2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $268M | $509M | $912M | $986M | $906M |
Cost of Revenue | $252M | $291M | $449M | $510M | $0 |
Gross Profit | $16M | $218M | $463M | $476M | $906M |
Gross Profit % | 6.1% | 43% | 51% | 48% | 100% |
R&D Expenses | -$1.5 | $0.065 | $0.1 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$411M | $33M | $91M | $207M | $207M |
Dep. & Amort. | $137M | $129M | $126M | $127M | $127M |
Def. Tax | $7.4M | -$149M | $0 | $0 | $0 |
Stock Comp. | $9.6M | $13M | $11M | $11M | $11M |
Chg. in WC | $25M | $3.8M | $3M | -$12M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $368M | $120M | $101M | $426M | $107M |
ST Investments | $0 | $3K | $268K | $0 | $0 |
Cash & ST Inv. | $368M | $120M | $101M | $426M | $107M |
Receivables | $8.6M | $29M | $42M | $31M | $34M |
Inventory | $48M | $119M | $56M | $0 | $0 |
Sunstone achieved full-year adjusted EBITDA of $230 million and adjusted FFO per share of $0.80 in 2024, both at the high end of guidance, despite challenges such as labor disruptions and renovation impacts.
The company expects 2025 total portfolio RevPAR growth of 7%-10%, driven by investments like the Andaz Miami Beach opening in March, which is projected to contribute $8-$9 million in EBITDA for 2025, with further ramp-up expected in 2026 and 2027.
Sunstone maintained a strong liquidity position with nearly $700 million in total liquidity and no debt maturities until 2026, while net debt and preferred equity to trailing EBITDA stood at 4.3x, expected to decline to 3.9x by year-end 2025.
Capital investment for 2025 is projected to normalize to $80-$100 million, focusing on value-enhancing projects like meeting space renovations at the Hyatt Regency San Antonio Riverwalk and Hilton Bayfront San Diego, with less earnings disruption compared to prior years.
The company remains focused on capital recycling, potentially pursuing asset sales, acquisitions, or share repurchases, while aiming to reduce portfolio concentration and enhance shareholder returns.