InterContinental Hotels Group PLC
Consumer CyclicalNYSE:IHG · New York Stock Exchange
+$2.53 today
Vol 0.19M · Avg 0.22M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$10.1B of revenue converted into $1.4B of net income for the selected period. Gross margin is 45.1% and net margin is 13.8%, showing how much revenue survives after costs and taxes. EPS is $8.72, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $5.2B +5.4% | $4.9B +32.1% | $3.7B -4.2% | $3.9B +33.9% | $2.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.5B +1.8% | $3.5B +93.9% | $1.8B -36.2% | $2.8B +39.1% | $2.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.7B +14.0% | $1.5B -25.0% | $1.9B +77.9% | $1.1B +22.1% | $893.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 32.0% +2.4pp | 29.6% -22.5pp | 52.0% +24.0pp | 28.0% -2.7pp | 30.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $381.0M +6.1% | $359.0M +6.2% | $338.0M -4.2% | $353.0M +20.9% | $292.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $460.0M +11.1% | $414.0M +17.6% | $352.0M -12.7% | $403.0M +4.1% | $387.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $146.0M +0.7% | $145.0M -3.3% | $150.0M -2.6% | $154.0M -19.8% | $192.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B -2.0% | $1.2B -2.4% | $1.3B +56.4% | $815.0M +17.8% | $692.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 23.5% -1.8pp | 25.3% -8.9pp | 34.2% +13.3pp | 20.9% -2.9pp | 23.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.2B +15.1% | $1.0B -2.3% | $1.1B +69.7% | $628.0M +27.1% | $494.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.1% +1.9pp | 21.1% -7.4pp | 28.6% +12.5pp | 16.1% -0.9pp | 17.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $63.0M +61.5% | $39.0M +77.3% | $22.0M +175.0% | $8.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $203.0M +123.1% | $91.0M -28.9% | $128.0M -12.9% | $147.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$124.0M +13.9% | -$144.0M -157.1% | -$56.0M +36.4% | -$88.0M +33.8% | -$133.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.1B +19.7% | $897.0M -11.2% | $1.0B +87.0% | $540.0M +49.6% | $361.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.7% +2.5pp | 18.2% -8.9pp | 27.1% +13.2pp | 13.9% +1.5pp | 12.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $315.0M +17.1% | $269.0M +3.5% | $260.0M +58.5% | $164.0M +70.8% | $96.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $758.0M +20.7% | $628.0M -16.3% | $750.0M +100.0% | $375.0M +41.0% | $266.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 14.6% +1.9pp | 12.8% -7.4pp | 20.1% +10.5pp | 9.6% +0.5pp | 9.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $5 +25.9% | $4 -11.6% | $4 +115.1% | $2 +41.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $5 +26.5% | $4 -12.7% | $4 +116.2% | $2 +40.7% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $155.8M -3.2% | $161.0M -5.3% | $170.0M -6.1% | $181.0M -1.1% | $183.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $155.8M -4.5% | $163.1M -4.0% | $170.0M -7.6% | $184.0M +0.0% | $184.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$33.21B
Ralph Lauren Corporation
NYSE:RL
$24.65B
Darden Restaurants, Inc.
NYSE:DRI
$24.36B
Smurfit Westrock Plc
NYSE:SW
$22.72B
Packaging Corporation of America
NYSE:PKG
$20.38B
Hyatt Hotels Corporation
NYSE:H
$19.03B
Amcor plc
NYSE:AMCR
$18.78B
NVR, Inc.
NYSE:NVR
$17.34B
H World Group Limited
NASDAQ:HTHT
$13.76B
Lululemon Athletica Inc.
NASDAQ:LULU
$13.52B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does IHG generate?
InterContinental Hotels Group PLC (IHG) reported $5.19B of revenue in fiscal 2025.
Is IHG profitable?
InterContinental Hotels Group PLC (IHG) reported $758.00M of net income, with a net margin of 14.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.