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


	Three Months Ended June 30,								Six Months Ended June 30,
	2024			2023			Change		2024			2023			Change

Net Income	$	26.1		$	43.1		(39.3)	%	$	39.2		$	64.2		(38.9)	%
Income Attributable to Common Stockholders per Diluted Share	$	0.11		$	0.19		(42.1)	%	$	0.16		$	0.27		(40.7)	%

Comparable Operating Statistics (1)
RevPAR	$	232.59		$	237.37		(2.0)	%	$	224.68		$	232.89		(3.5)	%
Occupancy		72.1	%		74.3	%	(220)	bps		70.5	%		72.6	%	(210)	bps
Average Daily Rate	$	322.60		$	319.48		1.0	%	$	318.70		$	320.78		(0.6)	%

Comparable Operating Statistics, excluding The Confidante Miami Beach
RevPAR	$	241.96		$	240.99		0.4	%	$	232.19		$	232.53		(0.1)	%
Occupancy		75.0	%		74.9	%	10	bps		72.7	%		72.5	%	20	bps
Average Daily Rate	$	322.61		$	321.75		0.3	%	$	319.38		$	320.73		(0.4)	%

Comparable Adjusted EBITDAre Margin, excluding The Confidante Miami Beach		30.9	%		32.3	%	(140)	bps		28.3	%		30.7	%	(240)	bps

Adjusted EBITDAre	$	73.5		$	85.1		(13.6)	%	$	128.0		$	145.1		(11.8)	%
Adjusted FFO Attributable to Common Stockholders	$	56.6		$	67.4		(16.0)	%	$	94.1		$	111.2		(15.3)	%
Adjusted FFO Attributable to Common Stockholders per Diluted Share	$	0.28		$	0.33		(15.2)	%	$	0.46		$	0.54		(14.8)	%

(1)	Comparable operating statistics presented in this release include all 15 hotels owned by the Company at June 30, 2024, and include both prior ownership results and the Company's results for the Hyatt Regency San Antonio Riverwalk, acquired by the Company in April 2024.

Recent Developments

Stock Repurchase Program. From the start of the second quarter of 2024 through August 6, 2024, the Company repurchased 698,043 shares of its common stock at an average purchase price of $9.90 per share for a total repurchase amount before expenses of $6.9 million. 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. The Company currently has $447.8 million remaining under its existing stock repurchase program authorization.

Balance Sheet and Liquidity Update

As of June 30, 2024, the Company had $234.0 million of cash and cash equivalents, including restricted cash of $74.9 million, total assets of $3.1 billion, including $2.8 billion of net investments in hotel properties, total debt of $818.0 million and stockholders’ equity of $2.2 billion.

Capital Investments Update

During the second quarter of 2024, the Company invested $41.0 million into its portfolio. The majority of the investment consisted of the transformational renovation and conversion of The Confidante Miami Beach to Andaz Miami Beach, which is expected to debut late in the fourth quarter of 2024. During the second quarter, the Company substantially completed the remaining renovation work on its newly converted Marriott Long Beach Downtown. The Company currently expects to invest approximately $135 million to $155 million into its portfolio in 2024, with the majority of the investment relating to the conversions of Andaz Miami Beach and the Marriott Long Beach Downtown and a soft goods renovation at Wailea Beach Resort.

2024 Outlook

The Company’s updated full year guidance is impacted by a slower than anticipated recovery in Maui, primarily during the third quarter, and the completion of the renovation work at the recently converted Marriott Long Beach Downtown, which impacted results in the second quarter and extended into the start of the third quarter. For the full year 2024, the Company expects:


Metric ($ in millions, except per share data)	Prior Full Year 2024 Guidance (1)	Current Full Year 2024 Guidance (2)	Change in Full Year 2024 Guidance Midpoint
Net Income	$56 to $77	$55 to $65	- $6
Total Portfolio RevPAR Growth (3)	+ 2.25% to + 5.25%	- 0.25% to + 1.75%	- 300 bps
Total Portfolio RevPAR Growth, excluding The Confidante Miami Beach (3)	+ 4.75% to + 7.75%	+ 2.25% to + 4.25%	- 300 bps
Adjusted EBITDAre	$242 to $263	$242 to $252	- $6
Adjusted FFO Attributable to Common Stockholders	$171 to $192	$173 to $183	- $4
Adjusted FFO Attributable to Common Stockholders per Diluted Share	$0.84 to $0.94	$0.85 to $0.90	- $0.01
Diluted Weighted Average Shares Outstanding	204,500,000	204,000,000	- 500,000

(1)	Reflects guidance presented on May 6, 2024.

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

(3)	RevPAR Growth reflects comparison to full year 2023.

Full year 2024 guidance is based in part on the following full year assumptions:

●

Full year total Adjusted EBITDAre displacement of approximately $15 million to $16 million in connection with planned capital investments, an increase of $1.5 million relative to the Company’s prior estimate. The increase is the result of the completion of the renovation and conversion of the Marriott Long Beach Downtown, which was previously expected to be completed in the second quarter of 2024 but extended into the start of the third quarter.

●

Full year interest income of approximately $11 million to $12 million, an increase of $1 million relative to the Company’s prior estimate.

●

Full year corporate overhead expense (excluding deferred stock amortization) of approximately $21 million to $22 million.

●

Full year interest expense of approximately $49 million to $52 million, including approximately $3 million in amortization of deferred financing costs, and a $2 million noncash reduction to interest expense from derivatives. Excluding the noncash interest from derivatives, the updated range is $1 million lower than the Company’s prior estimate.

●

Full year preferred stock dividends of approximately $15 million to $16 million, which includes the Series G, H and I cumulative redeemable preferred stock.

●

The Confidante Miami Beach is expected to reopen as Andaz Miami Beach by the end of the fourth quarter of 2024, and the Company currently anticipates that the resort will generate an EBITDAre loss of approximately $3 million to $5 million, excluding pre-opening and certain capitalized costs, in 2024 as the comprehensive transformation is completed.

Dividend Update

The Company’s Board of Directors has authorized a cash dividend of $0.09 per share of its common stock, as well as 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 dividends will be paid on October 15, 2024 to stockholders of record as of September 30, 2024.

The Company currently expects to continue to pay a quarterly cash common dividend throughout 2024. Consistent with the Company’s past practice, and to the extent that the expected regular quarterly dividends for 2024 do not satisfy its annual distribution requirements, the Company may pay an additional dividend amount in January 2025. 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 second quarter results on August 7, 2024, 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 1-800-715-9871 and reference conference ID 1026321 to listen to the live call. A replay 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 15 hotels comprised of 7,255 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 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 include, but are not limited to: we own upper upscale and luxury hotels located in urban and resort destinations in an industry that is highly competitive; events beyond our control, including economic slowdowns or recessions, pandemics, natural disasters, civil unrest and terrorism; inflation adversely affecting our financial condition and results of operations; system security risks, data protection breaches, cyber-attacks and systems integration issues, including those impacting the Company’s suppliers, hotel managers or franchisors; a significant portion of our hotels are geographically concentrated so we may be disproportionately harmed by economic conditions, competition, new hotel supply, real and personal property tax rates or natural disasters in these areas of the country; we face possible risks associated with the physical and transitional effects of climate change; uninsured or underinsured losses could harm our financial condition; the operating results of some of our hotels are significantly reliant upon group and transient business generated by large corporate customers, and the loss of such customers for any reason could harm our operating results; the increased use of virtual meetings and other similar technologies could lessen the need for business-related travel, and, therefore, demand for rooms in our hotels may be adversely affected; our hotels require ongoing capital investment and we may incur significant capital expenditures in connection with acquisitions, repositionings and other improvements, some of which are mandated by applicable laws or regulations or agreements with third parties, and the costs of such renovations, repositionings or improvements may exceed our expectations or cause other problems; delays in the acquisition, renovation or repositioning of hotel properties may have adverse effects on our results of operations and returns to our stockholders; accounting for the acquisition of a hotel property or other entity involves assumptions and estimations to determine fair value that could differ materially from the actual results achieved in future periods; volatility in the debt and equity markets may adversely affect our ability to acquire, renovate, refinance or sell our hotels; we may pursue joint venture investments that could be adversely affected by our lack of sole decision-making authority, our reliance on a co-venturer’s financial condition and disputes between us and our co-venturer; we may be subject to unknown or contingent liabilities related to recently sold or acquired hotels, as well as hotels we may sell or acquire in the future; we may seek to acquire a portfolio of hotels or a company, which could present more risks to our business and financial results than the acquisition of a single hotel; the sale of a hotel or portfolio of hotels is typically subject to contingencies, risks and uncertainties, any of which may cause us to be unsuccessful in completing the disposition; the illiquidity of real estate investments and the lack of alternative uses of hotel properties could significantly limit our ability to respond to adverse changes in the performance of our hotels; we may issue or invest in hotel loans, including subordinated or mezzanine loans, which could involve greater risks of loss than senior loans secured by income-producing real properties; if we make or invest in mortgage loans with the intent of gaining ownership of the hotel secured by or pledged to the loan, our ability to perfect an ownership interest in the hotel is subject to the sponsor’s willingness to forfeit the property in lieu of the debt; one of our hotels is subject to a ground lease with an unaffiliated party, the termination of which by the lessor for any reason, including due to our default on the lease, could cause us to lose the ability to operate the hotel altogether and may adversely affect our results of operations; because we are a REIT, we depend on third-parties to operate our hotels; we are subject to risks associated with our operators’ employment of hotel personnel; most of our hotels operate under a brand owned by Marriott, Hyatt, Hilton, Four Seasons or Montage, and should any of these brands experience a negative event, or receive negative publicity, our operating results may be harmed; our franchisors and brand managers may adopt new policies or change existing policies which could result in increased costs that could negatively impact our hotels; future adverse litigation judgments or settlements resulting from legal proceedings could have an adverse effect on our financial condition; claims by persons regarding our properties could affect the attractiveness of our hotels or cause us to incur additional expenses; the hotel business is seasonal and seasonal variations in business volume at our hotels will cause quarterly fluctuations in our revenue and operating results; changes in the debt and equity markets may adversely affect the value of our hotels; certain of our hotels have in the past become impaired and additional hotels may become impaired in the future; laws and governmental regulations

may restrict the ways in which we use our hotel properties and increase the cost of compliance with such regulations, and noncompliance with such regulations could subject us to penalties, loss of value of our properties or civil damages; corporate responsibility, specifically related to environmental sustainability, social responsibility and corporate governance, or ESG, factors and commitments, may impose additional costs and expose us to new risks that could adversely affect our results of operations, financial condition and cash flows; our franchisors and brand managers may require us to make capital expenditures pursuant to property improvement plans or to comply with brand standards; termination of any of our franchise, management or operating lease agreements could cause us to lose business or lead to a default or acceleration of our obligations under certain of our debt instruments; the growth of alternative reservation channels could adversely affect our business and profitability; the failure of tenants in our hotels to make rent payments or otherwise comply with the material terms of our retail and restaurant leases may adversely affect our results of operations; we rely on our corporate and hotel senior management teams, the loss of whom may cause us to incur costs and harm our business; we could be harmed by inadvertent errors, misconduct or fraud that is difficult to detect; if we fail to maintain effective internal control over financial reporting and disclosure controls and procedures, we may not be able to accurately report our financial results or identify and prevent fraud; we have outstanding debt which may restrict our financial flexibility; certain of our debt is subject to variable interest rates, which creates uncertainty in the amount of interest expense we will incur in the future and may negatively impact our operating results; our stock repurchase program may not enhance long-term stockholder value, could cause volatility in the price of our common and preferred stock and could diminish our cash reserves; 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 the Company. 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 such as the work being performed at The Confidante Miami Beach; 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, which includes the amortization of our operating lease intangibles (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 preferred stock redemption charges, 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.

Sunstone Hotel Investors, Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)


	June 30,		December 31,
	2024		2023
	(unaudited)
Assets
Investment in hotel properties, net	$	2,838,560	$	2,585,279
Operating lease right-of-use assets, net		10,483		12,755
Cash and cash equivalents		159,151		426,403
Restricted cash		74,853		67,295
Accounts receivable, net		37,793		31,206
Prepaid expenses and other assets, net		28,897		26,383
Total assets	$	3,149,737	$	3,149,321

Liabilities
Debt, net of unamortized deferred financing costs	$	814,263	$	814,559
Operating lease obligations		14,345		16,735
Accounts payable and accrued expenses		57,103		48,410
Dividends and distributions payable		22,987		29,965
Other liabilities		76,112		73,014
Total liabilities		984,810		982,683

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 June 30, 2024 and December 31, 2023, stated at liquidation preference of $25.00 per share		66,250		66,250
6.125% Series H Cumulative Redeemable Preferred Stock, 4,600,000 shares issued and outstanding at both June 30, 2024 and December 31, 2023, stated at liquidation preference of $25.00 per share		115,000		115,000
5.70% Series I Cumulative Redeemable Preferred Stock, 4,000,000 shares issued and outstanding at both June 30, 2024 and December 31, 2023, stated at liquidation preference of $25.00 per share		100,000		100,000
Common stock, $0.01 par value, 500,000,000 shares authorized, 203,390,392 shares issued and outstanding at June 30, 2024 and 203,479,585 shares issued and outstanding at December 31, 2023		2,034		2,035
Additional paid in capital		2,415,764		2,416,417
Distributions in excess of retained earnings		(534,121)		(533,064)
Total stockholders' equity		2,164,927		2,166,638

Total liabilities and stockholders' equity	$	3,149,737	$	3,149,321

Sunstone Hotel Investors, Inc.

Unaudited Consolidated Statements of Operations

(In thousands, except per share data)


	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023		2024		2023


Revenues
Room	$	151,296	$	173,399	$	287,111	$	325,837
Food and beverage		71,367		78,815		132,706		149,627
Other operating		24,818		23,898		44,830		44,091
Total revenues		247,481		276,112		464,647		519,555
Operating expenses
Room		37,345		42,658		72,896		81,722
Food and beverage		47,742		51,997		92,057		100,532
Other operating		6,394		6,145		12,338		11,902
Advertising and promotion		12,974		13,897		25,106		26,919
Repairs and maintenance		8,979		9,606		17,689		19,052
Utilities		6,295		6,768		12,239		13,860
Franchise costs		4,819		4,560		9,024		8,478
Property tax, ground lease and insurance		19,984		19,378		38,909		38,611
Other property-level expenses		28,120		31,857		55,743		63,634
Corporate overhead		8,168		8,396		15,686		16,864
Depreciation and amortization		31,112		32,397		60,152		64,739
Total operating expenses		211,932		227,659		411,839		446,313
Interest and other income		3,503		4,639		8,956		5,180
Interest expense		(12,693)		(9,223)		(23,703)		(23,017)
Gain on sale of assets, net		—		—		457		—
Gain on extinguishment of debt		38		12		59		9,921
Income before income taxes		26,397		43,881		38,577		65,326
Income tax (provision) benefit, net		(255)		(803)		600		(1,161)
Net income		26,142		43,078		39,177		64,165
Preferred stock dividends		(3,683)		(3,768)		(7,366)		(7,536)
Income attributable to common stockholders	$	22,459	$	39,310	$	31,811	$	56,629

Basic and diluted per share amounts:
Basic and diluted income attributable to common stockholders per common share	$	0.11	$	0.19	$	0.16	$	0.27

Basic weighted average common shares outstanding		202,758		206,181		202,695		206,606
Diluted weighted average common shares outstanding		203,455		206,828		203,227		207,095

Distributions declared per common share	$	0.09	$	0.05	$	0.16	$	0.10

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 June 30,				Six Months Ended June 30,
	2024		2023		2024			2023

Net income	$	26,142	$	43,078	$	39,177	$	64,165
Depreciation and amortization		31,112		32,397		60,152		64,739
Interest expense		12,693		9,223		23,703		23,017
Income tax provision (benefit), net		255		803		(600)		1,161
Gain on sale of assets, net		—		—		(457)		—
EBITDAre		70,202		85,501		121,975		153,082

Amortization of deferred stock compensation		3,181		3,325		5,951		5,752
Amortization of right-of-use assets and obligations		(107)		(17)		(118)		(69)
Amortization of contract intangibles, net		—		(18)		—		(36)
Gain on extinguishment of debt		(38)		(12)		(59)		(9,921)
Gain on insurance recoveries		(314)		(3,722)		(314)		(3,722)
Pre-opening costs		599		—		599		—
Adjustments to EBITDAre, net		3,321		(444)		6,059		(7,996)

Adjusted EBITDAre	$	73,523	$	85,057	$	128,034	$	145,086

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 June 30,				Six Months Ended June 30,
	2024		2023		2024			2023

Net income	$	26,142	$	43,078	$	39,177	$	64,165
Preferred stock dividends		(3,683)		(3,768)		(7,366)		(7,536)
Real estate depreciation and amortization		30,771		32,240		59,526		64,431
Gain on sale of assets, net		—		—		(457)		—
FFO attributable to common stockholders		53,230		71,550		90,880		121,060

Amortization of deferred stock compensation		3,181		3,325		5,951		5,752
Real estate amortization of right-of-use assets and obligations		(130)		(128)		(252)		(247)
Amortization of contract intangibles, net		287		85		518		168
Noncash interest on derivatives, net		(189)		(3,711)		(2,231)		(1,879)
Gain on extinguishment of debt		(38)		(12)		(59)		(9,921)
Gain on insurance recoveries		(314)		(3,722)		(314)		(3,722)
Pre-opening costs		599		—		599		—
Prior year income tax benefit, net		—		—		(948)		—
Adjustments to FFO attributable to common stockholders, net		3,396		(4,163)		3,264		(9,849)

Adjusted FFO attributable to common stockholders	$	56,626	$	67,387	$	94,144	$	111,211

FFO attributable to common stockholders per diluted share	$	0.26	$	0.35	$	0.45	$	0.58

Adjusted FFO attributable to common stockholders per diluted share	$	0.28	$	0.33	$	0.46	$	0.54

Basic weighted average shares outstanding		202,758		206,181		202,695		206,606
Shares associated with unvested restricted stock awards		932		733		820		659
Diluted weighted average shares outstanding		203,690		206,914		203,515		207,265

Sunstone Hotel Investors, Inc.

Reconciliation of Net Income to Non-GAAP Financial Measures

Guidance for Full Year 2024

(Unaudited and in thousands, except for per share amounts)

Reconciliation of Net Income to Adjusted EBITDAre


	Year Ended
	December 31, 2024
		Low		High

Net income	$	54,600	$	64,600
Depreciation and amortization		123,000		123,000
Interest expense		50,500		50,500
Income tax provision, net		200		200
Amortization of deferred stock compensation		11,000		11,000
Pre-opening costs		4,000		4,000
Other items		(800)		(800)
Gain on sale of assets, net		(500)		(500)
Adjusted EBITDAre	$	242,000	$	252,000

Reconciliation of Net Income to Adjusted FFO Attributable to Common Stockholders


	Year Ended
	December 31, 2024
		Low		High

Net income	$	54,600	$	64,600
Preferred stock dividends		(15,500)		(15,500)
Real estate depreciation and amortization		122,500		122,500
Amortization of deferred stock compensation		11,000		11,000
Pre-opening costs		4,000		4,000
Noncash interest on derivatives, net		(2,000)		(2,000)
Prior year income tax benefit, net		(900)		(900)
Other items, net		(200)		(200)
Gain on sale of assets, net		(500)		(500)
Adjusted FFO attributable to common stockholders	$	173,000	$	183,000

Adjusted FFO attributable to common stockholders per diluted share	$	0.85	$	0.90

Diluted weighted average shares outstanding		204,000		204,000

Sunstone Hotel Investors, Inc.

Non-GAAP Financial Measures

Hotel Adjusted EBITDAre and Margins

(Unaudited and in thousands)


	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023		2024		2023

Comparable Hotel Adjusted EBITDAre Margin (1)		30.7%		31.8%		27.9%		30.6%
Comparable Hotel Adjusted EBITDAre Margin, Excluding The Confidante Miami Beach (1)		30.9%		32.3%		28.3%		30.7%


Total revenues	$	247,481	$	276,112	$	464,647	$	519,555
Non-hotel revenues (2)		—		(18)		—		(36)
Total Actual Hotel Revenues		247,481		276,094		464,647		519,519
Prior ownership hotel revenues (3)		4,200		12,609		17,737		27,314
Sold hotel revenues (4)		—		(33,522)		—		(51,562)
Comparable Hotel Revenues		251,681		255,181		482,384		495,271
The Confidante Miami Beach revenues (5)		(132)		(8,705)		(4,147)		(23,286)
Comparable Hotel Revenues, Excluding The Confidante Miami Beach	$	251,549	$	246,476	$	478,237	$	471,985


Net income	$	26,142	$	43,078	$	39,177	$	64,165
Non-hotel revenues (2)		—		(18)		—		(36)
Non-hotel operating expenses, net (6)		(296)		(275)		(574)		(625)
Property-level adjustments (7)		661		180		(583)		362
Corporate overhead		8,168		8,396		15,686		16,864
Depreciation and amortization		31,112		32,397		60,152		64,739
Interest and other income		(3,503)		(4,639)		(8,956)		(5,180)
Interest expense		12,693		9,223		23,703		23,017
Gain on sale of assets, net		—		—		(457)		—
Gain on extinguishment of debt		(38)		(12)		(59)		(9,921)
Income tax provision (benefit), net		255		803		(600)		1,161
Actual Hotel Adjusted EBITDAre		75,194		89,133		127,489		154,546
Prior ownership hotel Adjusted EBITDAre (3)		2,128		4,681		7,232		10,920
Sold hotel Adjusted EBITDAre (4)		—		(12,675)		—		(13,678)
Comparable Hotel Adjusted EBITDAre		77,322		81,139		134,721		151,788
The Confidante Miami Beach Adjusted EBITDAre (5)		483		(1,420)		721		(7,087)
Comparable Hotel Adjusted EBITDAre, Excluding The Confidante Miami Beach	$	77,805	$	79,719	$	135,442	$	144,701

*Footnotes on following page