SUNSTONE HOTEL INVESTORS REPORTS RESULTS FOR THIRD QUARTER 2026

PR Newswire

ALISO VIEJO, Calif., Nov. 6, 2026

Completes Additional Accretive Common and Preferred Stock Repurchases
Further Increases Full Year Outlook

ALISO VIEJO, Calif., Nov. 6, 2026 /PRNewswire/ -- Sunstone Hotel Investors, Inc. (the "Company" or "Sunstone") (NYSE: SHO) today announced results for the third quarter ended September 30, 2026.

Third Quarter 2026 Operational Results (as compared to Third Quarter 2025):

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 performed very well in the third quarter and generated revenue and earnings that meaningfully exceeded our expectations. Our well-located portfolio grew Total RevPAR by over 10% and Adjusted FFO per diluted share by nearly 18%, driven by broad-based strength across demand segments and from the contribution of our recent investments. Given our strong performance in the quarter and our revised expectations for near-term trends, we are once again increasing our full year outlook. While current year fundamentals have been better than expected, we are also encouraged by the trends we are seeing for next year, with robust group pace, further recovery in certain of our markets, and additional contribution from our investment activity."

Mr. Giglia continued, "Our capital allocation activity this year demonstrates the value creation potential of our strategy. By realizing private market values through opportunistic asset sales and redeploying proceeds into the repurchase of nearly $200 million of our common and preferred stock at meaningful discounts, we have increased Adjusted FFO and NAV per share while preserving our leverage profile. Our strong balance sheet and dynamic approach to capital allocation allow us to remain nimble and deploy capital toward the opportunities we believe will offer the most compelling risk-adjusted returns, whether through investments in our portfolio, acquisitions, or the repurchase of our securities."

 

Unaudited Selected Statistical and Financial Data ($ in millions, except RevPAR, ADR and per share amounts).



Three Months Ended September 30,


Nine Months Ended September 30,


2026


2025


Change


2026


2025


Change



















Net Income

$

40.9


$

1.3


2,993.0

%


$

85.5


$

17.4


392.6

%

Net Income (Loss) Attributable to Common
   Stockholders

$

38.7


$

(2.9)


1,416.1

%


$

80.6


$

5.2


1,442.8

%

Net Income (Loss) Attributable to Common
   Stockholders per Diluted Share

$

0.21


$

(0.02)


1,150.0

%


$

0.43


$

0.03


1,333.3

%



















Total Portfolio Operating Statistics (1)


















RevPAR

$

235.22


$

211.15


11.4

%


$

249.34


$

225.00


10.8

%

Occupancy


72.7

%


68.1

%

460

bps



74.4

%


70.5

%

390

bps

Average Daily Rate

$

323.55


$

310.06


4.4

%


$

335.13


$

319.15


5.0

%

Total RevPAR

$

394.97


$

357.35


10.5

%


$

416.18


$

378.54


9.9

%



















Operating Statistics, excluding Andaz
   Miami Beach (2)


















RevPAR

$

238.48


$

216.20


10.3

%


$

245.25


$

233.37


5.1

%

Occupancy


73.8

%


69.7

%

410

bps



74.6

%


73.1

%

150

bps

Average Daily Rate

$

323.15


$

310.18


4.2

%


$

328.75


$

319.25


3.0

%

Total RevPAR

$

399.89


$

364.94


9.6

%


$

411.07


$

392.11


4.8

%



















Hotel Adjusted EBITDAre Margin,
   excluding Andaz Miami Beach (2)


26.7

%


26.2

%

50

 bps



28.7

%


28.9

%

(20)

bps



















Adjusted EBITDAre

$

54.5


$

50.1


8.8

%


$

198.9


$

180.0


10.5

%

Adjusted FFO Attributable to Common
   Stockholders

$

37.2


$

31.7


17.1

%


$

146.3


$

129.0


13.5

%

Adjusted FFO Attributable to Common
   Stockholders per Diluted Share

$

0.20


$

0.17


17.6

%


$

0.79


$

0.66


19.7

%



(1)

Includes the 13 hotels owned by the Company as of September 30, 2026.

(2)

Includes the 13 hotels owned by the Company as of September 30, 2026 except Andaz Miami Beach due to its renovation activity
during 2025.

Recent Developments

Stock Repurchase Program. During the third quarter of 2026, the Company repurchased an aggregate amount of $117.8 million, before expenses, of its common and preferred stock. From the start of this year through November 5, 2026, the Company has allocated a total of $196.9 million, before expenses, into repurchases of its common and preferred stock. The Company believes this repurchase activity has been completed at a discount and generated significant value for its stockholders. As of November 5, 2026, the Company has $310.6 million remaining under its existing stock repurchase program authorization.

Balance Sheet and Liquidity Update

As of September 30, 2026, the Company had $317.9 million of cash and cash equivalents, including restricted cash of $81.4 million. The Company ended the third quarter with $817.9 million of liquidity, including available cash and full availability under its $500.0 million revolving credit facility. The Company had total debt of $955.0 million with a weighted average interest rate of 5.22%, including the effect of the Company's interest rate derivative swaps entered into in October 2026, and no debt maturities until January 2028.

Capital Investments Update

The Company invested $76.6 million into its portfolio during the first nine months of 2026. The Company currently expects to invest approximately $105 million to $115 million into its portfolio in 2026, with a majority of the investment related to the previously completed renovation of the meeting space at Hilton San Diego Bayfront, renovation work at Hilton Key West Resort & Marina, storm-related restoration work at Wailea Beach Resort, and various other projects across the remaining hotels in the portfolio.

2026 Outlook

The Company is updating its 2026 outlook based on Management's expectations and information available as of the date of this release. Geopolitical developments, changes in economic policies, changes in the health of the economy, or changes in business and consumer sentiment, among other factors, could lead to further revisions to the Company's outlook or cause the Company to withdraw its outlook altogether.

For the full year 2026, the Company now expects:

Metric ($ in millions, except per share data)


Prior
Full Year 2026
Guidance (1)


Current
Full Year 2026
Guidance (2)


Change in
Full Year 2026
Guidance Midpoint

Net Income


$79 to $89


$92 to $97


+$10.5

Net Income Attributable to Common Stockholders per Diluted Share


$0.37 to $0.42


$0.46 to $0.49


+$0.08

RevPAR Growth (3)


7.0% to 9.0%


9.5% to 10.5%


+200 bps

Total RevPAR Growth (3)


7.0% to 9.0%


8.5% to 9.5%


+100 bps

Adjusted EBITDAre


$245 to $255


$254 to $259


+$6.5

Adjusted FFO Attributable to Common Stockholders


$174 to $184


$184 to $189


+$7.5

Adjusted FFO Attributable to Common Stockholders per Diluted Share


$0.93 to $0.98


$1.00 to $1.03


+$0.06

Diluted Weighted Average Shares Outstanding


187,000,000


183,500,000


-3,500,000



(1)

Reflects guidance presented on August 6, 2026.

(2)

Detailed reconciliations of Net Income to non-GAAP financial measures are provided later in this release.

(3)

RevPAR and Total RevPAR Growth reflect comparisons to full year 2025 and include all 13 hotels owned by the Company as of
the date of this release. Andaz Miami Beach is expected to contribute approximately 450 basis points of RevPAR and Total RevPAR
growth.

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

Dividend Update

On November 5, 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 $0.937500 per share payable to its Series G cumulative redeemable preferred stockholder, $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 January 15, 2027 to stockholders of record as of December 31, 2026.

The amount 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 third quarter results on November 6, 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 www.sunstonehotels.com. Alternatively, interested parties may dial 1-833-461-5787 and reference meeting ID 981 061 229 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 13 hotels comprised of approximately 6,200 rooms, all 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 www.sunstonehotels.com. 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, 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 www.sunstonehotels.com and through the SEC's Electronic Data Gathering Analysis and Retrieval System ("EDGAR") at www.sec.gov.

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 we do. 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:

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)










September 30,



December 31,




2026



2025




(unaudited)





ASSETS









Investment in hotel properties, net


$


2,491,537



$


2,771,180


Operating lease right-of-use assets, net




3,704





4,418


Cash and cash equivalents




236,521





109,189


Restricted cash




81,365





76,531


Accounts receivable, net




39,817





33,662


Prepaid expenses and other assets, net




42,091





34,025


Total assets


$


2,895,035



$


3,029,005











LIABILITIES AND STOCKHOLDERS' EQUITY


















LIABILITIES









Debt, net of unamortized deferred financing costs


$


944,032



$


918,086


Operating lease obligations




5,959





7,348


Accounts payable and accrued expenses




52,928





63,146


Dividends and distributions payable




19,547





22,975


Other liabilities




85,968





72,832


Total liabilities




1,108,434





1,084,387


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 September 30, 2026 and December 31, 2025, stated at
   liquidation preference of $25.00 per share




66,250





66,250


6.125% Series H Cumulative Redeemable Preferred Stock, 3,644,584 shares issued
   and outstanding at September 30, 2026 and 4,545,903 shares issued and outstanding
   at December 31, 2025, stated at liquidation preference of $25.00 per share




91,115





113,648


5.70% Series I Cumulative Redeemable Preferred Stock, 2,836,743 shares issued
   and outstanding at September 30, 2026 and 3,990,973 shares issued and outstanding
   at December 31, 2025, stated at liquidation preference of $25.00 per share




70,919





99,774


Common stock, $0.01 par value, 500,000,000 shares authorized, 176,575,057 shares
   issued and outstanding at September 30, 2026 and 189,709,516 shares issued and
   outstanding at December 31, 2025




1,766





1,897


Additional paid in capital




2,160,464





2,298,398


Distributions in excess of retained earnings




(603,913)





(635,349)


Total stockholders' equity




1,786,601





1,944,618











Total liabilities and stockholders' equity


$


2,895,035



$


3,029,005


 

Sunstone Hotel Investors, Inc.

Unaudited Consolidated Statements of Operations

(In thousands, except per share data)




Three Months Ended September 30,


Nine Months Ended September 30,



2026


2025


2026


2025






Revenues













Room


$

140,053


$

139,523


$

469,368


$

440,492

Food and beverage



68,601



64,419



221,792



209,573

Other operating



25,064



25,381



79,376



73,095

Total revenues



233,718



229,323



770,536



723,160

Operating expenses













Room



37,818



39,303



122,958



119,272

Food and beverage



50,424



48,717



155,793



150,566

Other operating



7,123



6,337



21,763



18,707

Advertising and promotion



13,083



13,420



41,336



40,758

Repairs and maintenance



10,671



9,954



32,592



29,514

Utilities



7,648



7,832



22,049



21,624

Franchise costs



4,417



4,471



13,962



13,773

Property tax, ground lease and insurance



20,179



19,574



61,734



57,425

Other property-level expenses



27,853



26,926



95,550



88,184

Corporate overhead



6,410



6,970



22,005



24,221

Depreciation and amortization



30,287



33,928



98,724



100,328

Impairment and other losses



—



—



1,639



—

Total operating expenses



215,913



217,432



690,105



664,372

Interest and other income



2,620



3,160



7,944



7,024

Interest expense



(10,729)



(13,412)



(33,788)



(39,258)

Gain (loss) on sale of assets



31,489



—



31,489



(8,751)

Loss on extinguishment of debt



—



(180)



—



(180)

Income before income taxes



41,185



1,459



86,076



17,623

Income tax provision, net



(296)



(137)



(605)



(272)

Net income



40,889



1,322



85,471



17,351

Preferred stock dividends, net of gain on repurchases



(2,196)



(4,262)



(4,844)



(12,125)

Net income (loss) attributable to common stockholders


$

38,693


$

(2,940)


$

80,627


$

5,226














Basic and diluted income (loss) per share













Basic and diluted net income (loss) attributable to common
   stockholders per common share


$

0.21


$

(0.02)


$

0.43


$

0.03














Basic weighted average common shares outstanding



181,502



189,253



185,040



195,110

Diluted weighted average common shares outstanding



181,502



189,253



185,212



195,866














Distributions declared per common share


$

0.09


$

0.09


$

0.27


$

0.27

 

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



Three Months Ended September 30,


Nine Months Ended September 30,


2026


2025


2026



2025













Net income

$

40,889


$

1,322


$

85,471


$

17,351

Depreciation and amortization


30,287



33,928



98,724



100,328

Interest expense


10,729



13,412



33,788



39,258

Income tax provision, net


296



137



605



272

(Gain) loss on sale of assets


(31,489)



—



(31,489)



8,751

Impairment and other losses


—



—



1,639



—

EBITDAre


50,712



48,799



188,738



165,960













Amortization of deferred stock compensation


2,015



1,905



7,461



6,741

Amortization of right-of-use assets and obligations


(233)



(158)



(675)



(458)

Loss on extinguishment of debt


—



180



—



180

(Gain) loss on property damage, net


1,144



(674)



601



(773)

Property-level pre-opening and management transition costs


841



—



959



6,471

Property-level legal settlement costs


—



—



935



—

Management transition costs


—



—



907



1,869

Adjustments to EBITDAre, net


3,767



1,253



10,188



14,030













Adjusted EBITDAre

$

54,479


$

50,052


$

198,926


$

179,990

 

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



Three Months Ended September 30,


Nine Months Ended September 30,


2026


2025


2026



2025













Net income

$

40,889


$

1,322


$

85,471


$

17,351

Preferred stock dividends, net of gain on repurchases


(2,196)



(4,262)



(4,844)



(12,125)

Real estate depreciation and amortization


29,946



33,581



97,696



99,278

(Gain) loss on sale of assets


(31,489)



—



(31,489)



8,751

Impairment and other losses


—



—



1,639



—

FFO attributable to common stockholders


37,150



30,641



148,473



113,255













Amortization of deferred stock compensation


2,015



1,905



7,461



6,741

Real estate amortization of right-of-use assets and obligations


(200)



(130)



(586)



(390)

Amortization of contract intangibles, net


312



315



941



944

Noncash interest on derivatives, net


(2,995)



(495)



(7,080)



668

Loss on extinguishment of debt


—



180



—



180

(Gain) loss on property damage, net


1,144



(674)



601



(773)

Property-level pre-opening and management transition costs


841



—



959



6,471

Property-level legal settlement costs


—



—



935



—

Management transition costs


—



—



907



1,869

Gain on preferred stock repurchases, net


(1,452)



—



(6,637)



—

Income tax related to hotel disposition


361



—



361



—

Adjustments to FFO attributable to common stockholders, net


26



1,101



(2,138)



15,710













Adjusted FFO attributable to common stockholders

$

37,176


$

31,742


$

146,335


$

128,965













FFO attributable to common stockholders per diluted share

$

0.20


$

0.16


$

0.80


$

0.58













Adjusted FFO attributable to common stockholders per diluted
   share

$

0.20


$

0.17


$

0.79


$

0.66













Basic weighted average shares outstanding


181,502



189,253



185,040



195,110

Shares associated with unvested restricted stock awards


320



859



405



863

Diluted weighted average shares outstanding


181,822



190,112



185,445



195,973

 

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


$


92,000



$


97,000


Depreciation and amortization




128,000





128,000


Interest expense




47,500





47,500


Income tax provision, net




1,000





1,000


Gain on sale of assets




(31,500)





(31,500)


Impairment and other losses




2,000





2,000


Amortization of deferred stock compensation




9,500





9,500


Property-level pre-opening and management transition costs




2,500





2,500


Property-level legal settlement costs




1,000





1,000


Management transition costs




1,000





1,000


Loss on property damage, net




1,000





1,000


Adjusted EBITDAre


$


254,000



$


259,000


 

Reconciliation of Net Income to Adjusted FFO Attributable to Common Stockholders




Year Ended




December 31, 2026





Low




High











Net income


$


92,000



$


97,000


Preferred stock dividends, net of gain on repurchases




(7,000)





(7,000)


Net income attributable to common stockholders




85,000





90,000











Real estate depreciation and amortization




127,000





127,000


Gain on sale of assets




(31,500)





(31,500)


Impairment and other losses




2,000





2,000


Amortization of deferred stock compensation




9,500





9,500


Property-level pre-opening and management transition costs




2,500





2,500


Property-level legal settlement costs




1,000





1,000


Management transition costs




1,000





1,000


Loss on property damage, net




1,000





1,000


Amortization of intangibles, net




1,000





1,000


Noncash interest on derivatives, net




(7,000)





(7,000)


Gain on preferred stock repurchases, net




(8,000)





(8,000)


Income tax related to hotel disposition




500





500


Adjusted FFO attributable to common stockholders


$


184,000



$


189,000











Net income attributable to common stockholders per diluted share


$


0.46



$


0.49











Adjusted FFO attributable to common stockholders per diluted share


$


1.00



$


1.03











Diluted weighted average shares outstanding




183,500





183,500


 

Sunstone Hotel Investors, Inc.

Non-GAAP Financial Measures

Hotel Adjusted EBITDAre and Margins

(Unaudited and in thousands)




Three Months Ended September 30,


Nine Months Ended September 30,




2026


2025


2026


2025
















Total Portfolio Hotel Adjusted EBITDAre Margin



25.1 %



24.3 %



28.1 %



27.7 %


Hotel Adjusted EBITDAre Margin, excluding Andaz
   Miami Beach



26.7 %



26.2 %



28.7 %



28.9 %






























Actual revenues


$

233,718


$

229,323


$

770,536


$

723,160


Sold hotel revenues (1)



(8,556)



(25,600)



(66,589)



(82,793)


Total Portfolio Hotel Revenues



225,162



203,723



703,947



640,367


Andaz Miami Beach revenues (2)



(7,754)



(5,312)



(40,851)



(7,773)


Hotel Revenues, excluding Andaz Miami Beach


$

217,408


$

198,411


$

663,096


$

632,594






























Net income


$

40,889


$

1,322


$

85,471


$

17,351


Non-hotel operating expenses, net (3)



10



(280)



22



(971)


Property-level adjustments (4)



2,244



189



5,909



7,012


Corporate overhead



6,410



6,970



22,005



24,221


Depreciation and amortization



30,287



33,928



98,724



100,328


Impairment and other losses



—



—



1,639



—


Interest and other income



(2,620)



(3,160)



(7,944)



(7,024)


Interest expense



10,729



13,412



33,788



39,258


Gain (loss) on sale of assets



(31,489)



—



(31,489)



8,751


Loss on extinguishment of debt



—



180



—



180


Income tax provision, net



296



137



605



272


Actual Hotel Adjusted EBITDAre



56,756



52,698



208,730



189,378


Sold hotel Adjusted EBITDAre (1)



(325)



(3,139)



(11,031)



(11,843)


Total Portfolio Hotel Adjusted EBITDAre



56,431



49,559



197,699



177,535


Andaz Miami Beach Adjusted EBITDAre (2)



1,637



2,494



(7,652)



5,298


Hotel Adjusted EBITDAre, excluding Andaz Miami
   Beach


$

58,068


$

52,053


$

190,047


$

182,833




(1)

Sold hotel revenues and Adjusted EBITDAre include results for Hyatt Regency San Francisco, which the Company sold in July 2026,
and Hilton New Orleans St. Charles, which the Company sold in June 2025.

(2)

Andaz Miami Beach underwent a transformational renovation during 2025, and as a result, our results for the third quarter and first nine months
of 2026 are not comparable to those for the same periods in 2025.

(3)

Non-hotel operating expenses, net include the amortization of hotel real estate-related right-of-use assets and obligations, corporate-level current
year property taxes and insurance, as well as any prior year property taxes assessed on sold hotels, net of any refunds received.

(4)

Property-level adjustments include non-operational and nonrecurring items. For the three months ended September 30, 2026, adjustments
primarily consisted of severe weather-related restoration expenses. For the nine months ended September 30, 2026, adjustments primarily

consisted of severe weather-related restoration expenses and legal settlement costs. For the nine months ended September 30, 2025, adjustments
primarily consisted of pre-opening costs related to Andaz Miami Beach.

 

Cision View original content:https://www.prnewswire.com/news-releases/sunstone-hotel-investors-reports-results-for-third-quarter-2026-302931458.html

SOURCE Sunstone Hotel Investors, Inc.