2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.4B | $2.9B | $3.9B | $3.7B | $4.9B |
Cost of Revenue | $1.9B | $2B | $2.8B | $1.8B | $3.5B |
Gross Profit | $536M | $893M | $1.1B | $1.9B | $1.5B |
Gross Profit % | 22% | 31% | 28% | 52% | 30% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$260M | $265M | $376M | $750M | $628M |
Dep. & Amort. | $172M | $192M | $154M | $150M | $145M |
Def. Tax | $62M | -$165M | $0 | $0 | $0 |
Stock Comp. | $32M | $41M | $46M | $56M | $67M |
Chg. in WC | -$38M | $110M | $101M | $79M | $56M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.6B | $1.5B | $976M | $1.3B | $1B |
ST Investments | $1M | $2M | $0 | $7M | $7M |
Cash & ST Inv. | $1.6B | $1.5B | $976M | $1.3B | $1B |
Receivables | $334M | $429M | $524M | $615M | $0 |
Inventory | $5M | $4M | $4M | $5M | $4M |
IHG delivered strong 2024 financial results, including 3% RevPAR growth, 4.3% net system size growth, 190bps fee margin expansion, 15% adjusted EPS growth, and over $1 billion returned to shareholders through dividends and share buybacks.
The company announced a new $900 million share buyback program for 2025 and completed the acquisition of the Ruby brand for $116 million, targeting further expansion in the urban micro premium segment.
Key money guidance for 2025 is $200–$250 million, driven by growth in premium, luxury, and lifestyle segments, with expectations for this elevated level to normalize after a few years as major projects are digested.
IHG remains confident in its medium- to long-term growth algorithm: high single-digit fee revenue growth, 100–150bps margin expansion, ~100% sustainable dividend growth, surplus capital return, leverage target of 2.5–3x, and 12–15% adjusted EPS growth.
The company is optimistic about continued high single-digit net unit growth in China, ongoing strong brand momentum (notably with Garner and Ruby), and expects to maintain ~100% free cash flow conversion in 2025.