FFO conversion remains inconsistent, with dividend payout ratios varying widely between 20% and 47% due to the lumpy nature of quarterly capital expenditures.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 |
|---|
| Cash from Operations | 151.28M | 149.03M | 166.32M | 153.64M | 169.62M | 66.05M | -42.05M | 148.48M | 161.65M | 146.92M | 137.94M | 132.22M | 102.14M | 72.44M | 34.7M | 24.15M | 10.42M | 9.11M | 26.81M |
| Operating CF Growth % | -23.28% | -10.4% | 8.25% | -9.42% | 156.79% | 257.07% | -128.32% | -8.15% | 10.02% | 6.52% | 4.33% | 29.45% | 41.01% | 108.73% | 43.72% | 131.65% | 14.45% | -66.03% | - |
| Operating CF / Revenue % | 20.72% | 20.43% | 22.73% | 20.87% | 25.1% | 18.25% | -17.94% | 27.03% | 28.5% | 28.51% | 29.1% | 28.53% | 25.32% | 24.23% | 13.58% | 17.98% | 7.68% | 7.51% | 19.84% |
| Net Income | -16.01M | -11.68M | 38.89M | -28.12M | 1.22M | -68.58M | -149.25M | 82.35M | 91.13M | 99.52M | 108.26M | 125.26M | 20.92M | 5.9M | -2.27M | -10.38M | -20.92M | -16.31M | 13.08M |
| Depreciation & Amortization | 149.15M | 149.61M | 146.44M | 150.92M | 150.16M | 105.95M | 109.62M | 99.44M | 101.01M | 85.93M | 72.41M | 64.05M | 65.33M | 53.14M | 34.87M | 29.85M | 27.3M | 24.24M | 23.03M |
| Stock-Based Compensation | 8.88M | 8.79M | 8.13M | 7.74M | 8.45M | 10.68M | 6.48M | 6.22M | 6.67M | 5.89M | 4.22M | 4.75M | 3.52M | 2.12M | 1.21M | 479.56K | 0 | 0 | 0 |
| Other Non-Cash Items | 546K | 3.08M | -29.97M | 22.34M | -3.64M | 5.43M | 6.76M | -41.53M | -39.3M | -41.15M | -46.95M | -60.94M | 8.85M | 4.78M | 229K | 36.03K | 6.52M | 7.47M | -8.22M |
| Working Capital Changes | 15.63M | -442K | 2.07M | 672K | 13.49M | 12.59M | -17.72M | 2.01M | 2.58M | -4.15M | 2.39M | -967K | 3.65M | 2.54M | 2.47M | 6.35M | -2.47M | -6.29M | -1.08M |
| Cash from Investing | -26.34M | -42.44M | -71.5M | -101.96M | -290.51M | -74.24M | -30.71M | -182.16M | -63.06M | -515.52M | -154.44M | -131.11M | -200.55M | -467.43M | -233M | -83.49M | -3.17M | -19.05M | 3.47M |
| Acquisitions (Net) | 0 | 0 | 0 | 0 | 204.8M | 0 | 0 | 68.71M | 0 | 0 | -244.71M | -236.52M | -8.23M | -441.57M | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | -288.9M | 0 | 0 | -290.92M | -100.68M | -631.56M | -275.22M | -239.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 1.1M | 0 | 0 | 2.3M | 200K | 32.5M | 17.86M | 1.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -26.34M | -42.44M | -71.5M | -101.96M | -131.04M | -74.24M | -30.71M | 97.01M | -63.06M | -515.52M | -154.44M | -131.11M | -192.32M | -464.63M | -233M | 45.56K | -395.16K | 2.37M | 23M |
| Cash from Financing | -130.84M | -113.73M | -94.23M | -65.72M | 85.76M | 66.24M | 41.83M | 30.96M | -92.05M | 370.45M | 21.88M | -10.36M | 90.28M | 427.72M | 201.75M | 61.9M | -7.52M | 31.65K | -19.9M |
| Dividends Paid | 4.96M | 0 | -55.68M | -45.78M | -28.39M | -15.52M | -33.76M | -90.78M | -92.25M | -85.64M | -66.71M | -57.6M | -56.55M | -47.59M | -23.07M | -19.21M | -535.26K | 0 | 0 |
| Common Dividends | 9.96M | 0 | -36.88M | -26.95M | -10.05M | 0 | -18.83M | -90.78M | -92.25M | -85.64M | -66.47M | -57.29M | -56.07M | -46.47M | -23.07M | -19.21M | -535.26K | -12.27M | 0 |
| Debt Issuance (Net) | -1000K | -1000K | -1000K | -1000K | -398K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 1000K |
| Share Repurchases | -4.39M | -17.64M | -939K | -1.39M | -2.46M | -2.69M | -469K | -839K | -2.72M | -961K | -1.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -118.04M | -92.22M | -2.94M | -862K | 117M | 83M | -2.7M | 64.87M | -3.98M | 241.49M | -1.95M | -3.01M | -938K | 4.08M | -2.39M | -4.28M | 0 | 14.13M | -21.39M |
| Net Change in Cash | -15.12M | -7.15M | 590K | -14.04M | -35.14M | 58.05M | -30.94M | -2.72M | 6.55M | 1.85M | 5.37M | -9.26M | -8.13M | 32.73M | 3.44M | 2.56M | -261.81K | -9.91M | 10.38M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 41.21M | 48.36M | 47.77M | 61.81M | 96.94M | 38.9M | 69.83M | 72.56M | 66.01M | 34.69M | 29.33M | 38.58M | 46.71M | 13.98M | 10.54M | 7.98M | 8.24M | 18.15M | 7.78M |
| Cash at End | 0 | 41.21M | 48.36M | 47.77M | 61.81M | 96.94M | 38.9M | 69.83M | 72.56M | 36.55M | 34.69M | 29.33M | 38.58M | 46.71M | 13.98M | 10.54M | 7.98M | 8.24M | 18.15M |
| Free Cash Flow | 132.19M | 73.55M | 77.02M | 153.64M | 93.15M | 66.05M | -42.05M | 89.21M | 95.04M | 109.73M | 95.5M | 89.02M | 59.45M | 69.64M | -5.21M | -59.39M | 7.65M | -12.32M | 7.28M |
| FCF Growth % | -14.86% | -4.5% | -49.87% | 64.95% | 41.02% | 257.07% | -147.14% | -6.14% | -13.39% | 14.9% | 7.28% | 49.73% | -14.62% | 1437.61% | 91.23% | -875.94% | 162.14% | -269.27% | - |
| FCF / Revenue % | 18.11% | 10.08% | 10.52% | 20.87% | 13.79% | 18.25% | -17.94% | 16.24% | 16.75% | 21.29% | 20.15% | 19.21% | 14.74% | 23.29% | -2.04% | -44.22% | 5.64% | -10.16% | 5.39% |
High cyclical operating leverage
According to quarterly financial disclosures, INN's AFFO generation exhibits significant volatility, with the dividend payout ratio fluctuating between 20% and 47% over the last ten quarters, suggesting that the company's ability to sustain consistent distributions is heavily dependent on the timing of non-recurring capital expenditures.
The wide variance in AFFO suggests that investors should monitor the sustainability of the dividend during periods of elevated property improvement requirements. While the payout ratio appears manageable on a trailing basis, the lack of consistent AFFO generation in several quarters warrants caution regarding the company's long-term capacity to fund both shareholder returns and necessary portfolio reinvestment.
As reported in recent financial statements, INN's capital expenditure profile is characterized by extreme lumpiness, with quarterly outlays ranging from zero to $27.8 million, which significantly distorts the company's free cash flow and complicates the assessment of recurring maintenance requirements versus growth-oriented property improvements.
The erratic nature of these capital outlays suggests that the company may be deferring essential maintenance to preserve liquidity, which could lead to higher future costs or brand-mandated improvement requirements. Analysts should interpret these fluctuations as a potential risk to the long-term quality of the asset base, as deferred maintenance often results in a catch-up period of heavy spending.
Based on the provided financial data, the persistent gap between GAAP net income and FFO, which reached a peak discrepancy of over $70 million in certain periods, highlights the massive non-cash depreciation charges that render traditional net income metrics largely irrelevant for assessing the company's actual economic performance.
This structural distortion implies that the company's true cash-generating capacity is significantly higher than the headline net income suggests, yet this is partially offset by the high fixed-cost nature of the hotel business. Investors should focus exclusively on FFO and AFFO to gauge the company's operational health, as GAAP figures appear to provide a misleading view of profitability.
As indicated by the reported figures, the relationship between GAAP operating cash flow and FFO is highly inconsistent, with FFO-to-Net Income ratios showing extreme volatility, which suggests that the company's cash conversion efficiency is frequently disrupted by non-operating items and the complexities of its joint venture structure.
The lack of a stable conversion ratio may indicate that the company's reported FFO is subject to significant adjustments that do not always align with actual cash inflows. This inconsistency warrants further investigation into the specific nature of these adjustments, as they may be masking underlying operational inefficiencies or the impact of the GIC joint venture on distributable cash.
Quick answers to the most common questions about buying INN stock.
Summit Hotel Properties, Inc. (INN) generated $149.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Summit Hotel Properties, Inc. (INN) generated $73.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Summit Hotel Properties, Inc. (INN) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Summit Hotel Properties, Inc. (INN) spent $17.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.