Annual Income Statements for Pebblebrook Hotel Trust
This table shows Pebblebrook Hotel Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Pebblebrook Hotel Trust
This table shows Pebblebrook Hotel Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-44 |
-34 |
34 |
-68 |
-45 |
-39 |
20 |
33 |
-61 |
-44 |
7.42 |
Consolidated Net Income / (Loss) |
|
-40 |
-22 |
46 |
-56 |
-42 |
-28 |
32 |
45 |
-50 |
-32 |
19 |
Net Income / (Loss) Continuing Operations |
|
-40 |
-22 |
46 |
-56 |
-42 |
-28 |
32 |
45 |
-50 |
-32 |
19 |
Total Pre-Tax Income |
|
-41 |
-22 |
46 |
-56 |
-42 |
-27 |
33 |
20 |
-51 |
-35 |
27 |
Total Revenue |
|
1,363 |
-27 |
-30 |
-31 |
-28 |
-26 |
-28 |
-28 |
-30 |
-27 |
-27 |
Net Interest Income / (Expense) |
|
-29 |
-27 |
-30 |
-31 |
-28 |
-26 |
-28 |
-28 |
-30 |
-27 |
-27 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
29 |
27 |
30 |
31 |
28 |
26 |
28 |
28 |
30 |
27 |
27 |
Long-Term Debt Interest Expense |
|
29 |
27 |
30 |
31 |
28 |
26 |
28 |
28 |
30 |
27 |
27 |
Total Non-Interest Income |
|
1,392 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Expense |
|
1,404 |
-5.20 |
-75 |
26 |
16 |
1.38 |
-61 |
-47 |
23 |
7.24 |
-52 |
Net Occupancy & Equipment Expense |
|
- |
214 |
246 |
250 |
231 |
216 |
248 |
257 |
240 |
227 |
254 |
Property & Liability Insurance Claims |
|
28 |
29 |
30 |
33 |
33 |
32 |
25 |
35 |
34 |
33 |
34 |
Other Operating Expenses |
|
894 |
5.57 |
-0.44 |
4.50 |
15 |
9.78 |
6.18 |
5.72 |
-17 |
9.47 |
9.74 |
Depreciation Expense |
|
60 |
58 |
58 |
63 |
61 |
57 |
57 |
58 |
57 |
58 |
58 |
Other Special Charges |
|
1,072 |
-312 |
-408 |
-396 |
-334 |
-314 |
-397 |
-405 |
-338 |
-320 |
-408 |
Nonoperating Income / (Expense), net |
|
0.41 |
0.18 |
0.95 |
1.40 |
1.69 |
0.33 |
0.22 |
0.79 |
1.46 |
-0.97 |
1.99 |
Income Tax Expense |
|
-0.74 |
0.00 |
0.03 |
0.82 |
-0.20 |
0.05 |
1.01 |
-25 |
-1.47 |
-3.16 |
7.81 |
Preferred Stock Dividends Declared |
|
2.86 |
11 |
11 |
11 |
2.29 |
11 |
11 |
11 |
11 |
11 |
11 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.83 |
0.88 |
1.46 |
0.66 |
0.74 |
0.83 |
1.30 |
1.49 |
0.64 |
0.77 |
1.23 |
Basic Earnings per Share |
|
($0.33) |
($0.27) |
$0.27 |
($0.57) |
($0.36) |
($0.32) |
$0.17 |
$0.27 |
($0.51) |
($0.37) |
$0.06 |
Weighted Average Basic Shares Outstanding |
|
130.45M |
125.49M |
121.70M |
120.06M |
121.81M |
120.09M |
120.09M |
119.64M |
119.77M |
119.20M |
118.17M |
Diluted Earnings per Share |
|
($0.32) |
($0.27) |
$0.24 |
($0.57) |
($0.33) |
($0.32) |
$0.16 |
$0.24 |
($0.47) |
($0.37) |
$0.06 |
Weighted Average Diluted Shares Outstanding |
|
130.45M |
125.49M |
151.24M |
120.06M |
121.81M |
120.09M |
149.74M |
149.35M |
119.77M |
119.20M |
118.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
125.98M |
123.11M |
120.50M |
120.50M |
120.29M |
120.50M |
120.50M |
119.69M |
119.81M |
118.69M |
118.57M |
Annual Cash Flow Statements for Pebblebrook Hotel Trust
This table details how cash moves in and out of Pebblebrook Hotel Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-2.25 |
-27 |
5.03 |
-8.30 |
75 |
-51 |
79 |
-44 |
-40 |
141 |
24 |
Net Cash From Operating Activities |
|
161 |
221 |
240 |
194 |
136 |
395 |
-202 |
71 |
279 |
236 |
275 |
Net Cash From Continuing Operating Activities |
|
161 |
221 |
240 |
194 |
136 |
395 |
-202 |
71 |
279 |
236 |
275 |
Net Income / (Loss) Continuing Operations |
|
74 |
95 |
74 |
100 |
13 |
116 |
-393 |
-186 |
-85 |
-74 |
0.02 |
Consolidated Net Income / (Loss) |
|
74 |
95 |
74 |
100 |
13 |
116 |
-393 |
-186 |
-85 |
-74 |
0.02 |
Depreciation Expense |
|
68 |
96 |
102 |
102 |
108 |
235 |
225 |
224 |
240 |
241 |
230 |
Amortization Expense |
|
1.65 |
2.35 |
4.28 |
4.92 |
18 |
17 |
17 |
17 |
13 |
12 |
14 |
Non-Cash Adjustments to Reconcile Net Income |
|
14 |
20 |
49 |
-3.27 |
17 |
14 |
-14 |
-33 |
100 |
66 |
13 |
Changes in Operating Assets and Liabilities, net |
|
4.19 |
7.10 |
10 |
-11 |
-22 |
13 |
-37 |
50 |
11 |
-8.35 |
18 |
Net Cash From Investing Activities |
|
-631 |
-400 |
298 |
132 |
-1,778 |
300 |
250 |
-82 |
-109 |
142 |
-93 |
Net Cash From Continuing Investing Activities |
|
-631 |
-400 |
298 |
132 |
-1,778 |
300 |
250 |
-82 |
-109 |
142 |
-93 |
Purchase of Investment Securities |
|
-580 |
-305 |
-0.07 |
-81 |
-1,819 |
-170 |
-125 |
-337 |
-364 |
-203 |
-130 |
Sale and/or Maturity of Investments |
|
1.11 |
3.02 |
50 |
211 |
40 |
470 |
375 |
256 |
255 |
345 |
37 |
Net Cash From Financing Activities |
|
468 |
153 |
-533 |
-334 |
1,718 |
-746 |
31 |
-33 |
-209 |
-237 |
-158 |
Net Cash From Continuing Financing Activities |
|
468 |
153 |
-533 |
-334 |
1,718 |
-746 |
31 |
-33 |
-209 |
-237 |
-158 |
Issuance of Debt |
|
380 |
815 |
619 |
239 |
2,400 |
415 |
1,273 |
269 |
1,570 |
150 |
400 |
Repayment of Debt |
|
-139 |
-546 |
-918 |
-348 |
-557 |
-938 |
-1,098 |
-432 |
-1,625 |
-221 |
-465 |
Repurchase of Preferred Equity |
|
0.00 |
0.00 |
-225 |
- |
- |
0.00 |
0.00 |
-250 |
-16 |
-16 |
0.00 |
Repurchase of Common Equity |
|
-0.63 |
-4.09 |
-2.50 |
-96 |
-2.51 |
-4.01 |
-1.26 |
-0.72 |
-71 |
-93 |
-17 |
Payment of Dividends |
|
-80 |
-110 |
-127 |
-123 |
-122 |
-217 |
-87 |
-45 |
-53 |
-54 |
-52 |
Other Financing Activities, Net |
|
-10 |
-3.51 |
-5.60 |
-5.37 |
-0.47 |
-0.86 |
-55 |
-54 |
-15 |
-3.64 |
-24 |
Quarterly Cash Flow Statements for Pebblebrook Hotel Trust
This table details how cash moves in and out of Pebblebrook Hotel Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-158 |
94 |
40 |
5.32 |
2.03 |
-129 |
46 |
33 |
73 |
0.60 |
49 |
Net Cash From Operating Activities |
|
24 |
46 |
74 |
82 |
34 |
46 |
84 |
76 |
69 |
50 |
91 |
Net Cash From Continuing Operating Activities |
|
24 |
46 |
74 |
82 |
34 |
46 |
84 |
76 |
69 |
50 |
91 |
Net Income / (Loss) Continuing Operations |
|
-40 |
-22 |
46 |
-56 |
-42 |
-28 |
32 |
45 |
-50 |
-32 |
19 |
Consolidated Net Income / (Loss) |
|
-40 |
-22 |
46 |
-56 |
-42 |
-28 |
32 |
45 |
-50 |
-32 |
19 |
Depreciation Expense |
|
60 |
58 |
58 |
63 |
61 |
57 |
57 |
58 |
57 |
58 |
58 |
Amortization Expense |
|
3.49 |
3.01 |
2.87 |
3.70 |
2.55 |
4.08 |
2.61 |
2.61 |
5.03 |
2.99 |
2.90 |
Non-Cash Adjustments to Reconcile Net Income |
|
8.40 |
-6.24 |
-19 |
76 |
16 |
3.99 |
4.73 |
-21 |
25 |
3.78 |
11 |
Changes in Operating Assets and Liabilities, net |
|
-7.53 |
13 |
-14 |
-4.48 |
-3.30 |
8.24 |
-13 |
-8.72 |
32 |
18 |
-0.24 |
Net Cash From Investing Activities |
|
-43 |
105 |
30 |
-39 |
46 |
-39 |
-23 |
-18 |
-13 |
-21 |
-27 |
Net Cash From Continuing Investing Activities |
|
-43 |
105 |
30 |
-39 |
46 |
-39 |
-23 |
-18 |
-13 |
-21 |
-27 |
Purchase of Investment Securities |
|
-48 |
-35 |
-65 |
-42 |
-61 |
-50 |
-33 |
-18 |
-28 |
-21 |
-29 |
Sale and/or Maturity of Investments |
|
5.64 |
140 |
96 |
2.97 |
106 |
12 |
10 |
0.21 |
15 |
0.00 |
2.39 |
Net Cash From Financing Activities |
|
-139 |
-57 |
-64 |
-38 |
-78 |
-136 |
-14 |
-25 |
17 |
-29 |
-15 |
Net Cash From Continuing Financing Activities |
|
-139 |
-57 |
-64 |
-38 |
-78 |
-136 |
-14 |
-25 |
17 |
-29 |
-15 |
Repayment of Debt |
|
-1,417 |
-0.50 |
-0.50 |
-162 |
-58 |
-110 |
-0.51 |
-0.52 |
-354 |
-0.55 |
-0.55 |
Repurchase of Common Equity |
|
-70 |
-43 |
-50 |
- |
- |
-6.85 |
- |
-10 |
- |
-15 |
-1.00 |
Payment of Dividends |
|
-14 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
Other Financing Activities, Net |
|
-15 |
-0.44 |
-0.51 |
-2.32 |
-0.38 |
-5.93 |
-0.76 |
-1.31 |
-16 |
-0.71 |
-0.41 |
Annual Balance Sheets for Pebblebrook Hotel Trust
This table presents Pebblebrook Hotel Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,770 |
3,058 |
2,809 |
2,591 |
6,978 |
6,499 |
6,076 |
6,261 |
6,134 |
5,825 |
5,693 |
Cash and Due from Banks |
|
53 |
26 |
33 |
25 |
83 |
30 |
124 |
59 |
41 |
184 |
207 |
Restricted Cash |
|
16 |
9.45 |
7.42 |
7.12 |
24 |
27 |
12 |
34 |
11 |
9.89 |
11 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,344 |
2,674 |
2,673 |
2,456 |
6,534 |
6,333 |
5,882 |
6,079 |
5,875 |
5,491 |
5,319 |
Other Assets |
|
62 |
70 |
66 |
73 |
137 |
109 |
58 |
90 |
206 |
141 |
157 |
Total Liabilities & Shareholders' Equity |
|
2,770 |
3,058 |
2,809 |
2,591 |
6,978 |
6,499 |
6,076 |
6,261 |
6,134 |
5,825 |
5,693 |
Total Liabilities |
|
988 |
1,298 |
1,200 |
1,087 |
3,208 |
2,867 |
2,812 |
3,097 |
3,049 |
2,975 |
2,905 |
Accrued Interest Payable |
|
2.38 |
2.55 |
2.28 |
2.07 |
2.74 |
4.69 |
4.65 |
4.57 |
4.54 |
6.83 |
12 |
Other Short-Term Payables |
|
130 |
172 |
182 |
173 |
404 |
319 |
236 |
262 |
263 |
251 |
234 |
Long-Term Debt |
|
794 |
419 |
242 |
885 |
2,747 |
2,229 |
2,280 |
2,442 |
2,387 |
2,320 |
2,247 |
Other Long-Term Liabilities |
|
- |
522 |
672 |
27 |
55 |
314 |
291 |
388 |
394 |
397 |
413 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,782 |
1,761 |
1,609 |
1,504 |
3,770 |
3,632 |
3,264 |
3,164 |
3,085 |
2,850 |
2,788 |
Total Preferred & Common Equity |
|
1,781 |
1,758 |
1,606 |
1,499 |
3,760 |
3,621 |
3,257 |
3,156 |
2,997 |
2,764 |
2,697 |
Preferred Stock |
|
0.14 |
0.14 |
0.10 |
0.10 |
0.20 |
0.20 |
0.20 |
0.30 |
0.29 |
0.28 |
0.28 |
Total Common Equity |
|
1,781 |
1,758 |
1,606 |
1,499 |
3,760 |
3,621 |
3,257 |
3,156 |
2,996 |
2,763 |
2,697 |
Common Stock |
|
1,865 |
1,869 |
1,777 |
1,686 |
4,067 |
4,071 |
4,171 |
4,269 |
4,184 |
4,080 |
4,073 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.34 |
-4.75 |
-2.31 |
3.69 |
1.33 |
-25 |
-60 |
-19 |
36 |
24 |
17 |
Other Equity Adjustments |
|
- |
- |
- |
- |
-309 |
-425 |
-854 |
-1,094 |
-1,223 |
-1,341 |
-1,393 |
Noncontrolling Interest |
|
1.32 |
2.45 |
3.43 |
4.63 |
10 |
11 |
6.99 |
7.72 |
88 |
87 |
90 |
Quarterly Balance Sheets for Pebblebrook Hotel Trust
This table presents Pebblebrook Hotel Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
6,389 |
6,336 |
6,078 |
6,073 |
5,999 |
5,698 |
5,704 |
5,723 |
5,651 |
5,653 |
Cash and Due from Banks |
|
32 |
191 |
139 |
176 |
183 |
57 |
102 |
134 |
208 |
256 |
Restricted Cash |
|
31 |
19 |
8.03 |
11 |
8.95 |
8.27 |
9.49 |
10 |
10 |
11 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
6,039 |
5,965 |
5,703 |
5,714 |
5,553 |
5,475 |
5,443 |
5,400 |
5,282 |
5,249 |
Other Assets |
|
287 |
161 |
228 |
173 |
254 |
158 |
150 |
178 |
151 |
137 |
Total Liabilities & Shareholders' Equity |
|
6,389 |
6,336 |
6,078 |
6,073 |
5,999 |
5,698 |
5,704 |
5,723 |
5,651 |
5,653 |
Total Liabilities |
|
3,196 |
3,113 |
3,074 |
3,069 |
3,059 |
2,884 |
2,870 |
2,881 |
2,924 |
2,922 |
Accrued Interest Payable |
|
4.82 |
10 |
9.36 |
8.09 |
11 |
10 |
6.64 |
9.61 |
21 |
10 |
Other Short-Term Payables |
|
273 |
291 |
271 |
271 |
285 |
259 |
250 |
256 |
231 |
244 |
Long-Term Debt |
|
2,518 |
2,419 |
2,388 |
2,389 |
2,367 |
2,207 |
2,207 |
2,208 |
2,247 |
2,248 |
Other Long-Term Liabilities |
|
400 |
393 |
405 |
402 |
397 |
409 |
406 |
408 |
425 |
420 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,193 |
3,223 |
3,004 |
3,004 |
2,939 |
2,814 |
2,834 |
2,842 |
2,726 |
2,731 |
Total Preferred & Common Equity |
|
3,106 |
3,136 |
2,916 |
2,914 |
2,849 |
2,726 |
2,746 |
2,752 |
2,635 |
2,639 |
Preferred Stock |
|
0.30 |
0.30 |
0.29 |
0.29 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
Total Common Equity |
|
3,106 |
3,135 |
2,915 |
2,914 |
2,849 |
2,726 |
2,745 |
2,752 |
2,635 |
2,638 |
Common Stock |
|
4,272 |
4,275 |
4,144 |
4,096 |
4,098 |
4,076 |
4,079 |
4,071 |
4,062 |
4,063 |
Accumulated Other Comprehensive Income / (Loss) |
|
24 |
39 |
30 |
44 |
46 |
31 |
29 |
11 |
11 |
6.87 |
Other Equity Adjustments |
|
-1,191 |
-1,178 |
-1,258 |
-1,226 |
-1,295 |
-1,381 |
-1,362 |
-1,331 |
-1,438 |
-1,431 |
Noncontrolling Interest |
|
87 |
88 |
88 |
90 |
90 |
88 |
89 |
90 |
91 |
92 |
Annual Metrics And Ratios for Pebblebrook Hotel Trust
This table displays calculated financial ratios and metrics derived from Pebblebrook Hotel Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
22.66% |
27.93% |
5.47% |
-5.52% |
5.84% |
-114.00% |
4.03% |
7.17% |
1,436.92% |
-108.95% |
2.79% |
EBITDA Growth |
|
43.54% |
38.69% |
29.28% |
-16.24% |
-31.91% |
166.92% |
-141.56% |
135.12% |
208.06% |
4.26% |
23.17% |
EBIT Growth |
|
81.35% |
36.93% |
51.45% |
-29.13% |
-86.70% |
826.26% |
-428.30% |
53.02% |
54.26% |
8.70% |
63.51% |
NOPAT Growth |
|
78.61% |
39.19% |
55.87% |
-29.38% |
-88.21% |
902.03% |
-340.08% |
53.02% |
54.26% |
8.70% |
63.51% |
Net Income Growth |
|
70.27% |
29.17% |
-22.14% |
35.56% |
-86.65% |
764.59% |
-439.25% |
52.53% |
54.40% |
12.60% |
100.02% |
EPS Growth |
|
121.88% |
32.39% |
-31.91% |
85.94% |
-105.04% |
1,150.00% |
-615.87% |
44.62% |
47.22% |
2.11% |
58.06% |
Operating Cash Flow Growth |
|
50.10% |
36.85% |
8.72% |
-19.31% |
-29.92% |
191.24% |
-151.06% |
135.07% |
293.90% |
-15.26% |
16.43% |
Free Cash Flow Firm Growth |
|
-151.55% |
169.55% |
48.22% |
-165.01% |
-1,052.17% |
118.74% |
-95.00% |
-596.17% |
138.79% |
232.83% |
-53.21% |
Invested Capital Growth |
|
29.42% |
-10.73% |
-17.53% |
23.54% |
172.81% |
-10.06% |
-5.40% |
1.10% |
-2.39% |
-5.51% |
-2.62% |
Revenue Q/Q Growth |
|
5.11% |
4.98% |
0.52% |
-2.36% |
6.13% |
-107.96% |
89.19% |
79.47% |
1,469.69% |
1.34% |
-2.26% |
EBITDA Q/Q Growth |
|
6.80% |
7.79% |
0.37% |
-4.48% |
-30.85% |
39.91% |
-600.41% |
176.51% |
1.57% |
-1.43% |
-4.45% |
EBIT Q/Q Growth |
|
7.87% |
8.64% |
-0.77% |
-7.80% |
-86.50% |
329.28% |
-89.35% |
40.25% |
2.11% |
-3.74% |
-46.06% |
NOPAT Q/Q Growth |
|
7.87% |
9.82% |
0.10% |
-7.95% |
-87.71% |
209.23% |
-89.35% |
40.25% |
2.11% |
-3.74% |
-46.06% |
Net Income Q/Q Growth |
|
7.47% |
7.84% |
-5.82% |
-6.08% |
-89.26% |
3,727.74% |
-96.46% |
41.16% |
3.36% |
-2.86% |
-99.80% |
EPS Q/Q Growth |
|
5.97% |
13.25% |
-4.48% |
-7.75% |
-103.90% |
166.32% |
-82.58% |
35.25% |
8.65% |
-1.09% |
-56.00% |
Operating Cash Flow Q/Q Growth |
|
6.58% |
9.99% |
-3.24% |
-5.75% |
-36.40% |
40.65% |
-197.79% |
763.53% |
-0.78% |
4.23% |
14.74% |
Free Cash Flow Firm Q/Q Growth |
|
-139.07% |
165.26% |
-43.30% |
-179.00% |
-1,334.07% |
119.80% |
52.46% |
-111.01% |
163.68% |
-12.73% |
-52.44% |
Invested Capital Q/Q Growth |
|
17.05% |
-18.96% |
-6.23% |
39.19% |
210.75% |
-0.43% |
-2.96% |
0.34% |
-3.02% |
-2.57% |
-0.30% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.81% |
25.81% |
31.63% |
28.05% |
18.04% |
0.00% |
0.00% |
0.00% |
12.99% |
0.00% |
0.00% |
EBIT Margin |
|
11.62% |
12.44% |
17.86% |
13.40% |
1.68% |
0.00% |
0.00% |
0.00% |
-6.60% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
12.81% |
12.93% |
9.55% |
13.70% |
1.73% |
0.00% |
0.00% |
0.00% |
-6.58% |
0.00% |
0.00% |
Tax Burden Percent |
|
95.77% |
97.35% |
100.18% |
99.82% |
88.48% |
95.72% |
99.07% |
100.03% |
100.33% |
100.89% |
-0.06% |
Interest Burden Percent |
|
115.08% |
106.80% |
53.35% |
102.41% |
115.92% |
100.02% |
99.87% |
99.94% |
99.34% |
94.57% |
90.16% |
Effective Tax Rate |
|
4.23% |
2.65% |
-0.18% |
0.18% |
11.52% |
4.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
2.75% |
3.58% |
6.48% |
4.53% |
0.26% |
0.00% |
0.00% |
0.00% |
-1.08% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.12% |
4.43% |
-7.76% |
4.92% |
0.36% |
0.00% |
0.00% |
0.00% |
-2.13% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.77% |
1.78% |
-2.09% |
1.91% |
0.25% |
0.00% |
0.00% |
0.00% |
-1.64% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
4.52% |
5.36% |
4.39% |
6.44% |
0.51% |
3.13% |
-11.39% |
-5.80% |
-2.72% |
-2.50% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-22.90% |
14.92% |
25.69% |
-16.53% |
-92.45% |
12.46% |
0.68% |
-3.43% |
1.34% |
4.65% |
2.27% |
Operating Return on Assets (OROA) |
|
2.73% |
3.14% |
4.72% |
3.63% |
0.27% |
0.00% |
0.00% |
0.00% |
-1.38% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
3.01% |
3.26% |
2.52% |
3.71% |
0.28% |
0.00% |
0.00% |
0.00% |
-1.37% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
4.51% |
5.36% |
4.38% |
6.43% |
0.51% |
3.12% |
-11.36% |
-5.78% |
-2.68% |
-2.43% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.13% |
5.40% |
4.61% |
6.69% |
0.36% |
3.20% |
-12.05% |
-5.91% |
-2.84% |
-2.69% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
64 |
89 |
139 |
98 |
12 |
116 |
-278 |
-130 |
-60 |
-54 |
-20 |
NOPAT Margin |
|
11.13% |
12.11% |
17.89% |
13.37% |
1.49% |
0.00% |
0.00% |
0.00% |
-4.62% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.38% |
-0.85% |
14.24% |
-0.39% |
-0.10% |
0.00% |
5.09% |
2.37% |
1.05% |
0.84% |
-0.87% |
SG&A Expenses to Revenue |
|
46.87% |
46.18% |
0.00% |
0.00% |
0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
88.38% |
87.56% |
82.14% |
86.60% |
98.32% |
0.00% |
0.00% |
0.00% |
106.60% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
67 |
91 |
138 |
98 |
13 |
121 |
-397 |
-186 |
-85 |
-78 |
-28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
137 |
190 |
245 |
205 |
140 |
373 |
-155 |
54 |
168 |
175 |
215 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.36 |
0.93 |
1.14 |
1.53 |
0.49 |
0.96 |
0.75 |
0.93 |
0.58 |
0.69 |
0.60 |
Price to Tangible Book Value (P/TBV) |
|
1.38 |
0.94 |
1.17 |
1.56 |
0.51 |
0.96 |
0.75 |
0.93 |
0.58 |
0.69 |
0.60 |
Price to Revenue (P/Rev) |
|
4.21 |
2.22 |
2.37 |
3.14 |
2.36 |
0.00 |
0.00 |
0.00 |
1.35 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
50.63 |
23.71 |
39.11 |
27.43 |
0.00 |
41.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
2.58% |
5.47% |
5.96% |
4.56% |
5.73% |
5.73% |
0.21% |
0.18% |
0.30% |
0.25% |
0.30% |
Earnings Yield |
|
1.98% |
4.22% |
2.56% |
3.65% |
0.00% |
2.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.22 |
0.93 |
1.10 |
1.32 |
0.69 |
0.96 |
0.83 |
0.94 |
0.76 |
0.80 |
0.74 |
Enterprise Value to Revenue (EV/Rev) |
|
5.56 |
2.97 |
2.74 |
4.31 |
5.78 |
0.00 |
0.00 |
0.00 |
3.23 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.38 |
11.50 |
8.66 |
15.37 |
32.05 |
15.13 |
0.00 |
96.90 |
24.88 |
23.63 |
17.37 |
Enterprise Value to EBIT (EV/EBIT) |
|
47.89 |
23.86 |
15.35 |
32.17 |
343.29 |
46.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
50.00 |
24.51 |
15.32 |
32.23 |
387.96 |
48.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.81 |
9.88 |
8.85 |
16.30 |
33.01 |
14.29 |
0.00 |
74.57 |
14.97 |
17.50 |
13.61 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
5.88 |
3.86 |
0.00 |
0.00 |
7.32 |
118.99 |
0.00 |
56.20 |
16.72 |
32.35 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.47 |
0.33 |
0.20 |
0.59 |
0.73 |
0.61 |
0.70 |
0.77 |
0.77 |
0.81 |
0.81 |
Long-Term Debt to Equity |
|
0.45 |
0.24 |
0.15 |
0.59 |
0.73 |
0.61 |
0.70 |
0.77 |
0.77 |
0.81 |
0.81 |
Financial Leverage |
|
0.43 |
0.40 |
0.27 |
0.39 |
0.69 |
0.67 |
0.65 |
0.73 |
0.77 |
0.79 |
0.81 |
Leverage Ratio |
|
1.50 |
1.65 |
1.74 |
1.73 |
1.81 |
1.82 |
1.82 |
1.92 |
1.98 |
2.02 |
2.04 |
Compound Leverage Factor |
|
1.73 |
1.76 |
0.93 |
1.78 |
2.10 |
1.82 |
1.82 |
1.92 |
1.97 |
1.91 |
1.84 |
Debt to Total Capital |
|
32.13% |
24.90% |
16.78% |
37.06% |
42.15% |
38.03% |
41.13% |
43.56% |
43.63% |
44.87% |
44.63% |
Short-Term Debt to Total Capital |
|
1.90% |
7.04% |
4.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
30.23% |
17.86% |
12.54% |
37.06% |
42.15% |
38.03% |
41.13% |
43.56% |
43.63% |
44.87% |
44.63% |
Preferred Equity to Total Capital |
|
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
Noncontrolling Interests to Total Capital |
|
0.05% |
0.10% |
0.18% |
0.19% |
0.15% |
0.18% |
0.13% |
0.14% |
1.61% |
1.68% |
1.80% |
Common Equity to Total Capital |
|
67.81% |
74.99% |
83.04% |
62.74% |
57.69% |
61.78% |
58.74% |
56.30% |
54.76% |
53.45% |
53.57% |
Debt to EBITDA |
|
6.17 |
3.08 |
1.32 |
4.31 |
19.65 |
5.97 |
-14.71 |
44.84 |
14.23 |
13.26 |
10.43 |
Net Debt to EBITDA |
|
5.67 |
2.89 |
1.16 |
4.15 |
18.88 |
5.82 |
-13.83 |
43.14 |
13.92 |
12.16 |
9.42 |
Long-Term Debt to EBITDA |
|
5.81 |
2.21 |
0.99 |
4.31 |
19.65 |
5.97 |
-14.71 |
44.84 |
14.23 |
13.26 |
10.43 |
Debt to NOPAT |
|
13.21 |
6.56 |
2.34 |
9.04 |
237.90 |
19.27 |
-8.21 |
-18.71 |
-40.00 |
-42.57 |
-112.99 |
Net Debt to NOPAT |
|
12.12 |
6.16 |
2.05 |
8.71 |
228.57 |
18.78 |
-7.72 |
-18.01 |
-39.12 |
-39.02 |
-102.05 |
Long-Term Debt to NOPAT |
|
12.42 |
4.71 |
1.75 |
9.04 |
237.90 |
19.27 |
-8.21 |
-18.71 |
-40.00 |
-42.57 |
-112.99 |
Noncontrolling Interest Sharing Ratio |
|
0.10% |
0.11% |
0.18% |
0.27% |
0.28% |
0.29% |
0.26% |
0.24% |
1.54% |
2.96% |
3.15% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-533 |
371 |
550 |
-357 |
-4,117 |
771 |
39 |
-191 |
74 |
247 |
116 |
Operating Cash Flow to CapEx |
|
306.90% |
221.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-19.70 |
9.56 |
12.60 |
-9.58 |
-76.34 |
7.11 |
0.37 |
-1.98 |
0.74 |
2.14 |
1.03 |
Operating Cash Flow to Interest Expense |
|
5.96 |
5.69 |
5.50 |
5.19 |
2.52 |
3.64 |
-1.94 |
0.73 |
2.79 |
2.04 |
2.45 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.02 |
3.12 |
11.06 |
5.19 |
2.52 |
3.64 |
-1.94 |
0.73 |
2.79 |
2.04 |
2.45 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.25 |
0.26 |
0.27 |
0.16 |
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.28 |
0.29 |
0.29 |
0.29 |
0.17 |
0.00 |
0.00 |
0.00 |
0.22 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,626 |
2,345 |
1,934 |
2,389 |
6,517 |
5,861 |
5,545 |
5,606 |
5,472 |
5,170 |
5,035 |
Invested Capital Turnover |
|
0.25 |
0.30 |
0.36 |
0.34 |
0.17 |
0.00 |
0.00 |
0.00 |
0.23 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
597 |
-282 |
-411 |
455 |
4,128 |
-656 |
-316 |
61 |
-134 |
-302 |
-136 |
Enterprise Value (EV) |
|
3,195 |
2,180 |
2,124 |
3,156 |
4,480 |
5,646 |
4,592 |
5,277 |
4,174 |
4,133 |
3,742 |
Market Capitalization |
|
2,419 |
1,630 |
1,836 |
2,298 |
1,830 |
3,463 |
2,441 |
2,920 |
1,750 |
1,920 |
1,622 |
Book Value per Share |
|
$26.29 |
$24.47 |
$22.28 |
$21.74 |
$54.46 |
$27.72 |
$24.88 |
$24.02 |
$22.79 |
$22.93 |
$22.53 |
Tangible Book Value per Share |
|
$25.83 |
$24.05 |
$21.87 |
$21.32 |
$51.56 |
$27.72 |
$24.88 |
$24.02 |
$22.79 |
$22.93 |
$22.53 |
Total Capital |
|
2,626 |
2,345 |
1,934 |
2,389 |
6,517 |
5,861 |
5,545 |
5,606 |
5,472 |
5,170 |
5,035 |
Total Debt |
|
844 |
584 |
324 |
885 |
2,747 |
2,229 |
2,280 |
2,442 |
2,387 |
2,320 |
2,247 |
Total Long-Term Debt |
|
794 |
419 |
242 |
885 |
2,747 |
2,229 |
2,280 |
2,442 |
2,387 |
2,320 |
2,247 |
Net Debt |
|
775 |
548 |
284 |
853 |
2,639 |
2,172 |
2,144 |
2,350 |
2,335 |
2,126 |
2,029 |
Capital Expenditures (CapEx) |
|
53 |
100 |
-242 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-9.64 |
-6.05 |
65 |
-2.36 |
-1.84 |
-0.03 |
115 |
56 |
25 |
20 |
-20 |
Net Nonoperating Obligations (NNO) |
|
844 |
584 |
324 |
885 |
2,747 |
2,229 |
2,280 |
2,442 |
2,387 |
2,320 |
2,247 |
Total Depreciation and Amortization (D&A) |
|
70 |
98 |
107 |
107 |
127 |
252 |
242 |
241 |
253 |
253 |
244 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.72 |
$0.95 |
$0.65 |
$1.20 |
$0.00 |
$0.63 |
($3.25) |
($1.80) |
($0.95) |
($0.93) |
($0.39) |
Adjusted Weighted Average Basic Shares Outstanding |
|
65.65M |
71.72M |
71.90M |
69.59M |
74.29M |
130.47M |
130.61M |
130.80M |
130.45M |
121.81M |
119.77M |
Adjusted Diluted Earnings per Share |
|
$0.71 |
$0.94 |
$0.64 |
$1.19 |
$0.00 |
$0.63 |
($3.25) |
($1.80) |
($0.95) |
($0.93) |
($0.39) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
66.26M |
72.38M |
72.37M |
69.98M |
74.29M |
130.72M |
130.61M |
130.80M |
130.45M |
121.81M |
119.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
71.72M |
71.95M |
72.12M |
68.99M |
130.52M |
130.96M |
131.32M |
131.49M |
125.98M |
120.29M |
119.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
89 |
106 |
98 |
78 |
-1,419 |
-528 |
-679 |
-1.28 |
-1,012 |
-1,003 |
Normalized NOPAT Margin |
|
11.13% |
12.11% |
13.62% |
13.38% |
10.06% |
0.00% |
0.00% |
0.00% |
-0.10% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
13.37% |
13.28% |
9.53% |
13.72% |
1.95% |
0.00% |
0.00% |
0.00% |
-6.56% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.47 |
2.36 |
3.17 |
2.63 |
0.24 |
1.11 |
-3.81 |
-1.93 |
-0.85 |
-0.67 |
-0.25 |
NOPAT to Interest Expense |
|
2.36 |
2.29 |
3.18 |
2.62 |
0.21 |
1.07 |
-2.67 |
-1.35 |
-0.60 |
-0.47 |
-0.18 |
EBIT Less CapEx to Interest Expense |
|
0.52 |
-0.22 |
8.73 |
2.63 |
0.24 |
1.11 |
-3.81 |
-1.93 |
-0.85 |
-0.67 |
-0.25 |
NOPAT Less CapEx to Interest Expense |
|
0.42 |
-0.28 |
8.74 |
2.62 |
0.21 |
1.07 |
-2.67 |
-1.35 |
-0.60 |
-0.47 |
-0.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
109.38% |
115.78% |
171.83% |
123.10% |
910.15% |
187.85% |
-22.04% |
-24.00% |
-61.96% |
-72.13% |
325,300.00% |
Augmented Payout Ratio |
|
110.24% |
120.09% |
175.21% |
218.83% |
928.88% |
191.32% |
-22.36% |
-24.38% |
-145.19% |
-197.01% |
430,618.75% |
Quarterly Metrics And Ratios for Pebblebrook Hotel Trust
This table displays calculated financial ratios and metrics derived from Pebblebrook Hotel Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5,881.81% |
-21.52% |
-27.56% |
-23.99% |
-102.03% |
3.68% |
5.43% |
9.98% |
-8.98% |
-2.69% |
2.35% |
EBITDA Growth |
|
13.11% |
203.98% |
14.79% |
-89.07% |
-11.40% |
-14.46% |
-12.40% |
700.07% |
-50.76% |
-21.89% |
-7.83% |
EBIT Growth |
|
4.29% |
77.82% |
57.25% |
-309.82% |
-6.85% |
-25.07% |
-27.02% |
133.54% |
-20.44% |
-23.63% |
-23.99% |
NOPAT Growth |
|
4.29% |
77.82% |
57.15% |
-252.54% |
-6.85% |
-25.07% |
-29.19% |
208.52% |
-20.44% |
-23.63% |
-44.21% |
Net Income Growth |
|
6.90% |
78.00% |
60.37% |
-314.73% |
-5.17% |
-24.84% |
-30.19% |
179.93% |
-18.88% |
-16.93% |
-40.18% |
EPS Growth |
|
21.95% |
68.24% |
100.00% |
-670.00% |
-3.13% |
-18.52% |
-33.33% |
142.11% |
-42.42% |
-15.63% |
-62.50% |
Operating Cash Flow Growth |
|
-8.23% |
19.05% |
-28.71% |
-26.59% |
39.38% |
-0.50% |
13.08% |
-7.29% |
104.20% |
9.44% |
8.21% |
Free Cash Flow Firm Growth |
|
215.67% |
182.96% |
315.83% |
1,103.64% |
157.50% |
192.94% |
5.66% |
1.46% |
-63.62% |
-93.69% |
-79.06% |
Invested Capital Growth |
|
-2.39% |
-2.46% |
-5.56% |
-5.95% |
-5.51% |
-6.90% |
-6.51% |
-4.84% |
-2.62% |
-0.92% |
-1.24% |
Revenue Q/Q Growth |
|
5,546.27% |
6.17% |
-7.71% |
-5.00% |
10.82% |
4.49% |
-5.75% |
0.05% |
-7.96% |
10.00% |
-0.55% |
EBITDA Q/Q Growth |
|
-75.39% |
75.40% |
171.01% |
-90.66% |
99.52% |
69.35% |
177.53% |
-14.68% |
-87.72% |
168.65% |
227.45% |
EBIT Q/Q Growth |
|
-250.79% |
45.80% |
303.63% |
-226.08% |
23.21% |
36.56% |
218.82% |
-42.06% |
-375.76% |
34.88% |
173.05% |
NOPAT Q/Q Growth |
|
-209.63% |
45.80% |
390.70% |
-188.31% |
23.21% |
36.56% |
264.59% |
35.34% |
-185.22% |
34.88% |
174.27% |
Net Income Q/Q Growth |
|
-251.56% |
44.70% |
309.49% |
-222.30% |
25.77% |
34.37% |
217.15% |
40.03% |
-210.42% |
35.44% |
159.93% |
EPS Q/Q Growth |
|
-420.00% |
15.63% |
188.89% |
-337.50% |
42.11% |
3.03% |
150.00% |
50.00% |
-295.83% |
21.28% |
116.22% |
Operating Cash Flow Q/Q Growth |
|
-78.23% |
89.99% |
60.06% |
10.90% |
-58.67% |
35.64% |
81.89% |
-9.07% |
-8.97% |
-27.31% |
79.86% |
Free Cash Flow Firm Q/Q Growth |
|
457.06% |
14.33% |
201.46% |
-18.45% |
-8.39% |
30.07% |
8.73% |
-21.69% |
-67.15% |
-77.44% |
260.80% |
Invested Capital Q/Q Growth |
|
-3.02% |
-1.46% |
0.01% |
-1.60% |
-2.57% |
-2.90% |
0.43% |
0.16% |
-0.30% |
-1.21% |
0.11% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
1.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
-3.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
-2.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
98.18% |
100.00% |
99.93% |
101.48% |
99.53% |
100.17% |
96.96% |
226.50% |
97.13% |
91.05% |
71.17% |
Interest Burden Percent |
|
99.01% |
99.18% |
102.10% |
97.54% |
96.14% |
98.83% |
100.66% |
104.14% |
97.24% |
102.83% |
107.93% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.07% |
0.00% |
0.00% |
0.00% |
3.04% |
-126.50% |
0.00% |
0.00% |
28.83% |
Return on Invested Capital (ROIC) |
|
-0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.74% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
-1.23% |
-0.22% |
0.34% |
-2.34% |
-2.50% |
-2.74% |
-3.21% |
0.27% |
0.00% |
-0.17% |
-0.63% |
Cash Return on Invested Capital (CROIC) |
|
1.34% |
2.40% |
5.88% |
5.17% |
4.65% |
6.02% |
5.45% |
4.70% |
2.27% |
0.44% |
0.65% |
Operating Return on Assets (OROA) |
|
-0.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
-0.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
-1.21% |
-0.22% |
0.33% |
-2.28% |
-2.43% |
-2.66% |
-3.11% |
0.27% |
0.00% |
-0.16% |
-0.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-0.23% |
0.36% |
-2.53% |
0.00% |
-2.93% |
-3.41% |
0.29% |
0.00% |
-0.18% |
-0.67% |
Net Operating Profit after Tax (NOPAT) |
|
-29 |
-16 |
45 |
-40 |
-31 |
-19 |
32 |
43 |
-37 |
-24 |
18 |
NOPAT Margin |
|
-2.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.46% |
0.27% |
-0.04% |
0.69% |
0.48% |
0.35% |
-0.01% |
-0.08% |
0.57% |
0.36% |
-0.06% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
103.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-41 |
-22 |
45 |
-57 |
-44 |
-28 |
33 |
19 |
-53 |
-34 |
25 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
39 |
106 |
9.91 |
20 |
33 |
93 |
79 |
9.74 |
26 |
86 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.58 |
0.60 |
0.59 |
0.57 |
0.69 |
0.68 |
0.60 |
0.58 |
0.60 |
0.46 |
0.45 |
Price to Tangible Book Value (P/TBV) |
|
0.58 |
0.60 |
0.59 |
0.57 |
0.69 |
0.68 |
0.60 |
0.58 |
0.60 |
0.46 |
0.45 |
Price to Revenue (P/Rev) |
|
1.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.30% |
0.29% |
0.29% |
0.30% |
0.25% |
0.26% |
0.29% |
0.30% |
0.30% |
0.39% |
0.40% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.76 |
0.74 |
0.73 |
0.80 |
0.81 |
0.76 |
0.74 |
0.74 |
0.67 |
0.65 |
Enterprise Value to Revenue (EV/Rev) |
|
3.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
24.88 |
16.74 |
15.51 |
21.97 |
23.63 |
24.11 |
24.61 |
16.62 |
17.37 |
16.02 |
16.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
434.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
446.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.97 |
14.30 |
15.62 |
17.20 |
17.50 |
17.29 |
15.64 |
15.64 |
13.61 |
11.94 |
11.39 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
56.20 |
31.29 |
12.26 |
13.76 |
16.72 |
13.01 |
13.51 |
15.41 |
32.35 |
152.80 |
100.70 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.77 |
0.79 |
0.80 |
0.81 |
0.81 |
0.78 |
0.78 |
0.78 |
0.81 |
0.82 |
0.82 |
Long-Term Debt to Equity |
|
0.77 |
0.79 |
0.80 |
0.81 |
0.81 |
0.78 |
0.78 |
0.78 |
0.81 |
0.82 |
0.82 |
Financial Leverage |
|
0.77 |
0.79 |
0.79 |
0.78 |
0.79 |
0.79 |
0.79 |
0.79 |
0.81 |
0.80 |
0.80 |
Leverage Ratio |
|
1.98 |
2.01 |
2.01 |
2.00 |
2.02 |
2.02 |
2.02 |
2.03 |
2.04 |
2.05 |
2.04 |
Compound Leverage Factor |
|
1.96 |
2.00 |
2.05 |
1.95 |
1.94 |
2.00 |
2.03 |
2.11 |
1.99 |
2.11 |
2.20 |
Debt to Total Capital |
|
43.63% |
44.29% |
44.30% |
44.61% |
44.87% |
43.96% |
43.78% |
43.72% |
44.63% |
45.19% |
45.15% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
43.63% |
44.29% |
44.30% |
44.61% |
44.87% |
43.96% |
43.78% |
43.72% |
44.63% |
45.19% |
45.15% |
Preferred Equity to Total Capital |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
Noncontrolling Interests to Total Capital |
|
1.61% |
1.64% |
1.66% |
1.70% |
1.68% |
1.74% |
1.76% |
1.78% |
1.80% |
1.83% |
1.86% |
Common Equity to Total Capital |
|
54.76% |
54.07% |
54.04% |
53.69% |
53.45% |
54.30% |
54.46% |
54.49% |
53.57% |
52.97% |
52.99% |
Debt to EBITDA |
|
14.23 |
9.76 |
9.25 |
13.34 |
13.26 |
13.04 |
14.14 |
9.79 |
10.43 |
10.80 |
11.19 |
Net Debt to EBITDA |
|
13.92 |
9.17 |
8.53 |
12.26 |
12.16 |
12.65 |
13.43 |
9.15 |
9.42 |
9.75 |
9.86 |
Long-Term Debt to EBITDA |
|
14.23 |
9.76 |
9.25 |
13.34 |
13.26 |
13.04 |
14.14 |
9.79 |
10.43 |
10.80 |
11.19 |
Debt to NOPAT |
|
-40.00 |
-469.96 |
266.63 |
-45.06 |
-42.57 |
-37.79 |
-32.96 |
-162.17 |
-112.99 |
-91.80 |
-74.86 |
Net Debt to NOPAT |
|
-39.12 |
-441.12 |
245.84 |
-41.41 |
-39.02 |
-36.68 |
-31.30 |
-151.57 |
-102.05 |
-82.88 |
-65.96 |
Long-Term Debt to NOPAT |
|
-40.00 |
-469.96 |
266.63 |
-45.06 |
-42.57 |
-37.79 |
-32.96 |
-162.17 |
-112.99 |
-91.80 |
-74.86 |
Noncontrolling Interest Sharing Ratio |
|
1.54% |
1.59% |
2.86% |
2.89% |
2.96% |
3.03% |
3.07% |
3.12% |
3.15% |
3.24% |
3.27% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
105 |
120 |
363 |
296 |
271 |
353 |
383 |
300 |
99 |
22 |
80 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
3.60 |
4.39 |
12.28 |
9.54 |
9.80 |
13.34 |
13.72 |
10.75 |
3.27 |
0.82 |
2.94 |
Operating Cash Flow to Interest Expense |
|
0.83 |
1.69 |
2.50 |
2.65 |
1.23 |
1.74 |
2.99 |
2.72 |
2.30 |
1.86 |
3.32 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.83 |
1.69 |
2.50 |
2.65 |
1.23 |
1.74 |
2.99 |
2.72 |
2.30 |
1.86 |
3.32 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,472 |
5,392 |
5,393 |
5,306 |
5,170 |
5,020 |
5,042 |
5,050 |
5,035 |
4,974 |
4,979 |
Invested Capital Turnover |
|
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-134 |
-136 |
-318 |
-336 |
-302 |
-372 |
-351 |
-257 |
-136 |
-46 |
-62 |
Enterprise Value (EV) |
|
4,174 |
4,093 |
4,004 |
3,899 |
4,133 |
4,080 |
3,842 |
3,748 |
3,742 |
3,335 |
3,259 |
Market Capitalization |
|
1,750 |
1,763 |
1,711 |
1,633 |
1,920 |
1,851 |
1,657 |
1,594 |
1,622 |
1,214 |
1,186 |
Book Value per Share |
|
$22.79 |
$23.14 |
$23.67 |
$23.64 |
$22.93 |
$22.70 |
$22.78 |
$22.84 |
$22.53 |
$21.99 |
$22.23 |
Tangible Book Value per Share |
|
$22.79 |
$23.14 |
$23.67 |
$23.64 |
$22.93 |
$22.70 |
$22.78 |
$22.84 |
$22.53 |
$21.99 |
$22.23 |
Total Capital |
|
5,472 |
5,392 |
5,393 |
5,306 |
5,170 |
5,020 |
5,042 |
5,050 |
5,035 |
4,974 |
4,979 |
Total Debt |
|
2,387 |
2,388 |
2,389 |
2,367 |
2,320 |
2,207 |
2,207 |
2,208 |
2,247 |
2,247 |
2,248 |
Total Long-Term Debt |
|
2,387 |
2,388 |
2,389 |
2,367 |
2,320 |
2,207 |
2,207 |
2,208 |
2,247 |
2,247 |
2,248 |
Net Debt |
|
2,335 |
2,241 |
2,202 |
2,175 |
2,126 |
2,142 |
2,096 |
2,063 |
2,029 |
2,029 |
1,981 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
11 |
6.49 |
-0.95 |
17 |
11 |
8.06 |
-0.21 |
-1.80 |
13 |
8.12 |
-1.42 |
Net Nonoperating Obligations (NNO) |
|
2,387 |
2,388 |
2,389 |
2,367 |
2,320 |
2,207 |
2,207 |
2,208 |
2,247 |
2,247 |
2,248 |
Total Depreciation and Amortization (D&A) |
|
63 |
61 |
61 |
67 |
64 |
61 |
60 |
60 |
63 |
61 |
61 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.33) |
($0.27) |
$0.27 |
($0.57) |
($0.36) |
($0.32) |
$0.17 |
$0.27 |
($0.51) |
($0.37) |
$0.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
130.45M |
125.49M |
121.70M |
120.06M |
121.81M |
120.09M |
120.09M |
119.64M |
119.77M |
119.20M |
118.17M |
Adjusted Diluted Earnings per Share |
|
($0.32) |
($0.27) |
$0.24 |
($0.57) |
($0.33) |
($0.32) |
$0.16 |
$0.24 |
($0.47) |
($0.37) |
$0.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
130.45M |
125.49M |
151.24M |
120.06M |
121.81M |
120.09M |
149.74M |
149.35M |
119.77M |
119.20M |
118.38M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
125.98M |
123.11M |
120.50M |
120.50M |
120.29M |
120.50M |
120.50M |
119.69M |
119.81M |
118.69M |
118.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
724 |
-234 |
-362 |
-267 |
-265 |
-239 |
-353 |
-268 |
-273 |
-248 |
-272 |
Normalized NOPAT Margin |
|
53.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
-2.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.40 |
-0.81 |
1.53 |
-1.84 |
-1.58 |
-1.05 |
1.18 |
0.69 |
-1.75 |
-1.27 |
0.92 |
NOPAT to Interest Expense |
|
-0.98 |
-0.57 |
1.53 |
-1.29 |
-1.11 |
-0.74 |
1.15 |
1.55 |
-1.23 |
-0.89 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
-1.40 |
-0.81 |
1.53 |
-1.84 |
-1.58 |
-1.05 |
1.18 |
0.69 |
-1.75 |
-1.27 |
0.92 |
NOPAT Less CapEx to Interest Expense |
|
-0.98 |
-0.57 |
1.53 |
-1.29 |
-1.11 |
-0.74 |
1.15 |
1.55 |
-1.23 |
-0.89 |
0.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-61.96% |
-784.63% |
512.20% |
-74.84% |
-72.13% |
-66.66% |
-56.32% |
660.60% |
325,300.00% |
-1,120.46% |
-295.58% |
Augmented Payout Ratio |
|
-145.19% |
-2,434.49% |
2,047.41% |
-299.68% |
-197.01% |
-137.95% |
-63.63% |
872.99% |
430,618.75% |
-1,650.43% |
-441.12% |
Key Financial Trends
Pebblebrook Hotel Trust (NYSE: PEB) recently reported its Q2 2025 financial results, offering a mixed but cautiously positive picture when viewed in the context of trends over the past four years.
Notably, in Q2 2025, Pebblebrook generated a consolidated net income of $19.3 million, a significant turnaround compared to losses seen in prior quarters, including substantial net losses through much of 2023 and early 2024. This improvement marks a positive inflection point in profitability for the trust.
The company's core operating cash flow remains strong, with net cash from continuing operating activities at about $90.5 million in Q2 2025, indicating solid cash generation capability. Depreciation and amortization expenses remain high but stable around $57.6 million and $2.9 million respectively, reflecting ongoing asset usage but not a sudden increase in costs.
However, financing and investing activities show continued cash outflows, particularly in net cash from continuing financing activities at -$14.95 million and investing activities at -$26.64 million, reflective of ongoing capital deployment and debt repayments.
Financial highlights and trends from the past few years include:
- Improved profitability in Q2 2025 with net income turning positive at $19.3 million versus prior quarters' net losses up to tens of millions
- Strong operating cash flow with consistent generation above $50 million per quarter and recent increase to $90.5 million in Q2 2025
- Stable depreciation expense (~$57 million quarterly) indicating consistent asset operations without unexpected write-downs
- Gradual reduction in outstanding long-term debt interest expense from $31 million in Q3 2023 to about $27 million in Q2 2025, signaling potential debt management improvements
- Cash and equivalents increased over time, from ~$138 million in Q1 2023 to ~$256 million in Q2 2025, providing liquidity cushion
- Modest fluctuations in other operating expenses and insurance claims costs; these remain high but manageable relative to revenues
- Reduction in total liabilities from high $3.2 billion in 2022-2023 to $2.92 billion by Q2 2025, improving balance sheet strength
- Common equity remains steady near $2.6-$2.9 billion, maintaining solid equity base
- Large and recurring 'Other Special Charges' (negative values downward of $300 million each quarter), which significantly depress reported earnings and require investor attention
- Although improving, diluted earnings per share remain low, recording $0.06 in Q2 2025 after multiple quarters of negative EPS as low as -$0.57 in Q4 2023
Overall, Pebblebrook Hotel Trust is showing encouraging signs of financial stabilization and gradual recovery with better profitability and operating cash flow in recent quarters. However, the presence of significant non-recurring or special charges and historically weak earnings per share signal the need for investors to watch the company's execution and sustainability of this improved performance.
In summary, retail investors should view Pebblebrook’s recent results as a potential turnaround in the hospitality real estate sector with improving fundamentals but also remain mindful of ongoing risks related to earnings volatility and special charge impacts.
08/03/25 12:57 PMAI Generated. May Contain Errors.