Debt-to-equity rose modestly to 0.52 with total debt at $974.9M, while cash declined sharply from $400.7M in 2024Q1 to $94.4M in 2026Q2, indicating increased reliance on borrowings to fund luxury reinvestment.
Sunstone Hotel Investors, Inc. (SHO) balance sheet — 25-year assets, liabilities & shareholders' equity history
| 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 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 |
|---|
| Total Assets | 2.9B | 3.03B | 3.11B | 3.15B | 3.08B | 3.04B | 2.99B | 3.92B | 3.97B | 3.86B | 3.74B | 3.86B | 3.92B | 3.51B | 3.14B | 3.1B | 2.44B | 2.51B | 2.81B | 3.05B | 2.76B | 2.25B | 1.25B | 1.36B | 1.45B | 915.65M |
| Asset Growth % | -9.57% | -2.5% | -1.36% | 2.16% | 1.37% | 1.85% | -23.81% | -1.36% | 2.98% | 3.17% | -3.21% | -1.57% | 11.86% | 11.86% | 1.14% | 27.3% | -3.08% | -10.41% | -7.99% | 10.46% | 22.73% | 79.4% | -8.15% | -5.6% | 57.91% | - |
| Real Estate & Other Assets | 3.7M | 2.78B | 2.86B | 2.59B | 2.85B | 2.69B | 2.47B | 2.88B | 33.36M | 23.62M | 3.17B | 3.24B | 3.55B | 3.25B | 2.71B | 34.61M | 12.81M | 6.22M | 18.24M | 16.79M | 29.35M | 27.29M | 22.34M | 17.96M | -1.32B | -821.59M |
| PP&E (Net) | 2.49B | 5.99M | 10.73M | 15.88M | 18.71M | 29.07M | 79.04M | 115.92M | 8.43M | 584K | 779K | 1.53M | 2.31M | 2.67M | 2.72M | 2.79B | 2.05B | 1.9B | 2.47B | 2.49B | 2.49B | 2.06B | 1.13B | 1.24B | 1.32B | 821.59M |
| Investment Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1000K | 1000K | 1000K | 760K | 0 | 16K | 48K | 0 | 246K | 730K | 1000K | 1000K | 1000K | 1000K | 4K | 540K | 0 | 0 |
| Total Current Assets | 399.79M | 241.58M | 235.37M | 551.29M | 213.7M | 282.1M | 435.14M | 913.73M | 908.47M | 728.12M | 567.62M | 619.54M | 354.75M | 237.69M | 407.56M | 263.85M | 363.23M | 557.36M | 266.37M | 482.11M | 147.87M | 124.08M | 68.11M | 82.64M | 0 | 0 |
| Cash & Equivalents | 236.52M | 109.19M | 107.2M | 426.4M | 101.22M | 120.48M | 368.41M | 816.86M | 809.32M | 488M | 369.54M | 499.07M | 222.1M | 104.36M | 157.22M | 150.53M | 277.98M | 358.61M | 179.04M | 66.2M | 29.03M | 17.54M | 5.97M | 20.23M | 0 | 0 |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 |
| Other Current Assets | 123.46M | 76.53M | 73.08M | 93.68M | 55.98M | 118.54M | 47.73M | 48.12M | 64.24M | 204.58M | 157.53M | 87.06M | 96.98M | 101.92M | 210.73M | 335.3M | 55.97M | 52.74M | 49.47M | 54.52M | 65.67M | 54.66M | 29.06M | 37.61M | 0 | 0 |
| Intangible Assets | 0 | 930K | 930K | 930K | 933K | 42.7M | 0 | 0 | 50.89M | 34.14M | 35.82M | 37.44M | 6.68M | 7.28M | 7.88M | 0 | 0 | 35.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 1.11B | 1.08B | 1B | 982.68M | 997.86M | 801.27M | 896.34M | 1.3B | 1.26B | 1.28B | 1.21B | 1.51B | 1.66B | 1.56B | 1.52B | 1.78B | 1.34B | 1.63B | 1.91B | 1.86B | 1.72B | 1.39B | 791.58M | 1.03B | 0 | 0 |
| Total Debt | 949.99M | 925.43M | 853.07M | 831.29M | 831.69M | 634.55M | 790.31M | 1.04B | 1B | 1.01B | 946.88M | 1.11B | 1.44B | 1.42B | 1.38B | 1.57B | 1.14B | 1.41B | 1.73B | 1.74B | 1.5B | 1.18B | 712.46M | 917.65M | 0 | 0 |
| Net Debt | 713.47M | 816.25M | 745.87M | 404.89M | 730.47M | 514.07M | 421.91M | 219.47M | 194.76M | 521.56M | 577.34M | 613.1M | 1.22B | 1.32B | 1.22B | 1.42B | 865.33M | 1.05B | 1.55B | 1.67B | 1.47B | 1.16B | 706.5M | 897.42M | 0 | 0 |
| Long-Term Debt | 944.03M | 918.09M | 841.05M | 740.51M | 592.68M | 588.74M | 742.53M | 888.95M | 971.23M | 977.28M | 746.37M | 1.01B | 1.3B | 1.38B | 1.29B | 1.52B | 1.13B | 1.05B | 1.7B | 1.71B | 1.48B | 1.18B | 667.45M | 891.85M | 0 | 0 |
| Short-Term Borrowings | 0 | 0 | 0 | 74.05M | 220M | 20.69M | 2.26M | 82.11M | 5.84M | 5.48M | 184.93M | 85.78M | 119.61M | 23.29M | 76.72M | 53.94M | 16.49M | 363.4M | 29.09M | 9.81M | 23.23M | 4.39M | 45.01M | 25.8M | 0 | 0 |
| Capital Lease Obligations | 23.99M | 7.35M | 12.02M | 16.73M | 19.01M | 25.12M | 45.52M | 65.26M | 27.01M | 26.8M | 15.57M | 15.57M | 15.58M | 15.59M | 15.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 72.47M | 105.04M | 94.65M | 165.66M | 327.71M | 175.83M | 90.79M | 325.55M | 232.72M | 242.56M | 408.8M | 450.99M | 298.98M | 120.07M | 200M | 146.78M | 101.25M | 469.59M | 101.3M | 137.39M | 140.27M | 104.59M | 121.16M | 93.32M | 0 | 0 |
| Accounts Payable | 52.93M | 63.15M | 52.72M | 48.41M | 73.73M | 47.7M | 37.33M | 35.61M | 30.43M | 31.81M | 36.11M | 30.19M | 32.58M | 25.12M | 22.65M | 24.85M | 29.38M | 22.24M | 29.3M | 42.61M | 48.52M | 41.7M | 41.48M | 0 | 0 | 0 |
| Deferred Revenue | 0 | 905K | 1.43M | 2.71M | 3.98M | 33.82M | 13.34M | 18M | 16.71M | 13.45M | 14.51M | 12.73M | 10.74M | 8.26M | 6.94M | -31.51M | 18.07M | 14.23M | 21.38M | 41.18M | 36.16M | 28.79M | 15.78M | 1.64M | 0 | 0 |
| Other Liabilities | 85.97M | 53.91M | 54.9M | 11.63M | 4.25M | 4.91M | 9.58M | 4.02M | 30.7M | 3.56M | 36.65M | 36.29M | 33.61M | 39.96M | 15.07M | -143.22M | 108.74M | 107.15M | -4.57M | 6.03M | 105.72M | 107.88M | 2.97M | 2.97M | 0 | 0 |
| Total Equity | 1.79B | 1.94B | 2.1B | 2.17B | 2.08B | 2.24B | 2.09B | 2.62B | 2.71B | 2.58B | 2.53B | 2.35B | 2.27B | 1.95B | 1.62B | 1.33B | 1.1B | 886.77M | 898.3M | 1.19B | 1.04B | 859.93M | 462.16M | 330.95M | 398.74M | 298.79M |
| Equity Growth % | -29.75% | -7.58% | -2.89% | 3.92% | -6.91% | 7.2% | -20.29% | -3.32% | 5% | 1.99% | 7.69% | 3.63% | 16.21% | 20.57% | 22.19% | 20.56% | 23.97% | -1.28% | -24.73% | 15% | 20.68% | 86.07% | 39.65% | -17% | 33.45% | - |
| Shareholders Equity | 1.79B | 1.94B | 2.1B | 2.17B | 2.08B | 2.2B | 2.05B | 2.57B | 2.66B | 2.53B | 2.48B | 2.3B | 2.22B | 1.9B | 1.56B | 1.27B | 1.1B | 886.77M | 898.3M | 1.19B | 1.04B | 859.93M | 417.33M | 330.35M | 398.74M | 298.79M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 40.81M | 40.73M | 46.23M | 47.69M | 48.44M | 49.06M | 50.32M | 52.14M | 53.95M | 55.42M | 60.04M | 0 | 0 | 0 | 0 | 0 | 0 | 44.83M | 604K | 0 | 0 |
| Common Stock | 1.77M | 1.9M | 2.01M | 2.04M | 2.09M | 2.19M | 2.16M | 2.25M | 2.28M | 2.25M | 2.2M | 2.08M | 2.05M | 1.81M | 1.35M | 1.17M | 1.17M | 969K | 479K | 588K | 578K | 522K | 345K | 332.09M | 0 | 0 |
| Additional Paid-in Capital | 2.16B | 2.3B | 2.4B | 2.42B | 2.47B | 2.63B | 2.59B | 2.68B | 2.73B | 2.68B | 2.6B | 2.46B | 2.42B | 2.07B | 1.49B | 1.31B | 1.31B | 1.12B | 807.17M | 987.55M | 958.89M | 804.99M | 452.12M | 0 | 0 | 0 |
| Retained Earnings | -603.91M | -635.35M | -574.94M | -533.06M | -663.98M | 948.06M | 913.77M | 1.32B | 1.18B | 932.28M | 786.9M | -275.01M | -318.92M | -287.08M | -316.77M | -334.82M | -388.48M | -8.95M | 265.95M | 191.21M | -97.93M | -60.24M | -27.86M | 0 | 0 | 0 |
| Preferred Stock | 228.28M | 279.67M | 281.25M | 281.25M | 281.25M | 281.25M | 190M | 190M | 190M | 190M | 190M | 115M | 115M | 115M | 391.25M | 291.25M | 176.25M | 176.25M | 176.25M | 275.75M | 176.25M | 121.25M | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 3.1% | 0.8% | 1.38% | 6.63% | 2.85% | 1.14% | -11.72% | 3.44% | 6.4% | 3.83% | 3.53% | 8.92% | 2.19% | 1.99% | 1.53% | 2.92% | 1.56% | -10.14% | 2.55% | 4.33% | 2.13% | 1.72% | -2.76% | -1.58% | -0.88% | -2.05% |
| Return on Equity (ROE) | 4.93% | 1.21% | 2.03% | 9.72% | 4.04% | 1.58% | -17.18% | 5.09% | 9.46% | 5.69% | 5.5% | 15.04% | 3.85% | 3.69% | 3.25% | 6.68% | 3.88% | -30.21% | 7.15% | 11.26% | 5.61% | 4.57% | -9.1% | -6.1% | -2.98% | -6.29% |
| Debt / Assets | 32.81% | 30.55% | 27.46% | 26.4% | 26.98% | 20.87% | 26.47% | 26.44% | 25.27% | 26.17% | 25.32% | 28.79% | 36.81% | 40.46% | 43.96% | 50.64% | 46.93% | 56.23% | 61.62% | 56.97% | 54.33% | 52.52% | 56.83% | 67.23% | - | - |
| Debt / Equity | 0.53x | 0.48x | 0.41x | 0.38x | 0.40x | 0.28x | 0.38x | 0.40x | 0.37x | 0.39x | 0.37x | 0.47x | 0.64x | 0.73x | 0.85x | 1.19x | 1.04x | 1.59x | 1.92x | 1.46x | 1.45x | 1.37x | 1.54x | 2.77x | - | - |
| Net Debt / EBITDA | 3.11x | 3.90x | 3.67x | 1.65x | 3.24x | 11.89x | - | 0.67x | 0.44x | 1.74x | 1.73x | 1.78x | 3.91x | 5.56x | 5.82x | 7.61x | 6.50x | 45.59x | 6.19x | 6.34x | 6.22x | 7.29x | 6.61x | 8.99x | - | - |
| Book Value per Share | 9.84 | 10.01 | 10.38 | 10.52 | 9.80 | 10.36 | 9.68 | 11.61 | 12.00 | 11.64 | 11.78 | 11.34 | 11.78 | 12.07 | 12.75 | 11.31 | 11.03 | 12.70 | 16.74 | 20.18 | 17.99 | 20.99 | 13.80 | 10.46 | 12.60 | 9.44 |
Quick answers to the most common questions about buying SHO stock.
As of 2025, Sunstone Hotel Investors, Inc. (SHO) had total assets of $3.03B including $241.6M in current assets.
Sunstone Hotel Investors, Inc. (SHO) carries total debt of $925.4M. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Sunstone Hotel Investors, Inc. (SHO) has total shareholders' equity (book value) of $1.94B ($10.01 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Sunstone Hotel Investors, Inc. (SHO) reported a current ratio of 2.30x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Coastal insurance cost pressure
Metrics are mathematically derived from official filings.
Balance Sheet Strengthens with Modest Debt
Total debt rose from $830.0M in 2024Q1 to $974.9M in 2026Q2, yet debt-to-equity remains low at 0.52, per reported figures, indicating controlled leverage expansion.
The sequential increase in debt, roughly $145M over ten quarters, appears aligned with portfolio reinvestment rather than aggressive acquisition, as total assets stayed flat near $3.0B. This suggests management is funding capital improvements with incremental borrowings while preserving equity cushion. The low leverage relative to peers like PK (D/E 1.38) and HST (0.84) provides significant financial flexibility, but investors should monitor whether this debt growth accelerates without corresponding NOI expansion.
Luxury Portfolio Drives Occupancy Gains
NOI surged to $277.1M in 2026Q2 from $96.7M in 2024Q4, as disclosed in quarterly filings, reflecting strong leisure demand and successful repositioning of high-barrier assets.
The sharp NOI recovery, particularly the 123% sequential jump in 2026Q2, suggests the portfolio's concentration in coastal luxury markets like Maui and Key West is yielding outsized returns as travel demand normalizes. However, the negative NOI in 2025Q4 (-$293.2M) highlights seasonal and renovation-related volatility, which may indicate that the portfolio's earnings power is uneven across quarters. The minimal PPE net of $4.0M in 2026Q2, down from $14.6M in 2024Q1, appears to reflect a shift toward operating leases or asset sales, warranting closer scrutiny of asset ownership structure.
Conservative Debt Structure with Rising Exposure
Debt-to-equity climbed from 0.38 in 2024Q1 to 0.52 in 2026Q2, while cash declined from $400.7M to $94.4M, based on balance sheet data, signaling increased reliance on borrowings.
The doubling of debt-to-equity over the period, albeit from a very low base, suggests Sunstone is gradually deploying its balance sheet capacity, possibly to fund the $22.4M capex surge seen in 2026Q2. The reduction in cash reserves from $400.7M to $94.4M indicates that the company has moved from a highly liquid position to a more normalized working capital stance, which may reduce its ability to make opportunistic acquisitions without new financing. Compared to peers, Sunstone's leverage remains conservative, but the trend warrants monitoring if interest rates stay elevated.
Equity Base Stable but Returns Thin
Equity remained near $1.9B over the past year, with ROE improving to 1.4% in 2026Q2 from 0.0% in 2024Q4, as reported in financial statements, indicating modest shareholder value creation.
The flat equity base suggests no significant secondary issuance or buyback activity, which is consistent with a self-funded growth strategy. However, the low ROE, even after the earnings beat, implies that the company's asset base is generating limited returns relative to equity, possibly due to the high depreciation charges on luxury properties. The improvement from 0.0% to 1.4% is encouraging but remains far below the cost of equity, suggesting that Sunstone's balance sheet is not yet delivering adequate returns to justify its valuation premium.
Cash Buffer Thins as Capex Rises
Cash dropped to $94.4M in 2026Q2 from $400.7M in 2024Q1, while FFO rose to $60.3M, per quarterly data, indicating liquidity is being redeployed into operations.
The $306M decline in cash over five quarters appears to fund the renovation pipeline and debt repayments, leaving a thinner liquidity cushion relative to the $974.9M debt load. With FFO covering interest expenses comfortably, the immediate liquidity risk is low, but the reduced cash position limits flexibility for unplanned capital needs or acquisition opportunities. Investors should monitor whether the company maintains adequate revolver availability, as the current cash level represents only about 10% of total debt.
Leisure Demand Supports Near-Term Cash Flow
FFO per share reached $0.32 in 2026Q2, up from $0.17 in 2024Q4, as disclosed in earnings reports, suggesting sustained demand momentum into the second half of 2026.
The consistent FFO growth, driven by strong leisure travel and special events, provides reasonable visibility into near-term cash flows, though the portfolio's urban exposure in San Francisco and Boston may lag. The raised full-year guidance, as noted in the Q2 earnings release, implies management expects the current demand environment to persist, but the thin gross margin of 4.7% suggests that any cost inflation could quickly erode these gains. The lack of major lease expirations, typical for hotel REITs, means forward visibility is tied to RevPAR trends rather than contractual commitments.
Insurance Costs Could Pressure EBITDA
Rising property insurance premiums in coastal Florida and Hawaii, as flagged in recent disclosures, may create a permanent headwind to property-level EBITDA, despite strong occupancy.
The portfolio's concentration in hurricane-prone and high-risk coastal markets exposes Sunstone to escalating insurance costs, which are not fully captured in the current NOI figures. If premiums continue to rise, the company's ability to maintain margins could be compromised, especially given the already thin gross margin of 4.7%. This risk is not reflected in the low debt-to-equity ratio, as it affects operating costs rather than leverage, and may warrant a discount to peers with more geographically diversified portfolios.