Sunstone Hotel Investors, Inc. (SHOPI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
15 ENTERPRISE ALISO VIEJO, CA 92656 |
| State of Incorp. | MD |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7011 - Hotels and Motels (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 426,403 | 101,223 | 120,483 | 368,406 | 816,857 | 809,316 | |||
| Cash and cash equivalent | 426,403 | 101,223 | 120,483 | 368,406 | 816,857 | 809,316 | |||
| Restricted cash and investments | 67,295 | 55,983 | 42,234 | 47,733 | 48,116 | 53,053 | |||
| Receivables | 42,092 | 28,733 | 8,566 | 35,209 | 33,844 | ||||
| Inventory, net of allowances, customer advances and progress billings | 9,185 | 1,078 | |||||||
| Inventory | 9,185 | 1,078 | |||||||
| Prepaid expense | 11,183 | ||||||||
| Disposal group, including discontinued operation | 76,308 | ||||||||
| Other undisclosed current assets | 14,668 | 14,338 | 10,440 | 13,550 | |||||
| Total current assets: | 502,883 | 213,966 | 282,096 | 435,145 | 913,732 | 908,474 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 46,182 | 47,652 | ✕ | ||||||
| Operating lease, right-of-use asset | 12,755 | 15,025 | 23,161 | 26,093 | 60,629 | ✕ | |||
| Property, plant and equipment | 3,120 | ||||||||
| Intangible assets, net (including goodwill) | 930 | 428 | 743 | 743 | 778 | ||||
| Intangible assets, net (excluding goodwill) | 930 | 428 | 743 | 743 | 778 | ||||
| Other noncurrent assets | 7,867 | 13,196 | 12,445 | 21,890 | 29,817 | ||||
| Other undisclosed noncurrent assets | 2,845,959 | 2,722,168 | 2,465,109 | 2,874,328 | 3,033,764 | ||||
| Total noncurrent assets: | 16,805 | 2,868,851 | 2,758,953 | 2,550,572 | 3,005,242 | 3,064,359 | |||
| Other undisclosed assets | 2,629,633 | ||||||||
| TOTAL ASSETS: | 3,149,321 | 3,082,817 | 3,041,049 | 2,985,717 | 3,918,974 | 3,972,833 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 56,849 | 23,266 | 18,600 | 160,874 | 151,500 | ||||
| Interest and dividends payable | ✕ | ✕ | ✕ | 3,513 | 3,208 | 135,872 | 126,461 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 19,753 | 15,392 | 25,002 | 25,039 | ||
| Accrued liabilities | 51,211 | ||||||||
| Other undisclosed accounts payable and accrued liabilities | 5,638 | ||||||||
| Debt | 222,030 | 20,694 | 2,262 | 86,853 | 5,838 | ||||
| Disposal group, including discontinued operation | 25,213 | ||||||||
| Other liabilities | 65,213 | 58,884 | 32,606 | 46,955 | 44,962 | ||||
| Other undisclosed current liabilities | 36,796 | 47,701 | 37,325 | 30,870 | 30,425 | ||||
| Total current liabilities: | 380,888 | 175,758 | 90,793 | 325,552 | 232,725 | ||||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 590,651 | 613,861 | 788,051 | 954,215 | 998,234 | ||||
| Long-term debt, excluding current maturities | 590,651 | 588,741 | 742,528 | 888,954 | 971,225 | ||||
| Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 27,009 | ||
| Finance lease, liability | 15,569 | 15,570 | ✕ | ||||||
| Liabilities, other than long-term debt | 26,317 | 11,656 | 17,494 | 18,136 | 30,703 | ||||
| Other liabilities | 11,957 | 11,656 | 17,494 | 18,136 | 30,703 | ||||
| Operating lease, liability | 14,360 | 25,120 | 29,954 | 49,691 | ✕ | ||||
| Total noncurrent liabilities: | 616,968 | 625,517 | 805,545 | 972,351 | 1,028,937 | ||||
| Other undisclosed liabilities | 982,683 | ||||||||
| Total liabilities: | 982,683 | 997,856 | 801,275 | 896,338 | 1,297,903 | 1,261,662 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 2,166,638 | 2,084,961 | 2,198,967 | 2,048,644 | 2,574,838 | 2,663,486 | |||
| Common stock | 2,035 | 2,093 | 2,193 | 2,156 | 2,249 | 2,282 | |||
| Additional paid in capital | 2,416,417 | 2,465,595 | 2,631,484 | 2,586,108 | 2,683,913 | 2,728,684 | |||
| Retained earnings | 1,035,353 | 948,064 | 913,766 | 1,318,455 | 1,182,722 | ||||
| Other undisclosed equity, attributable to parent | (251,814) | (1,418,080) | (1,382,774) | (1,453,386) | (1,429,779) | (1,250,202) | |||
| Equity, attributable to noncontrolling interest | 40,807 | 40,735 | 46,233 | 47,685 | |||||
| Total equity: | 2,166,638 | 2,084,961 | 2,239,774 | 2,089,379 | 2,621,071 | 2,711,171 | |||
| TOTAL LIABILITIES AND EQUITY: | 3,149,321 | 3,082,817 | 3,041,049 | 2,985,717 | 3,918,974 | 3,972,833 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 986,480 | 912,053 | 509,150 | 267,906 | 1,115,167 | 1,159,053 | ||
| Cost of revenue (Cost of Product and Service Sold) | (43,111) | |||||||
| Gross profit: | 986,480 | 912,053 | 509,150 | 267,906 | 1,115,167 | 1,115,942 | ||
| Operating expenses | (867,824) | (816,175) | (597,272) | (661,795) | (977,794) | (977,163) | ||
| Other undisclosed operating income | 160,072 | |||||||
| Operating income (loss): | 118,656 | 95,878 | (88,122) | (393,889) | 137,373 | 298,851 | ||
| Nonoperating income | 134,355 | 28,188 | 152,181 | 37,134 | 59,492 | 10,500 | ||
| Investment income, nonoperating | 123,820 | 22,946 | 152,524 | 34,298 | 42,935 | |||
| Other nonoperating income (expense) | 10,535 | 5,242 | (343) | 2,836 | 16,557 | 10,500 | ||
| Interest and debt expense | (41,741) | (32,941) | (30,955) | (47,161) | (54,223) | (48,525) | ||
| Income (loss) from continuing operations before income taxes: | 211,270 | 91,125 | 33,104 | (403,916) | 142,642 | 260,826 | ||
| Income tax expense (benefit) | (4,562) | (359) | (109) | (6,590) | 151 | (1,767) | ||
| Income (loss) from continuing operations: | 206,708 | 90,766 | 32,995 | (410,506) | 142,793 | 259,059 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 32,995 | (410,506) | 142,793 | 259,059 | |
| Net income (loss): | 206,708 | 90,766 | 32,995 | (410,506) | 142,793 | 259,059 | ||
| Net income (loss) attributable to noncontrolling interest | (3,477) | 1,303 | 5,817 | (7,060) | (8,614) | |||
| Net income (loss) attributable to parent: | 206,708 | 87,289 | 34,298 | (404,689) | 135,733 | 250,445 | ||
| Preferred stock dividends and other adjustments | (13,988) | (14,247) | (20,638) | (12,830) | (12,830) | (12,830) | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (683) | (323) | (92) | (422) | ||||
| Other undisclosed net loss available to common stockholders, basic | (310) | (128) | (69) | (901) | (814) | |||
| Net income (loss) available to common stockholders, diluted: | 191,727 | 72,591 | 13,568 | (417,588) | 122,002 | 236,379 | ||
Comprehensive Income ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 206,708 | 90,766 | 32,995 | (410,506) | 142,793 | 259,059 | ||
| Comprehensive income (loss): | 206,708 | 90,766 | 32,995 | (410,506) | 142,793 | 259,059 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | (3,477) | 1,303 | 5,817 | (7,060) | (8,614) | |||
| Comprehensive income (loss), net of tax, attributable to parent: | 206,708 | 87,289 | 34,298 | (404,689) | 135,733 | 250,445 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.