InterContinental Hotels Group PLC (LON:IHG)
London
· Delayed Price · Currency is GBP · Price in GBp 9,900.00
-20.00 (-0.20%)
Feb 21, 2025, 4:48 PM BST
LON:IHG Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 628 | 750 | 375 | 266 | -260 | Upgrade
|
| Depreciation & Amortization | 145 | 56 | 56 | 192 | 172 | Upgrade
|
| Other Amortization | - | 94 | 98 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 3 | - | -5 | -3 | 200 | Upgrade
|
| Loss (Gain) From Sale of Investments | 19 | -1 | 12 | -2 | 131 | Upgrade
|
| Loss (Gain) on Equity Investments | -8 | -10 | - | 10 | 15 | Upgrade
|
| Stock-Based Compensation | 67 | 56 | 46 | 41 | 32 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 53 | Upgrade
|
| Other Operating Activities | -193 | -131 | -37 | 22 | -179 | Upgrade
|
| Change in Accounts Receivable | - | -70 | -132 | -75 | 38 | Upgrade
|
| Change in Inventory | - | - | - | 1 | 1 | Upgrade
|
| Change in Accounts Payable | - | 31 | 121 | 153 | -69 | Upgrade
|
| Change in Unearned Revenue | 214 | 123 | 108 | 39 | 1 | Upgrade
|
| Change in Other Net Operating Assets | -151 | -5 | 4 | -8 | 2 | Upgrade
|
| Operating Cash Flow | 724 | 893 | 646 | 636 | 137 | Upgrade
|
| Operating Cash Flow Growth | -18.92% | 38.24% | 1.57% | 364.23% | -79.02% | Upgrade
|
| Capital Expenditures | -29 | -28 | -54 | -17 | -27 | Upgrade
|
| Sale of Property, Plant & Equipment | 9 | - | 3 | 44 | 1 | Upgrade
|
| Cash Acquisitions | -10 | - | - | -13 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -49 | -54 | -45 | -35 | -50 | Upgrade
|
| Investment in Securities | -27 | -55 | 12 | 9 | 15 | Upgrade
|
| Other Investing Activities | 3 | - | 6 | - | - | Upgrade
|
| Investing Cash Flow | -99 | -137 | -78 | -12 | -61 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 738 | Upgrade
|
| Long-Term Debt Issued | 834 | 657 | - | - | 1,093 | Upgrade
|
| Total Debt Issued | 834 | 657 | - | - | 1,831 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -828 | - | Upgrade
|
| Long-Term Debt Repaid | -593 | -28 | -245 | -32 | -480 | Upgrade
|
| Total Debt Repaid | -593 | -28 | -245 | -860 | -480 | Upgrade
|
| Net Debt Issued (Repaid) | 241 | 629 | -245 | -860 | 1,351 | Upgrade
|
| Repurchase of Common Stock | -831 | -798 | -483 | - | - | Upgrade
|
| Common Dividends Paid | -259 | -245 | -233 | - | - | Upgrade
|
| Other Financing Activities | -45 | -3 | - | - | 3 | Upgrade
|
| Financing Cash Flow | -894 | -417 | -961 | -860 | 1,354 | Upgrade
|
| Foreign Exchange Rate Adjustments | -18 | 18 | -77 | 3 | 86 | Upgrade
|
| Net Cash Flow | -287 | 357 | -470 | -233 | 1,516 | Upgrade
|
| Free Cash Flow | 695 | 865 | 592 | 619 | 110 | Upgrade
|
| Free Cash Flow Growth | -19.65% | 46.11% | -4.36% | 462.73% | -80.80% | Upgrade
|
| Free Cash Flow Margin | 14.12% | 23.20% | 19.35% | 26.70% | 6.26% | Upgrade
|
| Free Cash Flow Per Share | 4.26 | 5.09 | 3.25 | 3.36 | 0.60 | Upgrade
|
| Cash Interest Paid | 170 | 119 | 126 | 134 | 132 | Upgrade
|
| Cash Income Tax Paid | 309 | 243 | 211 | 86 | 41 | Upgrade
|
| Levered Free Cash Flow | 596.75 | 667.75 | 536.5 | 695.13 | 79.5 | Upgrade
|
| Unlevered Free Cash Flow | 692.38 | 739 | 612.13 | 781.38 | 157 | Upgrade
|
| Change in Net Working Capital | 86 | 25 | -78 | -286 | 80 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.