SUNSTONE HOTEL INVESTORS REPORTS RESULTS FOR FOURTH QUARTER AND FULL YEAR 2025

(MENAFN- PR Newswire)

Returned Over $170 Million to Common Stockholders in 2025 Through Dividends and Share Repurchases
Restores $500 Million Repurchase Authorization

ALISO VIEJO, Calif., Feb. 27, 2026 /PRNewswire/ -- Sunstone Hotel Investors, Inc. (the "Company" or "Sunstone") (NYSE: SHO ) today announced results for the fourth quarter and full year ended December 31, 2025.

Fourth Quarter 2025 Operational Results (as compared to Fourth Quarter 2024):

• Net Income: Net income was $7.2 million as compared to $0.8 million.
• Total Portfolio RevPAR: Total Portfolio RevPAR increased 9.6% to $220.12. The average daily rate was $319.01 and occupancy was 69.0%.
• Adjusted EBITDAre: Adjusted EBITDAre increased 17.6% to $56.6 million.
• Adjusted FFO: Adjusted FFO attributable to common stockholders per diluted share increased 25.0% to $0.20.

Full Year 2025 Operational Results (as compared to Full Year 2024):

• Net Income: Net income was $24.6 million as compared to $43.3 million. Excluding the loss on the sale of the Hilton New Orleans St. Charles in June 2025, net income for the full year 2025 would have been $33.3 million.
• Total Portfolio RevPAR: Total Portfolio RevPAR increased 3.8% to $225.12. The average daily rate was $317.07 and occupancy was 71.0%.
• Adjusted EBITDAre: Adjusted EBITDAre increased 3.0% to $236.6 million.
• Adjusted FFO: Adjusted FFO attributable to common stockholders per diluted share increased 7.5% to $0.86.

Information regarding the non-GAAP financial measures disclosed in this release is provided below in "Non-GAAP Financial Measures." Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included later in this release.

Bryan A. Giglia, Chief Executive Officer, stated, "Our portfolio outperformed our expectations in the fourth quarter delivering impressive Total RevPAR growth of 12.5% as the benefit of our recent investment activity added to generally broad-based strength across our portfolio. We were particularly encouraged by stronger performance at Andaz Miami Beach and Wailea Beach Resort which saw robust demand over the festive period with the momentum continuing into 2026."

Mr. Giglia continued, "While macroeconomic uncertainty and other factors impeded industry growth in 2025, we nevertheless had a productive year at Sunstone. We recycled out of a lower growth hotel and used the proceeds to accretively repurchase our stock, debuted Andaz Miami Beach, completed other capital investments intended to drive future growth, and returned over $170 million to our shareholders through share repurchases and dividends. While we see reasons to be optimistic about the year ahead, we remain cautious and know the operating environment can be impacted, both positively and negatively, by events outside of our control. In 2026, we will continue to execute our strategy of recycling capital, investing in our portfolio, and returning capital to shareholders while working to address the valuation discount at which we trade. We have an exceptional portfolio with meaningful growth potential, a flexible balance sheet with optionality, a nimble size that allows us to pivot among the most accretive capital allocation opportunities, and a singular focus to realize the embedded value of our portfolio for our shareholders."

Unaudited Selected Statistical and Financial Data ($ in millions, except RevPAR, ADR and per share amounts).
	Quarter Ended December 31,		Year Ended December 31,
	2025		2024		Change		2025		2024		Change
Net Income	$	7.2		$	0.8		763.3	%		$	24.6		$	43.3		(43.2)	%
Income (Loss) Attributable to Common Stockholders per Diluted Share	$	0.02		$	(0.02)		200.0	%		$	0.04		$	0.14		(71.4)	%
Total Portfolio Operating Statistics (1)
RevPAR	$	220.12		$	200.75		9.6	%		$	225.12		$	216.86		3.8	%
Occupancy		69.0	%		65.1	%	390	bps			71.0	%		68.7	%	230	bps
Average Daily Rate	$	319.01		$	308.37		3.5	%		$	317.07		$	315.66		0.4	%
Total Portfolio Operating Statistics, excluding Andaz Miami Beach (2)
RevPAR	$	218.07		$	209.38		4.2	%		$	229.94		$	225.31		2.1	%
Occupancy		69.1	%		67.9	%	120	bps			72.7	%		71.3	%	140	bps
Average Daily Rate	$	315.59		$	308.37		2.3	%		$	316.28		$	316.00		0.1	%
Total Portfolio Hotel Adjusted EBITDAre Margin, excluding Andaz Miami Beach (2)		25.5	%		23.3	%	220	bps			26.7	%		26.3	%	40	bps
Adjusted EBITDAre	$	56.6		$	48.1		17.6	%		$	236.6		$	229.7		3.0	%
Adjusted FFO Attributable to Common Stockholders	$	38.9		$	32.0		21.4	%		$	167.8		$	163.0		3.0	%
Adjusted FFO Attributable to Common Stockholders per Diluted Share	$	0.20		$	0.16		25.0	%		$	0.86		$	0.80		7.5	%

(1)	Includes the 14 hotels owned by the Company as of December 31, 2025, and includes prior ownership results for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024.
(2)	Includes the 14 hotels owned by the Company as of December 31, 2025, with the exception of Andaz Miami Beach due to its renovation activity during 2025 and 2024. Includes prior ownership results for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024.

The Company's actual results for 2025 compare to its guidance previously provided as follows:

Metric ($ in millions, except per share data)		Full Year 2025 Guidance (1)		Full Year 2025 Actual Results		Performance Relative to Prior Guidance Midpoint
Net Income		$14 to $28		$25		+ $4
Total Portfolio RevPAR Growth (2)		3.0% to 5.0%		3.8 %		- 20 bps
Total Portfolio RevPAR Growth, excluding Andaz Miami Beach (2)		1.0% to 3.0%		2.1 %		+ 10 bps
Adjusted EBITDAre		$226 to $240		$237		+ $4
Adjusted FFO Attributable to Common Stockholders		$156 to $170		$168		+ $5
Adjusted FFO Attributable to Common Stockholders per Diluted Share		$0.80 to $0.87		$0.86		+ $0.02
Diluted Weighted Average Shares Outstanding		195,000,000		194,452,000		- 548,000

(1)	Reflects guidance presented on November 7, 2025.
(2)	RevPAR Growth reflects comparison to full year 2024.

2025 Highlights

Andaz Miami Beach. In May 2025, the Company opened Andaz Miami Beach, following a complete transformation of the property. The fully renovated luxury resort had a strong finish in 2025 and is expected to generate meaningful earnings growth for the Company in 2026 during its first full year of operations. Later this year, the resort will introduce Olazul, a members only beach club and will also debut Bazaar Meat, a signature dining destination by José Andrés Group. In addition to substantial earnings growth in 2026, the Company expects Andaz Miami Beach will contribute further to earnings in 2027 and 2028 as it ramps up and stabilizes.

Hilton New Orleans St. Charles Disposition. In June 2025, the Company sold the 252-room Hilton New Orleans St. Charles for a gross sale price of $47.0 million. The sale price represented an 8.7% cap rate on the hotel's prior year earnings or a 6.6% cap rate inclusive of the Company's estimate of near-term capital expenditures. The Company utilized proceeds received from the sale to accretively repurchase shares of its common stock.

Stock Repurchase Program. During 2025, the Company repurchased an aggregate amount of $103.6 million, before expenses, of its common and preferred stock. In addition, from the start of this year through February 26, 2026, the Company has allocated an additional $7.5 million, before expenses, into repurchases of its common and preferred stock. The Company believes this repurchase activity has been done on a discounted basis and generated significant value for its shareholders.

• Common stock: During 2025, the Company repurchased 11,589,722 shares at an average purchase price per share of $8.83 for a total repurchase amount before expenses of $102.4 million. From the start of this year through February 26, 2026, the Company has repurchased 639,355 shares at an average purchase price per share of $8.88 for a total repurchase amount before expenses of $5.7 million. Since the beginning of 2022, the Company has deployed approximately $300 million and repurchased 31.2 million shares of its common stock, representing over 14% of shares outstanding at the start of the period, at an average purchase price of $9.60 per share. The average purchase price per share represents a substantial discount to consensus estimates of net asset value and implies a highly attractive valuation multiple on the Company's stabilized cash flow.
• Series H Cumulative Redeemable Preferred Stock: During 2025, the Company repurchased 54,097 shares at an average purchase price per share of $20.28 for a total repurchase amount before expenses of $1.1 million. From the start of this year through February 26, 2026, the Company has repurchased 90,459 shares at an average purchase price per share of $20.69 for a total repurchase amount before expenses of $1.9 million. The 2025 and 2026 average repurchase price of $20.54 per share reflects an 18% discount to the preferred stock liquidation value.
• Series I Cumulative Redeemable Preferred Stock: During 2025, the Company repurchased 9,027 shares at an average purchase price per share of $19.25 for a total repurchase amount before expenses of $0.2 million. The average repurchase price per share reflects a 23.0% discount to the preferred stock liquidation value.

Amended and Restated Credit Agreement. In September 2025, the Company completed its Third Amended and Restated Credit Agreement (the "Amended Credit Agreement"), which provides for an aggregate borrowing capacity of $1.35 billion, and allowed the Company to address all near term maturities, extend the duration of the remaining in-place loans, and further strengthen the Company's balance sheet. Inclusive of extension options, loans under the Amended Credit Agreement mature at various points in 2030 and 2031 but are freely prepayable at any time. In connection with the new facilities, the Company entered into a series of interest rate swaps to lower its borrowing cost and better manage interest rate risk.

Recent Developments

Stock Repurchase Program Reauthorization. In February 2026, Sunstone's Board of Directors reauthorized the Company's stock repurchase program which allows the Company to acquire up to $500.0 million of its common and preferred stock. The authorization has no stated expiration and future repurchases under the program will depend on various factors including the Company's capital needs, other capital allocation opportunities available to the Company, and the price of the Company's common and preferred stock. Including repurchase activity completed subsequent to the reauthorization, the Company currently has nearly $500.0 million remaining under the new authorization.

Delayed-Draw and Series A Senior Notes Repayment. In January 2026, the Company drew the remaining $90.0 million available under its $275.0 million delayed-draw term loan facility and used a majority of the proceeds received to repay the $65.0 million balance of the Series A Senior Notes at their scheduled maturity. Following this repayment, the Company has no debt maturities until 2028.

Corporate Responsibility Report. In February 2026, the Company published its 2025 Corporate Responsibility Report. The report includes details on Sunstone's progress related to its environmental sustainability, social responsibility and corporate governance initiatives during 2024, as well as details of the Company's performance towards its 2035 environmental targets. A copy of the report can be found on the Corporate Responsibility page of the Company's website at .

Balance Sheet and Liquidity Update

As of December 31, 2025, the Company had $185.7 million of cash and cash equivalents, including restricted cash of $76.5 million, total assets of $3.0 billion, including $2.8 billion of net investments in hotel properties, total debt of $930.0 million and stockholders' equity of $1.9 billion.

Capital Investments Update

The Company invested $29.4 million and $103.0 million into its portfolio during the fourth quarter and year ended December 31, 2025, respectively. The majority of the investment consisted of the completion of the Andaz Miami Beach transformation, the room renovation at Wailea Beach Resort, and renovations of the meeting spaces at Hyatt Regency San Antonio Riverwalk and Hilton San Diego Bayfront. The Company currently expects to invest approximately $95 million to $115 million into its portfolio in 2026, with a majority of the investment related to the ongoing renovation of the meeting space at Hilton San Diego Bayfront, renovation work at Oceans Edge Resort & Marina, and various other projects across the remaining hotels in the portfolio.

2026 Outlook

The Company's 2026 outlook is based on Management's expectations and information available as of the date of this release. Changes in economic policies, changes in the health of the economy, or changes in business and consumer sentiment, among other factors, could lead to revisions to the Company's outlook or cause the Company to withdraw its outlook altogether. For the full year 2026, the Company currently expects:

Metric ($ in millions, except per share data)		Year Ended December 31, 2026 Guidance (1)
Net Income		$21 to $46
RevPAR Growth (2)		4.0% to 7.0%
Total RevPAR Growth (2)		3.5% to 6.5%
Adjusted EBITDAre		$225 to $250
Adjusted FFO Attributable to Common Stockholders		$153 to $178
Adjusted FFO Attributable to Common Stockholders per Diluted Share		$0.81 to $0.94
Diluted Weighted Average Shares Outstanding		190,000,000

(1)	Detailed reconciliations of Net Income to non-GAAP financial measures are provided later in this release.
(2)	RevPAR and Total RevPAR Growth reflect comparisons to full year 2025 and include all 14 hotels owned by the Company. Andaz Miami Beach is expected to contribute approximately 400 basis points of RevPAR and Total RevPAR growth.

Full year 2026 guidance is based in part on the following full year assumptions:

• Full year interest and other income of approximately $3 million to $4 million.
• Full year corporate overhead expense (excluding deferred stock amortization) of approximately $20 million to $21 million.
• Full year interest expense of approximately $53 million to $56 million, including approximately $4 million in amortization of deferred financing costs.
• Full year preferred stock dividends of approximately $16 million to $17 million, which includes the Series G, H, and I cumulative redeemable preferred stock.

Dividend Update

On February 26, 2026, the Company's Board of Directors authorized a cash dividend of $0.09 per share of its common stock. The Company's Board of Directors also authorized cash dividends of $0.382813 per share payable to its Series H cumulative redeemable preferred stockholders, and $0.356250 per share payable to its Series I cumulative redeemable preferred stockholders. The common and preferred dividends will be paid on April 15, 2026 to stockholders of record as of March 31, 2026.

The Company currently expects to continue to pay a quarterly cash common dividend throughout 2026. The level of any future quarterly dividends will be determined by the Company's Board of Directors after considering long-term operating projections, expected capital requirements, and risks affecting the Company's business.

Supplemental Disclosures

Contemporaneous with this release, the Company has furnished a Form 8-K with unaudited financial information. This additional information is being provided as a supplement to the information in this release and other filings with the SEC. The Company has no obligation to update any of the information provided to conform to actual results or changes in the Company's portfolio, capital structure or future expectations.

Earnings Call

The Company will host a conference call to discuss fourth quarter and full year 2025 results on February 27, 2026, at 12:00 p.m. Eastern Time (9:00 a.m. Pacific Time). A live webcast of the call will be available via the Investor Relations section of the Company's website at . Alternatively, interested parties may dial 1-800-715-9871 and reference conference ID 1026321 to listen to the live call. A transcript of the webcast will also be archived on the website.

About Sunstone Hotel Investors, Inc.

Sunstone Hotel Investors, Inc. is a lodging real estate investment trust ("REIT") that as of the date of this release owns 14 hotels comprised of approximately 7,000 rooms, the majority of which are operated under nationally recognized brands. Sunstone's strategy is to create long-term stakeholder value through the acquisition, active ownership, and disposition of well-located hotel and resort real estate. For further information, please visit Sunstone's website at . The Company's website is provided as a reference only and any information on the website is not incorporated by reference in this release.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "predict," "project," "should," "will" and other similar terms and phrases, including opinions, references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks, uncertainties, and other factors include, but are not limited to, those described in the sections entitled "Special Note Regarding Forward-Looking Statements," "Risk Factors," and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2025 Annual Report on Form 10-K, which will be filed with the Securities and Exchange Commission on February 27, 2026, and other risks and uncertainties associated with the Company's business described in its filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All forward-looking information provided herein is as of the date of this release, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.

This release should be read together with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at and through the SEC's Electronic Data Gathering Analysis and Retrieval System ("EDGAR") at .

Non-GAAP Financial Measures

We present the following non-GAAP financial measures that we believe are useful to investors as key supplemental measures of our operating performance: earnings before interest expense, taxes, depreciation and amortization for real estate, or EBITDAre; Adjusted EBITDAre (as defined below); funds from operations attributable to common stockholders, or FFO attributable to common stockholders; Adjusted FFO attributable to common stockholders (as defined below); hotel Adjusted EBITDAre; and hotel Adjusted EBITDAre margins. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. In addition, our calculation of these measures may not be comparable to other companies that do not define such terms exactly the same as us. These non-GAAP measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to net income (loss), cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.

We present EBITDAre in accordance with guidelines established by the National Association of Real Estate Investment Trusts ("Nareit"), as defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate." We believe EBITDAre is a useful performance measure to help investors evaluate and compare the results of our operations from period to period in comparison to our peers. Nareit defines EBITDAre as net income (calculated in accordance with GAAP) plus interest expense, income tax expense, depreciation and amortization, gains or losses on the disposition of depreciated property (including gains or losses on change in control), impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in the value of depreciated property in the affiliate, and adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates.

We make additional adjustments to EBITDAre when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful information to investors regarding our operating performance, and that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income, is beneficial to an investor's complete understanding of our operating performance. In addition, we use both EBITDAre and Adjusted EBITDAre as measures in determining the value of hotel acquisitions and dispositions.

We believe that the presentation of FFO attributable to common stockholders provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified noncash items such as real estate depreciation and amortization, any real estate impairment loss and any gain or loss on sale of real estate assets, all of which are based on historical cost accounting and may be of lesser significance in evaluating our current performance. Our presentation of FFO attributable to common stockholders conforms to Nareit's definition of "FFO applicable to common shares." Our presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently than we do.

We also present Adjusted FFO attributable to common stockholders when evaluating our operating performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance and may facilitate comparisons of operating performance between periods and our peer companies.

We adjust EBITDAre and FFO attributable to common stockholders for the following items, which may occur in any period, and refer to these measures as either Adjusted EBITDAre or Adjusted FFO attributable to common stockholders:

• Amortization of deferred stock compensation: we exclude the noncash expense incurred with the amortization of deferred stock compensation as this expense is based on historical stock prices at the date of grant to our corporate employees and does not reflect the underlying performance of our hotels.
• Amortization of contract intangibles: we exclude the noncash amortization of any favorable or unfavorable contract intangibles recorded in conjunction with our hotel acquisitions. We exclude the noncash amortization of contract intangibles because it is based on historical cost accounting and is of lesser significance in evaluating our actual performance for the current period.
• Gains or losses from debt transactions: we exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of deferred financing costs from the original issuance of the debt being redeemed or retired because, like interest expense, their removal helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure.
• Cumulative effect of a change in accounting principle: from time to time, the FASB promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments, which include the accounting impact from prior periods, because they do not reflect our actual performance for that period.
• Other adjustments: we exclude other adjustments that we believe are outside the ordinary course of business because we do not believe these costs reflect our actual performance for the period and/or the ongoing operations of our hotels. Such items may include: lawsuit settlement costs; the write-off of development costs associated with abandoned projects; property-level restructuring, severance, and management transition costs; pre-opening costs associated with extensive renovation projects; debt resolution costs; lease terminations; property insurance restoration proceeds or uninsured losses; and other nonrecurring identified adjustments.

In addition, to derive Adjusted EBITDAre, we exclude the amortization of our right-of-use assets and related lease obligations as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude the effect of gains and losses on the disposition of undepreciated assets because we believe that including them in Adjusted EBITDAre is not consistent with reflecting the ongoing performance of our assets.

To derive Adjusted FFO attributable to common stockholders, we also exclude the noncash interest on our derivatives as we believe that these items are not reflective of our ongoing finance costs. Additionally, we exclude the real estate amortization of our right-of-use assets and related lease obligations (with the exception of our corporate operating lease) as these expenses are based on historical cost accounting and do not reflect the actual rent amounts due to the respective lessors or the underlying performance of our hotels. We also exclude gains or losses on the redemptions or repurchases of preferred stock, changes to deferred tax assets, liabilities or valuation allowances, and income tax benefits or provisions associated with the application of net operating loss carryforwards, uncertain tax positions or with the sale of assets.

In presenting hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins, miscellaneous non-hotel items have been excluded. We believe the calculation of hotel Adjusted EBITDAre results in a more accurate presentation of the hotel Adjusted EBITDAre margins for our hotels, and that these non-GAAP financial measures are useful to investors in evaluating our property-level operating performance.

Reconciliations of net income to EBITDAre, Adjusted EBITDAre, FFO attributable to common stockholders, Adjusted FFO attributable to common stockholders, hotel Adjusted EBITDAre and hotel Adjusted EBITDAre margins are set forth in the following pages of this release.

For Additional Information:
Aaron Reyes
Sunstone Hotel Investors, Inc.
(949) 382-3018

Sunstone Hotel Investors, Inc.
Consolidated Balance Sheets
(In thousands, except share and per share data)
		December 31,		December 31,
		2025		2024
ASSETS
Investment in hotel properties, net		$	2,771,180		$	2,856,032
Operating lease right-of-use assets, net			4,418			8,464
Cash and cash equivalents			109,189			107,199
Restricted cash			76,531			73,078
Accounts receivable, net			33,662			34,109
Prepaid expenses and other assets, net			34,025			27,757
Total assets		$	3,029,005		$	3,106,639
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Debt, net of unamortized deferred financing costs		$	918,086		$	841,047
Operating lease obligations			7,348			12,019
Accounts payable and accrued expenses			63,146			52,722
Dividends and distributions payable			22,975			24,137
Other liabilities			72,832			72,694
Total liabilities			1,084,387			1,002,619
Commitments and contingencies
STOCKHOLDERS' EQUITY
Preferred stock, $0.01 par value, 100,000,000 shares authorized:
Series G Cumulative Redeemable Preferred Stock, 2,650,000 shares issued and outstanding at both December 31, 2025 and 2024, stated at liquidation preference of $25.00 per share			66,250			66,250
6.125% Series H Cumulative Redeemable Preferred Stock, 4,545,903 shares issued and outstanding at December 31, 2025 and 4,600,000 shares issued and outstanding at December 31, 2024, stated at liquidation preference of $25.00 per share			113,648			115,000
5.70% Series I Cumulative Redeemable Preferred Stock, 3,990,973 shares issued and outstanding at December 31, 2025 and 4,000,000 shares issued and outstanding at December 31, 2024, stated at liquidation preference of $25.00 per share			99,774			100,000
Common stock, $0.01 par value, 500,000,000 shares authorized, 189,709,516 shares issued and outstanding at December 31, 2025 and 200,824,993 shares issued and outstanding at December 31, 2024			1,897			2,008
Additional paid in capital			2,298,398			2,395,702
Distributions in excess of retained earnings			(635,349)			(574,940)
Total stockholders' equity			1,944,618			2,104,020
Total liabilities and stockholders' equity		$	3,029,005		$	3,106,639

Sunstone Hotel Investors, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
		Quarter Ended December 31,		Year Ended December 31,
		2025		2024		2025		2024
		(unaudited)
Revenues
Room		$	142,177		$	133,191		$	582,669		$	559,061
Food and beverage			69,107			59,650			278,680			256,222
Other operating			25,682			21,929			98,777			90,526
Total revenues			236,966			214,770			960,126			905,809
Operating expenses
Room			39,422			36,020			158,694			146,369
Food and beverage			49,088			44,497			199,654			182,840
Other operating			6,429			5,170			25,136			23,323
Advertising and promotion			13,525			13,854			54,283			52,180
Repairs and maintenance			10,209			9,144			39,723			35,927
Utilities			6,890			6,667			28,514			26,576
Franchise costs			4,726			4,656			18,499			18,391
Property tax, ground lease and insurance			19,036			18,535			76,461			77,221
Other property-level expenses			29,164			28,388			117,348			110,833
Corporate overhead			7,369			5,787			31,590			29,050
Depreciation and amortization			34,180			32,666			134,508			124,507
Total operating expenses			220,038			205,384			884,410			827,217
Interest and other income			3,940			1,873			10,964			13,179
Interest expense			(13,707)			(10,440)			(52,965)			(50,125)
(Loss) gain on sale of assets, net			-			-			(8,751)			457
(Loss) gain on extinguishment of debt			-			-			(180)			59
Income before income taxes			7,161			819			24,784			42,162
Income tax benefit (provision), net			56			17			(216)			1,100
Net income			7,217			836			24,568			43,262
Preferred stock dividends, net of gain on repurchases			(3,985)			(3,931)			(16,110)			(15,228)
Income (loss) attributable to common stockholders		$	3,232		$	(3,095)		$	8,458		$	28,034
Basic and diluted per share amounts:
Basic and diluted income (loss) attributable to common stockholders per common share		$	0.02		$	(0.02)		$	0.04		$	0.14
Basic weighted average common shares outstanding			189,172			200,185			193,613			201,739
Diluted weighted average common shares outstanding			189,723			200,185			194,316			202,642
Distributions declared per common share		$	0.09		$	0.09		$	0.36		$	0.34

Sunstone Hotel Investors, Inc.
Reconciliation of Net Income to Non-GAAP Financial Measures
(Unaudited and in thousands)
Reconciliation of Net Income to EBITDAre and Adjusted EBITDAre
		Quarter Ended December 31,		Year Ended December 31,
		2025		2024		2025			2024
Net income		$	7,217		$	836		$	24,568		$	43,262
Depreciation and amortization			34,180			32,666			134,508			124,507
Interest expense			13,707			10,440			52,965			50,125
Income tax (benefit) provision, net			(56)			(17)			216			(1,100)
Loss (gain) on sale of assets, net			-			-			8,751			(457)
EBITDAre			55,048			43,925			221,008			216,337
Amortization of deferred stock compensation			1,958			2,075			8,699			10,456
Amortization of right-of-use assets and obligations			(167)			(154)			(625)			(425)
Loss (gain) on extinguishment of debt			-			-			180			(59)
Gain on insurance recoveries, net			(277)			(116)			(1,050)			(430)
Pre-opening costs			-			1,181			6,471			2,633
Property-level legal settlement costs			-			1,182			-			1,182
Management transition costs			-			-			1,869			-
Adjustments to EBITDAre, net			1,514			4,168			15,544			13,357
Adjusted EBITDAre		$	56,562		$	48,093		$	236,552		$	229,694

Sunstone Hotel Investors, Inc.
Reconciliation of Net Income to Non-GAAP Financial Measures
(Unaudited and in thousands, except per share data)
Reconciliation of Net Income to FFO Attributable to Common Stockholders and
Adjusted FFO Attributable to Common Stockholders
		Quarter Ended December 31,		Year Ended December 31,
		2025		2024		2025			2024
Net income		$	7,217		$	836		$	24,568		$	43,262
Preferred stock dividends, net of gain on repurchases			(3,985)			(3,931)			(16,110)			(15,228)
Real estate depreciation and amortization			33,834			32,250			133,112			123,096
Loss (gain) on sale of assets, net			-			-			8,751			(457)
FFO attributable to common stockholders			37,066			29,155			150,321			150,673
Amortization of deferred stock compensation			1,958			2,075			8,699			10,456
Real estate amortization of right-of-use assets and obligations			(137)			(136)			(527)			(517)
Amortization of contract intangibles, net			315			314			1,259			1,147
Noncash interest on derivatives, net			210			(1,635)			878			(540)
Loss (gain) on extinguishment of debt			-			-			180			(59)
Gain on insurance recoveries, net			(277)			(116)			(1,050)			(430)
Pre-opening costs			-			1,181			6,471			2,633
Property-level legal settlement costs			-			1,182			-			1,182
Management transition costs			-			-			1,869			-
Gain on preferred stock repurchases, net			(254)			-			(254)			-
Prior year income tax benefit, net			-			-			-			(1,530)
Adjustments to FFO attributable to common stockholders, net			1,815			2,865			17,525			12,342
Adjusted FFO attributable to common stockholders		$	38,881		$	32,020		$	167,846		$	163,015
FFO attributable to common stockholders per diluted share		$	0.20		$	0.14		$	0.77		$	0.74
Adjusted FFO attributable to common stockholders per diluted share		$	0.20		$	0.16		$	0.86		$	0.80
Basic weighted average shares outstanding			189,172			200,185			193,613			201,739
Shares associated with unvested restricted stock awards			776			2,048			839			1,204
Diluted weighted average shares outstanding			189,948			202,233			194,452			202,943

Sunstone Hotel Investors, Inc.
Reconciliation of Net Income to Non-GAAP Financial Measures
Guidance for Full Year 2026
(Unaudited and in thousands, except for per share amounts)
Reconciliation of Net Income to Adjusted EBITDAre
		Year Ended
		December 31, 2026
			Low			High
Net income		$	21,000		$	46,000
Depreciation and amortization			136,500			136,500
Interest expense			54,500			54,500
Income tax provision			1,000			1,000
Amortization of deferred stock compensation			10,000			10,000
Pre-opening costs			2,000			2,000
Adjusted EBITDAre		$	225,000		$	250,000
Reconciliation of Net Income to Adjusted FFO Attributable to Common Stockholders
		Year Ended
		December 31, 2026
			Low			High
Net income		$	21,000		$	46,000
Preferred stock dividends			(16,500)			(16,500)
Real estate depreciation and amortization			136,000			136,000
Amortization of deferred stock compensation			10,000			10,000
Pre-opening costs			2,000			2,000
Amortization of intangibles, net			500			500
Adjusted FFO attributable to common stockholders		$	153,000		$	178,000
Adjusted FFO attributable to common stockholders per diluted share		$	0.81		$	0.94
Diluted weighted average shares outstanding			190,000			190,000

Sunstone Hotel Investors, Inc.
Non-GAAP Financial Measures
Hotel Adjusted EBITDAre and Margins
(Unaudited and in thousands)
		Quarter Ended December 31,		Year Ended December 31,
		2025		2024		2025		2024
Total Portfolio Hotel Adjusted EBITDAre Margin			24.6 %			23.0 %			25.7 %			26.0 %
Total Portfolio Hotel Adjusted EBITDAre Margin, excluding Andaz Miami Beach			25.5 %			23.3 %			26.7 %			26.3 %
Actual revenues		$	236,966		$	214,770		$	960,126		$	905,809
Prior ownership hotel revenues (1)			-			-			-			17,737
Sold hotel revenues (2)			-			(4,117)			(7,448)			(14,135)
Total Portfolio Hotel Revenues			236,966			210,653			952,678			909,411
Andaz Miami Beach revenues (3)			(11,063)			(170)			(18,836)			(4,458)
Total Portfolio Hotel Revenues, excluding Andaz Miami Beach		$	225,903		$	210,483		$	933,842		$	904,953
Net income		$	7,217		$	836		$	24,568		$	43,262
Non-hotel operating expenses, net (4)			(290)			(360)			(1,261)			(1,240)
Property-level adjustments (5)			76			2,467			7,088			2,952
Corporate overhead			7,369			5,787			31,590			29,050
Depreciation and amortization			34,180			32,666			134,508			124,507
Interest and other income			(3,940)			(1,873)			(10,964)			(13,179)
Interest expense			13,707			10,440			52,965			50,125
Loss (gain) on sale of assets, net			-			-			8,751			(457)
Loss (gain) on extinguishment of debt			-			-			180			(59)
Income tax (benefit) provision, net			(56)			(17)			216			(1,100)
Actual Hotel Adjusted EBITDAre			58,263			49,946			247,641			233,861
Prior ownership hotel Adjusted EBITDAre (1)			-			-			-			7,232
Sold hotel Adjusted EBITDAre (2)			-			(1,597)			(3,049)			(4,638)
Total Portfolio Hotel Adjusted EBITDAre			58,263			48,349			244,592			236,455
Andaz Miami Beach Adjusted EBITDAre (3)			(630)			684			4,668			1,965
Total Portfolio Hotel Adjusted EBITDAre, excluding Andaz Miami Beach		$	57,633		$	49,033		$	249,260		$	238,420

(1)	Prior ownership hotel revenues and Adjusted EBITDAre include results for the Hyatt Regency San Antonio Riverwalk prior to the Company's acquisition of the hotel in April 2024. The Company obtained prior ownership information from the previous owner of the Hyatt Regency San Antonio Riverwalk during the due diligence period before acquiring the hotel. The Company performed a limited review of the information as part of its analysis of the acquisition.
(2)	Sold hotel revenues and Adjusted EBITDAre includes results for the Hilton New Orleans St. Charles, sold by the Company in June 2025.
(3)	Andaz Miami Beach was undergoing a transformational renovation, and results are not comparable to the prior period.
(4)	Non-hotel operating expenses, net include the amortization of hotel real estate-related right-of-use assets and obligations. Non-hotel operating expenses, net also include prior year property tax credits related to sold hotels.
(5)	Property-level adjustments include non-operational and nonrecurring items. Adjustments primarily include pre-opening costs at Andaz Miami Beach.

SOURCE Sunstone Hotel Investors, Inc.

21% more press release views with Request a Demo

MENAFN27022026003732001241ID1110798681