VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SHOSunstone Hotel Investors, Inc.
$11.92$2.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSHOCash Flow

Sunstone Hotel Investors, Inc. (SHO) Cash Flow Statement

25Y historyFree accessUpdated daily

Cash conversion remains obscured by non-cash depreciation, as evidenced by FFO-to-Net Income ratios frequently exceeding 5.0x, while $17.7 million in 2025Q3 CapEx highlights the ongoing capital intensity required for luxury assets.

SHO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01
Cash from Operations149.73M181.76M170.38M198.13M209.38M28.37M-116.7M290.92M305.29M310.79M305.41M300.06M278.6M171.12M171.5M156.39M45.4M70.09M160.86M213.62M163.1M86.61M41.59M60.03M26.72M43.32M
Operating CF Growth %-56.04%6.68%-14.01%-5.37%638.05%124.31%-140.12%-4.71%-1.77%1.76%1.78%7.71%62.81%-0.22%9.66%244.46%-35.23%-56.43%-24.7%30.97%88.32%108.24%-30.72%124.68%-38.32%-
Operating CF / Revenue %15.19%18.93%18.81%20.08%22.96%5.57%-43.56%26.09%26.34%26.04%25.68%24.02%24.4%18.52%20.68%18.74%7.06%9.76%16.6%22%18.06%13.3%8.27%13.03%14.03%19.22%
Net Income37.87M24.32M42.99M206.71M90.77M32.99M-410.51M142.79M259.06M153M140.68M355.52M87.94M70M49.56M81.3M38.54M-269.61M74.74M125.66M53.31M30.13M-36.1M-22.27M-10.39M-18.81M
Depreciation & Amortization102.23M134.51M124.51M127.06M126.33M128.68M137.05M147.75M146.54M159.1M163.66M166.88M160.12M141.91M148.4M133.9M101.21M111.06M119.41M123.25M101.84M73.16M61.32M68.28M26.04M28.32M
Stock-Based Compensation4.73M010.46M10.78M10.89M12.79M9.58M9.31M9.01M8.04M7.16M6.54M6.22M4.86M3.47M2.75M3.94M4.05M3.98M5.17M3.68M1.99M0000
Other Non-Cash Items13.08M21.95M2.31M-134.21M-21.66M-480K114.75M-9.02M-113.22M-5.42M2.2M2.21M2.78M2.96M5.01M3.94M4.7M-48.53M671K4.94M10.13M1.23M26.16M15.66M21.75M33.81M
Working Capital Changes10.37M984K-9.88M-12.2M3.05M3.76M25.01M-603K2.77M5.3M10.66M8.25M22.35M96K2.33M20.82M-19.52M2.01M-17.98M19.41M-4.53M-21.29M-17.32M1.59M-10.68M0
Cash from Investing-20.69M-48.8M-386.28M258.08M-165.72M-239.69M113.79M-47.15M156.37M-146.12M-152.16M399.35M-406.73M-371.35M-193.7M-249.12M-203.31M18.64M245.81M-317.29M-500.69M-947.49M-45.77M18.37M00
Acquisitions (Net)4M000-104.26M1.38M0000000000000-538.48M000000
Purchase of Investments-1.27M-1.27M00-299K-80K-111K-705K-15.15M-125K-11.81M-13K0-12K00000724.21M000000
Sale of Investments054.35M00232.84M4M000001.13M0000900K500K029.05M000000
Other Investing-5.77M1.17M-386.28M258.08M-165.42M-181.32M114M-46.42M174.91M-145.99M-152.16M399.37M-406.73M-371.34M-193.7M-30.43M-4.82M62.25M371.21M6.42M87.04M31.41M58.36M119.26M00
Cash from Financing-92.12M-127.52M-97.52M-119.72M-49.17M-42.1M-445.92M-241.17M-158.6M-46.2M-282.78M-422.44M245.87M147.38M30.22M-32.77M82.63M93.77M-293.72M141.69M349.08M872.45M-15.81M-80.48M00
Dividends Paid-63.29M-86.39M-90.97M-59.83M-24.82M-13.69M-156.27M-170.17M-177.62M-163.01M-227.49M-77.54M-47.85M-27.52M-29.75M-25.02M-20.55M-27.91M-99.75M-96.31M-86.73M-56.84M-9.35M-72.01M00
Common Dividends-41.5M0-59.83M-59.83M-24.82M-13.69M-156.27M-170.17M-177.62M-163.01M-227.49M-77.54M-47.85M-27.52M-29.75M-25.02M-20.55M-27.91M-99.75M-96.31M-86.73M-56.84M-9.35M-72.01M00
Debt Issuance (Net)01000K1000K1000K1000K-1000K-1000K-1000K-1000K1000K-1000K-1000K1000K-1000K-1000K-1000K-1000K-1000K-1000K1000K1000K1000K-1000K-1000K00
Share Repurchases-95.85M-108.14M-31.4M-59.75M-111.79M-4.88M-107.89M-54.52M-4.23M-3.79M-2.64M-9.26M-3.77M00460M0-12.03M-184.47M-86.89M-693K0-28.51M000
Other Financing98.33M0-1.1M-3.06M-117.26M194K-4.04M-8.51M-14.16M66.14M-10.44M-17.09M-9.77M-9.52M-8.16M-10.39M-9.23M0-117K-7.51M-4.57M-4.85M-177.07M16.3M00
Net Change in Cash17.89M5.44M-313.42M336.49M-5.51M-253.42M-448.83M2.6M303.06M118.47M-129.53M276.97M117.73M-52.85M8.02M-125.5M-75.28M182.51M112.95M38.02M11.49M11.57M-19.99M-2.07M26.72M43.32M
Exchange Rate Effect-19.04M000000000000000000358K000000
Cash at Beginning185.72M180.28M493.7M157.21M162.72M416.14M864.97M862.37M559.31M369.54M499.07M222.1M104.36M157.22M149.2M276.03M353.25M176.1M66.09M28.17M17.54M5.97M36.25M22.3M00
Cash at End166.68M185.72M180.28M493.7M157.21M162.72M416.14M864.97M862.37M488M369.54M499.07M222.1M104.36M157.22M150.53M277.98M358.61M179.04M66.2M29.03M17.54M16.26M20.23M26.72M43.32M
Free Cash Flow132.08M78.71M170.38M198.13M80.81M-35.29M-116.7M290.89M286.75M195.69M123.23M135.83M278.6M171.12M171.5M-62.3M-153.99M25.99M35.47M-324.86M-424.63M-892.29M-62.53M-40.85M26.72M43.32M
FCF Growth %-19.43%-53.8%-14.01%145.19%328.96%69.76%-140.12%1.45%46.53%58.8%-9.28%-51.24%62.81%-0.22%375.28%59.54%-692.5%-26.73%110.92%23.5%52.41%-1326.88%-53.07%-252.9%-38.32%-
FCF / Revenue %13.4%8.2%18.81%20.08%8.86%-6.93%-43.56%26.09%24.74%16.39%10.36%10.87%24.4%18.52%20.68%-7.46%-23.95%3.62%3.66%-33.46%-47.02%-137.05%-12.44%-8.87%14.03%19.22%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetFortress
Cash FlowStable
Top Statement Risk

Luxury leisure demand volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

AFFO Coverage and Dividend Sustainability

According to reported financial data, Sunstone maintains a conservative dividend payout ratio, with the 2025Q3 dividend-to-AFFO ratio of 0.62 suggesting that the company retains a meaningful buffer of distributable cash flow to support ongoing property reinvestment and balance sheet flexibility during periods of cyclical demand volatility.

The ability to cover dividends with AFFO is a critical indicator of financial health for a lodging REIT, and Sunstone appears to prioritize this coverage over aggressive payout growth. Investors should monitor whether this retention of AFFO is sufficient to fund the heavy capital expenditure requirements inherent in maintaining luxury resort assets without necessitating external financing.

FFO Quality and Cash Conversion

As indicated by the provided quarterly statements, the relationship between FFO and GAAP operating cash flow is highly variable, with FFO-to-Net Income ratios frequently exceeding 5.0x, which suggests that non-cash charges like depreciation significantly obscure the underlying cash-generating capacity of the hotel portfolio.

The wide variance in FFO-to-Net Income ratios implies that GAAP earnings are an unreliable proxy for the company's actual cash performance. Analysts should focus on the consistency of FFO as a more accurate, albeit imperfect, measure of operational cash flow, while remaining wary of how non-recurring items may distort these figures quarter-to-quarter.

Capital Intensity of Luxury Assets

Based on the 2025Q3 figures, Sunstone deployed $17.7 million in capital expenditures, a necessary investment to maintain the competitive positioning of its luxury assets, which appears to be a recurring requirement that directly impacts the net cash available for distribution to shareholders after accounting for property-level maintenance.

Because luxury hotels require constant reinvestment to justify premium ADRs, the high level of CapEx is a structural feature rather than a discretionary choice. This ongoing capital intensity warrants further investigation into whether the current level of reinvestment is sufficient to prevent long-term asset degradation or if it will require increased future spending.

Depreciation and Earnings Quality Reality

Financial statements reveal a persistent decoupling of GAAP net income from FFO, most notably in 2023Q4 where net income reached $127 million against $156.1 million in FFO, illustrating how heavy non-cash depreciation charges mask the true cash-generating potential of the company's high-barrier-to-entry real estate holdings.

The significant gap between GAAP net income and FFO suggests that investors should disregard net income entirely when evaluating the company's ability to sustain dividends. The reliance on FFO as the primary performance metric is essential, as it strips away the accounting noise that otherwise makes the company's profitability appear more volatile than it may be in cash terms.

SHO — Frequently Asked Questions

Quick answers to the most common questions about buying SHO stock.

How much cash does Sunstone Hotel Investors, Inc. (SHO) generate from operations?

Sunstone Hotel Investors, Inc. (SHO) generated $181.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Sunstone Hotel Investors, Inc.'s free cash flow?

Sunstone Hotel Investors, Inc. (SHO) generated $78.7M 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.

What is Sunstone Hotel Investors, Inc.'s capital expenditure (CapEx)?

Sunstone Hotel Investors, Inc. (SHO) spent $103.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Sunstone Hotel Investors, Inc. distribute cash to shareholders?

In 2025, Sunstone Hotel Investors, Inc. (SHO) returned $86.4M to shareholders via cash dividends and spent $108.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.