Revenue recovered to $263.8M in 2026Q3 with a 22.8% NOI margin, but quarterly margins ranged from 29.3% in 2025Q2 to -60.4% in 2025Q4, indicating highly irregular property-level profitability.
Xenia Hotels & Resorts, Inc. (XHR) annual income statement — 14-year revenue, gross profit & net income 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 |
|---|
| Revenue | 1.12B | 1.08B | 1.04B | 1.03B | 997.61M | 616.19M | 369.78M | 1.15B | 1.06B | 945.28M | 950.16M | 976.14M | 926.67M | 651.87M | 466.88M |
| Revenue Growth % | 4.24% | 3.8% | 1.33% | 2.79% | 61.9% | 66.64% | -67.82% | 8.59% | 11.95% | -0.51% | -2.66% | 5.34% | 42.15% | 39.62% | - |
| Property Operating Expenses | 1.18B | 1.06B | 786.73M | 757.28M | 719.46M | 488.09M | 404.52M | 827.44M | 742.37M | 653.86M | 644.68M | 665.58M | 643.47M | 458.32M | 332.21M |
| Net Operating Income (NOI) | -58.52M | 15.81M | 252.31M | 268.17M | 278.15M | 128.1M | -34.74M | 321.64M | 315.84M | 291.42M | 305.48M | 310.57M | 283.2M | 193.55M | 134.67M |
| NOI Margin % | -5.22% | 1.47% | 24.28% | 26.15% | 27.88% | 20.79% | -9.4% | 27.99% | 29.85% | 30.83% | 32.15% | 31.82% | 30.56% | 29.69% | 28.84% |
| Operating Expenses | -180.08M | -91.22M | 165.48M | 170.55M | 167.97M | 188.98M | 206.95M | 210.16M | 184.02M | 187.8M | 193.98M | 206.5M | 188.75M | 181.84M | 110.2M |
| G&A Expenses | 39.04M | 36.79M | 36.24M | 37.22M | 34.25M | 30.78M | 30.4M | 30.73M | 30.46M | 31.55M | 32.02M | 25.56M | 40.37M | 26.19M | 19.82M |
| EBITDA | 249.02M | 237.74M | 215.49M | 229.42M | 243.5M | 67.44M | -97.75M | 263.75M | 289.94M | 256.94M | 264.42M | 252.32M | 272.12M | 166.58M | 180.25M |
| EBITDA Margin % | 22.23% | 22.04% | 20.74% | 22.37% | 24.41% | 10.94% | -26.44% | 22.95% | 27.4% | 27.18% | 27.83% | 25.85% | 29.37% | 25.55% | 38.61% |
| Depreciation & Amortization | 127.23M | 130.72M | 128.66M | 131.81M | 132.11M | 128.32M | 143.94M | 152.27M | 158.12M | 153.44M | 152.91M | 148.24M | 177.67M | 154.86M | 155.78M |
| D&A / Revenue % | 11.36% | 12.12% | 12.38% | 12.85% | 13.24% | 20.83% | 38.93% | 13.25% | 14.94% | 16.23% | 16.09% | 15.19% | 19.17% | 23.76% | 33.37% |
| Operating Income | 121.79M | 107.02M | 86.83M | 97.61M | 111.39M | -60.88M | -241.69M | 111.48M | 131.82M | 103.5M | 111.5M | 104.07M | 94.45M | 11.71M | 24.47M |
| Operating Margin % | 10.87% | 9.92% | 8.36% | 9.52% | 11.17% | -9.88% | -65.36% | 9.7% | 12.46% | 10.95% | 11.74% | 10.66% | 10.19% | 1.8% | 5.24% |
| Interest Expense | 4M | 86.02M | 80.88M | 85M | 82.73M | 81.28M | 61.98M | 48.6M | 51.4M | 46.29M | 48.11M | 50.82M | 57.43M | 52.79M | 45.06M |
| Interest Coverage | - | 1.79x | 1.16x | 1.15x | 1.72x | -0.79x | -3.90x | 2.29x | 2.48x | 2.23x | 2.31x | 2.58x | 1.76x | 1.16x | 0.85x |
| Non-Operating Income | 35.72M | -47.28M | -7.18M | 218K | -31.17M | 3.73M | 0 | 266K | 4.28M | 0 | 0 | -26.89M | -5.09M | -49.61M | 0 |
| Pretax Income | 5.27M | 68.29M | 13.13M | 21.32M | 59.84M | -145.9M | -182.75M | 62.61M | 204.53M | 108.65M | 91.81M | 95.43M | 40.54M | -42.22M | -24.1M |
| Pretax Margin % | 0.47% | 6.33% | 1.26% | 2.08% | 6% | -23.68% | -49.42% | 5.45% | 19.33% | 11.49% | 9.66% | 9.78% | 4.38% | -6.48% | -5.16% |
| Income Tax | 1.32M | 1.39M | -3.74M | 1.45M | 2.21M | 718K | -15.87M | 5.37M | 5.99M | 7.83M | 5.08M | 6.29M | 5.87M | 3.62M | 3.69M |
| Effective Tax Rate % | 24.98% | 2.04% | -28.48% | 6.79% | 3.69% | -0.49% | 8.68% | 8.57% | 2.93% | 7.21% | 5.53% | 6.6% | 14.47% | -8.57% | -15.33% |
| Net Income | 3.94M | 63.09M | 16.14M | 19.14M | 55.92M | -143.52M | -163.33M | 55.4M | 193.69M | 98.86M | 85.86M | 88.76M | 109.8M | -51.47M | -46.15M |
| Net Margin % | 0.35% | 5.85% | 1.55% | 1.87% | 5.61% | -23.29% | -44.17% | 4.82% | 18.3% | 10.46% | 9.04% | 9.09% | 11.85% | -7.9% | -9.88% |
| Net Income Growth % | -93.02% | 290.81% | -15.67% | -65.77% | 138.97% | 12.13% | -394.82% | -71.4% | 95.92% | 15.15% | -3.27% | -19.16% | 313.33% | -11.53% | - |
| Funds From Operations (FFO) | 131.17M | 193.81M | 144.8M | 150.95M | 188.03M | -15.19M | -19.39M | 207.67M | 351.8M | 252.3M | 238.77M | 237M | 287.47M | 103.39M | 109.63M |
| FFO Margin % | 11.71% | 17.97% | 13.94% | 14.72% | 18.85% | -2.47% | -5.24% | 18.07% | 33.25% | 26.69% | 25.13% | 24.28% | 31.02% | 15.86% | 23.48% |
| FFO Growth % | -10.08% | 33.84% | -4.07% | -19.72% | 1337.56% | 21.64% | -109.34% | -40.97% | 39.44% | 5.67% | 0.74% | -17.56% | 178.04% | -5.69% | - |
| FFO per Share | 1.42 | 1.99 | 1.42 | 1.39 | 1.64 | -0.13 | -0.17 | 1.84 | 3.19 | 2.36 | 2.21 | 2.11 | 2.57 | 0.93 | 0.98 |
| FFO Payout Ratio % | 41.13% | 27.96% | 33.09% | 29.55% | 6.21% | -0.36% | -325.76% | 60.61% | 34.6% | 46.94% | 48.22% | 28.57% | 1450.13% | 1567.91% | 1123.18% |
| EPS (Diluted) | 0.04 | 0.64 | 0.15 | 0.17 | 0.49 | -1.29 | -1.47 | 0.49 | 1.75 | 0.92 | 0.79 | 0.79 | 0.98 | -0.46 | -0.41 |
| EPS Growth % | -92.63% | 326.67% | -11.76% | -65.31% | 137.98% | 12.24% | -400% | -72% | 90.22% | 16.46% | 0% | -19.39% | 313.04% | -12.2% | - |
| EPS (Basic) | - | 0.65 | 0.15 | 0.17 | 0.49 | -1.29 | -1.47 | 0.49 | 1.76 | 0.92 | 0.79 | 0.79 | 0.98 | -0.46 | -0.41 |
| Diluted Shares Outstanding | 92.25M | 97.16M | 102.27M | 108.41M | 114.42M | 113.8M | 113.49M | 112.92M | 110.38M | 107.02M | 108.14M | 112.14M | 111.66M | 111.66M | 111.66M |
Quick answers to the most common questions about buying XHR stock.
For fiscal year 2025, Xenia Hotels & Resorts, Inc. (XHR) reported total revenue of $1.08B. This represents a 131.0% increase compared to $466.9M in 2012.
Xenia Hotels & Resorts, Inc. (XHR) is profitable, generating $63.1M in net income for the fiscal year ending 2025 with a net profit margin of 5.8%.
Xenia Hotels & Resorts, Inc. (XHR) reported an operating income of $107.0M, resulting in an operating profit margin of 9.9%. This margin reflects the operational efficiency of the business before interest and taxes.
Xenia Hotels & Resorts, Inc. (XHR) generated $15.8M in gross profit for the year, representing a gross profit margin of 1.5%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Volatile quarterly FFO and NOI
Metrics are mathematically derived from official filings.
Revenue Recovering While FFO Lags
Based on reported figures, XHR's revenue grew 11.6% year over year to $263.8M in 2026Q3, though this followed flat-to-slightly-negative trends through much of 2025 and 2024.
The revenue rebound in the latest quarter suggests demand or pricing has firmed, but the trajectory across the ten-quarter window is uneven rather than clearly accelerating. Investors should monitor whether the 2026Q3 gain persists into subsequent periods before treating it as a durable inflection. Revenue alone does not confirm earnings power for a REIT, so the more relevant read-through depends on NOI and FFO conversion.
NOI Margins Swing Sharply Between Quarters
As reported in financial statements, XHR's NOI margin ranged from 29.3% in 2025Q2 to a negative 60.4% in 2025Q4, indicating highly irregular property-level profitability.
The 2025Q4 negative NOI, which appears to reflect a large one-time or non-recurring charge given surrounding quarters of 20% to 30% margins, warrants further investigation before it is attributed to operations. Excluding that outlier, margins have generally sat in the 6% to 29% band, with the low readings in 2026Q1 and 2026Q2 suggesting pressure on operating expense or timing effects. The volatility limits confidence in any single-quarter margin as a run-rate indicator.
FFO Volatility Tracks Equity Activity
According to recent SEC filings, XHR's FFO per share moved from 0.86 in 2025Q2 to 0.14 in 2026Q2, while AFFO turned negative in that same quarter at -$2.8M.
The sharp FFO swings and periods of negative AFFO suggest that quarterly earnings quality is highly sensitive to timing items rather than steady operating growth. Dividend yields near 0.7% to 1.1% are modest, so dividend coverage appears more relevant to AFFO than FFO alone, and the negative AFFO quarter warrants monitoring. Share count dilution, if any, is not separately disclosed in the supplied data and cannot be assessed here.
GAAP Net Income Obscured by Property Charges
Based on reported figures, XHR posted net income of $55.2M in 2025Q2 but a net loss of -$19.2M in 2026Q2, a swing that GAAP earnings alone cannot explain for a hotel REIT.
Large depreciation charges on hotel real estate typically drive a wide gap between GAAP net income and FFO, so the quarterly net income swings are likely driven in part by depreciation and gains or losses on asset sales rather than operating performance. Depreciation and maintenance CAPEX data are not provided, so economic depreciation cannot be estimated from this dataset. FFO remains the more reliable earnings lens, though its own volatility suggests it should be read alongside AFFO.
Peer-Relative Margins Temper Upside Case
Compared with peers in the supplied set, XHR's 2026Q3 NOI margin of 22.8% sits within the range of APLE and DRH, though its trailing volatility is greater than most peers shown.
The apparent strength in the latest quarter could be read as a recovery signal, but the ten-quarter record shows repeated sharp reversals, which argues against extrapolating the most recent period. Peer margins in the supplied table are also distorted by differing structures and accounting, so cross-company comparison should be treated as directional only. The bull case depends on sustaining 2026Q3 levels, which the historical pattern does not yet confirm.