-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Sl+gp2RbEX7MJGvDghABDiKUEO27S2+FWMduOimfUZP7SO28SFLc0xQiQ9cqqwWS O4T8QWr/meRdA105WRLm7g== 0001193125-04-095852.txt : 20040528 0001193125-04-095852.hdr.sgml : 20040528 20040528091919 ACCESSION NUMBER: 0001193125-04-095852 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20040528 FILED AS OF DATE: 20040528 FILER: COMPANY DATA: COMPANY CONFORMED NAME: INTERCONTINENTAL HOTELS GROUP PLC /NEW/ CENTRAL INDEX KEY: 0000858446 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 250420260 STATE OF INCORPORATION: DE FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10409 FILM NUMBER: 04836729 BUSINESS ADDRESS: STREET 1: 20 NORTH AUDLEY ST CITY: LONDON WIY 1WE ENGLA STATE: X0 ZIP: 32822 BUSINESS PHONE: 4045513500 MAIL ADDRESS: STREET 1: 20 NORTH AUDLEY ST STREET 2: - CITY: LONDON ENGLAND STATE: X0 ZIP: W1K 6WN FORMER COMPANY: FORMER CONFORMED NAME: SIX CONTINENTS PLC DATE OF NAME CHANGE: 19950531 6-K 1 d6k.htm INTERCONTINENTAL HOTELS GROUP PLC - REPORT OF FOREIGN PRIVATE ISSUE PURSUANT InterContinental Hotels Group PLC - Report of Foreign Private Issue Pursuant

 

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 28 May 2004

 


 

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    1st Quarter Results dated 27 May 2004

 

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:

 

28 May 2004

EX-99.1 2 dex991.htm 1ST QUARTER RESULTS DATED 26 MAY 2004 1st Quarter Results dated 26 May 2004

27 May 2004

InterContinental Hotels Group PLC

First Quarter Results to 31 March 2004

 

     Three months to

       
    

31 March 2004

£m*


   

31 March 2003

£m*

pro forma


   

%

change


 

Hotels

                  

—  Turnover

   348     341     2.1 %

—  EBITDA

   83     68     22.1 %

—  Operating profit

   44     29     51.7 %

Soft Drinks

                  

—  Turnover

   188     164     14.6 %

—  EBITDA

   22     21     4.8 %

—  Operating profit

   10     8     25.0 %

Group

                  

—  Turnover

   536     505     6.1 %

—  EBITDA

   105     89     18.0 %

—  Operating profit

   54     37     45.9 %

—  Profit before tax

   50     25     100.0 %

Earnings per share (pence)

                  

—   Basic

   8.4 p   —          

—   Adjusted

   5.2 p   2.2 p   136.4 %

 

* EBITDA, operating profit, profit before tax and adjusted earnings per share are stated before exceptional items.

 

Highlights:

 

  Group operating profit for first quarter up by 45.9%; adjusted earnings per share up 136.4% due to lower interest (from significantly reduced debt levels) and a reduced tax rate arising from the expected resolution of prior year tax matters.

 

  Hotels operating profit up 51.7% for the quarter, against weak comparables in 2003:

 

  Americas operating profit up 18% from $50m to $59m, although flat in sterling, driven by underlying RevPAR improvement of 5.5% across the business; the InterContinental brand gained 10.0% in RevPAR

 

  EMEA performance improved from £13m to £16m, up 23.1%, driven by continued success in UK & Ireland, where the O&L Holiday Inn business outperformed the market with underlying RevPAR growth of 17.3% in London and 8.2% in the regions. This was offset by weak Continental European performance.

 

  Asia Pacific operating profit up 42.9% from $7m to $10m, driven by strong performance of the InterContinental Hong Kong

 

  Central overheads down by £10m in the quarter as the anticipated cost savings continue to be delivered

 

  Britvic delivered another strong quarter with operating profit up 25.0%

 

  Continued progress on priorities:

 

  Our focus on driving revenue delivered strong RevPAR growth across the business. We are seeing positive trends in our system delivery, which is up 2.9

 

Page 1 of 14


%pts year on year at 34.0% of room-nights for the quarter. Direct internet revenue delivery is up 71% year on year. We also launched our new lifestyle brand, Hotel Indigo, in the US.

 

  We remain on target with overhead cost savings and confirm that we expect to continue to manage out inflationary rises, new business costs and exchange rate gains with the result that 2004 total cost in dollar terms will be flat on 2003.

 

  We have returned more than £100m of our £250m initial return of capital. 10.5 million shares were purchased as of March 31 and 20.3 million to date at an average price of 504p.

 

  Asset disposals progressing well:

 

  Since demerger we have completed the sale of £314m of assets (27 hotels) slightly ahead of net book value.

 

  We have signed agreements to dispose of a further 2 hotels with net proceeds of £29m, also at above net book value, and are actively progressing with the disposal of a further 13 hotels with a net book value of around £100m.

 

  In addition, the next tranche of hotel assets with a net book value in excess of £500m will be placed on the market shortly.

 

  Strong operating cashflow of £66m in the quarter.

 

Expected tax settlements and recognition of deferred tax assets lead to forecast tax credit in 2004:

 

  With the benefit of exceptional tax items, a total net P&L tax credit of approximately 30% expected in 2004; tax charge on ordinary activities of 18% for 2004.

 

  P&L tax charge in next few years likely to be in the mid-high 20%s.

 

  Cash tax rate is expected to be below 20% for 2004 and in the mid 20%s in the next few years.

 

Current Trading

 

We are experiencing an encouraging recovery in both North America and the UK, with April showing continued strong performance across these two areas. We are also seeing tentative signs of the beginning of a recovery in Europe. Trading in Asia Pacific has returned to pre-SARS levels. Growth remains occupancy driven in all regions with early evidence of potential rate recovery in some US markets and London.

 

Page 2 of 14


Commenting on the results, Richard North, Chief Executive, InterContinental Hotels Group PLC said:

 

“We are sharpening our focus on driving revenues in all our hotels and improving our hotel operations performance. We are planning to concentrate our development efforts on countries, such as the US, UK and China, where demographic trends and market characteristics will allow us to grow more successfully our franchise and management business using our well-established brands. We have further strengthened our business in the US through organic brand development (Hotel Indigo), and a selective brand acquisition at a very attractive price (Candlewood Suites).

 

“Whilst we are encouraged by the results this quarter, we continue to concentrate on improving business efficiency in order to unlock more potential and further enhance returns.”

 

David Webster, Chairman, InterContinental Hotels Group PLC said:

 

“The management team continue to deliver on the commitments they have made. During our first year as a separate company, we have made good progress against our priorities. We have reorganised the group, strengthened management, cut overheads and lowered capital expenditure. At the same time the process of reducing asset intensity and returning funds to shareholders has begun. Executing the optimum strategy to deliver shareholder value and to meet shareholder expectations remains the Board’s priority in the coming months”

 

Appendix 1: Selected RevPAR performance (comparable, year on year change)

 

     January

    February

    March

    Quarter 1

    April

    YTD (Jan-
Apr)


 

Americas

                                    

IC O&L

   -1.0 %   -1.4 %   13.7 %   4.1 %   15.3 %   6.9 %

CP Brands

   6.1 %   1.2 %   9.1 %   5.7 %   7.9 %   6.3 %

North America

                                    

HI Brands

   2.4 %   1.8 %   8.0 %   4.3 %   9.1 %   5.5 %

North America

                                    

Express Brands

   6.8 %   6.1 %   9.6 %   7.6 %   8.5 %   7.9 %

North America

                                    

EMEA

                                    

IC O&L

   -10.2 %   -5.1 %   13.0 %   -0.3 %   23.4 %   5.0 %

HI UK Regions

   4.9 %   4.4 %   14.3 %   8.2 %   -0.2 %   6.0 %

HI UK London

   7.5 %   12.3 %   32.2 %   17.3 %   38.0 %   21.9 %

 

For further information, please contact:

 

Gavin Flynn, Investor Relations

  +44 (0) 1753 410 238

Dee Cayhill, Corporate Affairs

 

+44 (0) 1753 410 423

 

Page 3 of 14


Teleconference for Analysts and Shareholders

 

A teleconference with Richard North (Chief Executive) and Richard Solomons (Finance Director) will commence at 9.00 am (London time) on 27th May. There will be an opportunity to ask questions. The conference call will conclude at approximately 9.30 am (London time).

 

To join us for this conference call please dial the relevant number below at the appropriate time:

 

International dial-in

  Tel: +44 (0)1452 562 716

UK dial-in

  Tel: 0845 245 5000

 

A recording of the conference call will be available for 7 days. To access this please dial the relevant number below and use the access number 1344892#

 

International dial in

  Tel: +44 (0)1452 55 00 00

UK dial in

  Tel: 0845 245 5205

 

Website

 

The full release and supplementary data will be available on our website from 7.00 am on 27th May. The web address is http://www.ihgplc.com/investors/announcements.asp

 

Note to Editors:

 

InterContinental Hotels Group PLC of the United Kingdom [LON:IHG, NYSE:IHG (ADRs)] is the world’s most global hotel company and the largest by number of rooms. InterContinental Hotels Group owns, manages, leases or franchises, through various subsidiaries, more than 3,500 hotels and 538,000 guest rooms in nearly 100 countries and territories around the world (www.ichotelsgroup.com). The Group 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 has a controlling interest in Britvic, the second largest soft drinks manufacturer in the UK.

 

InterContinental Hotels Group offers information and reservations capability on the Internet—www.intercontinental.com for InterContinental Hotels & Resorts, www.crowneplaza.com for Crowne Plaza Hotels & Resorts, www.holiday-inn.com for Holiday Inn hotels, www.hiexpress.com for Holiday Inn Express hotels, www.staybridge.com for Staybridge Suites by Holiday Inn hotels, and www.candlewoodsuites.com for Candlewood Suites, and for the Group’s rewards programme, www.priorityclub.com.

 

For the latest news from InterContinental Hotels Group, visit our online Press Office at www.pressoffice.ihgplc.com.

 

Page 4 of 14


INTERCONTINENTAL HOTELS GROUP PLC

UNAUDITED PROFIT AND LOSS ACCOUNT

For the three months ended 31 March 2004

 

    

2004

3 months
ended 31 Mar
£m


   

Pro forma*
2003

3 months
ended 31 Mar
£m


   

Pro forma*
2003

12 months
ended 31 Dec
£m


 

Turnover (note 3)

   536     505     2,161  

Cost of sales

   (427 )   (406 )   (1,659 )
    

 

 

Gross profit

   109     99     502  

Administrative expenses

   (55 )   (62 )   (219 )
    

 

 

Operating profit before exceptional items (note 4)

   54     37     283  

Operating exceptional item (note 4)

   (4 )   —       —    
    

 

 

Operating profit (note 4)

   50     37     283  

Profit on disposal of fixed assets

   4     —       —    
    

 

 

Profit on ordinary activities before interest

   54     37     283  

Net interest payable & similar charges

   (4 )   (12 )   (39 )
    

 

 

Profit on ordinary activities before taxation

   50     25     244  

Tax on profit on ordinary activities (note 8)

   (9 )   (6 )   (61 )

Exceptional tax (note 8)

   24     —       —    
    

 

 

Profit on ordinary activities after taxation

   65     19     183  

Minority equity interests

   (3 )   (3 )   (30 )
    

 

 

Earnings available for shareholders

   62     16     153  
    

 

 

Earnings per ordinary share (note 9):

                  

Pro forma

   —       2.2 p   20.8 p

Basic

   8.4 p   —       —    

Diluted

   8.3 p   —       —    

Adjusted

   5.2 p   —       —    
    

 

 

 

* See note 1.

 

Page 5 of 14


INTERCONTINENTAL HOTELS GROUP PLC

UNAUDITED CASH FLOW STATEMENT

For the three months ended 31 March 2004

 

     2004
3 months
ended 31 Mar
£m


   

Pro forma*
2003

3 months
ended 31 Mar
£m


   

Pro forma*
2003

12 months
ended 31 Dec
£m


 

Operating profit before exceptional items

   54     37     283  

Depreciation and amortisation

   51     52     198  
    

 

 

Earnings before interest, taxation, depreciation and amortisation and exceptional items

   105     89     481  

Other non-cash items

   1     (1 )   (2 )

Increase in stocks

   —       (1 )   (2 )

(Increase)/decrease in debtors

   (6 )   25     (19 )

Increase in creditors

   5     8     61  

Provisions expended

   (2 )   (1 )   (8 )
    

 

 

Operating activities before expenditure relating to exceptional items

   103     119     511  

Cost of fundamental reorganisation

   (7 )   —       —    
    

 

 

Operating activities

   96     119     511  

Capital expenditure—Hotels

   (28 )   (72 )   (299 )

Disposal proceeds—Hotels

   19     2     254  

Capital expenditure—Soft Drinks

   (21 )   (15 )   (55 )
    

 

 

Operating cash flow (note 10)

   66     34     411  
    

 

 

 

* See note 1.

 

Page 6 of 14


INTERCONTINENTAL HOTELS GROUP PLC

UNAUDITED RECONCILIATION OF MOVEMENT IN SHAREHOLDERS’ FUNDS

For the three months ended 31 March 2004

 

    

2004

3 months

ended 31 Mar

£m


 

Earnings available for shareholders

   62  

Exchange movement on foreign currency denominated net assets, borrowings and currency swaps

   (87 )

Issue of ordinary shares

   2  

Purchase of own shares

   (52 )

Movement in shares in ESOP trusts

   1  

Goodwill—exchange movements

   71  
    

Net movement in shareholders’ funds

   (3 )

Opening shareholders’ funds

   2,554  
    

Closing shareholders’ funds

   2,551  
    

 

Page 7 of 14


INTERCONTINENTAL HOTELS GROUP PLC

GROUP BALANCE SHEET

31 March 2004

 

    

Unaudited

2004

31 March

£m


   

Restated*

Pro forma**

2003

31 March

£m


   

Audited

2003

31 December

£m


 

Intangible assets

   153     160     158  

Tangible assets

   3,828     4,271     3,951  

Investments

   106     226     172  
    

 

 

Fixed assets

   4,087     4,657     4,281  
    

 

 

Stocks

   43     44     44  

Debtors

   521     461     523  

Investments

   465     22     377  

Cash at bank and in hand

   33     130     55  
    

 

 

Current assets

   1,062     657     999  
    

 

 

Creditors—amounts falling due within one year:

                  

Overdrafts

   —       (17 )   (5 )

Other borrowings

   (19 )   —       (8 )

Other creditors

   (1,036 )   (919 )   (1,072 )
    

 

 

Net current assets/(liabilities)

   7     (279 )   (86 )
    

 

 

Total assets less current liabilities

   4,094     4,378     4,195  

Creditors—amounts falling due after one year:

                  

Borrowings

   (934 )   (1,136 )   (988 )

Other creditors

   (93 )   (114 )   (97 )

Provisions for liabilities and charges:

                  

Deferred taxation

   (296 )   (323 )   (314 )

Other provisions

   (67 )   (123 )   (79 )

Minority interests

   (153 )   (153 )   (163 )
    

 

 

Net assets (note 12)

   2,551     2,529     2,554  
    

 

 

Equity shareholders’ funds

   2,551     2,529     2,554  
    

 

 

 

* Restated on the adoption of UITF 38 and the reclassification of pension provisions.
** See note 1.

 

Page 8 of 14


INTERCONTINENTAL HOTELS GROUP PLC

NOTES TO THE UNAUDITED QUARTERLY FINANCIAL STATEMENTS

 

1. Basis of preparation of pro forma financial information

 

Following shareholder and regulatory approval, on 15 April 2003, Six Continents PLC separated into two new groups, InterContinental Hotels Group PLC (‘IHG’) comprising the Hotels and Soft Drinks businesses, and Mitchells & Butlers plc comprising the Retail and Standard Commercial Property Developments businesses. As a result of the Separation, Six Continents PLC, became part of IHG.

 

The pro forma financial information for the three months to 31 March 2003 and for the 12 months to 31 December 2003 comprises the results of those companies that form IHG following the Separation, as if IHG had been in existence since 1 October 2001. The information is provided as guidance only; it is not audited and, as pro forma information, it does not give a full picture of the financial position of the Group. The key assumptions used in the preparation of the information are as follows:

 

i. The pro forma information has been prepared using accounting policies consistent with those used in the historic IHG interim and year end financial statements.

 

ii. Pro forma interest has been calculated to reflect the post Separation capital structure of the Group as if it had been in place at 1 October 2001, using interest rate differentials applicable under the post Separation borrowing agreements and excluding facility fee amortisation. Dividend payments have been assumed at the expected ongoing level.

 

iii. Pro forma tax is based on the estimated effective rate of tax for IHG for the relevant periods applied to pro forma profit before taxation.

 

iv. Adjustments have been made, where appropriate, to exclude any arrangements with the Mitchells & Butlers Group.

 

v. Pro forma earnings per share is based on pro forma profit available for shareholders divided by 734m shares, being the issued share capital of IHG on Separation.

 

vi. The pro forma Profit and Loss account excludes all exceptional items as being non-recurring.

 

vii. Operating cash flow excludes cash flows relating to exceptional items.

 

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 is £1=$1.84 (2003 3 months, £1 = $1.59; 12 months, £1 = $1.63).

 

Foreign currency denominated assets and liabilities have been translated into sterling at the rates of exchange on the last day of the period. In the case of the US dollar, the translation rate is £1=$1.83 (2003 31 March, £1 = $1.58; 31 December, £1 = $1.78).

 

Page 9 of 14


3. Turnover

 

    

2004

3 months*

ended 31 Mar

£m


  

Pro forma**

2003

3 months*

ended 31 Mar

£m


  

Pro forma**

2003

12 months

ended 31 Dec

£m


Hotels

              

Americas (note 5)

   115    127    525

EMEA (note 6)

   190    175    807

Asia Pacific (note 7)

   33    29    114

Central

   10    10    41
    
  
  
     348    341    1,487

Soft Drinks

   188    164    674
    
  
  
     536    505    2,161
    
  
  

 

* Other than for Soft Drinks which reflects the 16 weeks ended 10 April (2003 16 weeks ended 12 April).
** See note 1.

 

4. Operating profit

 

    

2004

3 months*

ended 31 Mar

£m


   

Pro forma**

2003

3 months*

ended 31 Mar

£m


   

Pro forma**

2003

12 months

ended 31 Dec

£m


 

Hotels

                  

Americas (note 5)

   32     32     161  

EMEA (note 6)

   16     13     92  

Asia Pacific (note 7)

   6     4     12  

Central

   (10 )   (20 )   (65 )
    

 

 

     44     29     200  

Soft Drinks

   10     8     83  
    

 

 

Operating profit before exceptional item

   54     37     283  

Operating exceptional item***

   (4 )   —       —    
    

 

 

Operating profit

   50     37     283  
    

 

 

 

* Other than for Soft Drinks which reflects the 16 weeks ended 10 April (2003 16 weeks ended 12 April).
** See note 1.
*** Write down in value of investment to market value.

 

Page 10 of 14


5. Americas

 

    

2004

3 months

ended 31 Mar

$m


   

Pro forma*

2003

3 months

ended 31 Mar

$m


   

Pro forma*

2003

12 months

ended 31 Dec

$m


 

Turnover

                  

Owned & Leased

   119     117     481  

Managed

   13     10     46  

Franchised

   79     75     327  
    

 

 

Total $m

   211     202     854  
    

 

 

Sterling equivalent £m

   115     127     525  
    

 

 

Operating profit

                  

Owned & Leased

   6     2     32  

Managed

   —       —       7  

Franchised

   67     61     279  
    

 

 

     73     63     318  

Regional overheads

   (14 )   (13 )   (56 )
    

 

 

Total $m

   59     50     262  
    

 

 

Sterling equivalent £m

   32     32     161  
    

 

 

 

* See note 1.

 

6. EMEA

 

    

2004

3 months

ended 31 Mar

£m


   

Pro forma*

2003

3 months

ended 31 Mar

£m


   

Pro forma*

2003

12 months

ended 31 Dec

£m


 

Turnover

                  

Owned & Leased

   173     162     746  

Managed

   12     7     38  

Franchised

   5     6     23  
    

 

 

     190     175     807  
    

 

 

Operating profit

                  

Owned & Leased

   12     12     77  

Managed

   7     4     19  

Franchised

   4     4     18  
    

 

 

     23     20     114  

Regional overheads

   (7 )   (7 )   (22 )
    

 

 

     16     13     92  
    

 

 

 

* See note 1.

 

Page 11 of 14


7. Asia Pacific

 

    

2004

3 months

ended 31 Mar

$m


   

Pro forma*

2003

3 months

ended 31 Mar

$m


   

Pro forma*

2003

12 months

ended 31 Dec

$m


 

Turnover

                  

Owned & Leased

   50     39     154  

Managed

   9     6     26  

Franchised

   1     1     5  
    

 

 

Total $m

   60     46     185  
    

 

 

Sterling equivalent £m

   33     29     114  
    

 

 

Operating profit

                  

Owned & Leased

   8     7     18  

Managed

   6     3     15  

Franchised

   1     1     4  
    

 

 

     15     11     37  

Regional overheads

   (5 )   (4 )   (18 )
    

 

 

Total $m

   10     7     19  
    

 

 

Sterling equivalent £m

   6     4     12  
    

 

 

 

* See note 1.

 

8. Tax

 

Tax on profit on ordinary activities has been calculated using an estimated effective annual tax rate of 18%. Exceptional tax credits have been calculated using an estimated annual rate of 48%.

 

Page 12 of 14


9. Earnings per share

 

Basic earnings per ordinary share is calculated by dividing the profit available for shareholders of £62m (pro forma 2003 3 months, £16m; pro forma 2003 12 months, £153m) by 737 million shares (pro forma 2003 3 months, 734 million; pro forma 2003 12 months, 734 million), being the weighted average number of shares in issue.

 

Diluted earnings per ordinary share is calculated by adjusting basic earnings per ordinary share to reflect the notional exercise of the weighted average number of dilutive ordinary share options outstanding during the period. The resulting weighted average number of ordinary shares is 745 million.

 

Adjusted earnings per ordinary share is calculated as follows:

 

    

2004

3 months

ended 31 Mar
pence per
ordinary
share


 

Basic earnings

   8.4  

Exceptional items, less tax thereon

   —    

Exceptional tax

   (3.2 )
    

Adjusted earnings

   5.2  
    

 

Adjusted earnings per ordinary share is disclosed in order to show performance undistorted by exceptional items.

 

10. Operating cash flow

 

    

2004

3 months
ended 31 Mar
£m


  

Pro forma*
2003

3 months
ended 31 Mar
£m


  

Pro forma*
2003

12 months
ended 31 Dec
£m


Hotels

   59    16    339

Soft Drinks

   7    18    72
    
  
  
     66    34    411
    
  
  

 

* See note 1.

 

Page 13 of 14


11. Net debt

 

     2004
31 March
£m


   

Pro forma*
2003

31 March
£m


   

2003

31 December
£m


 

Cash at bank and in hand

   33     130     55  

Overdrafts

   —       (17 )   (5 )

Current asset investments

   408     22     377  

Other borrowings:

                  

Due within one year

   (19 )   —       (8 )

Due after one year

   (934 )   (1,136 )   (988 )
    

 

 

     (512 )   (1,001 )   (569 )
    

 

 

 

* See note 1.

 

12. Net assets

 

     2004
31 March
£m


   

Pro forma*
2003

31 March
£m


   

2003

31 December
£m


 

Hotels

   3,592     4,176     3,738  

Soft Drinks

   303     259     300  
    

 

 

     3,895     4,435     4,038  

Net debt

   (512 )   (1,001 )   (569 )

Other net non-operating liabilities

   (832 )   (905 )   (915 )
    

 

 

     2,551     2,529     2,554  
    

 

 

 

* See note 1.

 

END

 

Page 14 of 14

-----END PRIVACY-ENHANCED MESSAGE-----