Отчетность Sunstone Hotel Investors, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
1.0476 |
1.5486 |
1.5871 |
0.9823 |
0.434 |
0.9 |
1.2203 |
1.0351 |
1.735 |
2.59 |
3.42 |
2.69 |
3.37 |
3.72 |
2.93 |
2.99 |
2.5 |
2.17 |
|
1.83 |
|
|
Выручка, млрд $
|
0.2254 |
0.1904 |
0.4607 |
0.5027 |
0.6511 |
0.9031 |
1.0149 |
0.9692 |
0.7178 |
0.6431 |
0.835 |
0.829 |
0.924 |
1.142 |
1.249 |
1.189 |
1.194 |
1.159 |
1.115 |
0.268 |
0.509 |
0.8408 |
0.9832 |
0.986 |
|
|
Чистая прибыль, млрд $
|
-0.0188 |
-0.0104 |
-0.0223 |
-0.0361 |
0.0302 |
0.0532 |
0.1257 |
0.0747 |
-0.2696 |
0.0385 |
0.081 |
0.048 |
0.066 |
0.081 |
0.347 |
0.134 |
0.145 |
0.25 |
0.136 |
-0.405 |
0.034 |
0.1932 |
0.0944 |
0.2067 |
|
|
EV, млрд $
|
|
|
|
|
2.21 |
3.02 |
3.24 |
2.52 |
1.4888 |
1.7653 |
2.64 |
2.24 |
3.03 |
3.79 |
4.02 |
3.25 |
3.87 |
3.89 |
3.08 |
3.37 |
3.38 |
3.16 |
2.78 |
2.59 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.297 |
0.1786 |
-0.2441 |
-0.0854 |
0.1046 |
0.1421 |
0.1179 |
|
|
EBITDA, млрд $
|
0.000707 |
0.0108 |
0.0292 |
0.0232 |
0.1588 |
0.2308 |
0.2752 |
0.2531 |
0.1369 |
0.1294 |
0.1975 |
0.2526 |
0.2814 |
0.3074 |
0.5772 |
0.353 |
0.349 |
0.452 |
0.342 |
-0.2109 |
0.194 |
0.1916 |
0.2694 |
0.245 |
|
|
FCF, млрд $
|
|
|
-0.0409 |
-0.0625 |
-0.8923 |
-0.4246 |
-0.3245 |
0.0355 |
0.026 |
-0.154 |
-0.062 |
0.171 |
0.171 |
0.279 |
0.3 |
0.305 |
0.311 |
0.287 |
0.291 |
-0.117 |
0.028 |
0.1697 |
0.2173 |
0.088 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3108 |
0.3053 |
0.2909 |
-0.1167 |
0.0284 |
0.1697 |
0.2173 |
0.1981 |
|
|
Баланс стоимость, млрд $
|
|
|
|
-0.0279 |
-0.0602 |
-0.0979 |
-0.0705 |
-0.082 |
-0.0089 |
-0.3885 |
-0.3348 |
-0.3168 |
-0.2871 |
-0.3189 |
-0.275 |
0.7869 |
0.9323 |
1.1827 |
1.3185 |
0.9138 |
0.9481 |
1.0179 |
-0.6571 |
2.17 |
|
|
Операционная прибыль, млрд $
|
0.0203 |
0.1532 |
0.0315 |
0.0456 |
0.0865 |
0.1345 |
0.1554 |
0.1374 |
0.0431 |
0.0339 |
0.07 |
0.079 |
0.099 |
0.157 |
0.18 |
0.17 |
0.181 |
0.183 |
0.162 |
-0.247 |
-0.085 |
0.0618 |
0.1316 |
0.1179 |
|
|
Операционные расходы, млрд $
|
0.1233 |
|
0.2524 |
0.2711 |
0.319 |
0.4303 |
0.4968 |
0.4682 |
0.4308 |
0.3093 |
0.3882 |
0.348 |
0.3748 |
0.4387 |
0.4769 |
0.4589 |
0.4516 |
0.4294 |
0.4223 |
0.6618 |
0.3036 |
0.5593 |
0.4858 |
0.1005 |
|
|
CAPEX, млрд $
|
|
|
0.1009 |
0.1041 |
0.9789 |
0.5877 |
0.5385 |
0.1254 |
0.0441 |
0.1994 |
0.219 |
0.183 |
0.3726 |
0.4024 |
0.4009 |
0.143 |
0.1386 |
0.019 |
0.0000 |
0.000102 |
0.4272 |
0.5196 |
0.5542 |
0.1101 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.273 |
0.1912 |
0.0104 |
0.0289 |
0.0374 |
0.0506 |
0.1172 |
0.1674 |
0.1739 |
0.1713 |
0.2513 |
0.2443 |
0.2441 |
0.2434 |
0.2761 |
0.2477 |
0.2192 |
|
|
Чистая прибыль, млрд $
|
0.045 |
-0.1626 |
-0.1175 |
-0.0911 |
-0.0394 |
-0.0553 |
-0.0279 |
-0.0221 |
0.1383 |
0.0151 |
0.0377 |
0.0204 |
0.0174 |
0.0211 |
0.0429 |
0.0156 |
0.127 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
2.93 |
2.88 |
2.75 |
2.74 |
2.6 |
2.71 |
1.763 |
1.8223 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
-0.0031 |
0.044 |
0.0297 |
0.0331 |
0.0352 |
0.0331 |
0.0031 |
0.1074 |
|
|
EBITDA, млрд $
|
0.0859 |
0.0054 |
-0.0525 |
-0.0448 |
-0.0197 |
-0.0167 |
0.0135 |
0.02 |
0.0267 |
0.0628 |
0.1203 |
0.0618 |
0.0643 |
0.0676 |
0.0847 |
0.0363 |
0.1366 |
|
|
FCF, млрд $
|
0.0591 |
-0.0199 |
-0.0479 |
-0.0636 |
-0.0368 |
-0.0447 |
0.014 |
-0.0028 |
-0.0018 |
-0.0172 |
0.0452 |
0.0241 |
0.0287 |
0.0211 |
0.033 |
0.00074 |
0.1586 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
0.0223 |
0.02 |
0.0131 |
0.0775 |
0.059 |
0.0597 |
0.0211 |
0.000675 |
0.00074 |
0.1586 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
0.8101 |
0.9481 |
0.9621 |
0.9974 |
1.0179 |
1.0354 |
-0.6571 |
2.1 |
2.09 |
2.17 |
|
|
Операционная прибыль, млрд $
|
0.0803 |
-0.0025 |
-0.0324 |
-0.0524 |
-0.0294 |
-0.0382 |
0.0243 |
0.0223 |
0.02 |
0.0132 |
0.0775 |
0.0591 |
0.0597 |
0.0248 |
0.0597 |
0.0268 |
0.0186 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
0.0889 |
0.084 |
0.1468 |
0.1613 |
0.1672 |
0.094 |
0.2187 |
0.1695 |
0.167 |
0.1494 |
|
|
CAPEX, млрд $
|
0.0373 |
0.0368 |
0.0345 |
0.033 |
0.0328 |
0.0308 |
0.0327 |
0.0326 |
0.0326 |
0.0314 |
0.0309 |
0.0318 |
0.0324 |
0.0225 |
0.0324 |
0.0247 |
0.0362 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
|
|
0.0202 |
0.006 |
0.0175 |
0.029 |
0.0674 |
0.179 |
0.3586 |
0.278 |
0.1505 |
0.1572 |
0.1044 |
0.2221 |
0.4991 |
0.3695 |
0.488 |
0.8093 |
0.8169 |
0.3684 |
0.1795 |
0.1176 |
0.0964 |
0.4937 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.46 |
0 |
0.000268 |
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0338 |
0.0352 |
0.0086 |
0.0287 |
0.0421 |
0.0312 |
0.0312 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0011 |
0.0481 |
0.0477 |
0.1185 |
0.056 |
0.0092 |
0.0092 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1464 |
0.1477 |
0.1371 |
0.1287 |
0.1264 |
0.1271 |
0.1271 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9085 |
0.9137 |
0.4351 |
0.2821 |
0.214 |
0.4576 |
0.5422 |
|
|
Чистые активы, млрд
|
|
|
0.3303 |
0.4173 |
0.959 |
1.1371 |
1.1934 |
0.998 |
0.9867 |
1.1993 |
1.3653 |
1.4639 |
1.8985 |
2.22 |
2.3 |
2.48 |
2.53 |
2.66 |
2.57 |
2.05 |
2.2 |
2.1 |
2.07 |
2.86 |
|
|
Активы, млрд
|
0.9157 |
1.4459 |
1.3649 |
1.2537 |
2.25 |
2.76 |
3.05 |
2.81 |
2.51 |
2.44 |
3.1 |
3.14 |
3.51 |
3.92 |
3.86 |
3.74 |
3.86 |
3.97 |
3.92 |
2.99 |
3.04 |
3.11 |
3.07 |
3.15 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0058 |
0.0821 |
0.0023 |
0.0207 |
0.222 |
0.0167 |
0.0741 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.9982 |
0.889 |
0.7425 |
0.5887 |
0.5907 |
0.7405 |
0.7405 |
|
|
Задолженность, млрд
|
0.6169 |
1.0471 |
1.0334 |
0.7916 |
1.3893 |
1.7226 |
1.9552 |
1.9073 |
1.6268 |
1.3368 |
1.7759 |
1.5174 |
1.5564 |
1.6561 |
1.5121 |
1.2074 |
1.2756 |
1.2617 |
1.2979 |
0.8963 |
0.8013 |
1.0067 |
1.0008 |
0.9827 |
|
|
Чистый долг, млрд
|
|
|
0.8974 |
0.7065 |
1.1636 |
1.4708 |
1.6547 |
1.5337 |
1.0548 |
0.8653 |
1.4199 |
1.2062 |
1.2997 |
1.2072 |
0.5975 |
0.5618 |
0.4948 |
0.1677 |
0.1542 |
0.3764 |
0.5141 |
0.7138 |
-0.0964 |
0.3376 |
|
|
Долг, млрд
|
|
|
0.9177 |
0.7125 |
1.1812 |
1.4998 |
1.7222 |
1.7128 |
1.4134 |
1.1433 |
1.5705 |
1.3634 |
1.4041 |
1.4293 |
1.0966 |
0.9313 |
0.9828 |
0.9771 |
0.9711 |
0.7448 |
0.794 |
0.837 |
0.8278 |
0.8313 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.865 |
0.9009 |
0.5864 |
0.5036 |
0.4161 |
0.3653 |
0.2104 |
0.2216 |
0.1627 |
0.2544 |
0.1529 |
0.1678 |
0.1572 |
0.0964 |
0.1635 |
0.1138 |
0.4264 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000268 |
0.0000 |
0.0021 |
0.0036 |
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
0.0422 |
0.0458 |
0.0421 |
0.042 |
0.048 |
0.0286 |
0.0312 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
0.0456 |
0.0503 |
0.056 |
0.0491 |
0.0557 |
0.0084 |
0.0092 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
0.0317 |
0.0324 |
0.0323 |
0.0324 |
0.0332 |
0.0291 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
0.2092 |
0.228 |
0.214 |
0.208 |
0.2268 |
0.1424 |
0.4576 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
2.06 |
2.2 |
2.17 |
2.1 |
2.1 |
2.08 |
2.07 |
2.83 |
2.6 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
3.03 |
3.04 |
2.95 |
3.09 |
3.11 |
3.08 |
3.07 |
3.09 |
3.09 |
3.15 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.0016 |
0.0021 |
0.222 |
0.222 |
0.0021 |
0.575 |
0.0167 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
0.8024 |
0.8109 |
0.5907 |
0.5903 |
0.8128 |
0.8147 |
0.7405 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
0.9321 |
0.8013 |
0.7449 |
0.9832 |
1.0067 |
0.9979 |
1.0008 |
0.9851 |
1.0011 |
0.9827 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
0.6056 |
0.5141 |
0.3807 |
0.7165 |
0.7138 |
0.7258 |
-0.0964 |
0.7213 |
-0.1138 |
-0.4097 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
0.7851 |
0.6346 |
0.5956 |
0.8238 |
0.8313 |
0.827 |
0.8278 |
0.8291 |
0.8326 |
0.0167 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
-8.65 |
3.15 |
4.68 |
10.53 |
7.49 |
-27.33 |
3.21 |
5.59 |
1.66 |
3.15 |
3.66 |
15.7 |
5.25 |
5.72 |
9.81 |
5.02 |
-19.68 |
0.72 |
10.06 |
4.54 |
|
9.72 |
18.06 |
|
|
ROA, %
|
-2.88 |
1.34 |
1.93 |
4.12 |
2.66 |
-10.73 |
1.58 |
1.91 |
0.57 |
1.4 |
1.91 |
8.64 |
3.09 |
3.49 |
6.04 |
3.09 |
-12.1 |
0.45 |
1.32 |
3.07 |
|
6.63 |
2.80 |
|
|
ROIC, %
|
4.14 |
|
|
|
|
|
|
4.55 |
2.55 |
3.31 |
4.07 |
11.58 |
4.47 |
4.88 |
7.92 |
4.28 |
-12.62 |
1.61 |
|
|
|
4.3 |
7.44 |
|
|
ROS, %
|
-7.24 |
13.28 |
14.9 |
15.31 |
14.18 |
6 |
5.28 |
8.34 |
14.67 |
15.58 |
13.27 |
33.02 |
15.39 |
15.86 |
25.62 |
16.77 |
-129.87 |
12.99 |
22.98 |
9.57 |
20.96 |
20.96 |
25.74 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.94 |
4.97 |
-8.43 |
-2.98 |
3.87 |
5.28 |
|
3.94 |
4.64 |
|
|
Рентаб EBITDA, %
|
8.57 |
24.39 |
25.56 |
27.12 |
26.12 |
19.07 |
20.13 |
23.66 |
30.46 |
30.46 |
26.91 |
46.2 |
29.1 |
29.23 |
39 |
30.67 |
-78.71 |
-31.68 |
7.74 |
27.4 |
|
24.84 |
64.04 |
|
|
Чистая рентаб, %
|
-7.18 |
4.64 |
5.9 |
12.38 |
7.71 |
-37.56 |
5.99 |
8.3 |
9.5 |
10.7 |
13.7 |
14.4 |
14.3 |
15.2 |
15.8 |
14.5 |
-92.2 |
-16.8 |
24.72 |
9.6 |
|
20.96 |
25.72 |
|
|
Operation Margin, %
|
9.07 |
13.28 |
14.9 |
15.31 |
14.18 |
6 |
5.28 |
8.34 |
9.53 |
10.74 |
13.73 |
14.44 |
14.33 |
15.17 |
15.81 |
14.53 |
-92.18 |
-16.78 |
|
11.47 |
11.96 |
11.96 |
34.72 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
6.35 |
2.15 |
5.03 |
6.22 |
26.95 |
9.88 |
11.1 |
20.39 |
10.94 |
-155.87 |
2.66 |
|
|
|
12.72 |
51.84 |
|
|
Доходность FCF, %
|
|
-85.18 |
-27.42 |
-20.45 |
3.61 |
5.99 |
-17.11 |
-5.11 |
-1.1073 |
-11.61 |
-4.79 |
-2.95 |
6.05 |
5.09 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
|
|
-1.1277 |
6.7 |
0.7198 |
1.7715 |
0.9584 |
0.8203 |
1.0028 |
2.06 |
0.7449 |
6.06 |
18.06 |
|
|
ROA, %
|
|
|
|
-0.7622 |
4.54 |
0.5046 |
1.2482 |
0.6612 |
0.5639 |
0.6851 |
1.3988 |
0.5039 |
4.07 |
2.80 |
|
|
ROCE, %
|
|
|
|
|
|
-0.1087 |
1.5553 |
1.0382 |
1.1737 |
1.2506 |
1.1725 |
0.1087 |
3.84 |
4.64 |
|
|
Рентаб EBITDA, %
|
-52.66 |
-32.92 |
11.52 |
11.97 |
15.36 |
36.67 |
47.89 |
25.28 |
26.34 |
27.76 |
30.66 |
14.63 |
62.29 |
64.04 |
|
|
Чистая рентаб, %
|
|
|
|
-13.77 |
79.36 |
8.78 |
15 |
8.39 |
7.15 |
8.66 |
15.6 |
6.28 |
57.92 |
25.72 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0043 |
0.0105 |
0.0166 |
0.0028 |
0.0309 |
0.0148 |
0.0114 |
|
0.0095 |
|
Расходы на обслуживание долга
|
0.0518 |
0.0447 |
0.0514 |
0.0502 |
0.0317 |
0.028 |
0.0405 |
|
0.0514 |
|
Всего задолженность
|
|
0.2327 |
0.3256 |
0.0908 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
40 |
42 |
40 |
40 |
|
|
|
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.000618 |
1.3E-5 |
0.0044 |
0.0011 |
0.0093 |
0.000476 |
0.000541 |
0.0092 |
0.0119 |
0.000789 |
|
Расходы на обслуживание долга
|
0.0079 |
0.0077 |
0.0051 |
0.0059 |
0.0093 |
0.0117 |
0.0138 |
0.0092 |
0.0119 |
0.0168 |
|