Financhill
Sell
32

IHG Quote, Financials, Valuation and Earnings

Last price:
$123.05
Seasonality move :
2.85%
Day range:
$120.68 - $122.04
52-week range:
$90.90 - $131.68
Dividend yield:
1.29%
P/E ratio:
32.66x
P/S ratio:
4.27x
P/B ratio:
--
Volume:
70.2K
Avg. volume:
111.2K
1-year change:
32.35%
Market cap:
$19.2B
Revenue:
$4.6B
EPS (TTM):
$3.88
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.6B $2.4B $2.9B $3.9B $4.6B
Revenue Growth (YoY) 6.69% -48.26% 21.43% 33.88% 18.81%
 
Cost of Revenues $3.4B $1.9B $2B $2.8B $3.2B
Gross Profit $1.3B $536M $885M $1.1B $1.4B
Gross Profit Margin 27.06% 22.39% 30.44% 27.72% 30.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $385M $267M $292M $353M $338M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $480M $361M $379M $392M $384M
Operating Income $772M $175M $506M $687M $1B
 
Net Interest Expenses $115M $140M $139M $106M $87M
EBT. Incl. Unusual Items $542M -$280M $361M $540M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $156M -$20M $96M $164M $260M
Net Income to Company $386M -$260M $265M $376M $750M
 
Minority Interest in Earnings -$1M -- $1M -$1M --
Net Income to Common Excl Extra Items $385M -$260M $266M $375M $750M
 
Basic EPS (Cont. Ops) $2.10 -$1.43 $1.45 $2.07 $4.44
Diluted EPS (Cont. Ops) $2.09 -$1.43 $1.45 $2.06 $4.41
Weighted Average Basic Share $183M $182M $183M $181M $169M
Weighted Average Diluted Share $184M $182M $184M $182M $170M
 
EBITDA $827M $31M $692M $815M $1.3B
EBIT $657M -$141M $500M $661M $1.1B
 
Revenue (Reported) $4.6B $2.4B $2.9B $3.9B $4.6B
Operating Income (Reported) $772M $175M $506M $687M $1B
Operating Income (Adjusted) $657M -$141M $500M $661M $1.1B
Period Ending 2008-12-31 2009-12-31 2010-12-31 2011-12-31 2012-12-31
Revenue $427M $411M $435M $451M $484M
Revenue Growth (YoY) -4.99% -3.75% 5.84% 3.68% 7.32%
 
Cost of Revenues $193M $313M $207M $205M $207M
Gross Profit $234M $98M $228M $246M $277M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122M $126M $127M $57M $98M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $149M $156M $193M $133M $158M
Operating Income $85M -$58M $35M $113M $119M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8M -$81M $57M $155M $113M
Earnings of Discontinued Ops. $5M -- -- -- --
Income Tax Expense -$11M -$256M $21M $16M $25M
Net Income to Company $8M $175M $280M $139M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8M $175M $36M $139M $88M
 
Basic EPS (Cont. Ops) $0.05 $0.94 $0.19 $0.69 $0.47
Diluted EPS (Cont. Ops) $0.04 $0.91 $0.19 $0.66 $0.46
Weighted Average Basic Share $185.5M $186.1M $188.1M $202.2M $192.4M
Weighted Average Diluted Share $195.3M $194.6M $193.3M $211.3M $195.9M
 
EBITDA $23M -$38M $98M $189M $154M
EBIT -$4M -$68M $72M $166M $129M
 
Revenue (Reported) $427M $411M $435M $451M $484M
Operating Income (Reported) $85M -$58M $35M $113M $119M
Operating Income (Adjusted) -$4M -$68M $72M $166M $129M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $3.6B $2.3B $3.5B $4.3B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $1.7B $2.4B $3B $3.3B
Gross Profit $841M $645M $1.1B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $472M $361M $358M $401M $382M
Operating Income $369M $284M $722M $879M $1B
 
Net Interest Expenses $116M $154M $136M $53M $123M
EBT. Incl. Unusual Items -$108M $62M $593M $808M $915M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $64M $160M $189M $277M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1M -- -- -- --
Net Income to Common Excl Extra Items -$131M -$2M $434M $618M $638M
 
Basic EPS (Cont. Ops) -$0.72 -$0.01 $2.37 $3.55 $3.91
Diluted EPS (Cont. Ops) -$0.73 -$0.01 $2.35 $3.53 $3.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $182M $386M $917M $1B $1.2B
EBIT $8M $213M $733M $889M $1.1B
 
Revenue (Reported) $3.6B $2.3B $3.5B $4.3B $4.7B
Operating Income (Reported) $369M $284M $722M $879M $1B
Operating Income (Adjusted) $8M $213M $733M $889M $1.1B
Period Ending 2021-01-10 2022-01-10 2023-01-10 2024-01-10
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $173M $1.6B $1.4B $929M $1.3B
Short Term Investments $4M $1M $2M -- $7M
Accounts Receivable, Net $515M $309M $399M $493M $580M
Inventory $6M $5M $4M $4M $5M
Prepaid Expenses $114M $76M $73M $104M $92M
Other Current Assets -- -- -- -- --
Total Current Assets $935M $2.2B $2.1B $1.7B $2.1B
 
Property Plant And Equipment $799M $504M $411M $434M $423M
Long-Term Investments -- -- -- -- --
Goodwill $339M $346M $341M $335M $336M
Other Intangibles $1B $947M $854M $809M $763M
Other Long-Term Assets -- -- -- -- --
Total Assets $4.2B $5B $4.7B $4.2B $4.8B
 
Accounts Payable $90M $80M $109M $152M $127M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $65M $34M $35M $26M $30M
Other Current Liabilities $1M $13M -- $9M $25M
Total Current Liabilities $1.4B $1.9B $1.6B $1.5B $2.2B
 
Long-Term Debt $2.1B $2.9B $2.6B $2.3B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.9B $6.2B $5.8B $6.8B
 
Common Stock $52M $53M -- $137M $141M
Other Common Equity Adj -- -- -- -- --
Common Equity -$1.5B -$1.9B -$1.5B -$1.6B -$2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $8M $7M $7M $4M
Total Equity -$1.5B -$1.8B -$1.5B -$1.6B -$1.9B
 
Total Liabilities and Equity $4.2B $5B $4.7B $4.2B $4.8B
Cash and Short Terms $177M $1.6B $1.4B $929M $1.3B
Total Debt $2.2B $3.8B $2.8B $2.4B $3.2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $667M $938M $1.4B $710M $851M
Short Term Investments $1M -- -- $3M $7M
Accounts Receivable, Net $507M $564M $691M $776M $881M
Inventory $5M $4M $4M $4M $4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.7B $2.1B $1.5B $1.8B
 
Property Plant And Equipment $631M $428M $408M $428M $430M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.1B $4.4B $4.7B $4.2B $4.6B
 
Accounts Payable $371M $481M $518M $605M $625M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $64M $31M $25M $27M $29M
Other Current Liabilities -- -- -- $10M $13M
Total Current Liabilities $1.6B $1.1B $1.6B $1.5B $2.1B
 
Long-Term Debt $1.9B $2.9B $2.3B $2.4B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.2B $5.8B $6B $6.8B
 
Common Stock $140M $159M $138M $142M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8M $8M $6M $6M $3M
Total Equity -$1.6B -$1.8B -$1.2B -$1.8B -$2.2B
 
Total Liabilities and Equity $4.1B $4.4B $4.7B $4.2B $4.6B
Cash and Short Terms $668M $938M $1.4B $713M $858M
Total Debt $2.7B $3B $2.6B $2.5B $3.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $386M -$260M $265M $376M $750M
Depreciation & Amoritzation $170M $172M $192M $154M $150M
Stock-Based Compensation $42M $32M $41M $46M $56M
Change in Accounts Receivable -$70M $38M -$75M -$132M -$70M
Change in Inventories -- $1M $1M -- --
Cash From Operations $653M $137M $636M $646M $893M
 
Capital Expenditures $179M $76M $52M $99M $82M
Cash Acquisitions -$304M -$2M -$13M -$1M -$3M
Cash From Investing -$493M -$61M -$12M -$78M -$137M
 
Dividends Paid (Ex Special Dividend) -$721M -- -- -$233M -$245M
Special Dividend Paid
Long-Term Debt Issued $127M $1.1B -- -- $657M
Long-Term Debt Repaid -- -$415M -$828M -$209M --
Repurchase of Common Stock -- -- -- -$482M -$790M
Other Financing Activities -$1M $3M -- -- --
Cash From Financing -$660M $1.4B -$860M -$961M -$417M
 
Beginning Cash (CF) $600M $108M $1.6B $1.4B $921M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$500M $1.4B -$236M -$393M $339M
Ending Cash (CF) $108M $1.6B $1.4B $921M $1.3B
 
Levered Free Cash Flow $474M $61M $584M $547M $811M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-01-10 2022-01-10 2023-01-10 2024-01-10
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.21% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 2.01% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 1.2% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock