InterContinental Hotels Group logo

InterContinental Hotels Group

IHG | NYSE
Chart Builder DCF Calculator
$154.60
+$1.51 (+0.99%)
At close: Sep 21, 2026, 4:00 PM ET
$154.60
$0 (0.00%)
After-hours: Sep 21, 2026, 5:31 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
758M 628M 750M 376M 265M -260M
Depreciation & Amortization
146M 145M 150M 154M 192M 172M
Stock-Based Compensation
72M 67M 56M 46M 41M 32M
Other Working Capital
-76M 56M 149M 233M 109M -39M
Other Non-Cash Items
-2M -172M -142M -31M 193M 169M
Deferred Income Tax
n/a n/a n/a n/a -165M 62M
Change in Working Capital
-76M 56M 79M 101M 110M -38M
Operating Cash Flow
898M 724M 893M 646M 636M 137M
Capital Expenditures
-28M -78M -82M -99M -52M -76M
Cash Acquisitions
n/a -16M -3M -1M -13M -2M
Purchase of Investments
n/a -32M -60M n/a -5M -5M
Sales Maturities Of Investments
n/a 11M 8M 13M 14M 17M
Other Investing Acitivies
-162M -33M -54M 9M 44M 5M
Investing Cash Flow
-190M -99M -137M -78M -12M -61M
Debt Repayment
557M 287M 657M -209M -32M 613M
Common Stock Repurchased
-907M -804M -790M -482M n/a n/a
Dividend Paid
-270M -259M -245M -233M n/a n/a
Other Financial Acitivies
6M -91M -31M -36M -828M 741M
Financial Cash Flow
-614M -894M -417M -961M -860M 1.35B
Net Cash Flow
135M -287M 357M -470M -233M 1.52B
Free Cash Flow
870M 646M 811M 547M 584M 61M
Adj. Free Cash Flow
798M 579M 755M 501M 543M 29M
Maintenance CapEx
n/a n/a -82M n/a n/a -76M
Growth CapEx
-28M -78M n/a -99M -52M n/a
Owner Earnings
898M 724M 811M 646M 636M 61M

© 2026 bestshares.com. All rights reserved.