capital and other adjustments: | |||
Increase in deferred revenue | 65 | 35 | |
Changes in working capital | (189) | (29) | |
_____ | _____ | ||
(124) | 6 | ||
Cash flows relating to exceptional items | (15) | (12) | |
Contract acquisition costs, net of repayments | (35) | (16) | |
_____ | _____ | ||
Total adjustments | 120 | 211 | |
_____ | _____ | ||
Cash flow from operations | 336 | 259 | |
_____ | _____ |
10. | Net debt | ||
2022 30 June | 2021 31 December | ||
$m | $m | ||
Cash and cash equivalents* | 1,361 | 1,450 | |
Loans and other borrowings – current | (278) | (292) | |
Loans and other borrowings – non-current | (2,336) | (2,553) | |
Lease liabilities – current | (25) | (35) | |
Lease liabilities – non-current | (402) | (384) | |
Derivative financial instruments hedging debt values | (38) | (67) | |
_____ | _____ | ||
Net debt** | (1,718) | (1,881) | |
_____ | _____ | ||
* Of which $152m (31 December 2021: $124m) is cash at bank and in hand. ** See the Use of Non-GAAP measures section in the Interim Management Report. | |||
In the Group statement of cash flows, cash and cash equivalents is presented net of $64m bank overdrafts (31 December 2021: $59m). |
Cash and cash equivalents includes $8m (31 December 2021: $9m) restricted for use on capital expenditure under hotel lease agreements and therefore not available for wider use by the Group. An additional $26m (31 December 2021: $77m) is held within countries from which funds are not currently able to be repatriated to the Group’s central treasury company. | |||
Bank facilities In April 2022, the Group’s $1,275m revolving syndicated bank facility and $75m revolving bilateral facility were refinanced with a $1,350m revolving syndicated bank facility. The facility was undrawn at 30 June 2022. The new facility 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, with 30 June 2022 being the first test date. 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. The previous covenants, as set out in the 2021 Annual Report and Form 20-F, were waived until 31 December 2021 and had been relaxed for test dates in 2022. The temporary $400m liquidity covenant, which was previously applicable at 30 June and 31 December 2022 test dates, will no longer apply. | |||
2022 30 June | 2021 31 December* | ||
Covenant EBITDA ($m) | 812 | 601 | |
Covenant net debt ($m) | 1,752 | 1,801 | |
Covenant interest payable ($m) | 133 | 133 | |
Leverage | 2.16 | 3.00 | |
Interest cover | 6.11 | 4.52 | |
Liquidity ($m) | n/a | 2,655 | |
* In 2021, covenant measures were reported on a frozen GAAP basis excluding the effect of IFRS 16, an adjustment which is eliminated under the new facility agreement. |
11. | Movement in net debt | |||
2022 6 months ended 30 June | 2021 6 months ended 30 June | |||
$m | $m | |||
Net decrease in cash and cash equivalents, net of overdrafts | (24) | (709) | ||
Add back financing cash flows in respect of other components of net debt: | ||||
Principal element of lease payments | 18 | 17 | ||
Repayment of commercial paper | - | 828 | ||
_____ | _____ | |||
(Increase)/decrease in net debt arising from cash flows | (6) | 136 | ||
Other movements: | ||||
Lease liabilities | (32) | (3) | ||
Increase in accrued interest | (24) | (25) | ||
Exchange and other adjustments | 225 | (37) | ||
_____ | _____ | |||
Decrease in net debt | 163 | 71 | ||
Net debt at beginning of the period | (1,881) | (2,529) | ||
_____ | _____ | |||
Net debt at end of the period | (1,718) | (2,458) | ||
_____ | _____ |
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* | - | - | 109 | 109 | |
Money market funds** | 882 | - | - | 882 | |
Deferred compensation plan investments | 213 | - | - | 213 | |
Financial liabilities | |||||
Derivative financial instruments | - | (37) | - | (37) | |
Contingent purchase consideration*** | - | - | (66) | (66) | |
Deferred compensation plan liabilities | (213) | - | - | (213) |
* 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 2022 are consistent with those disclosed within the 2021 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. Within Level 2 financial instruments, derivative financial liabilities have fallen to $37m, primarily driven by movements in sterling:euro exchange rates which impact the valuation of currency swaps. Equity securities The significant unobservable inputs used to determine the fair value of the unquoted equity securities are RevPAR growth, pre-tax discount rate (which ranged from 6.3% to 9.3%) and a non-marketability factor (which ranged from 20% to 30%). Applying a one-year slower/faster RevPAR recovery period would result in a $8m/$7m (decrease)/increase in fair value respectively. A one percentage point increase/decrease in the discount rate would result in a $10m (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. 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 | ||
Equity securities $m | Contingent purchase consideration $m | ||
At 1 January 2022 | 106 | (73) | |
Unrealised changes in fair value | 5 | 7 | |
Exchange and other adjustments | (2) | - | |
_____ | _____ | ||
At 30 June 2022 | 109 | (66) | |
_____ | _____ | ||
Changes in the fair value of equity securities are recognised within ‘Gains on equity instruments classified as fair value through other comprehensive income’ in the Group statement of comprehensive income. Changes in the fair value of contingent purchase consideration are recognised within ‘Fair value gains on contingent purchase consideration’ in the Group income statement. |
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 $2,550m and a fair value of $2,378m. The Group did not measure any financial assets or liabilities at fair value on a non-recurring basis as at 30 June 2022. |
e) | Estimation uncertainty related to financial instruments Consistent with 31 December 2021, the calculation of expected credit losses on trade receivables is a significant estimate. Although the collection of trade receivables has improved compared to the prior year, there remains a significant amount of older debt which has not yet been collected. There also remains a risk of reduced owner liquidity. If historical evidence was applied to all owner groups (rather than by reference to other sources of data), the provision would reduce by approximately $11m; alternatively a 10% collection rate of amounts over 270 days would reduce the provision by approximately $9m. |
13. | Commitments, contingencies and guarantees |
At 30 June 2022, the amount contracted for but not provided for in the financial statements for expenditure on property, plant and equipment and intangible assets was $26m (31 December 2021: $17m). 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 the EMEAA region, one such dispute is expected to be resolved in the second half of the year and, in the six months ended 30 June 2022, a further dispute has been found in the Group’s favour, subject to appeal, with no liability arising. 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 2022, there were guarantees of up to $67m in place (31 December 2021: $69m). Subsequent to 30 June 2022, the Group has agreed to restructure the UK portfolio leases with substantially lower rental payments. The revised portfolio will comprise nine IHG-branded hotels, with the leases of three unbranded hotels terminating in the second half of 2022. This is a non-adjusting event since commitments were made after 30 June 2022. Documentation is expected to be signed in the second half of 2022, subject to obtaining consent from superior landlords. The structure of the revised leases is similar to the current leases which contain guarantees that the Group will fund any shortfalls in lease payments up to an annual and cumulative cap. These caps limit the Group’s exposure to trading losses, meaning that rental payments are reduced if insufficient cash flows are generated by the hotels. In the event that rent reductions are not applicable, annual base rental payments stabilise at £34m over the remaining lease term of 21 years. Additional performance-based rental payments are calculated using hotel revenues and net cash flows. The revised terms are expected to result in an immaterial reversal of previous impairment of property, plant and equipment and related adjustments to deferred tax. Existing provisions for onerous contractual expenditure will be utilised on termination of the three leases. |
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 2022 (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 2022; ● 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. 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 this ISRE. 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 8 August 2022 |
InterContinental Hotels Group PLC | ||
(Registrant) | ||
By: | /s/ C. Lindsay | |
Name: | C. LINDSAY | |
Title: | ASSISTANT COMPANY SECRETARY | |
Date: | 9 August 2022 | |