Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Sunstone Hotel Investors Reports Results for First Quarter 2011

Pro Forma Comparable 33 Hotel Portfolio RevPAR Increases 7.6%

Completes Significant Hotel Renovation Projects

Hires Robert Springer as SVP of Acquisitions


News provided by

Sunstone Hotel Investors, Inc.

May 05, 2011, 04:45 ET

Share this article

Share toX

Share this article

Share toX

ALISO VIEJO, Calif., May 5, 2011 /PRNewswire/ -- Sunstone Hotel Investors, Inc. (the "Company") (NYSE: SHO) today announced results for the first quarter ended March 31, 2011.

First Quarter 2011 Operational Results (1):

  • Total revenue was $162.6 million.
  • RevPAR for the Pro Forma Comparable 33 Hotel Portfolio was $110.21.
  • Income available to common stockholders was $45.7 million.
  • Income available to common stockholders per diluted share was $0.39.
  • Adjusted EBITDA was $32.2 million.
  • Adjusted FFO available to common stockholders was $8.3 million.
  • Adjusted FFO available to common stockholders per diluted share was $0.07.
  • Hotel EBITDA margin for the Pro Forma Comparable 33 Hotel Portfolio was 22.8%.

Ken Cruse, President, stated, "Year-to-date, we have meaningfully enhanced the quality and growth potential of our portfolio by acquiring three high-quality, well-located hotels: the 460-room Doubletree Guest Suites Times Square; the 494-room JW Marriott New Orleans; and the 1,190-room Hilton San Diego Bayfront. We have also effectively recycled capital by selling the Royal Palm Miami Beach project. Additionally, in the first quarter of 2011 we completed a number of quality-enhancing hotel renovation projects, including major renovations at the Embassy Suites Chicago, Marriott Tysons Corner and Marriott Boston Quincy. While our renovation program has resulted in some short-term displacement and margin pressure, we believe the program will meaningfully enhance the growth potential of our portfolio. On a pro forma basis, our upgraded 33 hotel portfolio produced a strong 7.6% RevPAR increase as compared to the first quarter last year."  Mr. Cruse continued, "Going forward we will remain focused on internal value creation through asset management and select renovations.  Accordingly, we are in the process of bolstering our asset management function to improve our oversight of sales and revenue management, and we are working to implement additional efficiency measures aimed at producing stronger margin performance throughout our portfolio. Lastly, we remain focused on balance sheet initiatives aimed at increasing the value of our common shares and improving our financial flexibility and credit statistics."

  1. RevPAR and hotel EBITDA margin information presented reflect the Company's Pro Forma Comparable 33 Hotel Portfolio, which includes the Company's 32 Comparable Hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. The Pro Forma Comparable 33 Hotel Portfolio also includes prior ownership results for the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, the JW Marriott New Orleans, acquired by the Company in February 2011, and the Hilton San Diego Bayfront, acquired by the Company in April 2011, for all periods presented.

SELECTED FINANCIAL DATA

($ in millions, except RevPAR and per share amounts)

(unaudited)






Three Months Ended March 31,


2011

2010

% Change

Total Revenue

$  162.6

$  140.9

15.4%

Comparable Portfolio RevPAR (1)

$  104.63

$  99.36

5.3%

Pro Forma Comparable Portfolio RevPAR (2)

$  110.21

$  102.40

7.6%





Comparable Portfolio hotel EBITDA margin (1)

20.6%

21.1%

(50) bps

Pro Forma Comparable Portfolio hotel EBITDA margin (2)

22.8%

23.2%

(40) bps

Pro Forma Comparable Portfolio hotel EBITDA margin adjusted for renovations (3)

24.3%

23.9%

40 bps





Income available (loss attributable) to common stockholders

$  45.7

$  (26.3)


Income available (loss attributable) to common stockholders per diluted share

$  0.39

$  (0.27)


EBITDA

$  98.1

$  30.0


Adjusted EBITDA

$  32.2

$  31.0


FFO available to common stockholders

$  74.8

$  (1.0)


Adjusted FFO available to common stockholders

$  8.3

$  3.9


FFO available to common stockholders per diluted share (4)

$  0.64

$  (0.01)


Adjusted FFO available to common stockholders per diluted share (4)

$  0.07

$  0.04


  1. Includes the 32 Comparable Hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. Includes the Renaissance Westchester, reacquired by the Company in June 2010, the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, and the JW Marriott New Orleans, acquired by the Company in February 2011, for all periods presented.
  2. Includes the Company's 33 Hotel Pro Forma Comparable Portfolio, which includes the Company's 32 Comparable Hotels noted above, plus the Hilton San Diego Bayfront, acquired by the Company in April 2011.
  3. Includes the Company's 33 Hotel Pro Forma Comparable Portfolio adjusted for nine hotels which are currently under renovation.
  4. Reflects the Series C convertible preferred stock on a "non-converted" basis. On an "as-converted" basis, FFO available to common stockholders per diluted share is $0.63 and $0.01, respectively, for the three months ended March 31, 2011 and 2010. On an "as-converted" basis, Adjusted FFO available to common stockholders per diluted share is $0.08 and $0.05, respectively, for the three months ended March 31, 2011 and 2010.

Disclosure regarding the non-GAAP financial measures in this release is included on page 5. Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included on pages 9 through 14 of this release.  

Acquisition Update

On April 15, 2011, the Company completed the previously announced acquisition of a 75% majority interest in the joint venture that owns the 1,190-room Hilton San Diego Bayfront (the "Hotel") located in San Diego, California. Concurrent with the acquisition, the joint venture entered into a new mortgage financing secured by the Hotel. The mortgage bears interest at a floating rate of LIBOR plus 325 basis points and matures in 2016.

Disposition Update

On April 8, 2011, the Company completed the previously announced sale of the 409-room Royal Palm Miami Beach for $130.0 million, including $40.0 million in cash and a $90.0 million mortgage secured purchase money loan to the buyer which matures in December 2013. The mortgage secured purchase money loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013. The Company also retained an earn-out right which will enable it to receive future payments of up to $20.0 million in the event that the hotel achieves certain return hurdles.

Balance Sheet/Liquidity Update

On April 6, 2011, the Company completed an underwritten public offering of 4,600,000 shares of 8.0% Series D Cumulative Redeemable Preferred Stock (the "Series D Preferred Stock"), including the full exercise of the underwriters' overallotment option, for gross proceeds of $115.0 million.

As of March 31, 2011, the Company had approximately $214.6 million of cash and cash equivalents, including restricted cash of $61.4 million. Subsequent to the end of the first quarter 2011, the Company increased its cash balance with approximately $111.0 million of net proceeds from the Series D Preferred Stock offering and approximately $40.0 million from the sale of the Royal Palm Miami Beach, and utilized approximately $180.9 million of its cash balance for the acquisition of the Hilton San Diego Bayfront.

As of March 31, 2011, total assets were $2.8 billion, including $2.4 billion of net investments in hotel properties, total debt was $1.5 billion and stockholders' equity was $1.1 billion.

John Arabia, Chief Financial Officer, stated, "In the past several months, we have deployed a portion of our excess cash, including a portion of the proceeds from our recently completed preferred equity offering, into the acquisition of three high-quality hotels.  While our external growth opportunities are robust, our balance sheet initiatives, as well as our renovation and asset management priorities, are equally important elements of our corporate strategy.  Therefore, we intend to deploy capital only in ways that are additive to the intrinsic value of our common shares and improve our leverage and financial flexibility."  Mr. Arabia continued, "We continue to hold excess cash, have access to multiple forms of capital, and have the liquidity to meet our near-term capital requirements, including our planned partial paydown of the $270 million loan on our Doubletree Guest Suites Times Square hotel.  We remain committed to gradually and methodically reducing our financial leverage while growing the company."  

Capital Improvements

During the first quarter of 2011, the Company invested $32.6 million in capital improvements to its portfolio.  The Company's capital improvements program is aimed at value-adding renovation and repositioning projects, including the following:

Highlighted projects

  • Marriott Boston Long Wharf (Total project: $18.9 million, 2011 investment: $1.3 million) - Renovation and redesign of all public space, porte - cochere and the restaurant to be completed by the end of Q2 2011.
  • Renaissance Orlando at Sea World ®  (Total project: $9.8 million, 2011 investment: $4.2 million) - Renovation of guest suites and meeting space, a pool and backyard reinvention with new interactive water features and a 10,000 sq-ft function lawn, an addition of a Family Technology Room with game systems and other technology, and the completion of the roof restoration to be completed by end of Q4 2011.
  • Renaissance Westchester (Total project: $4.0 million, 2011 investment: $3.4 million) - Renovation of the guest rooms HVAC system and an elevator systems upgrade to be completed by the end of Q3 2011.
  • Embassy Suites Chicago (Total project: $12.3 million, 2011 investment: $1.0 million) - Renovation of guest suites, corridors and lobby were completed in Q1 2011.
  • Marriott Boston Quincy (Total project: $6.7 million, 2011 investment: $0.4 million) - Renovation of guest rooms and concierge lounge, and the addition of paid automated parking were completed in Q1 2011.
  • Marriott Tysons Corner (Total project: $6.6 million, 2011 investment: $3.5 million) - Renovation of guest rooms and building exterior with the addition of paid automated parking were completed in Q1 2011.

Sunstone Executive Management Team Update

The Company appointed Robert C. Springer as Senior Vice President of Acquisitions. Mr. Springer's employment with the Company is expected to begin on or about May 30, 2011.  Mr. Springer will lead the Company's external growth and capital recycling initiatives.  Specifically, Mr. Springer will oversee the process for sourcing, underwriting and closing targeted single asset and portfolio acquisitions, as well as selective asset dispositions and capital initiatives.  

Ken Cruse stated, "We are very excited to add Robert to our dynamic team of lodging industry professionals.  He brings a wealth of skills, experience and industry relationships to Sunstone.  We have worked with, and across from, Robert on a number of transactions over the last decade, and we look forward to Robert becoming a key member of our leadership team."

Mr. Springer was most recently a Vice President in Goldman, Sachs & Co.'s Merchant Banking Division and has been a key player in the firm's principal lodging investing activity primarily through the Whitehall Street Real Estate series of private equity funds, as well as the Goldman Sachs Real Estate Mezzanine Partners fund.  Mr. Springer's involvement with these funds spanned all aspects of hotel equity and debt investing, as well as asset management of numerous lodging portfolios.  Mr. Springer joined Goldman, Sachs & Co. in 2006. 

Prior to joining Goldman, Sachs & Co., Mr. Springer worked in both the feasibility and acquisitions groups at Host Hotels & Resorts and was integral to the acquisition of several large lodging deals.  Mr. Springer started his career with PricewaterhouseCoopers in the Hospitality Consulting Group and earned his Bachelor of Science in Hotel Administration from Cornell University. 

2011 Outlook

The Company is providing guidance at this time but does not undertake to make updates for any developments in its business or changes in the operating environment. Achievement of the anticipated results is subject to risks and uncertainties, including those disclosed in the Company's filings with the Securities and Exchange Commission.  The Company has provided guidance for the full year 2011. The Company's guidance does not take into account any additional hotel acquisitions, dispositions or financings during 2011. 

For the full year 2011, the Company expects:

  • Pro Forma Comparable 33 Hotel Portfolio RevPAR to increase 6.0% to 8.0%.
  • Adjusted EBITDA of approximately $204 million to $215 million.
  • Adjusted FFO of approximately $92 million to $103 million.
  • Adjusted FFO per share of approximately $0.78 to $0.88.

Dividend Update

On May 5, 2011, the Company's board of directors declared a cash dividend of $0.50 per share payable to its Series A and Series D cumulative redeemable preferred stockholders and a cash dividend of $0.393 per share payable to its Series C cumulative convertible redeemable preferred stockholders. The dividends will be paid on July 15, 2011 to stockholders of record on June 30, 2011.  No dividend was declared on the Company's common stock.

Subject to certain limitations, the Company intends to make dividends on its stock in amounts equivalent to 100% of its annual taxable income. The level of any future dividends will be determined by the Company's board of directors after considering taxable income projections, expected capital requirements, and risks affecting the Company's business.  In light of the Company's intent to distribute 100% of its annual taxable income, future dividends may be reduced from past levels, or eliminated entirely.  Dividends may be made in the form of cash or a combination of cash and stock consistent with Internal Revenue Code regulations.

Mr. Arabia stated, "We are reinstating our policy of providing earnings guidance in order to increase our disclosure and transparency.  Adjusting for changes to our seasonality and timing of recent acquisitions, we believe that second quarter Adjusted EBITDA will account for approximately 27% to 28% of our full year Adjusted EBITDA. Based on our current forecasts, and assuming current business conditions continue, Sunstone is likely to generate positive taxable income in 2011. Should this be the case, we would expect to pay dividends on our common stock for the taxable year."

Earnings Call

The Company will host a conference call to discuss first quarter 2011 results on May 6, 2011, at 12:00 pm. EDT (9:00 a.m. PDT). A live web cast of the call will be available via the Investor Relations section of the Company's website.  Alternatively, investors may dial 1-877-941-9205 (for domestic callers) or 1-480-629-9835 (for international callers). A replay of the web cast will also be archived on the website.

About Sunstone Hotel Investors, Inc.

Sunstone Hotel Investors, Inc. ("Sunstone") is a lodging real estate investment trust ("REIT") that owns 33 hotels comprised of 13,457 rooms.  Sunstone's hotels are primarily in the upper upscale segment and are generally operated under nationally recognized brands, such as Marriott, Fairmont, Hilton and Hyatt. For further information, please visit Sunstone's website at www.sunstonehotels.com.

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 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: volatility in the debt or equity markets affecting our ability to acquire or sell hotel assets; national and local economic and business conditions, including the likelihood of a prolonged U.S. recession; the ability to maintain sufficient liquidity and our access to capital markets; potential terrorist attacks, which would affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and our ability to meet covenants in our debt and equity agreements; relationships with property managers and franchisors; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations, which influence or determine wages, prices, construction procedures and costs; our ability to identify, successfully compete for and complete acquisitions; the performance of hotels after they are acquired; necessary capital expenditures and our ability to fund them and complete them with minimum disruption; our ability to continue to satisfy complex rules in order for us to qualify as a REIT for federal income tax purposes; and other risks and uncertainties associated with our business described in the Company's 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 in this release is as of May 5, 2011, 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 in conjunction 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.

The following tables include 2010 operating statistics for the Company's Pro Forma Comparable 33 Hotel Portfolio, which includes the 32 hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach, and includes the Hilton San Diego Bayfront acquired by the Company on April 15, 2011.


Occupancy %

ADR

RevPAR


Total Revenue Seasonality






($ in thousands)

2010





2010



Q1

68.3%

$          149.92

$          102.40


Q1

$                182,906

22.3%

Q2

75.3%

$          161.89

$          121.90


Q2

207,534

25.3%

Q3

74.7%

$          157.88

$          117.94


Q3

198,083

24.2%

Q4

68.3%

$          168.87

$          115.34


Q4

230,675

28.2%

FY 2010

71.5%

$          159.99

$          114.39


FY 2010

$                819,198

100.0%



2010 Pro Forma





Acquisition:


Acquisition:


Acquisition:


Acquisition:


Disposition:

Loan Origination:





31 Hotel Portfolio (1)


Doubletree Guest Suites
Times Square


BuyEfficient, LLC


JW Marriott New Orleans


Hilton San Diego Bayfront (2) (5)


Royal Palm Miami Beach (3)

Royal Palm Note (4)


Pro Forma 33 Hotel Portfolio (5)


Number of Keys

11,722


460




494


1,190


409



13,457


Average Rooms per Hotel

378


460




494


1,190


409



408


Occupancy

69.9%


93.5%




79.6%


74.5%


53.8%



71.5%


ADR

$148.87


$323.17




$144.14


$187.26


$140.27



$159.99


RevPAR

$104.06


$302.16




$114.74


$139.51


$75.47



$114.39


Adjusted EBITDA (in thousands)

$146,000


$19,000


$1,000


$7,000


$26,000


$1,000

$5,000


$203,000


Adjusted EBITDA per key

$12,000


$41,000




$14,000


$29,000


$2,000



$16,000


































(1) The 31 Hotel Portfolio represents the Company's ownership results for all hotels owned by the Company at December 31, 2010.  Adjusted EBITDA includes the Company's ownership results adjusted to include operating results for the Renaissance Westchester during the period the hotel was held in receivership prior to being reacquired by the Company in June 2010, and to exclude EBITDA related to hotels classified as discontinued operations at December 31, 2010.




(2) Hilton San Diego Bayfront Adjusted EBITDA reflects the Company's 75.0% ownership interest in the hotel.




(3) Royal Palm Miami Beach represents results of operations during the Company's ownership period.




(4) Royal Palm Note represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach. The loan bears interest at a floating rate of LIBOR plus 500 basis points thru December 2012, and LIBOR plus 600 basis points for 2013.




(5) Adjusted EBITDA per key for the Hilton San Diego Bayfront is calculated based on 100% of the hotel's EBITDA.

Non-GAAP Financial Measures

We present the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: (1) Earnings Before Interest Expense, Taxes, Depreciation and Amortization, or EBITDA; (2) Adjusted EBITDA (as defined below); (3) Funds From Operations, or FFO; (4) Adjusted FFO (as defined below); and (5) comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin for the purpose of our operating margins.

EBITDA represents income available (loss attributable) to common stockholders excluding: (1) preferred stock dividends; (2) interest expense (including prepayment penalties, if any); (3) provision for income taxes, including income taxes applicable to sale of assets; and (4) depreciation and amortization. In addition, we have presented Adjusted EBITDA, which excludes: (1) amortization of deferred stock compensation; (2) the impact of any gain or loss from asset sales; (3) impairment charges; and (4) other adjustments we have identified in this release. We believe EBITDA and Adjusted EBITDA are useful to investors in evaluating our operating performance because these measures help investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense and preferred stock dividends) and our asset base (primarily depreciation and amortization) from our operating results. We also use EBITDA and Adjusted EBITDA as measures in determining the value of hotel acquisitions and dispositions. Reconciliations of income available (loss attributable) to common stockholders to EBITDA and Adjusted EBITDA are set forth on pages 9 through 13.  Reconciliations and the components of comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are set forth on page 14. We believe comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are also useful to investors in evaluating our property-level operating performance.

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, an industry trade group. The Board of Governors of NAREIT in its March 1995 White Paper (as clarified in November 1999 and April 2002) defines FFO to mean income available (loss attributable) to common stockholders (computed in accordance with GAAP), excluding gains and losses from sales of property, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), and after adjustment for unconsolidated partnerships and joint ventures. We also present Adjusted FFO, which excludes prepayment penalties, written-off deferred financing costs, impairment losses and other adjustments we have identified in this release. We believe that the presentation of FFO and Adjusted FFO provide useful information to investors regarding our operating performance because they are measures of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties.  We believe that these items are more representative of our asset base and our acquisition and disposition activities than our ongoing operations. We also use FFO as one measure in determining our results after taking into account the impact of our capital structure.  Reconciliations of income available (loss attributable) to common stockholders to FFO and Adjusted FFO are set forth on pages 9 through 13.  

The revenue and expense items associated with our two commercial laundry facilities, BuyEfficient and other miscellaneous non-hotel items have been shown below the hotel EBITDA line in presenting comparable and pro forma comparable portfolio hotel EBITDA margins. Management believes the calculation of comparable and pro forma comparable portfolio hotel EBITDA results in a more accurate presentation of hotel EBITDA margins of the Company's 32 hotel comparable portfolio and 33 hotel pro forma comparable portfolio. See page 14 for reconciliations of comparable and pro forma comparable portfolio hotel EBITDA to the comparable GAAP measure. Our 32 hotel comparable portfolio includes all hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach, which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. The 32 hotel comparable portfolio also includes operating results for the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, the JW Marriott New Orleans, acquired by the Company in February 2011, and the Renaissance Westchester during 2010 while the hotel was held in receivership prior to the Company's reacquisition of the hotel in June 2010. Our 33 hotel pro forma comparable portfolio includes the Hilton San Diego Bayfront acquired by the Company in April 2011 for all periods presented.

We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin should not be considered as an alternative measure of our net income (loss), operating performance, cash flow or liquidity. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin can enhance an investor's understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily a better indicator of any trend as compared to GAAP measures such as net income (loss) or cash flow from operations. In addition, you should be aware that adverse economic and market conditions may harm our cash flow.

For Additional Information:

Bryan Giglia
Senior Vice President – Corporate Finance
Sunstone Hotel Investors, Inc.
(949) 382-3036

Sunstone Hotel Investors, Inc.

Consolidated Balance Sheets

(In thousands, except share data)










March 31,


December 31,



2011


2010



(unaudited)



Assets




Current assets:





Cash and cash equivalents

$                 153,214


$                 275,881


Restricted cash

61,370


55,972


Accounts receivable, net

29,784


18,173


Due from affiliates

17


44


Inventories

2,674


2,568


Prepaid expenses

10,006


8,004


Investment in hotel property of discontinued operations, net

115,909


116,104


Other current assets of discontinued operations, net

3,426


2,635

Total current assets

376,400


479,381






Investment in hotel properties, net

2,361,863


1,918,119

Other real estate, net

12,109


12,012

Investments in unconsolidated joint ventures

-


246

Deferred financing fees, net

8,628


8,907

Interest rate derivative agreements

348


-

Goodwill

13,088


4,673

Other assets, net

37,723


12,768






Total assets

$              2,810,159


$              2,436,106






Liabilities and Equity




Current liabilities:





Accounts payable and accrued expenses

$                   29,841


$                   21,187


Accrued payroll and employee benefits

13,713


12,674


Due to Third-Party Managers

7,855


7,852


Dividends payable

5,137


5,137


Other current liabilities

24,187


17,212


Current portion of notes payable

288,699


16,486


Other current liabilities of discontinued operations, net

21,338


20,700

Total current liabilities

390,770


101,248






Notes payable, less current portion

1,163,654


1,126,817

Other liabilities

9,517


8,742

Total liabilities

1,563,941


1,236,807






Commitments and contingencies

-


-






Preferred stock, Series C Cumulative Convertible Redeemable Preferred





Stock, $0.01 par value, 4,102,564 shares authorized, issued and





outstanding at March 31, 2011 and December 31, 2010, liquidation





preference of $24.375 per share

100,000


100,000






Equity:





Stockholders' equity:





Preferred stock, $0.01 par value, 100,000,000 shares authorized.





    8.0% Series A Cumulative Redeemable Preferred Stock,





    7,050,000 shares issued and outstanding at March 31, 2011 and





    December 31, 2010, stated at liquidation preference of $25.00 per share

176,250


176,250


Common stock, $0.01 par value, 500,000,000 shares authorized,





     117,166,822 shares issued and outstanding at March 31, 2011 and





     116,950,504 shares issued and outstanding at December 31, 2010

1,172


1,170


Additional paid in capital

1,314,099


1,313,498


Retained earnings

80,928


29,593


Cumulative dividends

(423,212)


(418,075)


Accumulated other comprehensive loss

(3,137)


(3,137)

Total stockholders' equity

1,146,100


1,099,299

Non-controlling interest

118


-

Total equity

1,146,218


1,099,299






Total liabilities and equity

$              2,810,159


$              2,436,106

Sunstone Hotel Investors, Inc.

Unaudited Consolidated Statements of Operations

(In thousands, except per share data)










Three Months Ended March 31,


2011


2010





Revenues




Room

$         107,833


$           90,378

Food and beverage

40,403


38,208

Other operating

14,339


12,313

Total revenues

162,575


140,899

Operating expenses




Room

29,445


24,207

Food and beverage

30,614


27,688

Other operating

6,834


6,738

Advertising and promotion

8,828


7,407

Repairs and maintenance

7,415


6,463

Utilities

6,968


5,829

Franchise costs

5,250


4,515

Property tax, ground lease and insurance

14,135


10,307

Property general and administrative

20,496


17,145

Corporate overhead

7,664


4,580

Depreciation and amortization

26,482


23,558

Total operating expenses

164,131


138,437

Operating income (loss)

(1,556)


2,462

Equity in net earnings of unconsolidated joint ventures

21


112

Interest and other income

72


171

Interest expense

(17,944)


(20,041)

Gain on remeasurement of equity interests

69,230


-

Income (loss) from continuing operations

49,823


(17,296)

Income (loss) from discontinued operations

1,512


(3,795)

Net income (loss)

51,335


(21,091)

Distributions to non-controlling interest

(7)


-

Preferred stock dividends and accretion

(5,137)


(5,187)

Undistributed income allocated to unvested restricted stock compensation

(302)


-

Undistributed income allocated to Series C preferred stock

(209)


-

Income available (loss attributable) to common stockholders

$           45,680


$         (26,278)





Basic per share amounts:




       Income (loss) from continuing operations available (attributable) to common stockholders

$               0.38


$             (0.23)

       Income (loss) from discontinued operations

0.01


(0.04)

Basic income available (loss attributable) to common stockholders per common share

$               0.39


$             (0.27)





Diluted per share amounts:




       Income (loss) from continuing operations available (attributable) to common stockholders

$               0.38


$             (0.23)

       Income (loss) from discontinued operations

0.01


(0.04)

Diluted income available (loss attributable) to common stockholders per common share

$               0.39


$             (0.27)





Weighted average common shares outstanding:




      Basic

117,074


97,047

      Diluted

117,211


97,047





Dividends declared per common share

$                   -


$                   -

Sunstone Hotel Investors, Inc.

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands, except per share amounts)





Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA








Three Months Ended


March 31,


2011

2010




Income available (loss attributable) to common stockholders

$       45,680

$     (26,278)

Distributions to non-controlling interest

7

-

Series A and C preferred stock dividends

5,137

5,187

Undistributed income allocated to unvested restricted stock compensation

302

-

Undistributed income allocated to Series C preferred stock

209

-

Operations held for investment:



  Depreciation and amortization

26,482

23,558

  Amortization of lease intangibles

937

-

  Interest expense

17,023

16,938

  Interest expense - default rate

-

764

  Amortization of deferred financing fees

616

493

  Write-off of deferred financing fees

-

1,462

  Loan penalties and fees

-

138

  Non-cash interest related to discount on Senior Notes

261

246

  Non-cash interest related to loss on derivatives, net

44

-

Unconsolidated joint ventures:



  Depreciation and amortization

3

14

Discontinued operations:



  Depreciation and amortization

1,433

1,817

  Interest expense

-

2,934

  Interest expense - default rate

-

2,276

  Amortization of deferred financing fees

-

134

  Loan penalties and fees

-

342

EBITDA

98,134

30,025




Operations held for investment:



  Amortization of deferred stock compensation

544

962

  Gain on remeasurement of equity interests

(69,230)

-

  Closing costs - completed acquisitions

2,739

-

Unconsolidated joint ventures:



  Amortization of deferred stock compensation

2

10


(65,945)

972




Adjusted EBITDA

$       32,189

$       30,997



Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO







Income available (loss attributable) to common stockholders

$       45,680

$     (26,278)

Distributions to non-controlling interest

7

-

Undistributed income allocated to unvested restricted stock compensation

302

-

Undistributed income allocated to Series C preferred stock

209

-

Operations held for investment:



  Real estate depreciation and amortization

26,205

23,420

  Amortization of lease intangibles

937

-

Discontinued operations:



  Real estate depreciation and amortization

1,433

1,817

FFO available to common stockholders

74,773

(1,041)




Operations held for investment:



  Interest expense - default rate

-

764

  Write-off of deferred financing fees

-

1,462

  Loan penalties and fees

-

138

  Gain on remeasurement of equity interests

(69,230)

-

  Closing costs - completed acquisitions

2,739

-

Discontinued operations:



  Interest expense - default rate

-

2,276

  Loan penalties and fees

-

342


(66,491)

4,982




Adjusted FFO available to common stockholders

$         8,282

$         3,941




FFO available to common stockholders per diluted share

$           0.64

$         (0.01)




Adjusted FFO available to common stockholders per diluted share

$           0.07

$           0.04




Basic weighted average shares outstanding

117,074

97,047

Shares associated with unvested restricted stock awards

137

328

Diluted weighted average shares outstanding (1)

117,211

97,375

(1) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a "non-converted" basis.  On an "as-converted" basis, FFO available to common stockholders per diluted share is $0.63 and $0.01, respectively, for the three months ended March 31, 2011 and 2010.  On an "as-converted" basis,  Adjusted FFO available to common stockholders per diluted share is $0.08 and $0.05, respectively, for the three months ended March 31, 2011 and 2010.

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands, except per share amounts)





















Pro Forma Reconciliation of Income Available to Common Stockholders to EBITDA and Adjusted EBITDA






















Three Months Ended March 31, 2011



Acquisition:

Acquisition:

Acquisition:

Acquisition:

Disposition:

Loan Origination:

Equity Offering:




Doubletree Guest

BuyEfficient,

JW Marriott

Hilton San

Royal Palm

Royal Palm

Preferred Stock



Actual (1)

Suites Times Square (2)

LLC (3)

New Orleans (4)

Diego Bayfront (5)

Miami Beach (6)

Note Receivable (7)

Series D (8)

Pro Forma (9)











Income available to common stockholders

$                            45,680

$                               (454)

$                                   (7)

$                                 175

$                              2,512

$                            (1,512)

$                              1,350

$                            (2,300)

$                            45,444

Distributions to non-controlling interest

7

1

-

-

-

-

-

-

8

Net income attributable to non-controlling interests

-

-

-

-

837

-

-

-

837

Preferred stock dividends

5,137

-

-

-

-

-

-

2,300

7,437

Undistributed income allocated to unvested restricted stock compensation

302

-

-

-

-

-

-

-

302

Undistributed income allocated to Series C preferred stock

209

-

-

-

-

-

-

-

209

Operations held for investment:










  Depreciation and amortization

26,482

261

37

262

4,868

-

-

-

31,910

  Amortization of lease intangibles

937

140

-

-

-

-

-

-

1,077

  Interest expense

17,023

138

-

287

2,046

-

-

-

19,494

  Amortization of deferred financing fees

616

-

-

-

225

-

-

-

841

  Non-cash interest related to discount on Senior Notes

261

-

-

-

-

-

-

-

261

  Non-cash interest related to loss on derivatives, net

44

-

-

-

-

-

-

-

44

Non-controlling interests:










  Net income attributable to non-controlling interests

-

-

-

-

(837)

-

-

-

(837)

  Depreciation and amortization

-

-

-

-

(1,217)

-

-

-

(1,217)

  Interest expense

-

-

-

-

(512)

-

-

-

(512)

  Amortization of deferred financing fees

-

-

-

-

(56)

-

-

-

(56)

Unconsolidated joint ventures:










  Depreciation and amortization

3

-

(3)

-

-

-

-

-

-

Discontinued operations:










  Depreciation and amortization

1,433

-

-

-

-

(1,433)

-

-

-

EBITDA

98,134

86

27

724

7,866

(2,945)

1,350

-

105,242











Operations held for investment:










  Amortization of deferred stock compensation

544

-

2

-

-

-

-

-

546

  Gain on remeasurement of equity interests

(69,230)

-

-

-

-

-

-

-

(69,230)

  Closing costs - completed acquisitions

2,739

-

-

-

-

-

-

-

2,739

Unconsolidated joint ventures:










  Amortization of deferred stock compensation

2

-

(2)

-

-

-

-

-

-


(65,945)

-

-

-

-

-

-

-

(65,945)











Adjusted EBITDA

$                            32,189

$                                   86

$                                   27

$                                 724

$                              7,866

$                            (2,945)

$                              1,350

$                                    -

$                            39,297



Pro Forma Reconciliation of Income Available to Common Stockholders to FFO and Adjusted FFO





















Income available to common stockholders

$                            45,680

$                               (454)

$                                   (7)

$                                 175

$                              2,512

$                            (1,512)

$                              1,350

$                            (2,300)

$                            45,444

Distributions to non-controlling interest

7

1

-

-

-

-

-

-

8

Net income attributable to non-controlling interests

-

-

-

-

837

-

-

-

837

Undistributed income allocated to unvested restricted stock compensation

302

-

-

-

-

-

-

-

302

Undistributed income allocated to Series C preferred stock

209

-

-

-

-

-

-

-

209

Operations held for investment:










  Real estate depreciation and amortization

26,205

261

-

262

4,868

-

-

-

31,596

  Amortization of lease intangibles

937

140

-

-

-

-

-

-

1,077

Non-controlling interests:










  Net income attributable to non-controlling interests

-

-

-

-

(837)

-

-

-

(837)

  Real estate depreciation and amortization

-

-

-

-

(1,217)

-

-

-

(1,217)

Discontinued operations:










  Real estate depreciation and amortization

1,433

-

-

-

-

(1,433)

-

-

-

FFO available to common stockholders

74,773

(52)

(7)

437

6,163

(2,945)

1,350

(2,300)

77,419











Operations held for investment:










  Gain on remeasurement of equity interests

(69,230)

-

-

-

-

-

-

-

(69,230)

  Closing costs - completed acquisitions

2,739

-

-

-

-

-

-

-

2,739


(66,491)

-

-

-

-

-

-

-

(66,491)











Adjusted FFO available to common stockholders

$                              8,282

$                                 (52)

$                                   (7)

$                                 437

$                              6,163

$                            (2,945)

$                              1,350

$                            (2,300)

$                            10,928











FFO available to common stockholders per diluted share

$                                0.64








$                                0.66











Adjusted FFO available to common stockholders per diluted share

$                                0.07








$                                0.09











Basic weighted average shares outstanding

117,074








117,074

Shares associated with unvested restricted stock awards

137








137

Diluted weighted average shares outstanding (10)

117,211








117,211

(1) Actual represents the Company's ownership results for the 33 hotels owned by the Company as of March 31, 2011.

(2) Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(3) Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company's pro forma depreciation expense.

(4) Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(5) Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company's pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(6) Disposition: Royal Palm Miami Beach represents the Company's ownership results for the hotel which was sold by the Company on April 8, 2011.

(7) Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011.

     The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(8) Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold by the Company on April 6, 2011.

(9) Pro Forma represents the Company's ownership results and prior ownership results for the 32 hotels held for investment as of March 31, 2011, plus BuyEfficient, along with the Hilton San Diego Bayfront acquired by the Company in April 2011.

      It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(10) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a "non-converted" basis.

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Loss Attributable to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)



Pro Forma Reconciliation of Loss Attributable to Common Stockholders to EBITDA and Adjusted EBITDA


























Three Months Ended March 31, 2010






Acquisition:

Acquisition:

Acquisition:

Acquisition:

Loan Origination:

Equity Offering:




Held for

Reacquired

Discontinued

Doubletree
Guest Suites

BuyEfficient,

JW Marriott

Hilton San

Royal Palm

Preferred Stock



Actual (1)

Investment (2)

Hotel (3)

Operations (4)

Times Square (5)

LLC (6)

New Orleans (7)

Diego Bayfront (8)

Note Receivable (9)

Series D (10)

Pro Forma (11)













Loss attributable to common stockholders

$      (26,278)

$          1,802

$             149

$          3,795

$              (2,883)

$          (23)

$                1,221

$                     1,343

$ 1,350

$              (2,300)

$      (21,824)

Distributions to non-controlling interest

-

-

-

-

8

-

-

-

-

-

8

Net income attributable to non-controlling interests

-

-

-

-

-

-

-

447

-

-

447

Preferred stock dividends

5,187

-

-

-

-

-

-

-

-

2,300

7,487

Operations held for investment:












  Depreciation and amortization

23,558

-

306

-

1,869

178

525

4,868

-

-

31,304

  Amortization of lease intangibles

-

-

-

-

1,007

-

-

-

-

-

1,007

  Interest expense

16,938

(910)

-

-

933

-

577

2,108

-

-

19,646

  Interest expense - default rate

764

(764)

-

-

-

-

-

-

-

-

-

  Amortization of deferred financing fees

493

(29)

-

-

-

-

-

225

-

-

689

  Write-off of deferred financing fees

1,462

-

-

-

-

-

-

-

-

-

1,462

  Loan penalties and fees

138

(99)

-

-

-

-

-

-

-

-

39

  Non-cash interest related to discount on Senior Notes

246

-

-

-

-

-

-

-

-

-

246

Non-controlling interests:












  Net income attributable to non-controlling interests

-

-

-

-

-

-

-

(447)

-

-

(447)

  Depreciation and amortization

-

-

-

-

-

-

-

(1,217)

-

-

(1,217)

  Interest expense

-

-

-

-

-

-

-

(527)

-

-

(527)

  Amortization of deferred financing fees

-

-

-

-

-

-

-

(56)

-

-

(56)

Unconsolidated joint ventures:












  Depreciation and amortization

14

-

-

-

-

(14)

-

-

-

-

-

Discontinued operations:












  Depreciation and amortization

1,817

-

-

(1,817)

-

-

-

-

-

-

-

  Interest expense

2,934

-

-

(2,934)

-

-

-

-

-

-

-

  Interest expense - default rate

2,276

-

-

(2,276)

-

-

-

-

-

-

-

  Amortization of deferred financing fees

134

-

-

(134)

-

-

-

-

-

-

-

  Loan penalties and fees

342

-

-

(342)

-

-

-

-

-

-

-

EBITDA

30,025

-

455

(3,708)

934

141

2,323

6,743

1,350

-

38,263













Operations held for investment:












  Amortization of deferred stock compensation

962

-

-

-

-

10

-

-

-

-

972

Unconsolidated joint ventures:












  Amortization of deferred stock compensation

10

-

-

-

-

(10)

-

-

-

-

-


972

-

-

-

-

-

-

-

-

-

972













Adjusted EBITDA

$        30,997

$                -

$             455

$        (3,708)

$                  934

$          141

$                2,323

$                     6,743

$ 1,350

$                      -

$        39,235

























Pro Forma Reconciliation of Loss Attributable to Common Stockholders to FFO and Adjusted FFO

























Loss attributable to common stockholders

$      (26,278)

$          1,802

$             149

$          3,795

$             (2,883)

$          (23)

$                1,221

$                     1,343

$ 1,350

$              (2,300)

$      (21,824)

Distributions to non-controlling interest

-

-

-

-

8

-

-

-

-

-

8

Net income attributable to non-controlling interests

-

-

-

-

-

-

-

447

-

-

447

Operations held for investment:












  Real estate depreciation and amortization

23,420

-

306

-

1,869

-

525

4,868

-

-

30,988

  Amortization of lease intangibles

-

-

-

-

1,007

-

-

-

-

-

1,007

Non-controlling interests:












  Net income attributable to non-controlling interests

-

-

-

-

-

-

-

(447)

-

-

(447)

  Real estate depreciation and amortization

-

-

-

-

-

-

-

(1,217)

-

-

(1,217)

Discontinued operations:












  Real estate depreciation and amortization

1,817

-

-

(1,817)

-

-

-

-

-

-

-

FFO available to common stockholders

(1,041)

1,802

455

1,978

1

(23)

1,746

4,994

1,350

(2,300)

8,962













Operations held for investment:












  Interest expense - default rate

764

(764)

-

-

-

-

-

-

-

-

-

  Write-off of deferred financing fees

1,462

-

-

-

-

-

-

-

-

-

1,462

  Loan penalties and fees

138

(99)

-

-

-

-

-

-

-

-

39

Discontinued operations:












  Interest expense - default rate

2,276

-

-

(2,276)

-

-

-

-

-

-

-

  Loan penalties and fees

342

-

-

(342)

-

-

-

-

-

-

-


4,982

(863)

-

(2,618)

-

-

-

-

-

-

1,501













Adjusted FFO available to common stockholders

$          3,941

$             939

$             455

$           (640)

$                  1

$          (23)

$                1,746

$                     4,994

$ 1,350

$              (2,300)

$        10,463













FFO available to common stockholders per diluted share

$          (0.01)










$            0.09













Adjusted FFO available to common stockholders per diluted share

$            0.04










$            0.11













Basic weighted average shares outstanding

97,047










97,047

Shares associated with unvested restricted stock awards

328










328

Diluted weighted average shares outstanding (12)

97,375










97,375

(1) Actual represents the Company's ownership results for the 29 hotels held for investment as of March 31, 2010, and includes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(2) Held for Investment includes only the interest and penalties associated with the three Mass Mutual hotels released on April 15, 2010. Hotel operations for these three hotels are included in the "Actual" column.

(3) Reacquired Hotel includes only the hotel operations and excludes interest and penalties associated with the Renaissance Westchester while it was in receivership prior to being reacquired by the Company on June 14, 2010.

(4) Discontinued Operations includes the W San Diego, Marriott Ontario Airport and Mass Mutual eight hotels that have been disposed by deed in lieu or sold by the receiver during 2010. It also includes the ownership expenses of the Renaissance Westchester prior to June 14, 2010 when it was reacquired by the Company.

(5) Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(6) Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company's pro forma depreciation expense.

(7) Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(8) Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company's pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(9) Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011.

     The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(10) Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold on April 6, 2011.

(11) Pro Forma represents the Company's ownership results and prior ownership results for the 29 hotels held for investment as of March 31, 2010.  It also includes the Renaissance Westchester reacquired  by the Company in June 2010, along with BuyEfficient, Doubletree Guest Suites Times Square, JW Marriott New Orleans and Hilton San Diego Bayfront, all acquired in 2011.

      It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(12) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a "non-converted" basis.

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)



Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA


























Year Ended December 31, 2010






Acquisition:

Acquisition:

Acquisition:

Acquisition:

Loan Origination:

Equity Offering:




Held for

Reacquired

Discontinued

Doubletree
Guest Suites

BuyEfficient,

JW Marriott

Hilton San

Royal Palm

Preferred Stock



Actual (1)

Investment (2)

Hotel (3)

Operations (4)

Times Square (5)

LLC (6)

New Orleans (7)

Diego Bayfront (8)

Note Receivable (9)

Series D (10)

Pro Forma (11)













Income available (loss attributable) to common stockholders

$                      17,788

$  2,229

$     346

$                    (68,824)

$                     4,050

$      3

$        2,901

$             4,083

$               5,400

$      (9,200)

$           (41,224)

Distributions to non-controlling interest

-

-

-

-

30

-

-

-

-

-

30

Net income attributable to non-controlling interests

-

-

-

-

-

-

-

1,361

-

-

1,361

Preferred stock dividends

20,652

-

-

-

-

-

-

-

-

9,200

29,852

Undistributed income allocated to unvested restricted stock compensation

102

-

-

-

-

-

-

-

-

-

102

Operations held for investment:












  Depreciation and amortization

93,522

-

561

-

7,476

704

2,100

19,470

-

-

123,833

  Amortization of lease intangibles

281

-

-

-

4,028

-

-

-

-

-

4,309

  Interest expense

65,457

(1,053)

-

-

3,895

-

2,336

8,526

-

-

79,161

  Interest expense - default rate

884

(884)

-

-

-

-

-

-

-

-

-

  Amortization of deferred financing fees

1,597

(34)

-

-

-

-

-

900

-

-

2,463

  Write-off of deferred financing fees

1,585

(123)

-

-

-

-

-

-

-

-

1,462

  Loan penalties and fees

311

(135)

-

-

-

-

-

-

-

-

176

  Non-cash interest related to discount on Senior Notes

996

-

-

-

-

-

-

-

-

-

996

Non-controlling interests:












  Net income attributable to non-controlling interests

-

-

-

-

-

-

-

(1,361)

-

-

(1,361)

  Depreciation and amortization

-

-

-

-

-

-

-

(4,868)

-

-

(4,868)

  Interest expense

-

-

-

-

-

-

-

(2,132)

-

-

(2,132)

  Amortization of deferred financing fees

-

-

-

-

-

-

-

(225)

-

-

(225)

Unconsolidated joint ventures:












  Depreciation and amortization

52

-

-

-

-

(52)

-

-

-

-

-

Discontinued operations:












  Depreciation and amortization

7,410

-

-

(7,410)

-

-

-

-

-

-

-

  Interest expense

8,639

-

-

(8,639)

-

-

-

-

-

-

-

  Interest expense - default rate

7,071



(7,071)

-

-

-

-

-

-

-

  Amortization of deferred financing fees

441

-

-

(441)

-

-

-

-

-

-

-

  Loan penalties and fees

1,021

-

-

(1,021)

-

-

-

-

-

-

-

EBITDA

227,809

-

907

(93,406)

19,479

655

7,337

25,754

5,400

-

193,935













Operations held for investment:












  Amortization of deferred stock compensation

3,942

-

-

-

-

32

-

-

-

-

3,974

  Loss on sale of assets

382

-

-

-

-

-

-

-

-

-

382

  Impairment loss

1,943

-

-

-

-

-

-

-

-

-

1,943

  Due diligence costs - abandoned project

959

-

-

-

-

-

-

-

-

-

959

  Costs associated with CE0 severance

2,242

-

-

-

-

-

-

-

-

-

2,242

Unconsolidated joint ventures:












  Amortization of deferred stock compensation

32

-

-

-

-

(32)

-

-

-

-

-

Discontinued operations:












  Gain on extinguishment of debt

(86,235)

-

-

86,235

-

-

-

-

-

-

-

  Closing costs - Royal Palm Miami Beach acquisition

6,796



(6,796)

-

-

-

-

-

-

-


(69,939)

-

-

79,439

-

-

-

-

-

-

9,500













Adjusted EBITDA

$                    157,870

$        -

$     907

$                    (13,967)

$                   19,479

$  655

$        7,337

$           25,754

$               5,400

$              -

$           203,435

























Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

























Income available (loss attributable) to common stockholders

$                      17,788

$  2,229

$     346

$                    (68,824)

$                     4,050

$      3

$        2,901

$             4,083

$               5,400

$      (9,200)

$           (41,224)

Distributions to non-controlling interest

-

-

-

-

30

-

-

-

-

-

30

Net income attributable to non-controlling interests

-

-

-

-

-

-

-

1,361

-

-

1,361

Undistributed income allocated to unvested restricted stock compensation

102

-

-

-

-

-

-

-

-

-

102

Operations held for investment:












  Real estate depreciation and amortization

92,972

-

561

-

7,476

-

2,100

19,470

-

-

122,579

  Amortization of lease intangibles

281

-

-

-

4,028

-

-

-

-

-

4,309

  Loss on sale of assets

382

-

-

-

-

-

-

-

-

-

382

Non-controlling interests:












  Net income attributable to non-controlling interests

-

-

-

-

-

-

-

(1,361)

-

-

(1,361)

  Real estate depreciation and amortization

-

-

-

-

-

-

-

(4,868)

-

-

(4,868)

Discontinued operations:












  Real estate depreciation and amortization

7,410

-

-

(7,410)

-

-

-

-

-

-

-

FFO available to common stockholders

118,935

2,229

907

(76,234)

15,584

3

5,001

18,685

5,400

(9,200)

81,310













Operations held for investment:












  Interest expense - default rate

884

(884)

-

-

-

-

-

-

-

-

-

  Write-off of deferred financing fees

1,585

(123)

-

-

-

-

-

-

-

-

1,462

  Loan penalties and fees

311

(135)

-

-

-

-

-

-

-

-

176

  Impairment loss

1,943

-

-

-

-

-

-

-

-

-

1,943

  Due diligence costs - abandoned project

959

-

-

-

-

-

-

-

-

-

959

  Costs associated with CE0 severance

2,242

-

-

-

-

-

-

-

-

-

2,242

  Amortization of deferred stock compensation associated with CE0 severance

1,074

-

-

-

-

-

-

-

-

-

1,074

Discontinued operations:












  Interest expense - default rate

7,071

-

-

(7,071)

-

-

-

-

-

-

-

  Loan penalties and fees

1,021

-

-

(1,021)

-

-

-

-

-

-

-

  Gain on extinguishment of debt

(86,235)

-

-

86,235

-

-

-

-

-

-

-

  Closing costs - Royal Palm Miami Beach acquisition

6,796

-

-

(6,796)

-

-

-

-

-

-

-


(62,349)

(1,142)

-

71,347

-

-

-

-

-

-

7,856













Adjusted FFO available to common stockholders

$                      56,586

$  1,087

$     907

$                      (4,887)

$                   15,584

$      3

$        5,001

$           18,685

$               5,400

$      (9,200)

$             89,166













FFO available to common stockholders per diluted share

$    1.19










$    0.81













Adjusted FFO available to common stockholders per diluted share

$    0.57










$    0.89













Basic weighted average shares outstanding

99,709










99,709

Shares associated with unvested restricted stock awards

390










390

Diluted weighted average shares outstanding (12)

100,099










100,099

(1) Actual includes results for the 31 hotels held for investment and ten hotels disposed by deed in lieu or sold by the receiver during 2010.

(2) Held for Investment includes only the interest and penalties associated with the three Mass Mutual hotels released on April 15, 2010. Hotel operations for these three hotels are included in the "Actual" column.

(3) Reacquired Hotel includes only the hotel operations and excludes interest and penalties associated with the Renaissance Westchester while it was in receivership prior to being reacquired by the Company on June 14, 2010.

(4) Discontinued Operations includes the W San Diego, Marriott Ontario Airport and Mass Mutual eight hotels that have been disposed by deed in lieu or sold by the receiver during 2010. It also includes the ownership expenses of the

      Renaissance Westchester prior to June 14, 2010 when it was reacquired by the Company and the hotel operations for the Royal Palm Miami Beach  which was classified as held for sale at December 31, 2010 and sold in April 2011.

(5) Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(6) Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company's pro forma depreciation expense.

(7) Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company's pro forma interest and depreciation expense.

(8) Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company's pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(9) Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011.

     The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(10) Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold on April 6, 2011.

(11) Pro Forma represents the Company's ownership results and prior ownership results for the 31 hotels held for investment as of December 31, 2010,  excluding Royal Palm Miami Beach sold in 2011 and including BuyEfficient, Doubletree Guest Suites Times Square, JW Marriott New Orleans and Hilton San Diego Bayfront, all acquired in 2011.

      It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(12) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a "non-converted" basis.

Sunstone Hotel Investors, Inc.

Reconciliation of Loss Attributable to Common Stockholders to Non-GAAP Financial Measures

Guidance for Full Year 2011(1)

(Unaudited and in thousands except per share amounts)



Reconciliation of Loss Attributable to Common Stockholders to Adjusted EBITDA








Year Ended


December 31, 2011


Low

High




Loss attributable to common stockholders

$                     (41,800)

$                     (30,400)

Preferred stock dividends

27,400

27,400

Operations held for investment:



  Depreciation and amortization

130,000

130,000

  Amortization of lease intangibles

4,000

4,000

  Interest expense

78,500

78,500

  Amortization of deferred financing fees

2,400

2,400

  Non-cash interest related to discount on Senior Notes

1,000

1,000

  Amortization of deferred stock compensation

2,500

2,500

Adjusted EBITDA

$                     204,000

$                     215,400







Reconciliation of Loss Attributable to Common Stockholders to Adjusted FFO







Loss attributable to common stockholders

$                     (41,800)

$                     (30,400)

Operations held for investment:



  Real estate depreciation and amortization

129,400

129,400

  Amortization of lease intangibles

4,000

4,000

Adjusted FFO available to common stockholders

$                       91,600

$                     103,000







Adjusted FFO available to common stockholders per diluted share

$                           0.78

$                           0.88




Diluted weighted average shares outstanding

117,500

117,500







(1) Guidance for the full  year 2011 includes the Company's 33 hotel portfolio held for investment.

Sunstone Hotel Investors, Inc.

Comparable Portfolio and Pro Forma Comparable Portfolio Hotel EBITDA Margins

(Unaudited and in thousands except hotels and rooms)




Three Months Ended March 31, 2011


Three Months Ended March 31, 2010


Actual (1)


Acquired Hotels (2)


Comparable (3)


Hotel Acquired Subsequent to March 31, 2011 (4)


Pro Forma Comparable (5)


Actual (6)


Reacquired Hotel (7)


Acquired Hotels (2)


Comparable (8)


Hotel Acquired Subsequent to March 31, 2011 (4)


Pro Forma Comparable (9)

Number of Hotels

32




32


1


33


29


1


2


32


1


33

Number of Rooms

12,267




12,267


1,190


13,457


10,966


347


954


12,267


1,190


13,457























Hotel EBITDA Margin (10)

20.7%


16.7%


20.6%


35.1%


22.8%


21.7%


10.8%


18.8%


21.1%


36.8%


23.2%

Hotel EBITDA Margin adjusted for prior year property tax assessment (11)

20.9%




20.8%




23.0%


21.7%






21.1%




23.2%

Hotel EBITDA Margin adjusted for hotels undergoing renovation (12)

22.1%




21.9%




24.3%


22.4%






21.6%




23.9%























Hotel Revenues






















    Room revenue

$                 107,833


$                                3,771


$                            111,604


$                               17,868


$                 129,472


$                   90,378


$                                2,449


$                              13,272


$                            106,099


$                              14,205


$                 120,304

    Food and beverage revenue

40,403


738


41,141


9,744


50,885


38,208


1,637


2,476


42,321


8,228


50,549

    Other operating revenue

9,209


328


9,537


2,264


11,801


8,361


127


1,577


10,065


1,989


12,054

Total Hotel Revenues

157,445


4,837


162,282


29,876


192,158


136,947


4,213


17,325


158,485


24,422


182,907























Hotel Expenses






















    Room expense

29,679


979


30,658


4,366


35,024


24,718


705


3,833


29,256


2,631


31,887

    Food and beverage expense

30,664


842


31,506


5,874


37,380


27,707


1,197


2,209


31,113


4,600


35,713

    Other hotel expense

45,240


1,590


46,830


6,495


53,325


38,075


1,252


6,021


45,348


6,000


51,348

    General and administrative expense

19,258


616


19,874


2,653


22,527


16,727


604


2,005


19,336


2,200


21,536

Total Hotel Expenses

124,841


4,027


128,868


19,388


148,256


107,227


3,758


14,068


125,053


15,431


140,484























Hotel EBITDA

32,604


810


33,414


10,488


43,902


29,720


455


3,257


33,432


8,991


42,423

Prior year property tax assessment

315


-


315


-


315


-


-


-


-


-


-

Hotel EBITDA adjusted for prior year property tax assessment

32,919


810


33,729


10,488


44,217


29,720


455


3,257


33,432


8,991


42,423























Total Hotel Revenues of hotels undergoing renovation

(24,325)


-


(24,325)


-


(24,325)


(25,683)


-


-


(25,683)


-


(25,683)

Total Hotel Expenses of hotels undergoing renovation

20,862


-


20,862


-


20,862


20,875


-


-


20,875


-


20,875

EBITDA of hotels undergoing renovation

(3,463)


-


(3,463)


-


(3,463)


(4,808)


-


-


(4,808)


-


(4,808)

Hotel EBITDA adjusted for hotels undergoing renovation

29,456


810


30,266


10,488


40,754


24,912


455


3,257


28,624


8,991


37,615























Non-hotel operating income

1,005


-


1,005


-


1,005


880


-


-


880


-


880

Amortization of lease intangibles

(937)


-


(937)


-


(937)


-


-


-


-


-


-

Management company transition costs

(82)


-


(82)


-


(82)


-


-


-


-


-


-

Prior year property tax assessment

(315)


-


(315)


-


(315)


-


-


-


-


-


-

EBITDA of hotels undergoing renovation

3,463


-


3,463


-


3,463


4,808


-


-


4,808


-


4,808

Corporate overhead

(7,664)


-


(7,664)


-


(7,664)


(4,580)


-


-


(4,580)


-


(4,580)

Depreciation and amortization

(26,482)


-


(26,482)


-


(26,482)


(23,558)


-


-


(23,558)


-


(23,558)

Operating Income (Loss)

(1,556)


810


(746)


10,488


9,742


2,462


455


3,257


6,174


8,991


15,165























Equity in net earnings of unconsolidated joint ventures

21


-


21


-


21


112


-


-


112


-


112

Interest and other income

72


-


72


-


72


171


-


-


171


-


171

Interest expense

(17,944)


-


(17,944)


-


(17,944)


(20,041)


-


-


(20,041)


-


(20,041)

Gain on remeasurement of equity interests

69,230


-


69,230


-


69,230


-


-


-


-


-


-

Income (loss) from discontinued operations

1,512


-


1,512


-


1,512


(3,795)


-


-


(3,795)


-


(3,795)

Net Income (Loss)

$                   51,335


$                                   810


$                              52,145


$                               10,488


$                   62,633


$                 (21,091)


$                                   455


$                                3,257


$                             (17,379)


$                                8,991


$                   (8,388)

(1) Actual represents the Company's ownership results for the 32 hotels owned by the Company as of the end of the period, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011 due to its sale in April 2011.

(2) Acquired Hotels represents prior ownership results for the Doubletree Guest Suites Times Square, acquired by the Company on January 14, 2011, and the JW Marriott New Orleans, acquired by the Company on February 15, 2011.

(3) Comparable represents the Company's ownership results and prior ownership results for the 32 "comparable" hotels owned by the Company as of March 31, 2011.

(4) Hotel Acquired Subsequent to March 31, 2011 represents prior ownership results for the Hilton San Diego Bayfront acquired by the Company in April 2011.

(5) Pro Forma Comparable represents the Company's ownership results and prior ownership results for the 32 comparable hotels owned by the Company as of March 31, 2011, plus the Hilton San Diego Bayfront acquired by the Company in April 2011.

(6) Actual represents the Company's ownership results for the 29 hotels held for investment as of March 31, 2010. Excludes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(7) Reacquired Hotel represents operating results for the Renaissance Westchester while it was held in receivership prior to the Company's reacquisition of the hotel on June 14, 2010.

(8) Comparable represents the Company's ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011. Excludes the

        W San Diego, Marriott Ontario Airport and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(9) Pro Forma Comparable represents the Company's ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, the JW Marriott New Orleans acquired by the Company on February 15, 2011 and the

     Hilton San Diego Bayfront acquired by the Company in April 2011.

(10) Hotel EBITDA Margin is calculated as Hotel EBITDA divided by total hotel revenues.

(11) Hotel EBITDA Margin for the three months ended March 31, 2011 includes additional expense of $0.3 million due to a prior year property tax assessment. Without this expense, Comparable Hotel EBITDA Margin for the three months ended March 31, 2011 would have been 20.8%, or 30 basis points lower than the three months ended March 31, 2010, and Pro Forma Comparable Hotel EBITDA

     Margin for the three months ended March 31, 2011 would have been 23.0%, or 20 basis points lower than the three months ended March 31, 2010.

(12) Hotel EBITDA Margins for the three months ended March 31, 2011 and 2010 are impacted by nine hotels which are currently under renovation. Without the impact of this renovation displacement, Comparable Hotel EBITDA Margin would have been 21.9% and 21.6%, respectively, for the three months ended March 31, 2011 and 2010, and Pro Forma Comparable Hotel EBITDA Margin

      would have been 24.3% and 23.9%, respectively, for the three months ended March 31, 2011 and 2010.

Sunstone Hotel Investors, Inc.

Total Comparable Portfolio and Pro Forma Comparable Portfolio Operating Statistics by Region

(Unaudited)

























































Percent







Three Months Ended March 31, 2011


Three Months Ended March 31, 2010


Change in



Number


Number


Occupancy


Average


Comparable


Occupancy


Average


Comparable


Comparable

Region


of Hotels


of Rooms


Percentages


Daily Rate


RevPAR


Percentages


Daily Rate


RevPAR


RevPAR

California (1)


9


2,983


74.0%


$                 130.12


$                   96.29


74.0%


$                 122.99


$                   91.01


5.8%

Other West (2)


5


1,575


70.1%


$                 118.98


$                   83.40


67.8%


$                 121.47


$                   82.36


1.3%

Midwest (3)


7


2,177


58.6%


$                 123.56


$                   72.41


59.6%


$                 116.71


$                   69.56


4.1%

East (4)


11


5,532


68.9%


$                 186.83


$                 128.73


68.5%


$                 177.45


$                 121.55


5.9%




















Total Comparable Portfolio


32


12,267


68.5%


$                 152.74


$                 104.63


68.1%


$                 145.91


$                   99.36


5.3%






































Percent







Three Months Ended March 31, 2011


Three Months Ended March 31, 2010


Change in



Number


Number


Occupancy


Average


Comparable


Occupancy


Average


Comparable


Comparable

Region


of Hotels


of Rooms


Percentages


Daily Rate


RevPAR


Percentages


Daily Rate


RevPAR


RevPAR

California (1) (5)


10


4,173


75.8%


$                 154.13


$                 116.83


72.9%


$                 141.39


$                 103.07


13.4%

Other West (2)


5


1,575


70.1%


$                 118.98


$                   83.40


67.8%


$                 121.47


$                   82.36


1.3%

Midwest (3)


7


2,177


58.6%


$                 123.56


$                   72.41


59.6%


$                 116.71


$                   69.56


4.1%

East (4)


11


5,532


68.9%


$                 186.83


$                 128.73


68.5%


$                 177.45


$                 121.55


5.9%




















Total Pro Forma Comparable Portfolio


33


13,457


69.5%


$                 158.58


$                 110.21


68.3%


$                 149.92


$                 102.40


7.6%




















(1)  All of these hotels are located in Southern California.

(2)  Includes Oregon, Texas and Utah.

(3)  Includes Illinois, Michigan and Minnesota.

(4)  Includes Florida, Maryland, Massachusetts, New York, Pennsylvania, Virginia and Washington D.C. Excludes the Royal Palm Miami Beach classified as held for sale as of March 31, 2011 due to its sale in April 2011.

(5) Includes the Hilton San Diego Bayfront acquired by the Company in April 2011.

Sunstone Hotel Investors, Inc.

Total Comparable Portfolio and Pro Forma Comparable Portfolio Operating Statistics by Brand

(Unaudited)

























































Percent







Three Months Ended March 31, 2011


Three Months Ended March 31, 2010


Change in



Number


Number


Occupancy


Average


Comparable


Occupancy


Average


Comparable


Comparable

Brand


of Hotels


of Rooms


Percentages


Daily Rate


RevPAR


Percentages


Daily Rate


RevPAR


RevPAR

Marriott


19


7,428


66.6%


$                 158.41


$                 105.50


67.2%


$                 150.96


$                 101.45


4.0%

Hilton


7


2,593


74.7%


$                 168.99


$                 126.24


72.3%


$                 164.38


$                 118.85


6.2%

Hyatt


1


403


80.7%


$                 121.46


$                   98.02


82.5%


$                 104.09


$                   85.87


14.1%

Other Brand Affiliations (1)


2


647


73.7%


$                 123.85


$                   91.28


73.9%


$                 120.39


$                   88.97


2.6%

Independent (2)


3


1,196


58.9%


$                 104.48


$                   61.54


56.5%


$                   98.04


$                   55.39


11.1%




















Total Comparable Portfolio


32


12,267


68.5%


$                 152.74


$                 104.63


68.1%


$                 145.91


$                   99.36


5.3%






































Percent







Three Months Ended March 31, 2011


Three Months Ended March 31, 2010


Change in



Number


Number


Occupancy


Average


Comparable


Occupancy


Average


Comparable


Comparable

Brand


of Hotels


of Rooms


Percentages


Daily Rate


RevPAR


Percentages


Daily Rate


RevPAR


RevPAR

Marriott


19


7,428


66.6%


$                 158.41


$                 105.50


67.2%


$                 150.96


$                 101.45


4.0%

Hilton (3)


8


3,783


76.4%


$                 181.97


$                 139.03


71.7%


$                 171.88


$                 123.24


12.8%

Hyatt


1


403


80.7%


$                 121.46


$                   98.02


82.5%


$                 104.09


$                   85.87


14.1%

Other Brand Affiliations (1)


2


647


73.7%


$                 123.85


$                   91.28


73.9%


$                 120.39


$                   88.97


2.6%

Independent (2)


3


1,196


58.9%


$                 104.48


$                   61.54


56.5%


$                   98.04


$                   55.39


11.1%




















Total Pro Forma Comparable Portfolio


33


13,457


69.5%


$                 158.58


$                 110.21


68.3%


$                 149.92


$                 102.40


7.6%




















(1) Includes a Fairmont and a Sheraton.

(2) Excludes the Royal Palm Miami Beach classifed as held for sale as of March 31, 2011 due to its sale in April 2011.

(3) Includes the Hilton San Diego Bayfront acquired by the Company in April 2011.

Sunstone Hotel Investors, Inc.

Debt Summary

(Unaudited - dollars in thousands)







Interest Rate /


Maturity


March 31, 2011


Subsequent


May 5, 2011

Debt


Collateral


Spread


Date


Balance


Events (1)


Balance














Fixed Rate Debt













Secured Mortgage Debt


Renaissance Long Beach


4.98%


7/1/2012


$                          33,052




$                       33,052

Secured Mortgage Debt


Rochester laundry facility


9.88%


6/1/2013


2,245




2,245

Secured Mortgage Debt


Doubletree Minneapolis


5.34%


5/1/2015


17,508




17,508

Secured Mortgage Debt


Hilton Del Mar


5.34%


5/1/2015


25,391




25,391

Secured Mortgage Debt


Marriott Houston


5.34%


5/1/2015


23,307




23,307

Secured Mortgage Debt


Marriott Park City


5.34%


5/1/2015


15,194




15,194

Secured Mortgage Debt


Marriott Philadelphia


5.34%


5/1/2015


27,529




27,529

Secured Mortgage Debt


Marriott Troy


5.34%


5/1/2015


35,643




35,643

Secured Mortgage Debt


Marriott Tysons Corner


5.34%


5/1/2015


45,480




45,480

Secured Mortgage Debt


The Kahler Grand


5.34%


5/1/2015


28,037




28,037

Secured Mortgage Debt


Valley River Inn


5.34%


5/1/2015


11,699




11,699

Secured Mortgage Debt


JW Marriott New Orleans


5.45%


9/1/2015


42,040




42,040

Secured Mortgage Debt


Renaissance Harborplace


5.13%


1/1/2016


105,241




105,241

Secured Mortgage Debt


Marriott Del Mar


5.69%


1/11/2016


47,891




47,891

Secured Mortgage Debt


Hilton Houston North


5.66%


3/11/2016


33,141




33,141

Secured Mortgage Debt


Renaissance Orlando Resort at Sea World®


5.52%


7/1/2016


83,486




83,486

Secured Mortgage Debt


Embassy Suites Chicago


5.58%


3/1/2017


75,000




75,000

Secured Mortgage Debt


Marriott Boston Long Wharf


5.58%


4/11/2017


176,000




176,000

Secured Mortgage Debt


Embassy Suites La Jolla


6.60%


6/1/2019


70,000




70,000

Secured Mortgage Debt


Hilton Times Square


4.97%


11/1/2020


92,050




92,050

Secured Mortgage Debt


Renaissance Washington DC


5.95%


5/1/2021


131,854




131,854

Exchangeable Senior Notes


Guaranty


4.60%


7/15/2027


62,500




62,500

Total Fixed Rate Debt








1,184,288


-


1,184,288

Secured Mortgage Debt


Doubletree Guest Suites Times Square


L + 1.15%


1/9/2012


270,000




270,000

Secured Mortgage Debt


Hilton San Diego Bayfront


L + 3.25%


4/15/2016


-


$              240,000


240,000

Credit Facility


Unsecured


L + 3.25% - 4.25%


11/1/2013


-


-


-

Total Variable Rate Debt








270,000


240,000


510,000














TOTAL DEBT








$                     1,454,288


$              240,000


$                  1,694,288














Preferred Stock













Series A cumulative redeemable preferred




8.00%


perpetual


$                        176,250


$                       -


$                     176,250

Series C cumulative convertible redeemable preferred




6.45%


perpetual


$                        100,000


$                       -


$                     100,000

Series D cumulative redeemable preferred




8.00%


perpetual


$                                    -


$           115,000


$                     115,000














Debt Statistics













% Fixed Rate Debt








81.4%




69.9%

% Floating Rate Debt








18.6%




30.1%

Average Interest Rate - Fixed Rate Debt








5.48%




5.48%

Weighted Average Maturity of Debt (2)








5.5 years




5.4 years














(1) Subsequent Events include the $240.0 million non-recourse senior mortgage entered into in April 2011 by the partnership that owns the Hilton San Diego Bayfront. The Company acquired a 75% majority interest in the partnership in April 2011.

     Subsequent Events also include the Company's sale in April 2011 of 4,600,000 shares, including the full exercise of the underwriters' overallotment option, of 8.0% Series D cumulative redeemable preferred stock.

(2) Assumes the exchangeable senior notes remain outstanding to maturity.  If the exchangeable senior notes were redeemed upon the first put date, the weighted average maturity would be approximately 5 years.

SOURCE Sunstone Hotel Investors, Inc.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Also from this source

SUNSTONE HOTEL INVESTORS COMPLETES $1.35 BILLION AMENDED AND RESTATED CREDIT AGREEMENT

Sunstone Hotel Investors, Inc. (the "Company" or "Sunstone") (NYSE: SHO) announced that it has entered into a Third Amended and Restated Credit...

SUNSTONE HOTEL INVESTORS SCHEDULES THIRD QUARTER 2025 EARNINGS RELEASE AND CONFERENCE CALL

Sunstone Hotel Investors, Inc. (the "Company" or "Sunstone") (NYSE: SHO) announced that it will report financial results for the third quarter 2025...

More Releases From This Source

Explore

Banking & Financial Services

Banking & Financial Services

Travel

Travel

Hotels and Resorts

Hotels and Resorts

Leisure & Tourism

Leisure & Tourism

News Releases in Similar Topics

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.