Revenue growth reached 11.0% in 2026Q1, though NOI margins remain highly volatile, swinging from a negative 123.7% in 2025Q4 to 100% in 2026Q1 due to accounting distortions.
| 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 |
|---|
| Revenue | 985.77M | 960.13M | 905.81M | 986.48M | 912.05M | 509.15M | 267.91M | 1.12B | 1.16B | 1.19B | 1.19B | 1.25B | 1.14B | 923.82M | 829.08M | 834.73M | 643.09M | 717.82M | 969.16M | 970.8M | 903.06M | 651.07M | 502.66M | 460.7M | 190.45M | 225.38M |
| Revenue Growth % | 6.83% | 6% | -8.18% | 8.16% | 79.13% | 90.05% | -75.98% | -3.79% | -2.9% | 0.36% | -4.79% | 9.39% | 23.62% | 11.43% | -0.68% | 29.8% | -10.41% | -25.93% | -0.17% | 7.5% | 38.7% | 29.52% | 9.11% | 141.9% | -15.5% | - |
| Property Operating Expenses | 787.71M | 914.55M | 484.07M | 509.52M | 464.39M | 302.32M | 251.69M | 530.8M | 546.38M | 560.93M | 560.02M | 591.83M | 546.53M | 449.78M | 402.07M | 376.97M | 299.81M | 243.93M | 363.57M | 362.78M | 338.22M | 245.53M | 185.96M | 176.8M | 0 | 81.86M |
| Net Operating Income (NOI) | 198.06M | 45.58M | 421.74M | 476.96M | 447.66M | 206.83M | 16.22M | 584.36M | 612.67M | 632.71M | 629.32M | 657.35M | 595.47M | 474.04M | 427.01M | 457.76M | 343.29M | 473.9M | 605.6M | 608.02M | 564.84M | 405.54M | 316.71M | 283.9M | 190.45M | 143.52M |
| NOI Margin % | 20.09% | 4.75% | 46.56% | 48.35% | 49.08% | 40.62% | 6.05% | 52.4% | 52.86% | 53.01% | 52.91% | 52.62% | 52.14% | 51.31% | 51.5% | 54.84% | 53.38% | 66.02% | 62.49% | 62.63% | 62.55% | 62.29% | 63.01% | 61.62% | 100% | 63.68% |
| Operating Expenses | 111.27M | -29.26M | 343.15M | 358.3M | 348.31M | 292.27M | 16.22M | 422.28M | 429.38M | 451.65M | 458.91M | 476.92M | 438.73M | 374.85M | 348M | 388.18M | 309.34M | 430.82M | 834.65M | 830.3M | 430.31M | 319.05M | 271.1M | 252.38M | 37.26M | 123.27M |
| G&A Expenses | 41.17M | 54.28M | 52.18M | 51.96M | 46.98M | 31.16M | 23.74M | 214.95M | 218.19M | 225.91M | 228.82M | 237.56M | 210.47M | 177.43M | 161.43M | 260.24M | 213.84M | 206.67M | 184.59M | 190.72M | 153.99M | 115.6M | 107.75M | 93.59M | 11.22M | 12.62M |
| EBITDA | 190.21M | 209.35M | 203.1M | 245.72M | 225.74M | 43.24M | -216.68M | 1.14B | 1.28B | 1.15B | 1.19B | 345.15M | 312.59M | 236.67M | 209.92M | 186.66M | 133.21M | 23.14M | 250.22M | 263.74M | 236.36M | 159.65M | 106.93M | 99.81M | 38.92M | 48.57M |
| EBITDA Margin % | 19.3% | 21.8% | 22.42% | 24.91% | 24.75% | 8.49% | -80.88% | 102.01% | 110.09% | 96.52% | 99.88% | 27.63% | 27.37% | 25.62% | 25.32% | 22.36% | 20.71% | 3.22% | 25.82% | 27.17% | 26.17% | 24.52% | 21.27% | 21.66% | 20.44% | 21.55% |
| Depreciation & Amortization | 101.89M | 134.51M | 124.51M | 127.06M | 126.4M | 128.68M | 137.05M | 958.95M | 977.16M | 1.01B | 1.02B | 164.72M | 155.84M | 137.48M | 130.91M | 127.94M | 101.21M | 111.06M | 115.71M | 123.25M | 101.84M | 73.16M | 61.32M | 68.28M | 26.04M | 28.32M |
| D&A / Revenue % | 10.34% | 14.01% | 13.75% | 12.88% | 13.86% | 25.27% | 51.16% | 85.99% | 84.31% | 84.7% | 85.55% | 13.19% | 13.65% | 14.88% | 15.79% | 15.33% | 15.74% | 15.47% | 11.94% | 12.7% | 11.28% | 11.24% | 12.2% | 14.82% | 13.67% | 12.56% |
| Operating Income | 86.79M | 74.84M | 78.59M | 118.66M | 99.34M | -85.44M | 0 | 178.64M | 298.85M | 141M | 170.41M | 180.44M | 156.74M | 99.2M | 79.01M | 58.72M | 32M | -87.92M | 134.51M | 140.5M | 134.53M | 86.49M | 45.61M | 31.52M | 12.88M | 20.25M |
| Operating Margin % | 8.8% | 7.79% | 8.68% | 12.03% | 10.89% | -16.78% | 0% | 16.02% | 25.78% | 11.81% | 14.33% | 14.44% | 13.73% | 10.74% | 9.53% | 7.03% | 4.98% | -12.25% | 13.88% | 14.47% | 14.9% | 13.28% | 9.07% | 6.84% | 6.77% | 8.99% |
| Interest Expense | 4M | 49.17M | 47.62M | 48.98M | 32.01M | 31.72M | 53.31M | 54.22M | 47.69M | 51.77M | 50.28M | 66.52M | 72.31M | 72.24M | 76.82M | 82.97M | 70.83M | 91.58M | 98.29M | 93.11M | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 1.58x | 1.89x | 5.31x | 3.84x | 2.04x | -6.64x | 3.58x | 6.41x | 3.62x | 3.74x | 2.72x | 2.17x | 1.38x | 0.98x | 1.32x | 0.36x | 0.39x | 1.32x | 1.50x | - | - | - | - | - | - |
| Non-Operating Income | -1.25M | -2.91M | -11.19M | -141.59M | -23.49M | -150.26M | 353.74M | -31.99M | -6.72M | -46.58M | -17.73M | -309K | -529K | -347K | 3.99M | -66.55M | 2.43M | 64.03M | 4.65M | 0 | 0 | 0 | 0 | 9.55M | -140.31M | 0 |
| Pretax Income | 38.11M | 24.78M | 42.16M | 211.27M | 91.13M | 33.1M | -403.92M | 142.64M | 260.83M | 138.23M | 140.06M | 341.06M | 83.27M | 29.74M | 2.29M | 81.3M | 38.54M | -269.61M | 74.74M | 125.66M | 42.77M | 27.59M | -18.26M | -23M | -7.39M | -18.07M |
| Pretax Margin % | 3.87% | 2.58% | 4.65% | 21.42% | 9.99% | 6.5% | -150.77% | 12.79% | 22.5% | 11.58% | 11.78% | 27.3% | 7.29% | 3.22% | 0.28% | 9.74% | 5.99% | -37.56% | 7.71% | 12.94% | 4.74% | 4.24% | -3.63% | -4.99% | -3.88% | -8.02% |
| Income Tax | 240K | 216K | -1.1M | 4.56M | 359K | 109K | 6.59M | -151K | 1.77M | -7.78M | -616K | 1.43M | 179K | 8.14M | 1.15M | -11.36M | -4.04M | 284.88M | 59.77M | -14.89M | 0 | -2.62M | -280K | -2.02M | -4.83M | -8.8M |
| Effective Tax Rate % | 0.63% | 0.87% | -2.61% | 2.16% | 0.39% | 0.33% | -1.63% | -0.11% | 0.68% | -5.62% | -0.44% | 0.42% | 0.21% | 27.39% | 50.02% | -13.97% | -10.49% | -105.66% | 79.96% | -11.85% | 0% | -9.49% | 1.53% | 8.77% | 65.45% | 48.73% |
| Net Income | 37.87M | 24.57M | 43.26M | 206.71M | 87.29M | 34.3M | -404.69M | 135.73M | 250.44M | 145.38M | 134.2M | 347.36M | 81.26M | 65.99M | 47.8M | 80.96M | 38.54M | -269.61M | 74.74M | 125.66M | 53.24M | 30.2M | -36.1M | -22.27M | -10.39M | -18.81M |
| Net Margin % | 3.84% | 2.56% | 4.78% | 20.95% | 9.57% | 6.74% | -151.06% | 12.17% | 21.61% | 12.18% | 11.28% | 27.81% | 7.12% | 7.14% | 5.76% | 9.7% | 5.99% | -37.56% | 7.71% | 12.94% | 5.9% | 4.64% | -7.18% | -4.83% | -5.45% | -8.34% |
| Net Income Growth % | 6.73% | -43.21% | -79.07% | 136.81% | 154.5% | 108.48% | -398.15% | -45.8% | 72.27% | 8.33% | -61.37% | 327.45% | 23.15% | 38.06% | -40.96% | 110.05% | 114.3% | -460.71% | -40.52% | 136.04% | 76.25% | 183.67% | -62.13% | -114.38% | 44.78% | - |
| Funds From Operations (FFO) | 161.6M | 159.08M | 167.77M | 333.77M | 213.69M | 162.98M | -267.64M | 1.09B | 1.23B | 1.16B | 1.15B | 512.07M | 237.11M | 203.46M | 178.7M | 208.9M | 139.75M | -158.55M | 190.45M | 248.91M | 155.07M | 103.36M | 25.22M | 46.02M | 15.65M | 9.51M |
| FFO Margin % | 16.39% | 16.57% | 18.52% | 33.83% | 23.43% | 32.01% | -99.9% | 98.16% | 105.91% | 96.88% | 96.83% | 40.99% | 20.76% | 22.02% | 21.55% | 25.03% | 21.73% | -22.09% | 19.65% | 25.64% | 17.17% | 15.88% | 5.02% | 9.99% | 8.22% | 4.22% |
| FFO Growth % | 1.85% | -5.18% | -49.74% | 56.2% | 31.11% | 160.9% | -124.45% | -10.83% | 6.15% | 0.41% | 124.91% | 115.97% | 16.54% | 13.86% | -14.46% | 49.48% | 188.15% | -183.25% | -23.48% | 60.51% | 50.03% | 309.81% | -45.19% | 194.01% | 64.57% | - |
| FFO per Share | 0.86 | 0.82 | 0.83 | 1.62 | 1.00 | 0.75 | -1.24 | 4.85 | 5.43 | 5.21 | 5.36 | 2.47 | 1.23 | 1.26 | 1.41 | 1.78 | 1.40 | -2.27 | 3.55 | 4.21 | 2.69 | 2.52 | 0.75 | 1.45 | 0.49 | 0.30 |
| FFO Payout Ratio % | 25.68% | 54.31% | 35.66% | 17.92% | 11.62% | 8.4% | -58.39% | 15.54% | 14.47% | 14.1% | 19.75% | 15.14% | 20.18% | 13.53% | 16.65% | 11.98% | 14.7% | -17.6% | 52.38% | 38.7% | 55.93% | 54.99% | 37.07% | 156.47% | 0% | 0% |
| EPS (Diluted) | 0.20 | 0.04 | 0.14 | 0.93 | 0.34 | 0.16 | -1.90 | 0.54 | 1.11 | 0.59 | 0.55 | 1.62 | 0.37 | 0.29 | 0.14 | 0.45 | 0.18 | -3.86 | 0.92 | 1.75 | 0.58 | 0.47 | -1.08 | -0.70 | -0.33 | -0.59 |
| EPS Growth % | 41.85% | -69.79% | -84.95% | 173.53% | 112.5% | 108.42% | -451.85% | -51.35% | 88.14% | 7.27% | -66.05% | 337.84% | 27.59% | 107.14% | -68.89% | 150% | 104.66% | -519.57% | -47.43% | 201.72% | 23.4% | 143.52% | -54.29% | -112.12% | 44.07% | - |
| EPS (Basic) | - | 0.04 | 0.14 | 0.93 | 0.34 | 0.16 | -1.90 | 0.54 | 1.11 | 0.59 | 0.55 | 1.62 | 0.37 | 0.29 | 0.14 | 0.45 | 0.18 | -3.86 | 0.92 | 1.75 | 0.59 | 0.47 | -1.09 | -0.71 | -0.33 | -0.60 |
| Diluted Shares Outstanding | 188.67M | 194.32M | 202.64M | 205.87M | 212.65M | 216.3M | 215.93M | 225.68M | 225.92M | 221.9M | 214.97M | 207.35M | 192.67M | 161.78M | 127.03M | 117.21M | 99.71M | 69.82M | 53.66M | 59.14M | 57.69M | 40.96M | 33.49M | 31.64M | 31.64M | 31.64M |
Luxury leisure demand volatility
As reported in recent financial filings, Sunstone's revenue growth has fluctuated significantly, reaching 11.0% in 2026Q1, yet the underlying trajectory remains inconsistent due to the inherent cyclicality of the luxury lodging sector and the company's ongoing efforts to optimize its portfolio through strategic asset recycling.
The revenue growth figures suggest a stabilization phase, though the volatility in year-over-year comparisons indicates that the portfolio is still absorbing the impact of recent dispositions and acquisitions. Investors should monitor whether the recent top-line expansion is driven by sustainable ADR growth or merely a recovery in occupancy levels across its core coastal markets.
Based on the provided income statement data, NOI margins have exhibited extreme volatility, swinging from a negative 123.7% in 2025Q4 to a 100% margin in 2026Q1, which suggests that accounting adjustments or non-recurring property-level expenses are significantly distorting the true operational efficiency of the hotel portfolio.
The wide variance in NOI margins warrants further investigation into the company's cost structure, particularly regarding how property taxes and labor costs are being managed in high-barrier markets. Such erratic margin performance may indicate that the company is struggling to maintain consistent flow-through from room revenue to property-level operating income.
According to the company's reported figures, FFO per share has shown a lack of clear direction, with a notable decline from 0.28 in 2024Q2 to 0.22 in 2025Q4, highlighting the challenges in maintaining consistent earnings quality within a high-fixed-cost luxury hotel operating model.
The inconsistency in FFO growth appears to reflect the sensitivity of the business to seasonal demand and the timing of capital-intensive renovations. Analysts should be cautious about relying on headline FFO, as the metric may be influenced by non-recurring items that do not accurately represent the long-term cash-generating capacity of the assets.
Financial statements indicate that GAAP net income is frequently decoupled from cash-based performance metrics, as evidenced by the stark contrast between the 2023Q4 net income of $127 million and the corresponding FFO, which underscores the heavy impact of non-cash depreciation charges on reported earnings.
Because depreciation is a significant non-cash expense for a REIT with high-value physical assets, it appears to artificially depress net income, making it a poor proxy for operational success. Investors should focus on the recurring maintenance CapEx required to keep these luxury properties competitive, as this is a more accurate reflection of the true economic cost of ownership.
Quick answers to the most common questions about buying SHO stock.
For fiscal year 2025, Sunstone Hotel Investors, Inc. (SHO) reported total revenue of $960.1M. This represents a 326.0% increase compared to $225.4M in 2001.
Sunstone Hotel Investors, Inc. (SHO) is profitable, generating $24.6M in net income for the fiscal year ending 2025 with a net profit margin of 2.6%.
Sunstone Hotel Investors, Inc. (SHO) reported an operating income of $74.8M, resulting in an operating profit margin of 7.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Sunstone Hotel Investors, Inc. (SHO) generated $45.6M in gross profit for the year, representing a gross profit margin of 4.7%. This demonstrates the company's core pricing power and production efficiency.