SECURITIES AND EXCHANGE COMMISSION
Washington DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16
AND 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For 06 November 2007
InterContinental Hotels Group PLC
(Registrant's name)
67 Alma Road, Windsor, Berkshire, SL4 3HD, England
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F Form 40-F
Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable
EXHIBIT INDEX
Exhibit Number | Exhibit Description | ||||
99.1 |
3rd Quarter Results dated 06 November 2007 |
||||
99.1
6 November 2007
InterContinental Hotels Group PLC
Third Quarter Results to 30 September 2007
Headlines |
|
o |
Continuing revenue up 14% from £197m to £224m, up 20% at constant exchange rates. |
Continuing operating profit up 22% from £54m to £66m, up 31% at constant exchange rates. |
|
o |
Total gross revenue* from all hotels in IHG’s system up 13% at constant exchange rates to $4.6bn. |
o |
Global constant currency RevPAR growth of 6.1%; strongest growth in Asia Pacific, up 8.6%, driven by rate increases. |
o |
Franchised operating profit up 8% to £68m, up 16% at constant exchange rates. |
o |
Managed operating profit up 5% to £21m, up 15% at constant exchange rates. |
o |
Adjusted continuing earnings per share (“EPS”) up 15% to 13.5p. Adjusted total EPS of 14.1p. Basic total EPS of 21.2p. |
o |
Room count up by 7,395 rooms to 571,071 (3,863 hotels). Signings of 29,379 rooms (225 hotels), 18% higher than last year. |
o |
Development pipeline of 201,776 rooms (1,533 hotels), equivalent to 35% of IHG’s existing hotel room count. |
* Total gross revenue is total room revenue from franchised hotels and total hotel revenue from managed, owned and leased hotels. It is not revenue attributable to IHG as it is derived mainly from hotels owned by third parties. The metric is highlighted as an indicator of the scale and reach of IHG's brands. All figures and movements unless otherwise noted are at actual exchange rates and before exceptional items. See appendix 3 for analysis of financial headlines. Constant exchange rate comparatives shown in appendix 4. |
Commenting on the results and trading, Andrew Cosslett, Chief Executive of InterContinental Hotels Group PLC said: |
“IHG has had a good third quarter, with strong performances across all our brands and the continuation of a record signings pace, which is seeing us sign two new hotels a day and keeping us on track to beat our net room additions target. Last month’s announcement of the global relaunch of Holiday Inn has been well received by our hotel owners and we look forward to opening our first rebranded hotel in spring next year. Our outlook for the rest of the year remains positive.” |
Increase in development pipeline |
|
o |
29,379 rooms were signed; 22,769 in the Americas, 2,097 in EMEA and 4,513 in Asia Pacific. |
o |
201,776 rooms are now in the pipeline, up 43,785 (+28%) since the start of the year, at 1,533 hotels. |
o |
IHG’s development activity in Asia Pacific continues to be successful. In Greater China 12 hotels, 3,653 rooms, were signed in the quarter comprising five Crowne Plazas, five Holiday Inns and two Holiday Inn Expresses. |
o |
Five new hotels were signed into the InterContinental pipeline, which now stands at a record 53 hotels. |
o |
The pipeline of Crowne Plaza hotels grew by 3,144 rooms (11 hotels) in the quarter, with 5,837 rooms (18 hotels) signed. |
o |
The pipeline of Holiday Inn and Holiday Inn Express hotels grew by 6,573 rooms (62 hotels) in the quarter. Candlewood Suites and Staybridge Suites added 3,219 rooms (32 hotels) to their pipeline and Hotel Indigo added 1,238 rooms (11 hotels) |
Strong growth in net room count |
|
IHG maintains its focus on enhancing the quality of its portfolio, in conjunction with growth. In the quarter: |
|
o |
14,035 rooms (87 hotels) opened; 8,791 (71) in the Americas, 2,549 (12) in EMEA and 2,695 (4) in Asia Pacific. |
o |
6,640 rooms exited; 5,563 in the Americas and 1,209 in EMEA. There were no removals in Asia Pacific. |
o |
The room count at the end of the period increased by 7,395 rooms to 571,071. Since the June 2005 starting position, 33,396 net rooms have been added towards the target of 50,000-60,000 additions by the end of 2008. |
Americas: solid performance |
Revenue performance RevPAR increased 5.6% with rate generating all of the increase. InterContinental and Crowne Plaza outperformed their market segments. Holiday Inn and Holiday Inn Express grew rate faster than their segments and delivered RevPAR premiums to their segments of 15% and 13% respectively. Operating profit performance Operating profit from continuing operations increased 11% to $120m. Continuing owned and leased hotel operating profit of $9m includes a $2m profit from the InterContinental Boston where trading continues to improve post its November 2006 opening. The underlying improvement was primarily driven by growth in RevPAR and operating margin at the InterContinental New York. Managed hotels performed well with RevPAR up 7% in the quarter, however profit was down from $13m to $9m after increased revenue investment to support growth in contract signings, the impact of fewer hotels under management following the restructure of the FelCor contract last year, and the non-recurrence of income from a minority interest now sold and business interruption insurance. Franchised hotels profit increased 12% to $119m reflecting RevPAR growth of 5% and net room count growth of 4%. |
EMEA: strong performance in the Middle East |
Revenue performance RevPAR increased 6.7%, driven by 6.0% rate growth. The Middle East continued to perform strongly, growing RevPAR by 18.0%. Continental Europe delivered a RevPAR increase of 6.4%, comprising a 10.5% increase in France but also a 3.1% fall in Germany, where RevPAR was boosted this time last year by the football world cup. Year to date in the UK, Holiday Inn and Express by Holiday Inn both outperformed their market segment recording RevPAR growth of 6.6%. Operating profit performance Operating profit from continuing operations increased 82% from £11m to £20m. Continuing owned and leased hotel operating profit increased from £0m to £7m, £5m of which was from the InterContinental London Park Lane following the completion of its refurbishment. InterContinental Le Grand Paris delivered a 7.5% RevPAR increase and a £1m profit increase. Managed hotels profit increased 22% from £9m to £11m reflecting a full period contribution from assets disposed in September 2006 and strong fee growth in the UK and Middle East managed portfolios. Franchised hotels profit increased from £6m to £8m reflecting RevPAR growth of 4.9% and net room count growth of 6%. |
Asia Pacific: further growth across all brands |
Revenue performance RevPAR increased 8.6%, mainly driven by rate. All brands performed strongly, InterContinental RevPAR increased 12.0%, Crowne Plaza 4.5%, Holiday Inn 8.6% and Express 12.2%. Greater China RevPAR increased 5.1% driven by rate increases, year to date RevPAR growth of 5.9% is significantly ahead of the market as strong demand for IHG brands continues. Operating profit performance Operating profit from continuing operations increased from $8m to $14m. Owned and leased hotel operating profit increased by $2m to $6m due to RevPAR and operating margin growth at the InterContinental Hong Kong. Managed hotels profit increased 44% to $13m, driven by the increasing number of hotels under IHG management. |
Overheads and Tax |
In the third quarter aggregated regional overheads increased £2m to £17m. Regional overheads in the Americas increased $2m to $17m and in EMEA by £2m to £6m due to the non-recurrence of a rate rebate received in the same period last year. Overheads in Asia Pacific were flat. Central overheads increased £2m to £21m. As previously disclosed, IHG expects that in 2007 central overheads will increase in line with inflation. Based on the position at the end of the quarter, the tax charge on profit from continuing and discontinued operations, excluding the impact of exceptional items, has been calculated using an estimated effective annual tax rate of 22% (Q3 2006: 24%). IHG’s tax rate may be more volatile in the immediate future due to changes in tax legislation, tax case law developments and possible settlements of prior year issues but in the longer term is expected, as previously indicated, to show an upward trend. After the period end, IHG announced its intention to make a non-recurring revenue investment of up to £30m to accelerate implementation of the global relaunch of Holiday Inn and Holiday Inn Express brands. This cost is anticipated to be taken as an exceptional item. IHG expects to generate a strong return on this investment through RevPAR increases across the Holiday Inn brand family following completion of the relaunch. |
Disposals and returns of funds |
IHG’s net debt at the period end was £811m, including the $200m (£98m) finance lease on the InterContinental Boston. During the quarter IHG’s 74.11% interest in the InterContinental Montreal was sold for £17m, and 15% investment in the InterContinental Miami was sold for £5m. The profit on disposal of these properties is included in exceptional items. 2.4m shares were repurchased under IHG’s buyback programme during the third quarter, at a cost of £23m, leaving £127m of the current buyback programme to be completed. |
Appendix 1: Asset
disposal programme
detail
|
Number of hotels |
Proceeds |
Net book value |
Disposed since April 2003 |
179 |
£3.0bn |
£2.9bn |
Remaining hotels |
20 |
|
£0.9bn |
For a full list please visit www.ihg.com/Investors
Appendix 2: Return of funds programme as at 30 September 2007
|
Timing |
Total return |
Returned |
Still to be returned |
£501m special dividend |
Paid December 2004 |
£501m |
£501m |
Nil |
First share buyback - £250m |
Completed in 2004 |
£250m |
£250m |
Nil |
£996m capital return |
Paid 8 July 2005 |
£996m |
£996m |
Nil |
Second share buyback – £250m |
Completed in 2006 |
£250m |
£250m |
Nil |
£497m special dividend |
Paid 22 June 2006 |
£497m |
£497m |
Nil |
Third share buyback - £250m |
Completed in 2007 |
£250m |
£250m |
Nil |
£709m special dividend |
Paid 15 June 2007 |
£709m |
£709m |
Nil |
Fourth share buyback - £150m |
Underway |
£150m |
£23m |
£127m |
Total |
|
£3.60bn |
£3.47bn |
£0.13bn |
Appendix 3: Financial headlines
Three months to 30 Sep £m |
Total |
Americas |
EMEA |
Asia Pacific |
Central |
|||||
|
2007 |
2006 |
2007 |
2006 |
2007 |
2006 |
2007 |
2006 |
2007 |
2006 |
Franchised operating profit |
68 |
63 |
59 |
57 |
8 |
6 |
1 |
0 |
- |
- |
Managed operating profit |
21 |
20 |
4 |
7 |
11 |
9 |
6 |
4 |
- |
- |
Continuing owned and leased operating profit |
15 |
5 |
5 |
3 |
7 |
- |
3 |
2 |
- |
- |
Regional overheads |
(17) |
(15) |
(8) |
(8) |
(6) |
(4) |
(3) |
(3) |
- |
- |
Continuing operating profit pre central overheads |
87 |
73 |
60 |
59 |
20 |
11 |
7 |
3 |
- |
- |
Central overheads |
(21) |
(19) |
- |
- |
- |
- |
- |
- |
(21) |
(19) |
Continuing operating profit |
66 |
54 |
60 |
59 |
20 |
11 |
7 |
3 |
(21) |
(19) |
Discontinued owned and leased operating profit |
2 |
8 |
1 |
1 |
1 |
7 |
- |
- |
- |
- |
Total operating profit |
68 |
62 |
61 |
60 |
21 |
18 |
7 |
3 |
(21) |
(19) |
Appendix 4: Constant currency continuing operating profits before exceptional items
|
Americas |
EMEA |
Asia Pacific |
Total*** |
||||
|
Actual currency* |
Constant currency** |
Actual currency* |
Constant currency** |
Actual currency* |
Constant currency** |
Actual currency* |
Constant currency** |
Growth |
2% |
10% |
82% |
82% |
133% |
166% |
22% |
31% |
Exchange rates |
USD:GBP |
EUR:GBP |
Q3 2007 |
2.03 |
1.47 |
Q3 2006 |
1.87 |
1.47 |
* Sterling actual currency.
** Translated at constant 2006 exchange rates.
*** After Central Overheads.
For further information, please contact:
Investor Relations (Paul Edgecliffe-Johnson; Heather Wood): |
+44 (0) 1753 410 176 |
Media Affairs (Leslie McGibbon; Claire Williams): |
+44 (0) 1753 410 425 |
|
+44 (0) 7808 094 471 |
High resolution images to accompany this announcement are available for the media to download free of charge from www.vismedia.co.uk. This includes profile shots of the key executives.
UK Q&A Conference Call
A conference call with Andrew Cosslett (Chief Executive) and Richard Solomons (Finance Director) will commence at 9.30 am (London time) on 6 November. There will be an opportunity to ask questions.
International dial-in |
+44 (0)1452 586513 |
UK Free Call |
0800 694 1503 |
Conference ID: |
20966629 |
A recording of the conference call will also be available for 7 days. To access this please dial the relevant number below and use the access number 20966629#
International dial-in |
+44 (0)1452 550000 |
UK Free Call |
0800 953 1533 |
US Q&A conference call
There will also be a conference call, primarily for US investors and analysts, at 10.00am (Eastern Standard Time) on 6 November with Andrew Cosslett (Chief Executive) and Richard Solomons (Finance Director). There will be an opportunity to ask questions.
International dial-in |
+44 (0)1452 586513 |
US Toll Free |
1866 223 0615 |
Conference ID: |
20969532 |
A recording of the conference call will also be available for 7 days. To access this please dial the relevant number below and use the access number 20969532#
International dial-in |
+44 (0)1452 550000 |
US Toll Free |
1866 247 4222 |
Website
The full release and supplementary data will be available on our website from 7.00 am (London time) on Tuesday 6 November. The web address is www.ihg.com/Q3
Notes to Editors:
InterContinental Hotels Group PLC (IHG) of the United Kingdom [LON:IHG, NYSE:IHG (ADRs)] is one of the world's largest hotel groups by number of rooms. IHG owns, manages, leases or franchises, through various subsidiaries, over 3,800 hotels and more than 571,000 guest rooms in nearly 100 countries and territories around the world. IHG owns a portfolio of well recognised and respected hotel brands including InterContinental® Hotels & Resorts, Crowne Plaza® Hotels & Resorts, Holiday Inn® Hotels and Resorts, Holiday Inn Express® , Staybridge Suites® , Candlewood Suites® and Hotel Indigo® , and also manages the world's largest hotel loyalty programme, Priority Club® Rewards with over 33 million members worldwide.
The company pioneered the travel industry’s first collaborative response to environmental issues as founder of the International Hotels and Environment Initiative (IHEI). The IHEI formed the foundations of the Tourism Partnership launched by the International Business Leaders Forum in 2004, of which IHG is still a member today. The environment and local communities remain at the heart of IHG’s global corporate responsibility focus.
IHG offers information and online reservations for all its hotel brands at www.ihg.com and information for the Priority Club Rewards programme at www.priorityclub.com . For the latest news from IHG, visit our online Press Office at www.ihg.com/media
Cautionary note regarding forward-looking statements
This announcement contains certain forward-looking statements as defined under US law (Section 21E of the Securities Exchange Act of 1934). These forward-looking statements can be identified by the fact that they do not relate to historical or current facts. Forward-looking statements often use words such as ‘anticipate’, ‘target’, ‘expect’, ‘estimate’, ‘intend’, ‘plan’, ‘goal’, ‘believe’ or other words of similar meaning. By their nature, forward-looking statements are inherently predictive, speculative and involve risk and uncertainty. There are a number of factors that could cause actual results and developments to differ materially from those expressed in or implied by, such forward-looking statements. Factors that could affect the business and the financial results are described in ‘Risk Factors’ in the InterContinental Hotels Group PLC Annual report on Form 20-F filed with the United States Securities and Exchange Commission.
InterContinental Hotels Group PLC
GROUP INCOME STATEMENT
For the three months ended 30 September 2007
|
3 months ended 30 September 2007 |
3 months ended 30 September 2006 |
|||||
|
Before exceptional items |
Exceptional items (note 8) |
Total |
Before exceptional items |
Exceptional items (note 8) |
Total |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (note 3) |
224 |
- |
224 |
197 |
- |
197 |
|
Cost of sales |
(96) |
- |
(96) |
(86) |
- |
(86) |
|
Administrative expenses |
(48) |
- |
(48) |
(44) |
- |
(44) |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
80 |
- |
80 |
67 |
- |
67 |
|
Depreciation and amortisation |
(14) |
- |
(14) |
(13) |
- |
(13) |
|
Other operating income and expenses (note 8) |
|
|
|
|
|
|
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
|
|
|
|
|
|
|
Operating profit (note 4) |
66 |
6 |
72 |
54 |
- |
54 |
|
Financial income |
2 |
- |
2 |
5 |
- |
5 |
|
Financial expenses |
(18) |
- |
(18) |
(9) |
- |
(9) |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit before tax |
50 |
6 |
56 |
50 |
- |
50 |
|
|
|
|
|
|
|
|
|
Tax (note 9) |
(10) |
9 |
(1) |
(8) |
- |
(8) |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
|
|
|
|
|
|
|
Profit for the period from continuing operations |
40 |
15 |
55 |
42 |
- |
42 |
|
|
|
|
|
|
|
|
|
Profit for the period from discontinued operations |
|
|
|
|
|
|
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit for the period |
42 |
21 |
63 |
47 |
115 |
162 |
|
|
==== |
==== |
==== |
==== |
==== |
==== |
|
Attributable to: |
|
|
|
|
|
|
|
|
Equity holders of the parent |
|
|
|
|
|
|
|
Minority equity interest |
- |
- |
- |
- |
- |
- |
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit for the period |
42 |
21 |
63 |
47 |
115 |
162 |
|
|
==== |
==== |
==== |
==== |
==== |
==== |
|
Earnings per ordinary share (note 11) |
|
|
|
|
|
|
|
Continuing operations: |
|
|
|
|
|
|
|
|
Basic |
|
|
18.5p |
|
|
11.7p |
|
Adjusted |
13.5p |
|
|
11.7p |
|
|
|
Diluted |
|
|
18.2p |
|
|
11.3p |
Total operations: |
|
|
|
|
|
|
|
|
Basic |
|
|
21.2p |
|
|
45.1p |
|
Adjusted |
14.1p |
|
|
13.1p |
|
|
|
Diluted |
|
|
20.8p |
|
|
43.7p |
|
|
|
|
|
|
|
InterContinental Hotels Group PLC
GROUP INCOME STATEMENT
For the nine months ended 30 September 2007
|
9 months ended 30 September 2007 |
9 months ended 30 September 2006 |
|||||
|
Before exceptional items |
Exceptional items (note 8) |
Total |
Before exceptional items |
Exceptional items (note 8) |
Total |
|
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (note 3) |
646 |
- |
646 |
574 |
- |
574 |
|
Cost of sales |
(292) |
- |
(292) |
(249) |
- |
(249) |
|
Administrative expenses |
(134) |
- |
(134) |
(125) |
- |
(125) |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
220 |
- |
220 |
200 |
- |
200 |
|
Depreciation and amortisation |
(43) |
- |
(43) |
(40) |
- |
(40) |
|
Other operating income and expenses (note 8) |
|
|
|
|
|
|
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
|
|
|
|
|
|
|
Operating profit (note 4) |
177 |
32 |
209 |
160 |
25 |
185 |
|
Financial income |
8 |
- |
8 |
22 |
- |
22 |
|
Financial expenses |
(36) |
- |
(36) |
(27) |
- |
(27) |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
|
|
|
|
|
|
|
|
Profit before tax |
149 |
32 |
181 |
155 |
25 |
180 |
|
|
|
|
|
|
|
|
|
Tax (note 9) |
(32) |
11 |
(21) |
(32) |
89 |
57 |
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit for the period from continuing operations |
117 |
43 |
160 |
123 |
114 |
237 |
|
|
|
|
|
|
|
|
|
Profit for the period from discontinued operations |
|
|
|
|
|
|
|
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit for the period |
122 |
52 |
174 |
141 |
238 |
379 |
|
|
==== |
==== |
==== |
==== |
==== |
==== |
|
Attributable to: |
|
|
|
|
|
|
|
|
Equity holders of the parent |
|
|
|
|
|
|
|
Minority equity interest |
- |
- |
- |
- |
- |
- |
|
_____ |
____ |
____ |
____ |
____ |
____ |
|
Profit for the period |
122 |
52 |
174 |
141 |
238 |
379 |
|
|
==== |
==== |
==== |
==== |
==== |
==== |
|
Earnings per ordinary share (note 11) |
|
|
|
|
|
|
|
Continuing operations: |
|
|
|
|
|
|
|
|
Basic |
|
|
48.6p |
|
|
59.2p |
|
Adjusted |
35.6p |
|
|
30.7p |
|
|
|
Diluted |
|
|
47.8p |
|
|
57.5p |
Total operations: |
|
|
|
|
|
|
|
|
Basic |
|
|
52.9p |
|
|
94.7p |
|
Adjusted |
37.1p |
|
|
35.2p |
|
|
|
Diluted |
|
|
51.9p |
|
|
92.0p |
|
|
|
|
|
|
|
|
Dividends per ordinary share: |
|
|
|
|
|
|
|
|
Final paid in the period |
|
|
13.3p |
|
|
10.7p |
|
Special interim paid in the period |
|
|
|
|
|
|
|
Interim paid in October |
|
|
5.7p |
|
|
5.1p |
InterContinental Hotels Group PLC
GROUP STATEMENT of recognised income and expense
For the nine months ended 30 September 2007
|
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
|
|
|
Income and expense recognised directly in equity |
|
|
|
Gains on valuation of available-for-sale assets |
7 |
1 |
|
Losses on cash flow hedges |
(1) |
- |
|
Exchange differences on retranslation of foreign operations |
6 |
(27) |
|
Actuarial (losses)/gains on defined benefit pension plans |
(15) |
6 |
|
|
____ |
____ |
|
|
(3) |
(20) |
|
|
____ |
____ |
|
Transfers to the income statement |
|
|
|
On disposal of foreign operations |
- |
3 |
|
On disposal of available-for-sale assets |
(9) |
(14) |
|
|
____ |
____ |
|
|
(9) |
(11) |
|
|
____ |
____ |
|
Tax |
|
|
|
Tax on items above taken directly to or transferred from equity |
4 |
4 |
|
Tax related to share schemes recognised directly in equity |
(5) |
5 |
|
|
____ |
____ |
|
|
(1) |
9 |
|
|
____ |
____ |
|
Net expense recognised directly in equity |
(13) |
(22) |
|
|
|
|
|
Profit for the period |
174 |
379 |
|
|
____ |
____ |
|
Total recognised income and expense for the period |
161 |
357 |
|
|
==== |
==== |
|
Attributable to: |
|
|
|
|
Equity holders of the parent |
161 |
357 |
|
Minority equity interest |
- |
- |
|
____ |
____ |
|
|
161 |
357 |
|
|
==== |
==== |
InterContinental Hotels Group PLC
GROUP CASH FLOW STATEMENT
For the nine months ended 30 September 2007
|
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
|
|
|
Profit for the period |
174 |
379 |
|
Adjustments for: |
|
|
|
|
Net financial expenses |
28 |
5 |
|
Income tax charge/(credit) |
23 |
(46) |
|
Gain on disposal of assets, net of tax |
(9) |
(124) |
|
Other operating income and expenses |
(32) |
(25) |
|
Depreciation and amortisation |
44 |
47 |
|
Equity settled share-based cost, net of payments |
12 |
9 |
|
____ |
____ |
|
Operating cash flow before movements in working capital |
240 |
245 |
|
Increase in trade and other receivables |
(12) |
(21) |
|
Increase/(decrease) in trade and other payables |
4 |
(6) |
|
Retirement benefit contributions, net of charge |
(32) |
- |
|
|
____ |
____ |
|
Cash flow from operations |
200 |
218 |
|
Interest paid |
(26) |
(25) |
|
Interest received |
9 |
22 |
|
Tax paid |
(36) |
(35) |
|
|
____ |
____ |
|
Net cash from operating activities |
147 |
180 |
|
|
____ |
____ |
|
Cash flow from investing activities |
|
|
|
Purchases of property, plant and equipment |
(46) |
(60) |
|
Purchases of intangible assets |
(12) |
(11) |
|
Purchases of associates and other financial assets |
(15) |
(4) |
|
Disposal of assets, net of costs and cash disposed of |
37 |
630 |
|
Proceeds from associates and other financial assets |
49 |
118 |
|
|
____ |
____ |
|
Net cash from investing activities |
13 |
673 |
|
|
____ |
____ |
|
Cash flow from financing activities |
|
|
|
Proceeds from the issue of share capital |
15 |
13 |
|
Purchase of own shares |
(52) |
(240) |
|
Purchase of own shares by employee share trusts |
(59) |
(39) |
|
Proceeds on release of own shares by employee share trusts |
10 |
12 |
|
Dividends paid to shareholders |
(756) |
(543) |
|
Dividends paid to minority interests |
- |
(1) |
|
Increase/(decrease) in borrowings |
577 |
(67) |
|
|
____ |
____ |
|
Net cash from financing activities |
(265) |
(865) |
|
|
____ |
____ |
|
Net movement in cash and cash equivalents in the period |
(105) |
(12) |
|
Cash and cash equivalents at beginning of the period |
179 |
324 |
|
Exchange rate effects |
3 |
(3) |
|
|
____ |
____ |
|
Cash and cash equivalents at end of the period |
77 |
309 |
|
|
==== |
==== |
InterContinental Hotels Group PLC
GROUP BALANCE SHEET
As at 30 September 2007
|
2007 30 September £m |
2006 30 September £m |
2006 31 December £m |
ASSETS |
|
|
|
Property, plant and equipment |
944 |
1,011 |
997 |
Goodwill |
109 |
109 |
109 |
Intangible assets |
161 |
143 |
154 |
Investment in associates |
32 |
32 |
32 |
Other financial assets |
97 |
107 |
96 |
|
____ |
____ |
____ |
Total non-current assets |
1,343 |
1,402 |
1,388 |
|
____ |
____ |
____ |
Inventories |
3 |
3 |
3 |
Trade and other receivables |
230 |
212 |
237 |
Current tax receivable |
18 |
16 |
23 |
Cash and cash equivalents |
77 |
309 |
179 |
Other financial assets |
8 |
1 |
13 |
|
____ |
____ |
____ |
Total current assets |
336 |
541 |
455 |
|
|
|
|
Non-current assets classified as held for sale |
64 |
52 |
50 |
|
____ |
____ |
____ |
Total assets |
1,743 |
1,995 |
1,893 |
|
==== |
==== |
==== |
LIABILITIES |
|
|
|
Loans and other borrowings |
(8) |
(5) |
(10) |
Trade and other payables |
(386) |
(400) |
(402) |
Current tax payable |
(230) |
(214) |
(231) |
|
____ |
____ |
____ |
Total current liabilities |
(624) |
(619) |
(643) |
|
____ |
____ |
____ |
Loans and other borrowings |
(880) |
(420) |
(303) |
Retirement benefit obligations |
(52) |
(66) |
(71) |
Trade and other payables |
(113) |
(102) |
(109) |
Deferred tax payable |
(60) |
(129) |
(79) |
|
____ |
____ |
____ |
Total non-current liabilities |
(1,105) |
(717) |
(562) |
|
|
|
|
Liabilities classified as held for sale |
(3) |
(2) |
(2) |
|
____ |
____ |
____ |
Total liabilities |
(1,732) |
(1,338) |
(1,207) |
|
==== |
==== |
==== |
Net assets (note 14) |
11 |
657 |
686 |
|
==== |
==== |
==== |
EQUITY |
|
|
|
Equity share capital |
80 |
59 |
66 |
Capital redemption reserve |
5 |
4 |
4 |
Shares held by employee share trusts |
(31) |
(25) |
(17) |
Other reserves |
(1,528) |
(1,528) |
(1,528) |
Unrealised gains and losses reserve |
24 |
14 |
27 |
Currency translation reserve |
3 |
(2) |
(3) |
Retained earnings |
1,455 |
2,129 |
2,129 |
|
____ |
____ |
____ |
IHG shareholders’ equity (note 15) |
8 |
651 |
678 |
Minority equity interest |
3 |
6 |
8 |
|
____ |
____ |
____ |
Total equity |
11 |
657 |
686 |
|
==== |
==== |
==== |
InterContinental Hotels Group plc
Notes to the interim financial
statements
1. |
Basis of preparation |
|
These interim financial statements have been prepared in accordance with
International Accounting Standard 34 ‘Interim Financial Reporting’
using, on a consistent basis, the accounting policies set out in the 2006
InterContinental Hotels Group PLC (the Group or IHG) Annual Report and
Financial Statements. |
2. |
Exchange rates |
|
The results of overseas operations have been translated into sterling at the
weighted average rates of exchange for the period. In the case of the US
dollar, the translation rate for the nine months ended 30 September 2007 is
£1 = $1.99 (2007 3 months, £1=$2.03; 2006 9 months, £1=$1.82;
2006 3 months, £1=$1.87). In the case of the euro, the translation rate
for the nine months ended 30 September 2007 is £1=€1.48 (2007 3
months, £1=€1.47; 2006 9 months, £1=€1.46; 2006 3 months,
£1=€1.47). |
3. |
Revenue |
|||||
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
Continuing operations: |
|
|
|
|
|
|
|
Americas (note 5) |
116 |
108 |
340 |
318 |
|
|
EMEA (note 6) |
63 |
51 |
173 |
140 |
|
|
Asia Pacific (note 7) |
29 |
24 |
90 |
78 |
|
|
Central |
16 |
14 |
43 |
38 |
|
|
____ |
____ |
____ |
____ |
|
|
|
224 |
197 |
646 |
574 |
|
|
|
|
|
|
|
|
|
Discontinued operations (note 10) |
9 |
40 |
32 |
162 |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
233 |
237 |
678 |
736 |
|
|
|
==== |
==== |
==== |
==== |
4. |
Operating profit |
|||||
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
Continuing operations: |
|
|
|
|
|
|
|
Americas (note 5) |
60 |
59 |
171 |
168 |
|
|
EMEA (note 6) |
20 |
11 |
44 |
29 |
|
|
Asia Pacific (note 7) |
7 |
3 |
21 |
19 |
|
|
Central |
(21) |
(19) |
(59) |
(56) |
|
|
____ |
____ |
____ |
____ |
|
|
|
66 |
54 |
177 |
160 |
|
|
|
Other operating income and expenses (note 8) |
|
|
|
|
|
|
____ |
____ |
____ |
____ |
|
|
|
72 |
54 |
209 |
185 |
|
|
Discontinued operations (note 10) |
2 |
8 |
7 |
29 |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
74 |
62 |
216 |
214 |
|
|
|
==== |
==== |
==== |
==== |
5. |
Americas |
|||||
|
|
2007 3 months ended 30 September $m |
2006 3 months ended 30 September $m |
2007 9 months ended 30 September $m |
2006 9 months ended 30 September $m |
|
|
Revenue |
|
|
|
|
|
|
|
Owned & leased |
63 |
45 |
185 |
138 |
|
|
Managed |
37 |
34 |
117 |
107 |
|
|
Franchised |
134 |
123 |
374 |
335 |
|
|
____ |
____ |
____ |
____ |
|
|
Continuing operations |
234 |
202 |
676 |
580 |
|
|
Discontinued operations – Owned & leased |
|
|
|
|
|
|
|
____ |
____ |
____ |
____ |
|
|
Total $m |
246 |
220 |
726 |
634 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Sterling equivalent £m |
|
|
|
|
|
|
Continuing operations |
116 |
108 |
340 |
318 |
|
|
Discontinued operations |
6 |
10 |
25 |
30 |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
122 |
118 |
365 |
348 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Operating profit |
|
|
|
|
|
|
|
Owned & leased |
9 |
4 |
25 |
17 |
|
|
Managed |
9 |
13 |
34 |
40 |
|
|
Franchised |
119 |
106 |
328 |
291 |
|
|
Regional overheads |
(17) |
(15) |
(47) |
(43) |
|
|
____ |
____ |
____ |
____ |
|
|
Continuing operations |
120 |
108 |
340 |
305 |
|
|
Discontinued operations – Owned & leased |
|
|
|
|
|
|
|
____ |
____ |
____ |
____ |
|
|
Total $m |
124 |
111 |
353 |
313 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Sterling equivalent £m |
|
|
|
|
|
|
Continuing operations |
60 |
59 |
171 |
168 |
|
|
Discontinued operations |
1 |
1 |
6 |
4 |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
61 |
60 |
177 |
172 |
|
|
|
==== |
==== |
==== |
==== |
6. |
EMEA |
|||||
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
Revenue |
|
|
|
|
|
|
|
Owned & leased |
32 |
22 |
86 |
66 |
|
|
Managed |
20 |
18 |
58 |
48 |
|
|
Franchised |
11 |
11 |
29 |
26 |
|
|
____ |
____ |
____ |
____ |
|
|
Continuing operations |
63 |
51 |
173 |
140 |
|
|
Discontinued operations – Owned & leased |
|
|
|
|
|
|
|
____ |
___ |
___ |
___ |
|
|
Total |
66 |
81 |
180 |
272 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Operating profit |
|
|
|
|
|
|
|
Owned & leased |
7 |
- |
8 |
(1) |
|
|
Managed |
11 |
9 |
30 |
26 |
|
|
Franchised |
8 |
6 |
22 |
18 |
|
|
Regional overheads |
(6) |
(4) |
(16) |
(14) |
|
|
____ |
____ |
____ |
____ |
|
|
Continuing operations |
20 |
11 |
44 |
29 |
|
|
Discontinued operations – Owned & leased |
|
|
|
|
|
|
|
____ |
___ |
___ |
___ |
|
|
Total |
21 |
18 |
45 |
54 |
|
|
|
==== |
==== |
==== |
==== |
7. |
Asia Pacific |
|||||
|
|
2007 3 months ended 30 September $m |
2006 3 months ended 30 September $m |
2007 9 months ended 30 September $m |
2006 9 months ended 30 September $m |
|
|
Revenue |
|
|
|
|
|
|
|
Owned & leased |
31 |
27 |
98 |
90 |
|
|
Managed |
26 |
16 |
70 |
46 |
|
|
Franchised |
3 |
2 |
11 |
6 |
|
|
____ |
___ |
___ |
___ |
|
|
Total $m |
60 |
45 |
179 |
142 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Sterling equivalent £m |
29 |
24 |
90 |
78 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Operating profit |
|
|
|
|
|
|
|
Owned & leased |
6 |
4 |
21 |
18 |
|
|
Managed |
13 |
9 |
32 |
28 |
|
|
Franchised |
1 |
1 |
5 |
4 |
|
|
Regional overheads |
(6) |
(6) |
(17) |
(15) |
|
|
____ |
____ |
____ |
____ |
|
|
Total $m |
14 |
8 |
41 |
35 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Sterling equivalent £m |
7 |
3 |
21 |
19 |
|
|
|
==== |
==== |
==== |
==== |
|
|
All results relate to continuing operations. |
8. |
Exceptional items |
|||||
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
Other operating income and expenses* |
|
|
|
|
|
|
Gain on sale of associate investments |
|
|
|
|
|
|
Gain on sale of investment in FelCor Lodging Trust, Inc. |
|
|
|
|
|
|
Gain on sale of other financial assets |
|
|
|
|
|
|
Office reorganisations (a) |
4 |
- |
4 |
- |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
6 |
- |
32 |
25 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Taxation* |
|
|
|
|
|
|
Tax on other operating income and expenses |
|
|
|
|
|
|
Exceptional tax credit (b) |
12 |
- |
12 |
96 |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
9 |
- |
11 |
89 |
|
|
|
==== |
==== |
==== |
==== |
|
|
Gain on disposal of assets |
|
|
|
|
|
|
Gain on disposal of assets |
7 |
119 |
11 |
133 |
|
|
Tax charge |
(1) |
(4) |
(2) |
(9) |
|
|
|
____ |
____ |
____ |
____ |
|
|
|
6 |
115 |
9 |
124 |
|
|
|
==== |
==== |
==== |
==== |
* |
Relates to continuing operations. |
a. |
Profit on sale and leaseback of new head office less costs incurred to date.
Costs will continue to be incurred until completion of the office move in 2008
and also in relation to the closure of the Aylesbury offices which was
announced on 1 October 2007. |
b. |
The exceptional tax credit relates to the release of provisions which are exceptional by reason of their size or incidence relating to tax matters which have been settled or in respect of which the relevant statutory limitation period has expired, together with, in 2006, a credit in respect of previously unrecognised losses. |
9. |
Tax |
|
The tax charge on the combined profit from continuing and discontinued operations, excluding the impact of exceptional items (note 8), has been calculated using an estimated effective annual tax rate of 22% (2006 24%). |
|
By also excluding the effect of prior year items, the equivalent effective tax rate would be approximately 35% (2006 31%). Prior year items, arising from settlement of tax liabilities and other changes in estimates, have been treated as relating wholly to continuing operations. |
|
|
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
|
|
3 months ended 30 September |
Profit £m |
Tax £m |
Tax rate |
Profit £m |
Tax £m |
Tax rate |
|
|
Before exceptional items |
|
|
|
|
|
|
|
|
Continuing operations |
50 |
(10) |
|
50 |
(8) |
|
|
|
Discontinued operations |
2 |
- |
|
8 |
(3) |
|
|
|
|
____ |
____ |
|
____ |
____ |
|
|
|
|
52 |
(10) |
19% |
58 |
(11) |
20% |
|
|
Exceptional items |
|
|
|
|
|
|
|
|
Continuing operations |
6 |
9 |
|
- |
- |
|
|
|
Discontinued operations |
7 |
(1) |
|
119 |
(4) |
|
|
|
|
____ |
____ |
|
____ |
____ |
|
|
|
|
65 |
(2) |
|
177 |
(15) |
|
|
|
|
==== |
==== |
|
==== |
==== |
|
|
|
Analysed as: |
|
|
|
|
|
|
|
|
|
UK tax |
|
6 |
|
|
2 |
|
|
|
Foreign tax |
|
(8) |
|
|
(17) |
|
|
|
|
____ |
|
|
_____ |
|
|
|
|
|
(2) |
|
|
(15) |
|
|
|
|
|
==== |
|
|
==== |
|
|
|
2007 |
2007 |
2007 |
2006 |
2006 |
2006 |
|
|
9 months ended 30 September |
Profit £m |
Tax £m |
Tax rate |
Profit £m |
Tax £m |
Tax rate |
|
|
Before exceptional items |
|
|
|
|
|
|
|
|
Continuing operations |
149 |
(32) |
|
155 |
(32) |
|
|
|
Discontinued operations |
7 |
(2) |
|
29 |
(11) |
|
|
|
|
____ |
____ |
|
____ |
____ |
|
|
|
|
156 |
(34) |
22% |
184 |
(43) |
24% |
|
|
Exceptional items |
|
|
|
|
|
|
|
|
Continuing operations |
32 |
11 |
|
25 |
89 |
|
|
|
Discontinued operations |
11 |
(2) |
|
133 |
(9) |
|
|
|
|
____ |
____ |
|
____ |
____ |
|
|
|
|
199 |
(25) |
|
342 |
37 |
|
|
|
|
==== |
==== |
|
==== |
==== |
|
|
|
Analysed as: |
|
|
|
|
|
|
|
|
|
UK tax |
|
(5) |
|
|
7 |
|
|
|
Foreign tax |
|
(20) |
|
|
30 |
|
|
|
|
____ |
|
|
_____ |
|
|
|
|
|
(25) |
|
|
37 |
|
|
|
|
|
==== |
|
|
==== |
|
10. |
Discontinued operations
|
||||
|
Discontinued operations are those relating to hotels sold or those classified
as held for sale as part of the asset disposal programme that commenced in
2003. These disposals underpin IHG’s strategy of growing its managed and
franchised business whilst reducing asset ownership. |
||||
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
|
|
|
|
|
|
Revenue |
9 |
40 |
32 |
162 |
|
Cost of sales |
(7) |
(31) |
(24) |
(126) |
|
|
____ |
____ |
____ |
____ |
|
|
2 |
9 |
8 |
36 |
|
Depreciation and amortisation |
- |
(1) |
(1) |
(7) |
|
|
____ |
____ |
____ |
____ |
|
Operating profit |
2 |
8 |
7 |
29 |
|
Tax |
- |
(3) |
(2) |
(11) |
|
|
____ |
____ |
____ |
____ |
|
Profit after tax |
2 |
5 |
5 |
18 |
|
|
|
|
|
|
|
Gain on disposal of assets, net of tax (note 8) |
|
|
|
|
|
|
____ |
____ |
____ |
____ |
|
Profit for the period from discontinued operations |
8 |
120 |
14 |
142 |
|
|
==== |
==== |
==== |
==== |
|
|
2007 3 months ended 30 September £m |
2006 3 months ended 30 September £m |
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
|
Cash flows attributable to discontinued operations |
|
|
|
|
|
Operating profit before interest, depreciation and amortisation |
|
|
|
|
|
Investing activities |
- |
(1) |
- |
(8) |
|
Financing activities |
- |
- |
- |
(25) |
|
|
____ |
____ |
____ |
____ |
|
|
2 |
8 |
8 |
3 |
|
|
==== |
==== |
==== |
==== |
|
The effect of discontinued operations on segment results is shown in notes 5, 6 and 7. |
11. |
Earnings per ordinary share
|
|
Basic earnings per ordinary share is calculated by dividing the profit for the
period available for IHG equity holders by the weighted average number of
ordinary shares, excluding investment in own shares, in issue during the
period. |
|
3 months ended 30 September |
2007 Continuing operations |
2007
Total |
2006 Continuing operations |
2006
Total |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
55 |
63 |
42 |
162 |
|
|
Basic weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Basic earnings per share (pence) |
18.5 |
21.2 |
11.7 |
45.1 |
|
|
|
==== |
==== |
==== |
==== |
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
55 |
63 |
42 |
162 |
|
|
Diluted weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Diluted earnings per share (pence) |
18.2 |
20.8 |
11.3 |
43.7 |
|
|
|
==== |
==== |
==== |
==== |
|
|
|
|
|
|
|
|
|
Adjusted earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
55 |
63 |
42 |
162 |
|
|
Less adjusting items (note 8): |
|
|
|
|
|
|
|
Other operating income and |
|
|
|
|
|
|
Tax (£m) |
(9) |
(9) |
- |
- |
|
|
Gain on disposal of assets (£m) |
- |
(6) |
- |
(115) |
|
|
____ |
____ |
____ |
____ |
|
|
Adjusted earnings (£m) |
40 |
42 |
42 |
47 |
|
|
Basic weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Adjusted earnings per share (pence) |
13.5 |
14.1 |
11.7 |
13.1 |
|
|
|
==== |
==== |
==== |
==== |
11. |
Earnings per ordinary share (continued)
|
|
9 months ended 30 September |
2007 Continuing operations |
2007
Total |
2006 Continuing operations |
2006
Total |
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
160 |
174 |
237 |
379 |
|
|
Basic weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Basic earnings per share (pence) |
48.6 |
52.9 |
59.2 |
94.7 |
|
|
|
==== |
==== |
==== |
==== |
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
160 |
174 |
237 |
379 |
|
|
Diluted weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Diluted earnings per share (pence) |
47.8 |
51.9 |
57.5 |
92.0 |
|
|
|
==== |
==== |
==== |
==== |
|
|
|
|
|
|
|
|
|
Adjusted earnings per share |
|
|
|
|
|
|
Profit available for equity holders (£m) |
160 |
174 |
237 |
379 |
|
|
Less adjusting items (note 8): |
|
|
|
|
|
|
|
Other operating income and |
|
|
|
|
|
|
Tax (£m) |
(11) |
(11) |
(89) |
(89) |
|
|
Gain on disposal of assets (£m) |
- |
(9) |
- |
(124) |
|
|
____ |
____ |
____ |
____ |
|
|
Adjusted earnings (£m) |
117 |
122 |
123 |
141 |
|
|
Basic weighted average number of ordinary shares (millions) |
|
|
|
|
|
|
Adjusted earnings per share (pence) |
35.6 |
37.1 |
30.7 |
35.2 |
|
|
|
==== |
==== |
==== |
==== |
|
The diluted weighted average number of ordinary shares is calculated as: |
|||||
|
|
2007 3 months ended 30 September millions |
2006 3 months ended 30 September millions |
2007 9 months ended 30 September millions |
2006 9 months ended 30 September millions |
|
|
|
|
|
|
|
|
|
Basic weighted average number of ordinary shares |
|
|
|
|
|
|
Dilutive potential ordinary shares – employee share options |
|
|
|
|
|
|
|
____ |
____ |
____ |
____ |
|
|
|
303 |
371 |
335 |
412 |
|
|
|
==== |
==== |
==== |
==== |
|
12. |
Net debt |
|||
|
|
2007 30 September £m |
2006 30 September £m |
2006 31 December £m |
|
|
|
|
|
|
Cash and cash equivalents |
77 |
309 |
179 |
|
Loans and other borrowings – current |
(8) |
(5) |
(10) |
|
Loans and other borrowings – non-current |
(880) |
(420) |
(303) |
|
|
____ |
____ |
____ |
|
Net debt |
(811) |
(116) |
(134) |
|
|
==== |
==== |
==== |
|
Finance lease liability included above |
(98) |
(99) |
(97) |
|
|
==== |
==== |
==== |
13. |
Movement in net debt |
||||
|
|
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
2006 12 months ended 31 December £m |
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
(105) |
(12) |
(152) |
|
|
Add back cash flows in respect of other components of net debt: |
|
|
|
|
|
|
(Increase)/decrease in borrowings |
(577) |
67 |
172 |
|
|
____ |
____ |
____ |
|
|
(Increase)/decrease in net debt arising from cash flows |
(682) |
55 |
20 |
|
|
|
|
|
|
|
|
Non-cash movements: |
|
|
|
|
|
|
Finance lease liability |
(6) |
(102) |
(103) |
|
|
Exchange and other adjustments |
11 |
19 |
37 |
|
|
____ |
____ |
____ |
|
|
Increase in net debt |
(677) |
(28) |
(46) |
|
|
Net debt at beginning of the period |
(134) |
(88) |
(88) |
|
|
|
____ |
____ |
____ |
|
|
Net debt at end of the period |
(811) |
(116) |
(134) |
|
|
|
==== |
==== |
==== |
14. |
Net assets |
|||
|
|
2007 30 September £m |
2006 30 September £m |
2006 31 December £m |
|
|
|
|
|
|
Americas |
385 |
365 |
390 |
|
EMEA |
359 |
377 |
359 |
|
Asia Pacific |
277 |
283 |
285 |
|
Central |
73 |
75 |
73 |
|
|
____ |
____ |
____ |
|
|
1,094 |
1,100 |
1,107 |
|
|
|
|
|
|
Net debt |
(811) |
(116) |
(134) |
|
Unallocated assets and liabilities |
(272) |
(327) |
(287) |
|
|
____ |
____ |
____ |
|
|
11 |
657 |
686 |
|
|
==== |
==== |
==== |
15. |
Movement in IHG shareholders’ equity
|
|
|
2007 9 months ended 30 September £m |
2006 9 months ended 30 September £m |
2006 12 months ended 31 December £m |
|
|
|
|
|
|
At beginning of the period |
678 |
1,084 |
1,084 |
|
|
|
|
|
|
Total recognised income and expense for the period |
161 |
357 |
409 |
|
Equity dividends paid |
(756) |
(543) |
(561) |
|
Issue of ordinary shares |
15 |
13 |
20 |
|
Purchase of own shares |
(53) |
(242) |
(260) |
|
Movement in shares in employee share trusts |
(49) |
(27) |
(32) |
|
Equity settled share-based cost, net of payments |
12 |
9 |
18 |
|
|
____ |
____ |
____ |
|
At end of the period |
8 |
651 |
678 |
|
|
==== |
==== |
==== |
16. |
Capital commitments and contingencies
|
|
At 30 September 2007, the amount contracted for but not provided for in the
financial statements for expenditure on property, plant and equipment was
£16m (2006 31 December £24m; 30 September £47m). |
17. |
Other commitments
|
|
In March and June 2007, the Company made the first two payments of £10m
under the agreement to make special pension contributions of £40m to the
UK pension plan. A further payment of £10m will be paid in both 2008 and
2009. |
|
INDEPENDENT REVIEW REPORT TO InterContinental Hotels Group pLC
|
|
Introduction
Directors' Responsibilities
Scope of Review
Conclusion
|
END
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
InterContinental Hotels Group PLC | ||
(Registrant) | ||
By: | /s/ C. Cox | |
Name: | C. COX | |
Title: | COMPANY SECRETARIAL OFFICER | |
Date: | 06 November 2007 | |