AFFO of $37.9M in 2026Q2 covered dividends of $19.9M at a 0.33 payout ratio, while operating cash flow of $62.0M exceeded FFO, though capex surged to $22.4M from zero in prior quarters, signaling a renewed investment cycle.
Sunstone Hotel Investors, Inc. (SHO) cash flow statement — 25-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 197.81M | 181.76M | 170.38M | 198.13M | 209.38M | 28.37M | -116.7M | 290.92M | 305.29M | 310.79M | 305.41M | 300.06M | 278.6M | 171.12M | 171.5M | 156.39M | 45.4M | 70.09M | 160.86M | 213.62M | 163.1M | 86.61M | 41.59M | 60.03M | 26.72M | 43.32M |
| Operating CF Growth % | 66.39% | 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 % | 19.63% | 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 Income | 92.69M | 24.57M | 42.99M | 206.71M | 90.77M | 32.99M | -410.51M | 142.79M | 259.06M | 153M | 140.68M | 355.52M | 87.94M | 70M | 49.56M | 81.3M | 38.54M | -269.61M | 74.74M | 125.66M | 53.31M | 30.13M | -36.1M | -22.27M | -10.39M | -18.81M |
| Depreciation & Amortization | 132.9M | 134.51M | 124.51M | 127.06M | 126.33M | 128.68M | 137.05M | 147.75M | 146.54M | 159.1M | 163.66M | 166.88M | 160.12M | 141.91M | 148.4M | 133.9M | 101.21M | 111.06M | 119.41M | 123.25M | 101.84M | 73.16M | 61.32M | 68.28M | 26.04M | 28.32M |
| Stock-Based Compensation | 9.42M | 8.7M | 10.46M | 10.78M | 10.89M | 12.79M | 9.58M | 9.31M | 9.01M | 8.04M | 7.16M | 6.54M | 6.22M | 4.86M | 3.47M | 2.75M | 3.94M | 4.05M | 3.98M | 5.17M | 3.68M | 1.99M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -29.41M | 13M | 2.31M | -134.21M | -21.66M | -480K | 114.75M | -9.02M | -113.22M | -5.42M | 2.2M | 2.21M | 2.78M | 2.96M | 5.01M | 3.94M | 4.7M | -48.53M | 671K | 4.94M | 10.13M | 1.23M | 26.16M | 15.66M | 21.75M | 33.81M |
| Working Capital Changes | -7.79M | 984K | -9.88M | -12.2M | 3.05M | 3.76M | 25.01M | -603K | 2.77M | 5.3M | 10.66M | 8.25M | 22.35M | 96K | 2.33M | 20.82M | -19.52M | 2.01M | -17.98M | 19.41M | -4.53M | -21.29M | -17.32M | 1.59M | -10.68M | 0 |
| Cash from Investing | 175.76M | -48.8M | -386.28M | 258.08M | -165.72M | -239.69M | 113.79M | -47.15M | 156.37M | -146.12M | -152.16M | 399.35M | -406.73M | -371.35M | -193.7M | -249.12M | -203.31M | 18.64M | 245.81M | -317.29M | -500.69M | -947.49M | -45.77M | 18.37M | 0 | 0 |
| Acquisitions (Net) | 4M | 0 | 0 | 0 | -104.26M | 1.38M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -538.48M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | -1.27M | 0 | 0 | -299K | -80K | -111K | -705K | -15.15M | -125K | -11.81M | -13K | 0 | -12K | 0 | 0 | 0 | 0 | 0 | 724.21M | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 54.35M | 0 | 0 | 232.84M | 4M | 0 | 0 | 0 | 0 | 0 | 1.13M | 0 | 0 | 0 | 0 | 900K | 500K | 0 | 29.05M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 171.76M | 1.17M | -386.28M | 258.08M | -165.42M | -181.32M | 114M | -46.42M | 174.91M | -145.99M | -152.16M | 399.37M | -406.73M | -371.34M | -193.7M | -30.43M | -4.82M | 62.25M | 371.21M | 6.42M | 87.04M | 31.41M | 58.36M | 119.26M | 0 | 0 |
| Cash from Financing | -253.26M | -127.52M | -97.52M | -119.72M | -49.17M | -42.1M | -445.92M | -241.17M | -158.6M | -46.2M | -282.78M | -422.44M | 245.87M | 147.38M | 30.22M | -32.77M | 82.63M | 93.77M | -293.72M | 141.69M | 349.08M | 872.45M | -15.81M | -80.48M | 0 | 0 |
| Dividends Paid | -84.38M | -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 | -72.01M | 0 | 0 |
| Common Dividends | -62.84M | -86.39M | -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 | -72.01M | 0 | 0 |
| Debt Issuance (Net) | 2M | 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 |
| Share Repurchases | -146.85M | -108.14M | -31.4M | -59.75M | -111.79M | -4.88M | -107.89M | -54.52M | -4.23M | -3.79M | -2.64M | -9.26M | -3.77M | 0 | 0 | 460M | 0 | -12.03M | -184.47M | -86.89M | -693K | 0 | -28.51M | 0 | 0 | 0 |
| Other Financing | -148.27M | 0 | -1.1M | -3.06M | -117.26M | 194K | -4.04M | -8.51M | -14.16M | 66.14M | -10.44M | -17.09M | -9.77M | -9.52M | -8.16M | -10.39M | -9.23M | 0 | -117K | -7.51M | -4.57M | -4.85M | -177.07M | 16.3M | 0 | 0 |
| Net Change in Cash | 120.32M | 5.44M | -313.42M | 336.49M | -5.51M | -253.42M | -448.83M | 2.6M | 303.06M | 118.47M | -129.53M | 276.97M | 117.73M | -52.85M | 8.02M | -125.5M | -75.28M | 182.51M | 112.95M | 38.02M | 11.49M | 11.57M | -19.99M | -2.07M | 26.72M | 43.32M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 203.71M | 180.28M | 493.7M | 157.21M | 162.72M | 416.14M | 864.97M | 862.37M | 559.31M | 369.54M | 499.07M | 222.1M | 104.36M | 157.22M | 149.2M | 276.03M | 353.25M | 176.1M | 66.09M | 28.17M | 17.54M | 5.97M | 36.25M | 22.3M | 0 | 0 |
| Cash at End | 317.89M | 185.72M | 180.28M | 493.7M | 157.21M | 162.72M | 416.14M | 864.97M | 862.37M | 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 | 16.26M | 20.23M | 26.72M | 43.32M |
| Free Cash Flow | 168.46M | 78.71M | 170.38M | 198.13M | 80.81M | -35.29M | -116.7M | 290.89M | 286.75M | 195.69M | 123.23M | 135.83M | 278.6M | 171.12M | 171.5M | -62.3M | -153.99M | 25.99M | 35.47M | -324.86M | -424.63M | -892.29M | -62.53M | -40.85M | 26.72M | 43.32M |
| FCF Growth % | 14.26% | -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 % | 16.72% | 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% |
Quick answers to the most common questions about buying SHO stock.
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.
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.
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.
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.
Key Metrics
Top Statement Risk
Coastal insurance cost pressure
Metrics are mathematically derived from official filings.
AFFO Coverage Strengthens with Dividend Buffer
In 2026Q2, AFFO of $37.9M covered dividends of $19.9M at a 0.33 payout ratio, per reported figures, indicating a robust cash buffer for distributions.
The dividend payout ratio based on AFFO has improved markedly from 0.62 in 2025Q1 to 0.33 in 2026Q2, suggesting that retained AFFO is accumulating. This buffer provides flexibility for future capital needs or potential dividend increases, though investors should monitor whether this trend persists given seasonal volatility.
Capex Surge Reflects Luxury Reinvestment
CapEx jumped to $22.4M in 2026Q2 from zero in prior quarters, as disclosed in cash flow statements, signaling a renewed investment cycle in high-barrier properties.
After two quarters of no capital expenditures, the $22.4M and $31.0M outlays in 2026Q2 and 2026Q1 respectively indicate a strategic shift toward property enhancements. This aligns with the company's focus on luxury assets, but the timing suggests that maintenance and repositioning costs are now being realized, which could pressure near-term AFFO if not offset by revenue growth.
FFO Conversion Outpaces Operating Cash Flow
FFO-to-net-income ratio reached 2.38 in 2026Q2, while operating cash flow of $62.0M exceeded FFO by $1.7M, based on quarterly data, indicating high earnings quality.
The consistent FFO/NI ratio above 2.0 reflects significant non-cash depreciation, but the close alignment between OCF and FFO suggests that cash conversion is strong. The slight OCF premium over FFO in 2026Q2 may indicate favorable working capital movements, though this gap has narrowed from earlier quarters, warranting attention to receivables trends.
Working Capital Swings Signal Seasonal Demand
Operating cash flow varied from $30.5M in 2024Q4 to $62.0M in 2026Q2, as reported in financial statements, reflecting seasonal occupancy and collection patterns.
The volatility in OCF, particularly the jump to $62.0M in 2026Q2, suggests strong cash collections from leisure travel, but the lack of straight-line rent adjustments in hotel REITs means receivables are less of a concern. However, the sharp drop in 2025Q1 to $32.0M indicates that working capital can be lumpy, potentially due to timing of group deposits or insurance reimbursements.
Minimal Debt Reliance Supports Flexibility
With a debt-to-equity ratio of 0.48% and no significant debt issuances in the data, Sunstone's cash flow appears self-funded, as per balance sheet metrics.
The absence of external financing activity in the cash flow data, combined with a fortress balance sheet, suggests that dividends and capex are fully covered by operating cash flow. This conservative approach provides dry powder for opportunistic acquisitions, but investors should monitor whether the company deploys this cash efficiently to avoid value erosion from idle capital.
Depreciation Masks Underlying Cash Generation
Net income of $26.0M in 2026Q2 understates cash generation, with FFO at $60.3M and OCF at $62.0M, based on reported figures, highlighting depreciation's distortion.
The gap between net income and FFO, which has widened to over $34M in 2026Q2, underscores the heavy depreciation charges typical of hotel REITs. This distortion is critical for valuation, as investors should focus on AFFO rather than GAAP earnings to assess true distributable cash flow, especially given the company's ongoing capex program.
Capex Timing Could Mask AFFO Quality
AFFO data is missing for four of the last five quarters, as per the cash flow table, limiting visibility into true distributable cash flow trends.
The absence of AFFO figures in 2025Q2 through 2024Q1, combined with the recent surge in capex, suggests that reported AFFO may be understated or that the company is deferring maintenance. Investors should scrutinize whether the $22.4M and $31.0M capex outlays in 2026 represent catch-up spending or new strategic investments, as this could affect the sustainability of the dividend coverage ratio.